{"text_format":"1","workbook":"xlsx","n_sheets":106,"sheets":["Nucor Comparison","Monthly Use Table","COS Sum","COS Input","Dist Plant","COS Alloc Factors","Proposed Block Out 10yr","Control Panel","Report","Adjustments","ROR-Model","Summaries","PROJECTED EXPENSES","EXPENSES","Rate Base","RB FORECAST","108_111 Projection","101_106 PROJECTION","PROJECTED ACC 252 (CONTR)","190_255_282 FORECAST","EDIT Amort Adj","Corp Charges ","Labor Forecast","ENERGY EFFICIENCY & STEP ADJ","PIPELINE INTEGRITY","Other Taxes","Taxes","Und Stor","Wexpro","RESERVE ACCRUAL","Donations","Advertising","Incentive","Sporting Events","Revenue","Booked DEC 2024 Rev","Booked JUN 2024 Rev","YE Proj Rev 2025 with CET ","YE Projected Rev 2025 adj HDD ","YE Projected Rev 2025","YE Projected Rev 2026","AVG Proj Rev 2025","AVG Proj Rev 2025 with CET","AVG Proj Rev 2025 with CET HDD","AVG Projected Rev 2025 adj HDD","YE Proj Rev 2026 with CET","AVG Proj Rev 2026","AVG Proj Rev 2026 with CET","AVG Proj Rev 2026 with CET HDD ","AVG Projected Rev 2026 adj HDD","YE Projected Rev 2026 adj HDD","Other Rev","Utah Bad Debt","Capital Str","Utah Allocation","ALLOCATIONS&PRETAX","RNGT -NGV Volume","Pension","Optional Adjustment 1","Optional Adjustment 2","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8","Optional Adjustment 9","Optional Adjustment 10","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","Optional Adjustment 23","Labor Adjustment ROO","GS Inputs","TS Inputs","TBF Inputs","COS Detail","COS Exp Plt"," COS Pie","COS Sum GS Split","Taxes by Class","Classification","Rev Neutral","Rules","Rate Design 10yr","Rate Design 20yr","Revenue Comparison","Minimum DNG Rates","Sum-Win & Demand Charge","rates_curr_prop","Proposed Block Out 20yr","Typical GS 70 Dths","Typical GS Small","Typical GS Med","Typical GS Large","Typical GS 20yr WNA","CET Calculation"],"not_rendered":{"charts":8,"images":4,"macros":0,"external_links":0,"defined_names":1456,"comments":0,"pivot_tables":5},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Nucor Comparison","index":0,"n_rows":14,"n_cols":10,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,1,3,9],[9,1,9,9]]}
[]
[]
[null,"Nucor Ratespread"]
[null,"Revenue Requirement Allocated to Each Customer Class"]
[null,"GS","FS","IS","TSS","TSM","TSL","TBF","NGV","Total"]
["Enbridge Proposed",{"$f":"'COS Sum'!G103","v":566512816.22516739},{"$f":"'COS Sum'!K103","v":4299447.873745095},{"$f":"'COS Sum'!L103","v":327075.96906269342},{"$f":"'COS Sum'!M103","v":18853431.17667402},{"$f":"'COS Sum'!N103","v":23410351.592842922},{"$f":"'COS Sum'!O103","v":27876422.453594524},{"$f":"'COS Sum'!P103","v":13762947.54449884},{"$f":"'COS Sum'!Q103","v":1602463.9068806686},{"$f":"'COS Sum'!R103","v":656644956.74246621}]
["Nucor Proposed",{"$f":"'COS Sum'!G95","v":577334395.15037918},{"$f":"'COS Sum'!K95","v":4019576.9501355039},{"$f":"'COS Sum'!L95","v":325328.60035926523},{"$f":"'COS Sum'!M95","v":18953977.979581073},{"$f":"'COS Sum'!N95","v":21109586.069074038},{"$f":"'COS Sum'!O95","v":22369315.155293118},{"$f":"'COS Sum'!P95","v":10949431.359776903},{"$f":"'COS Sum'!Q95","v":1583345.4778670664},{"$f":"'COS Sum'!R95","v":656644956.74246621}]
["Change",{"$f":"B7-B6","v":10821578.925211787},-279870.92360959109,-1747.3687034281902,100546.80290705338,-2300765.5237688832,-5507107.2983014062,-2813516.1847219374,-19118.429013602203,0]
[]
[null,"Class Share of Revenue Requirement Allocation"]
[null,"GS","FS","IS","TSS","TSM","TSL","TBF","NGV","Total"]
["Enbridge Proposed",{"$f":"B6/$J6","v":0.86273839524416185},6.5475990177007067E-3,4.9810169971498228E-4,2.8711758132132077E-2,3.5651460279202872E-2,4.245280827539738E-2,2.0959496304936397E-2,2.440381046753625E-3,1]
["Nucor Proposed",{"$f":"B7/$J7","v":0.87921850190468709},6.1213855506880369E-3,4.9544064416968926E-4,2.886488015321003E-2,3.214764059682429E-2,3.4066073188568295E-2,1.6674812236578605E-2,2.4112657252738923E-3,1]
["Change",{"$f":"B13-B12","v":1.648010666052524E-2},-4.2621346701266979E-4,-2.6610555452930224E-6,1.5312202107795395E-4,-3.5038196823785825E-3,-8.3867350868290849E-3,-4.2846840683577921E-3,-2.9115321479732722E-5,0]

{"sheet":"Monthly Use Table","index":1,"n_rows":49,"n_cols":15,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Sum of total_dth","Column Labels"]
["Row Labels",1,2,3,4,5,6,7,8,9,10,11,12,"(blank)","Grand Total"]
["UTFS",249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,null,2237764]
["UTFT1",804329,732505,746393,665297,718181,1925405,2156629,2199062,2065929,2204773,2074420,2129979,null,18422902]
["UTFT1C",4483894,4068671,3843295,2967197,3574691,3723257,4153120,4321657,3823681,3084746,3198979,4324084,null,45567272]
["UTGS",21267214,17374562,13834282,9531772,5474098,3013097,2763562,2514371,2768711,6042450,12980877,20141912,null,117706908]
["UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["UTIS",32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,null,219710]
["UTMT",8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,null,47574]
["UTNGV",14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,null,145818]
["UTTSL",2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,null,27678714]
["UTTSM",1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,null,15952357]
["UTTSS",1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,null,8447025]
["(blank)"]
["Grand Total",32276862,27237403,23454191,17606142,13860946,12535992,13136308,12977639,12427685,15654174,23228426,32030276,null,236426044]
[]
[]
[]
["Sch.","January","February","March","April","May","June","July","August","September","October","November","December","Total"]
["FS",249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FT1",804329,732505,746393,665297,718181,1925405,2156629,2199062,2065929,2204773,2074420,2129979,18422902]
["FT1C",4483894,4068671,3843295,2967197,3574691,3723257,4153120,4321657,3823681,3084746,3198979,4324084,45567272]
["GS",21267214,17374562,13834282,9531772,5474098,3013097,2763562,2514371,2768711,6042450,12980877,20141912,117706908]
["IS",32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["MT",8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["NGV",14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818]
["TSL",2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
["TSM",1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TSS",1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["Total",32276862,27237403,23454191,17606142,13860946,12535992,13136308,12977639,12427685,15654174,23228426,32030276,236426044]
[]
["Sch.","FS","FT1","FT1C","GS","IS","MT","NGV","TSL","TSM","TSS","Total"]
["January",249682,804329,4483894,21267214,32734,8769,14998,2550719,1623411,1241112,32276862]
["February",221977,732505,4068671,17374562,29634,6953,12295,2196771,1487650,1106385,27237403]
["March",203586,746393,3843295,13834282,28577,5792,10748,2230049,1506028,1045441,23454191]
["April",177326,665297,2967197,9531772,20662,3324,11906,2240824,1271625,716209,17606142]
["May",164871,718181,3574691,5474098,14873,1916,11756,2281927,1135325,483308,13860946]
["June",141570,1925405,3723257,3013097,10104,1194,10389,2303339,1063906,343731,12535992]
["July",139418,2156629,4153120,2763562,7789,1115,12129,2434691,1169036,298819,13136308]
["August",131084,2199062,4321657,2514371,8138,1275,13968,2288960,1199248,299876,12977639]
["September",150860,2065929,3823681,2768711,9973,1441,12182,2137117,1135891,321900,12427685]
["October",209973,2204773,3084746,6042450,12718,2210,11487,2243906,1301428,540483,15654174]
["November",210373,2074420,3198979,12980877,20143,6288,11907,2270309,1521458,933672,23228426]
["December",237044,2129979,4324084,20141912,24365,7297,12053,2500102,1537351,1116089,32030276]
["Total",2237764,18422902,45567272,117706908,219710,47574,145818,27678714,15952357,8447025,236426044]

{"sheet":"COS Sum","index":2,"n_rows":123,"n_cols":23,"rows_kept":123,"cut":false,"hidden":false,"merged":[[101,1,101,4],[49,1,49,4],[5,5,5,16],[8,19,8,21],[9,6,9,16],[10,1,10,4],[12,1,12,4]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enbridge Gas Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 25-057-06"]
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EGU Exhibit 4.07"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)","(C)","(D)","(E)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Check with Report"]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},{"$f":"'COS Detail'!H9","v":"GS"},{"$f":"'COS Detail'!I9","v":"GSS"},{"$f":"'COS Detail'!J9","v":"GSM"},{"$f":"'COS Detail'!K9","v":"GSL"},{"$f":"'COS Detail'!L9","v":"FS"},{"$f":"'COS Detail'!M9","v":"IS"},{"$f":"'COS Detail'!N9","v":"TSS"},{"$f":"'COS Detail'!O9","v":"TSM"},{"$f":"'COS Detail'!P9","v":"TSL"},{"$f":"'COS Detail'!Q9","v":"TBF"},{"$f":"'COS Detail'!R9","v":"NGV"},{"$f":"'COS Detail'!S9","v":"Total"},null,"COS Sum","Report","Difference"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A13+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A15+1","v":3},null,null,"Average Projected Revenue 2026",null,{"$f":"SUM(G16,K16:Q16)","v":541975207.8431493},{"$f":"'COS Detail'!H363","v":474738407.95562124},{"$f":"'COS Detail'!I363","v":0},{"$f":"'COS Detail'!J363","v":0},{"$f":"'COS Detail'!K363","v":0},{"$f":"'COS Detail'!L363","v":3667113.7502292721},{"$f":"'COS Detail'!M363","v":195670.82735218396},{"$f":"'COS Detail'!N363","v":13435599.439285915},{"$f":"'COS Detail'!O363","v":17653553.243525609},{"$f":"'COS Detail'!P363","v":21241706.782957576},{"$f":"'COS Detail'!Q363","v":9383721.9837489054},{"$f":"'COS Detail'!R363","v":1659433.8604286057},{"$f":"'COS Detail'!S363","v":541975207.8431493},null,{"$f":"SUM(K16:Q16)+G16","v":541975207.8431493},{"$f":"Report!J13","v":541975207.8431493},{"$f":"U16-T16","v":0},"System Distribution Non-Gas Revenue"]
[4,null,null,"System Supplier Non-Gas Revenue",null,{"$f":"SUM(G17,K17:Q17)","v":0},{"$f":"'COS Detail'!H364","v":0},{"$f":"'COS Detail'!I364","v":0},{"$f":"'COS Detail'!J364","v":0},{"$f":"'COS Detail'!K364","v":0},{"$f":"'COS Detail'!L364","v":0},{"$f":"'COS Detail'!M364","v":0},{"$f":"'COS Detail'!N364","v":0},{"$f":"'COS Detail'!O364","v":0},{"$f":"'COS Detail'!P364","v":0},{"$f":"'COS Detail'!Q364","v":0},{"$f":"'COS Detail'!R364","v":0},{"$f":"'COS Detail'!S364","v":0},null,{"$f":"SUM(K17:Q17)+G17","v":0},{"$f":"Report!J14","v":0},{"$f":"U17-T17","v":0}]
[5,null,null,"System Commodity Revenue",null,0,{"$f":"+'COS Detail'!H366","v":0},{"$f":"+'COS Detail'!I366","v":0},{"$f":"+'COS Detail'!J366","v":0},{"$f":"+'COS Detail'!K366","v":0},{"$f":"+'COS Detail'!L366","v":0},{"$f":"+'COS Detail'!M366","v":0},{"$f":"+'COS Detail'!N366","v":0},{"$f":"+'COS Detail'!O366","v":0},{"$f":"+'COS Detail'!P366","v":0},{"$f":"+'COS Detail'!Q366","v":0},{"$f":"+'COS Detail'!R366","v":0},{"$f":"'COS Detail'!S365","v":0},null,{"$f":"SUM(K18:Q18)+G18","v":0},{"$f":"Report!J15","v":0},{"$f":"U18-T18","v":0}]
[6,null,null,"Pass-Through Related Other Revenue",null,0,{"$f":"'COS Detail'!H501","v":0},{"$f":"'COS Detail'!I501","v":0},{"$f":"'COS Detail'!J501","v":0},{"$f":"'COS Detail'!K501","v":0},{"$f":"'COS Detail'!L501","v":0},{"$f":"'COS Detail'!M501","v":0},{"$f":"'COS Detail'!N501","v":0},{"$f":"'COS Detail'!O501","v":0},{"$f":"'COS Detail'!P501","v":0},{"$f":"'COS Detail'!Q501","v":0},{"$f":"'COS Detail'!R501","v":0},{"$f":"'COS Detail'!S501","v":0},null,{"$f":"SUM(K19:Q19)+G19","v":0},{"$f":"Report!J16","v":0},{"$f":"U19-T19","v":0}]
[7,null,null,"General Related Other Revenue",null,12504032.637841001,{"$f":"'COS Detail'!H502","v":11243907.678850301},{"$f":"'COS Detail'!I502","v":0},{"$f":"'COS Detail'!J502","v":0},{"$f":"'COS Detail'!K502","v":0},{"$f":"'COS Detail'!L502","v":60510.430747780905},{"$f":"'COS Detail'!M502","v":3981.692517357174},{"$f":"'COS Detail'!N502","v":265112.21647881262},{"$f":"'COS Detail'!O502","v":317576.65382314473},{"$f":"'COS Detail'!P502","v":354992.39729084494},{"$f":"'COS Detail'!Q502","v":243833.00135361281},{"$f":"'COS Detail'!R502","v":14118.566779147182},{"$f":"'COS Detail'!S502","v":12504032.637840999},null,{"$f":"SUM(K20:Q20)+G20","v":12504032.637841001},{"$f":"Report!J17","v":12504032.637840999},{"$f":"U20-T20","v":0}]
[8,null,"Total Utility Operating Revenue",null,null,{"$f":"SUM(F16:F20)","v":554479240.48099029},{"$f":"SUM(G16:G20)","v":485982315.63447154},{"$f":"SUM(H16:H20)","v":0},0,0,3727624.180977053,{"$f":"SUM(L16:L20)","v":199652.51986954114},{"$f":"SUM(M16:M20)","v":13700711.655764729},17971129.897348754,21596699.180248421,9627554.9851025175,1673552.4272077528,{"$f":"SUM(R16:R20)","v":554479240.48099029},null,{"$f":"SUM(T16:T20)","v":554479240.48099029},{"$f":"SUM(U16:U20)","v":554479240.48099029},{"$f":"SUM(V16:V20)","v":0}]
[]
[{"$f":"+A21+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A23+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A24+1","v":11},null,null,"Utah","Value of Peaking Supply",{"$f":"'COS Detail'!G629","v":0},{"$f":"'COS Detail'!H629","v":0},{"$f":"'COS Detail'!I629","v":0},{"$f":"'COS Detail'!J629","v":0},{"$f":"'COS Detail'!K629","v":0},{"$f":"'COS Detail'!L629","v":0},{"$f":"'COS Detail'!M629","v":0},{"$f":"'COS Detail'!N629","v":0},{"$f":"'COS Detail'!O629","v":0},{"$f":"'COS Detail'!P629","v":0},{"$f":"'COS Detail'!Q629","v":0},{"$f":"'COS Detail'!R629","v":0},{"$f":"'COS Detail'!S629","v":0},null,{"$f":"SUM(K25:Q25)+G25","v":0},{"$f":"Report!J24","v":0},{"$f":"U25-T25","v":0}]
[{"$f":"+A25+1","v":12},null,null,"Total Gas Purchase Expenses",null,{"$f":"SUM(F24:F25)","v":0},{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,{"$f":"SUM(M24:M25)","v":0},{"$f":"SUM(N24:N25)","v":0},{"$f":"SUM(O24:O25)","v":0},0,0,{"$f":"SUM(R24:R25)","v":0},null,{"$f":"T25","v":0},{"$f":"U25","v":0},{"$f":"V25","v":0}]
[]
[{"$f":"+A26+1","v":13},null,"O&M Expenses"]
[{"$f":"+A28+1","v":14},null,null,"Production",null,{"$f":"SUM(G29,K29:Q29)","v":-502193.8191802763},{"$f":"'COS Detail'!H650","v":-430031.56262792792},{"$f":"'COS Detail'!I650","v":0},{"$f":"'COS Detail'!J650","v":0},{"$f":"'COS Detail'!K650","v":0},{"$f":"'COS Detail'!L650","v":-2784.168742116362},{"$f":"'COS Detail'!M650","v":-236.16523906970386},{"$f":"'COS Detail'!N650","v":-14411.337375223015},{"$f":"'COS Detail'!O650","v":-16946.078435818275},{"$f":"'COS Detail'!P650","v":-18987.791885089609},{"$f":"'COS Detail'!Q650","v":-15902.779408992774},{"$f":"'COS Detail'!R650","v":-2893.9354660386311},{"$f":"'COS Detail'!S650","v":-502193.81918027624},null,{"$f":"SUM(K29:Q29)+G29","v":-502193.8191802763},{"$f":"Report!J27","v":-502193.8191802763},{"$f":"U29-T29","v":0}]
[15,null,null,"Distribution",null,84124137.959757194,{"$f":"'COS Detail'!H778","v":72036001.081437826},{"$f":"'COS Detail'!I778","v":0},{"$f":"'COS Detail'!J778","v":0},{"$f":"'COS Detail'!K778","v":0},{"$f":"'COS Detail'!L778","v":466385.26086869714},{"$f":"'COS Detail'!M778","v":39560.815752825765},{"$f":"'COS Detail'!N778","v":2414090.510944068},{"$f":"'COS Detail'!O778","v":2838693.3207154707},{"$f":"'COS Detail'!P778","v":3180707.4541453691},{"$f":"'COS Detail'!Q778","v":2663926.8701661401},{"$f":"'COS Detail'!R778","v":484772.64572679863},{"$f":"'COS Detail'!S778","v":84124137.959757194},null,84124137.959757194,{"$f":"Report!J29","v":84124137.959757194},0]
[null,null,null,"Storage",null,1971514.5221128569,{"$f":"'COS Detail'!H670","v":1934732.6947127923},{"$f":"'COS Detail'!I670","v":0},{"$f":"'COS Detail'!J670","v":0},{"$f":"'COS Detail'!K670","v":0},{"$f":"'COS Detail'!L670","v":36781.827400064547},{"$f":"'COS Detail'!M670","v":0},{"$f":"'COS Detail'!N670","v":0},{"$f":"'COS Detail'!O670","v":0},{"$f":"'COS Detail'!P670","v":0},{"$f":"'COS Detail'!Q670","v":0},{"$f":"'COS Detail'!R670","v":0},{"$f":"'COS Detail'!S670","v":1971514.5221128566},null,1971514.5221128569,{"$f":"Report!J28","v":1971514.5221128566},0]
[{"$f":"+A30+1","v":16},null,null,"Customer Accounts",null,21197740.143949527,{"$f":"'COS Detail'!H831","v":20330456.294976089},{"$f":"'COS Detail'!I831","v":0},{"$f":"'COS Detail'!J831","v":0},{"$f":"'COS Detail'!K831","v":0},{"$f":"'COS Detail'!L831","v":51449.70802323641},{"$f":"'COS Detail'!M831","v":2647.9493507151628},{"$f":"'COS Detail'!N831","v":180730.6333576499},{"$f":"'COS Detail'!O831","v":225474.40279671189},{"$f":"'COS Detail'!P831","v":268208.18843000993},{"$f":"'COS Detail'!Q831","v":117465.62100379608},{"$f":"'COS Detail'!R831","v":21307.346011319132},{"$f":"'COS Detail'!S831","v":21197740.143949527},null,21197740.143949527,{"$f":"Report!J30","v":21197740.143949527},0]
[17,null,null,"Customer Service & Information",null,3531755.1855117395,{"$f":"'COS Detail'!H859","v":2024168.9246457831},{"$f":"'COS Detail'!I859","v":0},{"$f":"'COS Detail'!J859","v":0},{"$f":"'COS Detail'!K859","v":0},{"$f":"'COS Detail'!L859","v":48271.788932688411},{"$f":"'COS Detail'!M859","v":25164.618147204761},{"$f":"'COS Detail'!N859","v":1010047.0974920264},{"$f":"'COS Detail'!O859","v":246037.89896939509},{"$f":"'COS Detail'!P859","v":38845.608854911989},{"$f":"'COS Detail'!Q859","v":20664.147563242299},{"$f":"'COS Detail'!R859","v":118555.10090648715},{"$f":"'COS Detail'!S859","v":3531755.185511739},null,3531755.185511739,{"$f":"Report!J31","v":3531755.185511739},0]
[18,null,null,"Administrative & General",null,60364028.280273892,{"$f":"'COS Detail'!H927","v":52421874.655860148},{"$f":"'COS Detail'!I927","v":0},{"$f":"'COS Detail'!J927","v":0},{"$f":"'COS Detail'!K927","v":0},{"$f":"'COS Detail'!L927","v":343188.05491694325},{"$f":"'COS Detail'!M927","v":28900.372903307692},{"$f":"'COS Detail'!N927","v":1705818.0092243035},{"$f":"'COS Detail'!O927","v":1982162.0490946721},{"$f":"'COS Detail'!P927","v":2094048.5755234817},{"$f":"'COS Detail'!Q927","v":1772817.0880234353},{"$f":"'COS Detail'!R927","v":15219.474727608567},{"$f":"'COS Detail'!S927","v":60364028.280273899},null,60364028.280273899,{"$f":"Report!J32","v":60364028.280273899},0]
[19,null,null,"Total O&M Expense",null,{"$f":"SUM(F29:F34)","v":170686982.27242494},{"$f":"SUM(G29:G34)","v":148317202.0890047},{"$f":"SUM(H29:H34)","v":0},0,0,943292.47139951331,96037.590914983681,5296274.9136428237,5275421.5931404317,5562822.0350686833,4558970.9473476205,636960.63190617494,{"$f":"SUM(R29:R34)","v":170686982.27242494},null,{"$f":"SUM(T29:T34)","v":170686982.27242494},{"$f":"SUM(U29:U34)","v":170686982.27242494},0]
[]
[{"$f":"+A35+1","v":20},null,"Other Operating Expenses"]
[{"$f":"+A37+1","v":21},null,null,"Depreciation, Depletion, Amortization",null,{"$f":"SUM(G38,K38:Q38)","v":156963213.87933886},{"$f":"'COS Detail'!H953","v":136850242.56569883},{"$f":"'COS Detail'!I953","v":0},{"$f":"'COS Detail'!J953","v":0},{"$f":"'COS Detail'!K953","v":0},{"$f":"'COS Detail'!L953","v":954102.01811562036},{"$f":"'COS Detail'!M953","v":72872.323383167386},{"$f":"'COS Detail'!N953","v":4301222.0643975539},{"$f":"'COS Detail'!O953","v":4998023.8775028661},{"$f":"'COS Detail'!P953","v":5280145.8820672547},{"$f":"'COS Detail'!Q953","v":4470160.3183418792},{"$f":"'COS Detail'!R953","v":36444.829831715535},{"$f":"'COS Detail'!S953","v":156963213.87933886},null,{"$f":"SUM(K38:Q38)+G38","v":156963213.87933889},{"$f":"Report!J36","v":156963213.87933889},{"$f":"U38-T38","v":0}]
[{"$f":"+A38+1","v":22},null,null,"Taxes Other Than Income Taxes",null,36797614.966279894,{"$f":"'COS Detail'!H962","v":31907747.171844274},{"$f":"'COS Detail'!I962","v":0},{"$f":"'COS Detail'!J962","v":0},{"$f":"'COS Detail'!K962","v":0},{"$f":"'COS Detail'!L962","v":203587.86731862422},{"$f":"'COS Detail'!M962","v":17825.328217732374},{"$f":"'COS Detail'!N962","v":1052123.6523789607},{"$f":"'COS Detail'!O962","v":1222568.6230436706},{"$f":"'COS Detail'!P962","v":1291578.5996072339},{"$f":"'COS Detail'!Q962","v":1093447.706358332},{"$f":"'COS Detail'!R962","v":8736.0175110708005},{"$f":"'COS Detail'!S962","v":36797614.966279894},null,{"$f":"SUM(K39:Q39)+G39","v":36797614.966279902},{"$f":"Report!J37","v":36797614.966279902},{"$f":"U39-T39","v":0}]
[{"$f":"+A39+1","v":23},null,null,"Income Taxes",null,30718557.948225651,{"$f":"SUM('COS Detail'!H964:H972)","v":27621559.969851099},{"$f":"SUM('COS Detail'!I964:I972)","v":0},{"$f":"SUM('COS Detail'!J964:J972)","v":0},{"$f":"SUM('COS Detail'!K964:K972)","v":0},{"$f":"SUM('COS Detail'!L964:L972)","v":299017.74635858764},{"$f":"SUM('COS Detail'!M964:M972)","v":-3991.4178907727332},{"$f":"SUM('COS Detail'!N964:N972)","v":323990.44745979534},{"$f":"SUM('COS Detail'!O964:O972)","v":1092787.9326520599},{"$f":"SUM('COS Detail'!P964:P972)","v":1795436.46806307},{"$f":"SUM('COS Detail'!Q964:Q972)","v":-559627.08630197949},{"$f":"SUM('COS Detail'!R964:R972)","v":149383.88803379011},{"$f":"SUM('COS Detail'!S964:S972)","v":30718557.94822564},null,{"$f":"SUM(K40:Q40)+G40","v":30718557.948225651},{"$f":"Report!J38","v":30718557.94822564},{"$f":"U40-T40","v":0}]
[{"$f":"+A40+1","v":24},null,null,"Total Other Operating Expenses",null,{"$f":"SUM(F38:F40)","v":224479386.7938444},{"$f":"SUM(G38:G40)","v":196379549.70739421},{"$f":"SUM(H38:H40)","v":0},0,0,1456707.6317928322,86706.233710127024,5677336.1642363099,7313380.4331985964,8367160.9497375581,5003980.9383982318,194564.73537657643,{"$f":"SUM(R38:R40)","v":224479386.7938444},null,{"$f":"SUM(T38:T40)","v":224479386.79384443},{"$f":"SUM(U38:U40)","v":224479386.79384443},{"$f":"U41-T41","v":0}]
[]
[]
[{"$f":"+A41+1","v":25},null,"Total Utility Operating Expenses",null,null,{"$f":"SUM(G44,K44:Q44)","v":395166369.0662694},{"$f":"G26+G35+G41","v":344696751.79639888},{"$f":"H26+H35+H41","v":0},{"$f":"I26+I35+I41","v":0},0,2400000.1031923452,182743.82462511072,{"$f":"M26+M35+M41","v":10973611.077879135},{"$f":"N26+N35+N41","v":12588802.026339028},{"$f":"O26+O35+O41","v":13929982.984806241},9562951.8857458532,{"$f":"Q26+Q35+Q41","v":831525.36728275137},{"$f":"R26+R35+R41","v":395166369.06626934},null,{"$f":"T26+T35+T41","v":395166369.0662694},{"$f":"U26+U35+U41","v":395166369.0662694},{"$f":"U44-T44","v":0}]
[]
[]
[{"$f":"+A44+1","v":26},"NET OPERATING INCOME",null,null,null,{"$f":"+F21-F44","v":159312871.41472089},{"$f":"+G21-G44","v":141285563.83807266},{"$f":"+H21-H44","v":0},{"$f":"+I21-I44","v":0},0,1327624.0777847078,{"$f":"+L21-L44","v":16908.695244430419},{"$f":"+M21-M44","v":2727100.5778855942},{"$f":"+N21-N44","v":5382327.8710097261},{"$f":"+O21-O44","v":7666716.1954421792},{"$f":"+P21-P44","v":64603.099356664345},842027.05992500146,{"$f":"+R21-R44","v":159312871.41472095},null,{"$f":"+T21-T44","v":159312871.41472089},{"$f":"+U21-U44","v":159312871.41472089},{"$f":"U47-T47","v":0}]
[]
[]
[{"$f":"+A47+1","v":27},"RATE BASE SUMMARY"]
[]
[{"$f":"+A50+1","v":28},"Net Utility Plant"]
[{"$f":"+A52+1","v":29},null,101,"Gas Plant In Service",null,{"$f":"SUM(G53,K53:Q53)","v":5160274005.0320215},{"$f":"'COS Detail'!H1149","v":4490861594.9261389},{"$f":"'COS Detail'!I1149","v":0},{"$f":"'COS Detail'!J1149","v":0},{"$f":"'COS Detail'!K1149","v":0},{"$f":"'COS Detail'!L1149","v":32159207.427713018},{"$f":"'COS Detail'!M1149","v":2353796.5482131774},{"$f":"'COS Detail'!N1149","v":138930682.84708878},{"$f":"'COS Detail'!O1149","v":161437577.45853212},{"$f":"'COS Detail'!P1149","v":170550197.58218288},{"$f":"'COS Detail'!Q1149","v":144387435.98098379},{"$f":"'COS Detail'!R1149","v":19593512.26116848},{"$f":"'COS Detail'!S1149","v":5160274005.0320215},null,{"$f":"SUM(K53:Q53)+G53","v":5160274005.0320206},{"$f":"Report!J51","v":5160274005.0320206},{"$f":"U53-T53","v":0}]
[30,null,105,"Gas Plant Held For Future Use",null,0,{"$f":"'COS Detail'!H1153","v":0},{"$f":"'COS Detail'!I1153","v":0},{"$f":"'COS Detail'!J1153","v":0},{"$f":"'COS Detail'!K1153","v":0},{"$f":"'COS Detail'!L1153","v":0},{"$f":"'COS Detail'!M1153","v":0},{"$f":"'COS Detail'!N1153","v":0},{"$f":"'COS Detail'!O1153","v":0},{"$f":"'COS Detail'!P1153","v":0},{"$f":"'COS Detail'!Q1153","v":0},{"$f":"'COS Detail'!R1153","v":0},{"$f":"'COS Detail'!S1153","v":0},null,0,{"$f":"Report!J52","v":0},0]
[31,null,106,"Completed Construction Not Classified",null,0,{"$f":"'COS Detail'!H1160","v":0},{"$f":"'COS Detail'!I1160","v":0},{"$f":"'COS Detail'!J1160","v":0},{"$f":"'COS Detail'!K1160","v":0},{"$f":"'COS Detail'!L1160","v":0},{"$f":"'COS Detail'!M1160","v":0},{"$f":"'COS Detail'!N1160","v":0},{"$f":"'COS Detail'!O1160","v":0},{"$f":"'COS Detail'!P1160","v":0},{"$f":"'COS Detail'!Q1160","v":0},{"$f":"'COS Detail'!R1160","v":0},{"$f":"'COS Detail'!S1160","v":0},null,0,{"$f":"Report!J53","v":0},0]
[32,null,108,"Accumulated Depreciation",null,-1253240256.7323101,{"$f":"'COS Detail'!H1168","v":-1095332070.9828033},{"$f":"'COS Detail'!I1168","v":0},{"$f":"'COS Detail'!J1168","v":0},{"$f":"'COS Detail'!K1168","v":0},{"$f":"'COS Detail'!L1168","v":-7932831.980090416},{"$f":"'COS Detail'!M1168","v":-570154.85447854653},{"$f":"'COS Detail'!N1168","v":-33652867.458497509},{"$f":"'COS Detail'!O1168","v":-39104662.020645574},{"$f":"'COS Detail'!P1168","v":-41311991.538764924},{"$f":"'COS Detail'!Q1168","v":-34974644.521745846},{"$f":"'COS Detail'!R1168","v":-361033.37528378691},{"$f":"'COS Detail'!S1168","v":-1253240256.7323101},null,-1253240256.7323098,{"$f":"Report!J54","v":-1253240256.7323098},0]
[{"$f":"+A56+1","v":33},null,111,"Accumulated Amort & Depletion",null,-25100020.3219392,{"$f":"'COS Detail'!H1175","v":-22424733.435691714},{"$f":"'COS Detail'!I1175","v":0},{"$f":"'COS Detail'!J1175","v":0},{"$f":"'COS Detail'!K1175","v":0},{"$f":"'COS Detail'!L1175","v":-215387.71906658553},{"$f":"'COS Detail'!M1175","v":-9329.5616783779351},{"$f":"'COS Detail'!N1175","v":-550668.82293842512},{"$f":"'COS Detail'!O1175","v":-639877.66370489367},{"$f":"'COS Detail'!P1175","v":-675996.65264629805},{"$f":"'COS Detail'!Q1175","v":-572297.33410477964},{"$f":"'COS Detail'!R1175","v":-11729.132108123809},{"$f":"'COS Detail'!S1175","v":-25100020.3219392},null,-25100020.3219392,{"$f":"Report!J55","v":-25100020.3219392},0]
[34,null,254,"Other Regulatory Liabilities",null,-432939410.51410896,{"$f":"'COS Detail'!H1182","v":-375581084.94208813},{"$f":"'COS Detail'!I1182","v":0},{"$f":"'COS Detail'!J1182","v":0},{"$f":"'COS Detail'!K1182","v":0},{"$f":"'COS Detail'!L1182","v":-2415489.2244747458},{"$f":"'COS Detail'!M1182","v":-208974.87491648481},{"$f":"'COS Detail'!N1182","v":-12334550.363782231},{"$f":"'COS Detail'!O1182","v":-14332758.530820001},{"$f":"'COS Detail'!P1182","v":-15141795.595619407},{"$f":"'COS Detail'!Q1182","v":-12819012.075000007},{"$f":"'COS Detail'!R1182","v":-105744.9074079749},{"$f":"'COS Detail'!S1182","v":-432939410.51410902},null,-432939410.51410896,{"$f":"Report!J56","v":-432939410.51410902},0]
[{"$f":"+A58+1","v":35},null,"Total Net Utility Plant",null,null,{"$f":"SUM(F53:F58)","v":3448994317.4636631},{"$f":"SUM(G53:G58)","v":2997523705.5655556},{"$f":"SUM(H53:H58)","v":0},{"$f":"SUM(I53:I58)","v":0},{"$f":"SUM(J53:J58)","v":0},{"$f":"SUM(K53:K58)","v":21595498.504081268},1565337.2571397682,92392596.20187062,107360279.24336167,113420413.79515225,96021482.050133169,19115004.846368596,3448994317.4636631,null,{"$f":"SUM(T53:T58)","v":3448994317.4636626},{"$f":"SUM(U53:U58)","v":3448994317.4636626},{"$f":"U59-T59","v":0}]
[]
[{"$f":"+A59+1","v":36},"Other Rate Base Accounts"]
[{"$f":"+A61+1","v":37},null,154,"Materials & Supplies",null,{"$f":"SUM(G62,K62:Q62)","v":39098520.363419764},{"$f":"'COS Detail'!H1201","v":33954290.197537601},{"$f":"'COS Detail'!I1201","v":0},{"$f":"'COS Detail'!J1201","v":0},{"$f":"'COS Detail'!K1201","v":0},{"$f":"'COS Detail'!L1201","v":222287.10601206491},{"$f":"'COS Detail'!M1201","v":18719.125457034086},{"$f":"'COS Detail'!N1201","v":1104879.214824362},{"$f":"'COS Detail'!O1201","v":1283870.6336875081},{"$f":"'COS Detail'!P1201","v":1356340.9070704833},{"$f":"'COS Detail'!Q1201","v":1148275.3386647957},{"$f":"'COS Detail'!R1201","v":9857.8401659190258},{"$f":"'COS Detail'!S1201","v":39098520.363419771},null,{"$f":"SUM(K62:Q62)+G62","v":39098520.363419771},{"$f":"Report!J60","v":39098520.363419771},{"$f":"U62-T62","v":0}]
[38,null,"164-1","Gas Stored Underground",null,0,{"$f":"'COS Detail'!H1205","v":0},{"$f":"'COS Detail'!I1205","v":0},{"$f":"'COS Detail'!J1205","v":0},{"$f":"'COS Detail'!K1205","v":0},{"$f":"'COS Detail'!L1205","v":0},{"$f":"'COS Detail'!M1205","v":0},{"$f":"'COS Detail'!N1205","v":0},{"$f":"'COS Detail'!O1205","v":0},{"$f":"'COS Detail'!P1205","v":0},{"$f":"'COS Detail'!Q1205","v":0},{"$f":"'COS Detail'!R1205","v":0},{"$f":"'COS Detail'!S1205","v":0},null,0,{"$f":"Report!J61","v":0},0]
[39,null,165,"Prepayments",null,4829118.1329326695,{"$f":"'COS Detail'!H1209","v":4193746.3863004646},{"$f":"'COS Detail'!I1209","v":0},{"$f":"'COS Detail'!J1209","v":0},{"$f":"'COS Detail'!K1209","v":0},{"$f":"'COS Detail'!L1209","v":27455.020915939825},{"$f":"'COS Detail'!M1209","v":2312.0278551967749},{"$f":"'COS Detail'!N1209","v":136465.32404332794},{"$f":"'COS Detail'!O1209","v":158572.82832832547},{"$f":"'COS Detail'!P1209","v":167523.74278849876},{"$f":"'COS Detail'!Q1209","v":141825.24576386699},{"$f":"'COS Detail'!R1209","v":1217.5569370479316},{"$f":"'COS Detail'!S1209","v":4829118.1329326686},null,4829118.1329326686,{"$f":"Report!J62","v":4829118.1329326686},0]
[40,null,"190008","Accum Deferred Income Tax Federal",null,49358107.74470374,{"$f":"'COS Detail'!H1216","v":42864013.737281337},{"$f":"'COS Detail'!I1216","v":0},{"$f":"'COS Detail'!J1216","v":0},{"$f":"'COS Detail'!K1216","v":0},{"$f":"'COS Detail'!L1216","v":280616.01377291203},{"$f":"'COS Detail'!M1216","v":23631.088916074325},{"$f":"'COS Detail'!N1216","v":1394803.3537659589},{"$f":"'COS Detail'!O1216","v":1620762.7418836281},{"$f":"'COS Detail'!P1216","v":1712249.4664112304},{"$f":"'COS Detail'!Q1216","v":1449586.7710489985},{"$f":"'COS Detail'!R1216","v":12444.571623603559},{"$f":"'COS Detail'!S1216","v":49358107.74470374},null,49358107.74470374,{"$f":"Report!J63","v":49358107.744703747},0]
[41,null,"190008","Accum Deferred Income Tax State",null,10735309.655926954,{"$f":"'COS Detail'!H1223","v":9322854.5742821414},{"$f":"'COS Detail'!I1223","v":0},{"$f":"'COS Detail'!J1223","v":0},{"$f":"'COS Detail'!K1223","v":0},{"$f":"'COS Detail'!L1223","v":61033.535115359518},{"$f":"'COS Detail'!M1223","v":5139.7241225890084},{"$f":"'COS Detail'!N1223","v":303367.50325299322},{"$f":"'COS Detail'!O1223","v":352513.30952364078},{"$f":"'COS Detail'!P1223","v":372411.52609000995},{"$f":"'COS Detail'!Q1223","v":315282.80907438375},{"$f":"'COS Detail'!R1223","v":2706.6744658395282},{"$f":"'COS Detail'!S1223","v":10735309.655926958},null,10735309.655926958,{"$f":"Report!J64","v":10735309.655926958},0]
[42,null,"235-1","Customer Deposits",null,-3704161.9425000004,{"$f":"'COS Detail'!H1228","v":-3698912.5950307422},{"$f":"'COS Detail'!I1228","v":0},{"$f":"'COS Detail'!J1228","v":0},{"$f":"'COS Detail'!K1228","v":0},{"$f":"'COS Detail'!L1228","v":-1321.4503177820152},{"$f":"'COS Detail'!M1228","v":-45.567252337310869},{"$f":"'COS Detail'!N1228","v":-2961.8714019252061},{"$f":"'COS Detail'!O1228","v":-723.0004037519991},{"$f":"'COS Detail'!P1228","v":-109.36140560954608},{"$f":"'COS Detail'!Q1228","v":-24.302534579899127},{"$f":"'COS Detail'!R1228","v":-63.794153272235214},{"$f":"'COS Detail'!S1228","v":-3704161.9425000004},null,-3704161.9425000004,{"$f":"Report!J65","v":-3704161.9425000004},0]
[43,null,252,"Misc Customer Credits",null,0,{"$f":"'COS Detail'!H1233","v":0},{"$f":"'COS Detail'!I1233","v":0},{"$f":"'COS Detail'!J1233","v":0},{"$f":"'COS Detail'!K1233","v":0},{"$f":"'COS Detail'!L1233","v":0},{"$f":"'COS Detail'!M1233","v":0},{"$f":"'COS Detail'!N1233","v":0},{"$f":"'COS Detail'!O1233","v":0},{"$f":"'COS Detail'!P1233","v":0},{"$f":"'COS Detail'!Q1233","v":0},{"$f":"'COS Detail'!R1233","v":0},{"$f":"'COS Detail'!S1233","v":0},null,0,{"$f":"Report!J66","v":0},{"$f":"U68-T68","v":0}]
[44,null,"253-1","Unclaimed Customer Deposits",null,-122891.16099102053,{"$f":"'COS Detail'!H1237","v":-122717.00596892476},{"$f":"'COS Detail'!I1237","v":0},{"$f":"'COS Detail'!J1237","v":0},{"$f":"'COS Detail'!K1237","v":0},{"$f":"'COS Detail'!L1237","v":-43.841107992860074},{"$f":"'COS Detail'!M1237","v":-1.5117623445813819},{"$f":"'COS Detail'!N1237","v":-98.264552397789814},{"$f":"'COS Detail'!O1237","v":-23.986629200691258},{"$f":"'COS Detail'!P1237","v":-3.6282296269953167},{"$f":"'COS Detail'!Q1237","v":-0.80627325044340359},{"$f":"'COS Detail'!R1237","v":-2.1164672824139346},{"$f":"'COS Detail'!S1237","v":-122891.16099102053},null,-122891.16099102053,{"$f":"Report!J67","v":-122891.16099102053},{"$f":"U69-T69","v":0}]
[45,null,255,"Deferred Investment Tax Credits",null,0,{"$f":"'COS Detail'!H1244","v":0},{"$f":"'COS Detail'!I1244","v":0},{"$f":"'COS Detail'!J1244","v":0},{"$f":"'COS Detail'!K1244","v":0},{"$f":"'COS Detail'!L1244","v":0},{"$f":"'COS Detail'!M1244","v":0},{"$f":"'COS Detail'!N1244","v":0},{"$f":"'COS Detail'!O1244","v":0},{"$f":"'COS Detail'!P1244","v":0},{"$f":"'COS Detail'!Q1244","v":0},{"$f":"'COS Detail'!R1244","v":0},{"$f":"'COS Detail'!S1244","v":0},null,0,{"$f":"Report!J68","v":0},{"$f":"U70-T70","v":0}]
[46,null,282,"Accum Deferred Income Taxes",null,-346626798.99200511,{"$f":"'COS Detail'!H1252+'COS Detail'!H1260+'COS Detail'!H1264","v":-302106425.68052685},{"$f":"'COS Detail'!I1252+'COS Detail'!I1260+'COS Detail'!I1264","v":0},{"$f":"'COS Detail'!J1252+'COS Detail'!J1260+'COS Detail'!J1264","v":0},{"$f":"'COS Detail'!K1252+'COS Detail'!K1260+'COS Detail'!K1264","v":0},{"$f":"'COS Detail'!L1252+'COS Detail'!L1260+'COS Detail'!L1264","v":-2095396.7787188878},{"$f":"'COS Detail'!M1252+'COS Detail'!M1260+'COS Detail'!M1264","v":-161350.59844625826},{"$f":"'COS Detail'!N1252+'COS Detail'!N1260+'COS Detail'!N1264","v":-9523571.1161791012},{"$f":"'COS Detail'!O1252+'COS Detail'!O1260+'COS Detail'!O1264","v":-11066398.136415835},{"$f":"'COS Detail'!P1252+'COS Detail'!P1260+'COS Detail'!P1264","v":-11691059.903160557},{"$f":"'COS Detail'!Q1252+'COS Detail'!Q1260+'COS Detail'!Q1264","v":-9897626.5477735717},{"$f":"'COS Detail'!R1252+'COS Detail'!R1260+'COS Detail'!R1264","v":-84970.230783987223},{"$f":"'COS Detail'!S1252+'COS Detail'!S1260+'COS Detail'!S1264","v":-346626798.99200511},null,-346626798.99200505,{"$f":"Report!J69","v":-346626798.99200511},{"$f":"U71-T71","v":0}]
[47,null,null,"Working Capital - Cash",null,23961097.312230401,{"$f":"'COS Detail'!H1306","v":20808512.548011653},{"$f":"'COS Detail'!I1306","v":0},{"$f":"'COS Detail'!J1306","v":0},{"$f":"'COS Detail'!K1306","v":0},{"$f":"'COS Detail'!L1306","v":136226.20316323655},{"$f":"'COS Detail'!M1306","v":11471.809738751255},{"$f":"'COS Detail'!N1306","v":677113.05027891055},{"$f":"'COS Detail'!O1306","v":786805.96872107813},{"$f":"'COS Detail'!P1306","v":831218.5770917529},{"$f":"'COS Detail'!Q1306","v":703707.8865194933},{"$f":"'COS Detail'!R1306","v":6041.2687055285678},{"$f":"'COS Detail'!S1306","v":23961097.312230404},null,23961097.312230404,{"$f":"Report!J71","v":23961097.312230404},{"$f":"U72-T72","v":0}]
[48,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F62:F72)","v":-222471698.88628259},{"$f":"SUM(G62:G72)","v":-194784637.83811331},{"$f":"SUM(H62:H72)","v":0},0,0,-1369144.1911651499,-100123.90137129471,-5910002.805967872,-6864619.6413046075,-7251428.6733438186,-6138973.6055098642,-52768.229506603268,{"$f":"SUM(R62:R72)","v":-222471698.88628259},null,{"$f":"SUM(T62:T72)","v":-222471698.88628253},{"$f":"SUM(U62:U72)","v":-222471698.88628256},{"$f":"SUM(V62:V72)","v":0}]
[]
[]
[{"$f":"+A73+1","v":49},"TOTAL RATE BASE",null,null,null,{"$f":"F59+F73","v":3226522618.5773807},{"$f":"G59+G73","v":2802739067.7274423},{"$f":"H59+H73","v":0},0,0,20226354.312916119,1465213.3557684736,86482593.395902753,100495659.60205705,106168985.12180842,89882508.444623306,19062236.616861992,{"$f":"R59+R73","v":3226522618.5773807},null,{"$f":"T59+T73","v":3226522618.5773802},{"$f":"U59+U73","v":3226522618.5773802},{"$f":"U76-T76","v":0}]
[]
[]
[{"$f":"A76+1","v":50},"Return On Rate Base- Actual",null,null,null,{"$f":"Report!J78","v":4.9376028079717665E-2},{"$f":"IF(G76=0,0,G47/G76)","v":5.0409817119590757E-2},{"$f":"IF(H76=0,0,H47/H76)","v":0},0,0,6.563832795794125E-2,{"$f":"IF(L76=0,0,L47/L76)","v":1.1540090852886174E-2},{"$f":"IF(M76=0,0,M47/M76)","v":3.1533519877247285E-2},{"$f":"IF(N76=0,0,N47/N76)","v":5.3557814261060432E-2},{"$f":"IF(O76=0,0,O47/O76)","v":7.2212390338346949E-2},{"$f":"IF(P76=0,\" \",P47/P76)","v":7.1875051636399723E-4},{"$f":"IF(Q76=0,\" \",Q47/Q76)","v":4.4172521664124387E-2},{"$f":"IF(R76=0,\" \",R47/R76)","v":4.9376028079717679E-2},null,{"$f":"IF(T76=0,\" \",T47/T76)","v":4.9376028079717665E-2},{"$f":"IF(U76=0,\" \",U47/U76)","v":4.9376028079717665E-2},{"$f":"IF(V76=0,\" \",V47/V76)","v":" "}]
[]
[{"$f":"+A79+1","v":51},"Return On Equity - Actual",null,null,null,{"$f":"Report!J80","v":5.5506842675414801E-2},{"$f":"IF(G79=\" \",\" \",((G79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.7457397287415141E-2},{"$f":"IF(H79=\" \",\" \",((H79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.7655916435452408E-2},{"$f":"IF(I79=\" \",\" \",((I79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.7655916435452408E-2},{"$f":"IF(J79=\" \",\" \",((J79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.7655916435452408E-2},{"$f":"IF(K79=\" \",\" \",((K79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":8.6190572919929279E-2},{"$f":"IF(L79=\" \",\" \",((L79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-1.5882056810510616E-2},{"$f":"IF(M79=\" \",\" \",((M79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":2.1841573145903362E-2},{"$f":"IF(N79=\" \",\" \",((N79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.3397042714117821E-2},{"$f":"IF(O79=\" \",\" \",((O79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":9.8594523050076169E-2},{"$f":"IF(P79=\" \",\" \",((P79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.6299776951962112E-2},{"$f":"IF(Q79=\" \",\" \",((Q79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":4.5688859464106231E-2},{"$f":"IF(R79=\" \",\" \",((R79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.5506842675414829E-2},null,{"$f":"IF(T79=\" \",\" \",((T79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.5506842675414801E-2},{"$f":"IF(U79=\" \",\" \",((U79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.5506842675414801E-2},{"$f":"IF(V79=\" \",\" \",((V79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":" "}]
[]
[]
[{"$f":"A81+1","v":52},"Cost of Service (Line 25 + Line 26)",null,null,null,{"$f":"F44+F47","v":554479240.48099029},{"$f":"G44+G47","v":485982315.63447154},{"$f":"H44+H47","v":0},0,0,{"$f":"K44+K47","v":3727624.180977053},199652.51986954114,13700711.655764729,17971129.897348754,21596699.180248421,9627554.9851025175,1673552.4272077528,554479240.48099029,null,{"$f":"SUM(K84:Q84)+G84","v":554479240.48099029},{"$f":"Report!J42+Report!J45","v":554479240.48099029},{"$f":"U84-T84","v":0}]
[]
[{"$f":"A84+1","v":53},"Deficiency (((Line 49 * Line 59) - Line 26) * Tax Factor)",null,null,null,{"$f":"(($F96*F76)-F47)*-'ROR-Model'!$F$1394","v":114669748.89931701},{"$f":"(($F96*G76)-G47)*-'ROR-Model'!$F$1394","v":95760707.299270779},{"$f":"(($F96*H76)-H47)*-'ROR-Model'!$F$1394","v":0},{"$f":"(($F96*I76)-I47)*-'ROR-Model'!$F$1394","v":0},{"$f":"(($F96*J76)-J47)*-'ROR-Model'!$F$1394","v":0},{"$f":"(($F96*K76)-K47)*-'ROR-Model'!$F$1394","v":282014.30980853474},{"$f":"(($F96*L76)-L47)*-'ROR-Model'!$F$1394","v":125696.23312460435},{"$f":"(($F96*M76)-M47)*-'ROR-Model'!$F$1394","v":5122806.2769287685},{"$f":"(($F96*N76)-N47)*-'ROR-Model'!$F$1394","v":3013482.4838046283},{"$f":"(($F96*O76)-O47)*-'ROR-Model'!$F$1394","v":553391.29095518461},{"$f":"(($F96*P76)-P47)*-'ROR-Model'!$F$1394","v":9002456.3285289183},{"$f":"(($F96*Q76)-Q47)*-'ROR-Model'!$F$1394","v":809194.67689546919},{"$f":"SUM(G86,K86:Q86)","v":114669748.89931688},null,{"$f":"(($F96*T76)-T47)*-'ROR-Model'!$F$1394","v":114669748.89931697},{"$f":"Report!K13","v":114669748.89931697},{"$f":"U86-T86","v":0}]
[]
[{"$f":"A86+1","v":54},"TBF Subsidy COS Adjustment",null,null,null,{"$f":"SUM(G88,K88:Q88)","v":6.0299498727545142E-10},{"$f":"'COS Input'!D51","v":6054499.4573643385},{"$f":"'COS Input'!E51","v":0},{"$f":"'COS Input'!F51","v":0},{"$f":"'COS Input'!G51","v":0},{"$f":"'COS Input'!H51","v":64425.970651910102},{"$f":"'COS Input'!I51","v":3640.2615955215965},{"$f":"'COS Input'!J51","v":373569.41746460978},{"$f":"'COS Input'!K51","v":413604.0211145067},{"$f":"'COS Input'!L51","v":539406.72255747614},{"$f":"'COS Input'!M51","v":-7452004.5254525756},{"$f":"'COS Input'!N51","v":2858.6747042132984},{"$f":"SUM(G88,K88:Q88)","v":6.0299498727545142E-10}]
[]
[{"$f":"A88+1","v":55},"NGV Subsidy COS Adjustment",null,null,null,{"$f":"SUM(G90,K90:Q90)","v":0},{"$f":"'COS Input'!D55","v":780780.43812287413},{"$f":"'COS Input'!E55","v":0},{"$f":"'COS Input'!F55","v":0},{"$f":"'COS Input'!G55","v":0},{"$f":"'COS Input'!H55","v":6022.9194457870208},{"$f":"'COS Input'!I55","v":321.27828695531855},{"$f":"'COS Input'!J55","v":22002.845901780427},{"$f":"'COS Input'!K55","v":28946.320629293499},{"$f":"'COS Input'!L55","v":34810.358822877381},{"$f":"'COS Input'!M55","v":15257.572951653765},{"$f":"'COS Input'!N55","v":-888141.73416122166},{"$f":"SUM(G90,K90:Q90)","v":0}]
[]
[]
[{"$f":"+A90+1","v":56},"Total Cost Of Service incl./Deficiency",null,null,null,{"$f":"F84+F86+F88","v":669148989.38030732},{"$f":"G84+G86+G88+G90","v":588578302.82922947},{"$f":"H84+H86+H88+H90","v":0},{"$f":"I84+I86+I88+I90","v":0},0,4080087.3808832848,329310.29287662241,19219090.196059886,21427162.722897183,22724307.552583963,11193264.361130515,{"$f":"Q84+Q86+Q88+Q90","v":1597464.0446462135},{"$f":"R84+R86+R88+R90","v":669148989.3803072},null,{"$f":"T86+T47+T44","v":669148989.3803072},{"$f":"U86+U47+U44","v":669148989.3803072},{"$f":"U93-T93","v":0}]
[{"$f":"A93+1","v":57},"General Related Revenue Class Allocation",null,null,null,{"$f":"F20","v":12504032.637841001},{"$f":"G20","v":11243907.678850301},0,0,0,60510.430747780905,3981.692517357174,265112.21647881262,317576.65382314473,354992.39729084494,243833.00135361281,14118.566779147182,12504032.637840999]
[{"$f":"A94+1","v":58},"Revenue Requirement",null,null,null,{"$f":"F93-F94","v":656644956.74246633},{"$f":"G93-G94","v":577334395.15037918},{"$f":"H93-H94","v":0},0,0,4019576.9501355039,325328.60035926523,18953977.979581073,21109586.069074038,22369315.155293118,{"$f":"P93-P94","v":10949431.359776903},1583345.4778670664,656644956.74246621,null,null,null,null,"Net Cost of Service Collected in Rates"]
[{"$f":"A95+1","v":59},"Return On Rate Base - Allowed",null,null,null,{"$f":"Report!$L$78","v":7.6137274501427599E-2},{"$f":"$F$96","v":7.6137274501427599E-2},{"$f":"$F$96","v":7.6137274501427599E-2},7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2]
[{"$f":"A96+1","v":60},"Return On Equity - Allowed",null,null,null,{"$f":"Report!$L$80","v":0.106},{"$f":"$F$97","v":0.106},0.106,0.106,0.106,0.106,0.106,0.106,0.106,0.106,0.106,0.106,0.106]
[]
[]
[]
[]
[null,"Description",null,null,null,"DNG Related","GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL","TBF","NGV","Total"]
[null,"Enbridge Revenue Requirement",null,null,null,656644956.74246609,566512816.22516739,0,0,0,4299447.873745095,327075.96906269342,18853431.17667402,23410351.592842922,27876422.453594524,13762947.54449884,1602463.9068806686,656644956.74246621]
[null,"Nucor Revenue Requirement",null,null,null,{"$f":"F95","v":656644956.74246633},{"$f":"G95","v":577334395.15037918},0,0,0,4019576.9501355039,325328.60035926523,18953977.979581073,21109586.069074038,22369315.155293118,10949431.359776903,1583345.4778670664,656644956.74246621]
[null,"Difference",null,null,null,{"$f":"F104-F103","v":0},{"$f":"G104-G103","v":10821578.925211787},0,0,0,-279870.92360959109,-1747.3687034281902,100546.80290705338,-2300765.5237688832,-5507107.2983014062,-2813516.1847219374,-19118.429013602203,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N118-N117","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N117/$F$117","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N118/$F$118","v":{"$error":"#DIV/0!"}}]

{"sheet":"COS Input","index":3,"n_rows":89,"n_cols":19,"rows_kept":89,"cut":false,"hidden":false,"merged":[[12,0,12,1],[7,1,7,5],[10,1,10,5]]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
["Avg Proj Rev 2023"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 26"},null,null,"TBF (N)"]
[]
[]
[]
[null,"% Breakdown in \"Design Day-Throughput\" allocation factor",null,null,null,null,null,null,null,null,null,null,"Design Day","Throughput"]
[null,null,null,null,null,null,null,null,null,null,null,null,0.6,{"$f":"1-M9","v":0.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(M9*100,0)&\"%\"","v":"60%"},{"$f":"ROUND(N9*100,0)&\"%\"","v":"40%"}]
[null,"% Breakdown in \"Customer-DNG Revenue\" allocation factor",null,null,null,null,null,null,null,null,null,null,"Customers","DNG Revenue"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L15*30","v":2227830},0.75,{"$f":"1-M12","v":0.25}]
["Allocation Factor",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M12*100&\"%\"","v":"75%"},{"$f":"N12*100&\"%\"","v":"25%"}]
["#","Data Description",null,"GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL","TBF","NGV","Total"]
[{"$f":"'COS Alloc Factors'!B30","v":210},{"$f":"'COS Alloc Factors'!C30","v":"Design Day"},null,{"$f":"VLOOKUP($D$4,Alloc_Design_Day,D67,FALSE)","v":1246311.8662834708},0,0,0,11372.262748787309,0,75461,68514,74261,107032,395.87096774193549,{"$f":"SUM(H15:N15)+D15","v":1583348}]
[]
[null,{"$f":"'COS Alloc Factors'!C32","v":"Peak Day"},null,{"$f":"VLOOKUP($D$4,Alloc_Peak_Day,D67,FALSE)","v":766845.59175421915},0,0,0,11316.506874554983,1622,41430,57406,79796,27609,596.70390322580647,{"$f":"SUM(H17:N17)+D17","v":986621.80253199989}]
[]
[220,"Throughput",null,{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGS\")","v":117706908},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\")","v":0},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\")","v":0},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\")","v":0},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTFS\")","v":2237764},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTIS\")","v":219710},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":8447025},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")+SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTMT\")","v":15999931},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":27678714},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":18422902},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTNGV\")","v":145818},{"$f":"SUM(H19:N19)+D19","v":190858772}]
[null,"Winter Throughput ",null,{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$R:$R,1)","v":85598847},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\")","v":0},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\")","v":0},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\")","v":0},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTFS\",'Proposed Block Out 10yr'!$R:$R,1)","v":1122662},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTIS\",'Proposed Block Out 10yr'!$R:$R,1)","v":135453},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\",'Proposed Block Out 10yr'!$R:$R,1)","v":5442699},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\",'Proposed Block Out 10yr'!$R:$R,1)+SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTMT\",'Proposed Block Out 10yr'!$R:$R,1)","v":7710997},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\",'Proposed Block Out 10yr'!$R:$R,1)","v":11747950},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\",'Proposed Block Out 10yr'!$R:$R,1)","v":6487626},{"$f":"SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTNGV\",'Proposed Block Out 10yr'!$R:$R,1)","v":62001},{"$f":"SUM(H20:N20)+D20","v":118308235}]
[]
[250,"Distribution Throughput",null,{"$f":"VLOOKUP($D$4,Alloc_Dist_Throu,D67,FALSE)","v":117381146.823681},0,0,0,2206320,207683,8204982,9386684,4933988,1089577,145818,{"$f":"SUM(H22:N22)+D22","v":143556198.823681}]
[]
[310,"DNG Revenue",null,{"$f":"'ROR-Model'!W16","v":473032123.81623387},0,0,0,{"$f":"'ROR-Model'!W43","v":3648957.1688864036},{"$f":"'ROR-Model'!W97","v":194644.92576157363},{"$f":"+'ROR-Model'!W169","v":13330319.7912376},{"$f":"'ROR-Model'!W142+'ROR-Model'!W178","v":17536991.009738289},{"$f":"+'ROR-Model'!W187","v":21089690.725831792},{"$f":"'ROR-Model'!W124","v":9243728.1791454013},{"$f":"'ROR-Model'!W61","v":1658628.2263143712},{"$f":"SUM(H24:N24)+D24","v":539735083.8431493}]
[]
[410,"Customers",null,{"$f":"ROUND((SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTGS\")/12),0)","v":1217622},{"$f":"ROUND((SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\")/12),0)","v":0},{"$f":"ROUND((SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\")/12),0)","v":0},{"$f":"ROUND((SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\")/12),0)","v":0},{"$f":"ROUND((SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTFS\")/12),0)","v":435},{"$f":"ROUND((SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTIS\")/12),0)","v":15},{"$f":"ROUND((SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")/12),0)","v":975},{"$f":"ROUND((SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")/12)+(SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTMT\")/12),0)","v":238},{"$f":"ROUND((SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")/12),0)","v":36},{"$f":"ROUND((SUMIFS('Proposed Block Out 10yr'!$E:$E,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")/12),0)","v":8},21,{"$f":"SUM(H26:N26)+D26","v":1219350}]
[]
[]
[{"$f":"'COS Alloc Factors'!B54","v":510},{"$f":"'COS Alloc Factors'!C54","v":"Customer Assistance Expense"},null,{"$f":"VLOOKUP($D$4,Alloc_Cust_Assist,D67,FALSE)","v":906041.8506258555},0,0,0,52002.307987395594,27334.423041519385,1096741.5226276487,267155.3086439594,42181.399166313182,22450.489933625155,128830.22797368266,{"$f":"SUM(H29:N29)+D29","v":2542737.5299999993}]
[]
[605,"Tools, Shop & Garage Equipment",null,{"$f":"D63","v":24590976.230009843},{"$f":"E63","v":0},{"$f":"F63","v":0},0,160988.6971095271,{"$f":"I63","v":13557.095921677677},{"$f":"J63","v":800195.15503664454},929827.48429554235,982313.18668470031,831624.26292334299,18193957.499254212,{"$f":"'ROR-Model'!W1101","v":46503439.611235492}]
[]
[645,"SD Mains",null,{"$f":"VLOOKUP($D$4,Alloc_SD_Mains,D67,FALSE)","v":962560403.00960124},0,0,0,1272460.6103015987,80476.755669690669,3462867.5323071158,1321255.4878121798,160497.8731465849,42559.664263664163,67610.793727985321,{"$f":"SUM(H33:N33)+D33","v":968968131.72683001}]
[]
[{"$f":"'COS Alloc Factors'!B80","v":660},{"$f":"'COS Alloc Factors'!C80","v":"Service Lines"},null,{"$f":"VLOOKUP($D$4,Alloc_Serv_Lines,D67,FALSE)","v":492049492.98766714},0,0,0,761424.98452723143,73572.530917196113,2343735.2238796083,4529444.8012290085,3187937.5114492858,348414.18304284161,41493.96728781001,{"$f":"SUM(H35:N35)+D35","v":503335516.19000012}]
[]
[{"$f":"'COS Alloc Factors'!B82","v":670},{"$f":"'COS Alloc Factors'!C82","v":"Meters & Regulators"},null,{"$f":"VLOOKUP($D$4,Alloc_Meters_Regs,D67,FALSE)","v":480274624.17233503},0,0,0,2439114.1035117335,758748.54360056936,13325866.217523266,21929782.095166039,6588338.6602090653,1910535.977227286,0,{"$f":"SUM(H37:N37)+D37","v":527227009.76957297}]
[]
[]
[null,null,null,null,null,null,null,"Small Diam.","Lg. Diam.","Feeders","Storage",null,null,null,"Total"]
[null,"Utah Distribution Mains",null,{"$f":"H41+I41+J41","v":2654337842.2299986},null,null,null,{"$f":"O33","v":968968131.72683001},161088665.33356017,1524281045.1696084,{"$f":"'ROR-Model'!W1032","v":948673.62},{"$f":"SUM(H41:J41)","v":2654337842.2299986},null,null,{"$f":"SUM(H41:J41)","v":2654337842.2299986}]
[null,"Ratio to Total",null,null,null,null,null,{"$f":"H41/D41","v":0.36505079206977181},{"$f":"I41/$O$41","v":6.0688832736613574E-2},{"$f":"J41/$O$41","v":0.57426037519361461}]
[null,"Allocated to total",null,null,null,null,null,{"$f":"H42*$O$43","v":1100605059.6870995},{"$f":"I42*$O$43","v":182972993.97080782},{"$f":"J42*$O$43","v":1731358726.6374271},{"$f":"K41","v":948673.62},null,null,null,{"$f":"'ROR-Model'!W1033","v":3014936780.2953343}]
[]
[null,"Value of TS Peaking Supply",null,null,0]
[null,"Value of IS Peaking Supply",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of TBF subsidy",0.4]
[null,"TBF Subsidy COS Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% of NGV subsidy",0.35772541339123703]
[null,null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors'!D$9,FALSE)*$N49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors'!E$9,FALSE)*$N49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors'!F$9,FALSE)*$N49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors'!G$9,FALSE)*$N49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors'!H$9,FALSE)*$N49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors'!I$9,FALSE)*$N49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors'!J$9,FALSE)*$N49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors'!K$9,FALSE)*$N49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors'!L$9,FALSE)*$N49","v":0},{"$f":"-VLOOKUP($C49,range,'COS Alloc Factors'!M$9,FALSE)*$N49","v":0},0,{"$f":"SUM(H49:N49,D49)","v":0}]
[null,"% Cost of Service",{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"-VLOOKUP($C50,range,'COS Alloc Factors'!D$9,FALSE)*$M50","v":6054499.4573643385},{"$f":"-VLOOKUP($C50,range,'COS Alloc Factors'!E$9,FALSE)*$M50","v":0},{"$f":"-VLOOKUP($C50,range,'COS Alloc Factors'!F$9,FALSE)*$M50","v":0},{"$f":"-VLOOKUP($C50,range,'COS Alloc Factors'!G$9,FALSE)*$M50","v":0},{"$f":"-VLOOKUP($C50,range,'COS Alloc Factors'!H$9,FALSE)*$M50","v":64425.970651910102},{"$f":"-VLOOKUP($C50,range,'COS Alloc Factors'!I$9,FALSE)*$M50","v":3640.2615955215965},{"$f":"-VLOOKUP($C50,range,'COS Alloc Factors'!J$9,FALSE)*$M50","v":373569.41746460978},{"$f":"-VLOOKUP($C50,range,'COS Alloc Factors'!K$9,FALSE)*$M50","v":413604.0211145067},{"$f":"-VLOOKUP($C50,range,'COS Alloc Factors'!L$9,FALSE)*$M50","v":539406.72255747614},{"$f":"Q50","v":-7452004.5254525756},{"$f":"-VLOOKUP($C50,range,'COS Alloc Factors'!N$9,FALSE)*$M50","v":2858.6747042132984},{"$f":"SUM(H50:N50,D50)","v":0},null,{"$f":"-S47*SUM('COS Sum'!P84,'COS Sum'!P86)","v":-7452004.5254525756}]
[null,"Gradualism Adjustment",{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"SUM(D49:D50)","v":6054499.4573643385},{"$f":"SUM(E49:E50)","v":0},0,0,64425.970651910102,{"$f":"SUM(I49:I50)","v":3640.2615955215965},{"$f":"SUM(J49:J50)","v":373569.41746460978},{"$f":"SUM(K49:K50)","v":413604.0211145067},{"$f":"SUM(L49:L50)","v":539406.72255747614},{"$f":"SUM(M49:M50)","v":-7452004.5254525756},{"$f":"SUM(N49:N50)","v":2858.6747042132984},0,null,null,null,10.982479999999999]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"NGV Subsidy COS Adjustment"]
[null,"% Cost of Service","DNG Revenue Less NGV",{"$f":"-VLOOKUP($C55,range,'COS Alloc Factors'!D$9,FALSE)*$N55","v":780780.43812287413},{"$f":"-VLOOKUP($C55,range,'COS Alloc Factors'!E$9,FALSE)*$N55","v":0},{"$f":"-VLOOKUP($C55,range,'COS Alloc Factors'!F$9,FALSE)*$N55","v":0},{"$f":"-VLOOKUP($C55,range,'COS Alloc Factors'!G$9,FALSE)*$N55","v":0},{"$f":"-VLOOKUP($C55,range,'COS Alloc Factors'!H$9,FALSE)*$N55","v":6022.9194457870208},{"$f":"-VLOOKUP($C55,range,'COS Alloc Factors'!I$9,FALSE)*$N55","v":321.27828695531855},{"$f":"-VLOOKUP($C55,range,'COS Alloc Factors'!J$9,FALSE)*$N55","v":22002.845901780427},{"$f":"-VLOOKUP($C55,range,'COS Alloc Factors'!K$9,FALSE)*$N55","v":28946.320629293499},{"$f":"-VLOOKUP($C55,range,'COS Alloc Factors'!L$9,FALSE)*$N55","v":34810.358822877381},{"$f":"-VLOOKUP($C55,range,'COS Alloc Factors'!M$9,FALSE)*$N55","v":15257.572951653765},{"$f":"Q55","v":-888141.73416122166},{"$f":"SUM(H55:N55,D55)","v":0},null,{"$f":"-S48*SUM('COS Sum'!Q84+'COS Sum'!Q86)","v":-888141.73416122166}]
[]
[]
[]
[null,null,null,"GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL","TBF","NGV"]
[null,"Gross Plant Allocation Percentages",null,{"$f":"'COS Alloc Factors'!D68","v":0.86842903214580303},{"$f":"'COS Alloc Factors'!E68","v":0},{"$f":"'COS Alloc Factors'!F68","v":0},{"$f":"'COS Alloc Factors'!G68","v":0},{"$f":"'COS Alloc Factors'!H68","v":5.685307370864979E-3},{"$f":"'COS Alloc Factors'!I68","v":4.7876812940848612E-4},{"$f":"'COS Alloc Factors'!J68","v":2.8258849812078237E-2},{"$f":"'COS Alloc Factors'!K68","v":3.2836808701556031E-2},{"$f":"'COS Alloc Factors'!L68","v":3.4690338520827091E-2},{"$f":"'COS Alloc Factors'!M68","v":2.9368767104013278E-2},{"$f":"'COS Alloc Factors'!N68","v":2.5212821544883662E-4},{"$f":"SUM(D60:N60)","v":1}]
[null,"Total Tools and Work allocated on Gross Plant",null,{"$f":"D60*$O$61","v":24590976.230009843},0,0,0,160988.6971095271,13557.095921677677,800195.15503664454,929827.48429554235,{"$f":"L60*$O$61","v":982313.18668470031},{"$f":"M60*$O$61","v":831624.26292334299},{"$f":"N60*$O$61","v":7139.4192542105075},{"$f":"O63-O62","v":28316621.53123549}]
[null,"NGV Direct Assignment",null,null,null,null,null,null,null,null,null,null,null,18186818.080000002,{"$f":"SUM(D62:N62)","v":18186818.080000002},18186818]
[null,"Total",null,{"$f":"SUM(D61:D62)","v":24590976.230009843},{"$f":"SUM(E61:E62)","v":0},{"$f":"SUM(F61:F62)","v":0},0,160988.6971095271,{"$f":"SUM(I61:I62)","v":13557.095921677677},{"$f":"SUM(J61:J62)","v":800195.15503664454},{"$f":"SUM(K61:K62)","v":929827.48429554235},{"$f":"SUM(L61:L62)","v":982313.18668470031},831624.26292334299,{"$f":"SUM(N61:N62)","v":18193957.499254212},{"$f":"'ROR-Model'!W1099","v":46503439.611235492}]
[null,"NGV Plant Allocation Percentages"]
[]
[]
[null,null,1,{"$f":"C67+1","v":2},{"$f":"D67+1","v":3},4,{"$f":"F67+1","v":5},{"$f":"G67+1","v":6},{"$f":"H67+1","v":7},{"$f":"I67+1","v":8},9,10,11,12]
[null,"Allocation Matrix"]
[null,null,null,"GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL","TBF","NGV"]
[{"$f":"'COS Alloc Factors'!$B$44","v":250},{"$f":"'COS Alloc Factors'!$C$44","v":"Distribution Throughput"},"TBF (E)",117381146.823681,0,0,0,2206320,207683,8204982,9386684,4933988,1089577,145818]
[{"$f":"'COS Alloc Factors'!$B$44","v":250},{"$f":"'COS Alloc Factors'!$C$44","v":"Distribution Throughput"},"TBF (N)",117381146.823681,0,0,0,2206320,207683,8204982,9386684,4933988,1089577,145818]
[]
[{"$f":"'COS Alloc Factors'!$B$30","v":210},{"$f":"'COS Alloc Factors'!$C$30","v":"Design Day"},"TBF (E)",1246311.8662834708,0,0,0,11372.262748787309,0,75461,68514,74261,107032,395.87096774193549]
[{"$f":"'COS Alloc Factors'!$B$30","v":210},{"$f":"'COS Alloc Factors'!$C$30","v":"Design Day"},"TBF (N)",1246311.8662834708,0,0,0,11372.262748787309,0,75461,68514,74261,107032,395.87096774193549]
[]
[null,{"$f":"'COS Alloc Factors'!$C$32","v":"Peak Day"},"TBF (E)",766845.59175421915,null,null,null,11316.506874554983,1622,41430,57406,79796,27609,596.70390322580647]
[null,{"$f":"'COS Alloc Factors'!$C$32","v":"Peak Day"},"TBF (N)",766845.59175421915,null,null,null,11316.506874554983,1622,41430,57406,79796,27609,596.70390322580647]
[]
[{"$f":"'COS Alloc Factors'!$B$76","v":645},{"$f":"'COS Alloc Factors'!$C$76","v":"SD Mains"},"TBF (E)",962560403.00960124,0,0,0,1272460.6103015987,80476.755669690669,3462867.5323071158,1321255.4878121798,160497.8731465849,42559.664263664163,67610.793727985321]
[{"$f":"'COS Alloc Factors'!$B$76","v":645},{"$f":"'COS Alloc Factors'!$C$76","v":"SD Mains"},"TBF (N)",962560403.00960124,0,0,0,1272460.6103015987,80476.755669690669,3462867.5323071158,1321255.4878121798,160497.8731465849,42559.664263664163,67610.793727985321]
[]
[{"$f":"'COS Alloc Factors'!$B$80","v":660},{"$f":"'COS Alloc Factors'!$C$80","v":"Service Lines"},"TBF (E)",492049492.98766714,0,0,0,761424.98452723143,73572.530917196113,2343735.2238796083,4529444.8012290085,3187937.5114492858,348414.18304284161,41493.96728781001]
[{"$f":"'COS Alloc Factors'!$B$80","v":660},{"$f":"'COS Alloc Factors'!$C$80","v":"Service Lines"},"TBF (N)",492049492.98766714,0,0,0,761424.98452723143,73572.530917196113,2343735.2238796083,4529444.8012290085,3187937.5114492858,348414.18304284161,41493.96728781001]
[]
[{"$f":"'COS Alloc Factors'!$B$82","v":670},{"$f":"'COS Alloc Factors'!$C$82","v":"Meters & Regulators"},"TBF (E)",480274624.17233503,0,0,0,2439114.1035117335,758748.54360056936,13325866.217523266,21929782.095166039,6588338.6602090653,1910535.977227286,0]
[{"$f":"'COS Alloc Factors'!$B$82","v":670},{"$f":"'COS Alloc Factors'!$C$82","v":"Meters & Regulators"},"TBF (N)",480274624.17233503,0,0,0,2439114.1035117335,758748.54360056936,13325866.217523266,21929782.095166039,6588338.6602090653,1910535.977227286,0]
[]
[{"$f":"'COS Alloc Factors'!$B$54","v":510},{"$f":"'COS Alloc Factors'!$C$54","v":"Customer Assistance Expense"},"TBF (E)",906041.8506258555,0,0,0,52002.307987395594,27334.423041519385,1096741.5226276487,267155.3086439594,42181.399166313182,22450.489933625155,128830.22797368266]
[{"$f":"'COS Alloc Factors'!$B$54","v":510},{"$f":"'COS Alloc Factors'!$C$54","v":"Customer Assistance Expense"},"TBF (N)",906041.8506258555,0,0,0,52002.307987395594,27334.423041519385,1096741.5226276487,267155.3086439594,42181.399166313182,22450.489933625155,128830.22797368266]

{"sheet":"Dist Plant","index":4,"n_rows":161,"n_cols":17,"rows_kept":161,"cut":false,"hidden":false,"merged":[[1,1,1,4]]}
[]
[null,"Production Allocation Factors"]
[null,"Distribution Plant",null,"Amount","%",108,111,254,282,283]
[null,302,"Intangible Plant",{"$f":"'COS Detail'!G999","v":55933716.065448359},{"$f":"D4/$D$18","v":1.2311698706521967E-2},{"$f":"$F$18*E4","v":-12551647.081745503},{"$f":"$G$18*E4","v":-723.22476283036224},{"$f":"$H$18*E4","v":-2584097.4469037433},{"$f":"$I$18*E4","v":0},{"$f":"$J$18*E4","v":0}]
[null,"374","Land & Land Rights",{"$f":"'COS Detail'!G1030","v":37403782.533816859},8.2330324790468676E-3,-8393489.8467587177,-483.63212128307742,-1728027.8470517204,0,0]
[null,"375","Structures & Improvements",{"$f":"'COS Detail'!G1035","v":23388187.337969657},5.1480276307736194E-3,-5248359.9159485027,-302.41002083149533,-1080517.4309719694,0,0]
[null,376,"Mains - SD",{"$f":"'COS Detail'!G1042","v":1100605059.6870995},0.24225670745505073,-246978160.17465389,-14230.859117794225,-50847162.049074516,0,0]
[null,376,"Mains - LD",{"$f":"'COS Detail'!G1043","v":182972993.97080782},4.027460593826699E-2,-41059536.311241113,-2365.8467464249647,-8453220.7017865404,0,0]
[null,376,"Mains - Feeders",{"$f":"'COS Detail'!G1044","v":1731358726.6374271},0.38109334574383719,-388520649.74952197,-22386.524488762196,-79987527.736280546,0,0]
[null,377,"Compressor Station Equipment",{"$f":"'COS Detail'!G1051","v":16011972.850321239},3.5244321188940236E-3,-3593121.4022068353,-207.03532827265855,-739741.62764355377,0,0]
[null,"378","Measuring & Regulation Station Equip",{"$f":"'COS Detail'!G1056","v":301702437.41546392},6.6408416421611785E-2,-67702680.6820824,-3901.0223009289348,-13938435.582175318,0,0]
[null,"380","Services",{"$f":"'COS Detail'!G1061","v":545786234.68039358},0.12013426162655644,-122475613.66684809,-7057.0337159600258,-25214931.436748032,0,0]
[null,"381.2","Meters & Meter Installation",{"$f":"'COS Detail'!G1066","v":486190173.4657163},0.10701643571790402,-109102128.39808001,-6286.4547115689065,-22461636.278418694,0,0]
[null,"383.4","House Regulators & Reg Installations",{"$f":"'COS Detail'!G1071","v":52062918.316141099},1.1459688523833736E-2,-11683031.679592175,-673.17522238982747,-2405269.375302678,0,0]
[null,"387","Other Equipment",{"$f":"'COS Detail'!G1076","v":9719346.3050844055},2.1393476377026327E-3,-2181042.370650664,-125.6714629533256,-449026.80778716499,0,0]
[]
[]
[null,"Total Distribution Plant",null,{"$f":"SUM(D4:D15)","v":4543135549.2656898},{"$f":"SUM(E4:E15)","v":0.99999999999999978},{"$f":"'COS Detail'!G1166","v":-1019489461.2793299},{"$f":"'COS Detail'!G1173","v":-58742.89},{"$f":"'COS Detail'!G1180","v":-209889594.32014447},{"$f":"'COS Detail'!G1249","v":0},{"$f":"'COS Detail'!G1257","v":0}]
[]
["FERC",null,null,null,"Jurisdiction"]
["Account",null,"Description","Allocation Factor","DNG Related","GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL"," TBF","NGV","Total"]
["108 Allocation to Categories"]
[]
["Distribution Plant"]
[108,{"$f":"B4","v":302},"Intangible Plant",{"$f":"'COS Detail'!F997","v":"Direct Distribution Gross Plant"},{"$f":"F$4","v":-12551647.081745503},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!D$9,FALSE)*$E25","v":-10877746.127638629},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!E$9,FALSE)*$E25","v":0},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!F$9,FALSE)*$E25","v":0},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!G$9,FALSE)*$E25","v":0},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!H$9,FALSE)*$E25","v":-68755.553749851591},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!I$9,FALSE)*$E25","v":-6105.6273336157901},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!J$9,FALSE)*$E25","v":-360379.05455891043},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!K$9,FALSE)*$E25","v":-418760.78302170226},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!L$9,FALSE)*$E25","v":-442398.4515152073},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!M$9,FALSE)*$E25","v":-374533.59187964647},{"$f":"VLOOKUP($D25,range,'COS Alloc Factors'!N$9,FALSE)*$E25","v":-2967.8920479405997},{"$f":"SUM(F25,J25:P25)","v":-12551647.081745502}]
[108,"374","Land & Land Rights",{"$f":"'COS Detail'!F1029","v":"Direct Distribution Gross Plant"},{"$f":"F$5","v":-8393489.8467587177},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!D$9,FALSE)*$E26","v":-7274125.1473473366},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!E$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!F$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!G$9,FALSE)*$E26","v":0},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!H$9,FALSE)*$E26","v":-45977.953215953392},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!I$9,FALSE)*$E26","v":-4082.9319609637932},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!J$9,FALSE)*$E26","v":-240991.31498238948},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!K$9,FALSE)*$E26","v":-280032.12308488454},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!L$9,FALSE)*$E26","v":-295839.01513730921},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!M$9,FALSE)*$E26","v":-250456.68351238512},{"$f":"VLOOKUP($D26,range,'COS Alloc Factors'!N$9,FALSE)*$E26","v":-1984.6775174944689},{"$f":"SUM(F26,J26:P26)","v":-8393489.8467587158}]
[108,"375","Structures & Improvements",{"$f":"'COS Detail'!F1034","v":"Direct Distribution Gross Plant"},{"$f":"F$6","v":-5248359.9159485027},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!D$9,FALSE)*$E27","v":-4548433.0765794059},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!E$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!F$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!G$9,FALSE)*$E27","v":0},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!H$9,FALSE)*$E27","v":-28749.525058298685},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!I$9,FALSE)*$E27","v":-2553.0139232541546},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!J$9,FALSE)*$E27","v":-150689.30572826264},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!K$9,FALSE)*$E27","v":-175101.1077405684},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!L$9,FALSE)*$E27","v":-184984.98919611186},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!M$9,FALSE)*$E27","v":-156607.89998279593},{"$f":"VLOOKUP($D27,range,'COS Alloc Factors'!N$9,FALSE)*$E27","v":-1240.9977398048056},-5248359.9159485009]
[108,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},{"$f":"'COS Detail'!$F$1042","v":"SD Mains"},{"$f":"F$7","v":-246978160.17465389},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!D$9,FALSE)*$E28","v":-245344908.26712304},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!E$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!F$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!G$9,FALSE)*$E28","v":0},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!H$9,FALSE)*$E28","v":-324334.691861264},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!I$9,FALSE)*$E28","v":-20512.543603166465},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!J$9,FALSE)*$E28","v":-882642.70418634033},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!K$9,FALSE)*$E28","v":-336771.91108335956},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!L$9,FALSE)*$E28","v":-40908.950587513878},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!M$9,FALSE)*$E28","v":-10847.939404114553},{"$f":"VLOOKUP($D28,range,'COS Alloc Factors'!N$9,FALSE)*$E28","v":-17233.166805111632},-246978160.17465392]
[108,{"$f":"B12","v":"380"},"Services",{"$f":"'COS Detail'!F1061","v":"Service Lines"},{"$f":"F$12","v":-122475613.66684809},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!D$9,FALSE)*$E29","v":-119729408.45560637},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!E$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!F$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!G$9,FALSE)*$E29","v":0},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!H$9,FALSE)*$E29","v":-185276.00227209186},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!I$9,FALSE)*$E29","v":-17902.255221952822},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!J$9,FALSE)*$E29","v":-570296.35418953083},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!K$9,FALSE)*$E29","v":-1102140.6472561152},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!L$9,FALSE)*$E29","v":-775714.39027745859},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!M$9,FALSE)*$E29","v":-84778.918844061001},{"$f":"VLOOKUP($D29,range,'COS Alloc Factors'!N$9,FALSE)*$E29","v":-10096.643180506833},-122475613.66684809]
[108,"381.2","Meters & Meter Installation",{"$f":"'COS Detail'!F1066","v":"Meters & Regulators"},{"$f":"F$13","v":-109102128.39808001},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!D$9,FALSE)*$E30","v":-99386000.227285281},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!E$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!F$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!G$9,FALSE)*$E30","v":0},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!H$9,FALSE)*$E30","v":-504739.96052518376},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!I$9,FALSE)*$E30","v":-157012.21578527507},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!J$9,FALSE)*$E30","v":-2757598.4161268319},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!K$9,FALSE)*$E30","v":-4538056.3923202874},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!L$9,FALSE)*$E30","v":-1363362.9482494069},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!M$9,FALSE)*$E30","v":-395358.23778774886},{"$f":"VLOOKUP($D30,range,'COS Alloc Factors'!N$9,FALSE)*$E30","v":0},-109102128.39808002]
[108,"383.4","House Regulators & Reg Installations",{"$f":"'COS Detail'!F1071","v":"Meters & Regulators"},{"$f":"F$14","v":-11683031.679592175},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!D$9,FALSE)*$E31","v":-10642595.210670177},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!E$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!F$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!G$9,FALSE)*$E31","v":0},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!H$9,FALSE)*$E31","v":-54049.29340384528},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!I$9,FALSE)*$E31","v":-16813.408849452044},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!J$9,FALSE)*$E31","v":-295293.13614902808},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!K$9,FALSE)*$E31","v":-485950.70851236221},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!L$9,FALSE)*$E31","v":-145993.60020789763},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!M$9,FALSE)*$E31","v":-42336.321799413141},{"$f":"VLOOKUP($D31,range,'COS Alloc Factors'!N$9,FALSE)*$E31","v":0},-11683031.679592174]
[108,"387","Other Equipment",{"$f":"'COS Detail'!F1076","v":"Direct Distribution Gross Plant"},{"$f":"F$15","v":-2181042.370650664},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!D$9,FALSE)*$E32","v":-1890176.249144644},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!E$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!F$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!G$9,FALSE)*$E32","v":0},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!H$9,FALSE)*$E32","v":-11947.338462381413},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!I$9,FALSE)*$E32","v":-1060.9469679390468},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!J$9,FALSE)*$E32","v":-62621.421903355891},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!K$9,FALSE)*$E32","v":-72766.148138875826},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!L$9,FALSE)*$E32","v":-76873.557803278149},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!M$9,FALSE)*$E32","v":-65080.991187962347},{"$f":"VLOOKUP($D32,range,'COS Alloc Factors'!N$9,FALSE)*$E32","v":-515.71704222705353},-2181042.370650664]
[null,null,null,null,{"$f":"SUM(E25:E32)","v":-518613473.13427752},-499693392.76139492,0,0,0,-1223830.31854887,-226042.94364561921,-5320511.7078246502,-7409579.8211581558,-3326075.9029741841,-1380000.5843981272,-34039.094333085392,-518613473.13427752]
["Throughput"]
[108,{"$f":"B8","v":376},{"$f":"C8","v":"Mains - LD"},"Distribution Throughput",{"$f":"F$8","v":-41059536.311241113},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!D$9,FALSE)*$E35","v":-33573022.271101065},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!E$9,FALSE)*$E35","v":0},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!F$9,FALSE)*$E35","v":0},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!G$9,FALSE)*$E35","v":0},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!H$9,FALSE)*$E35","v":-631045.38080924517},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!I$9,FALSE)*$E35","v":-59400.901873983137},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!J$9,FALSE)*$E35","v":-2346765.6508226381},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!K$9,FALSE)*$E35","v":-2684752.701020726},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!L$9,FALSE)*$E35","v":-1411205.2360347756},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!M$9,FALSE)*$E35","v":-311637.71931813832},{"$f":"VLOOKUP($D35,range,'COS Alloc Factors'!N$9,FALSE)*$E35","v":-41706.450260543585},{"$f":"SUM(F35,J35:P35)","v":-41059536.311241113}]
[108,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Winter Throughput",{"$f":"F$9*'COS Input'!N$9","v":-155408259.89980879},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!D$9,FALSE)*$E36","v":-112441605.28385846},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!E$9,FALSE)*$E36","v":0},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!F$9,FALSE)*$E36","v":0},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!G$9,FALSE)*$E36","v":0},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!H$9,FALSE)*$E36","v":-1474715.161422526},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!I$9,FALSE)*$E36","v":-177929.41487301202},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!J$9,FALSE)*$E36","v":-7149463.2706542313},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!K$9,FALSE)*$E36","v":-10129071.960735835},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!L$9,FALSE)*$E36","v":-15431964.367399774},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!M$9,FALSE)*$E36","v":-8522066.680656312},{"$f":"VLOOKUP($D36,range,'COS Alloc Factors'!N$9,FALSE)*$E36","v":-81443.760208645195},{"$f":"SUM(F36,J36:P36)","v":-155408259.89980879}]
[108,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Winter Throughput",{"$f":"F$10*'COS Input'!N$9","v":-1437248.5608827341},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!D$9,FALSE)*$E37","v":-1039883.8226601162},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!E$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!F$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!G$9,FALSE)*$E37","v":0},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!H$9,FALSE)*$E37","v":-13638.478706556074},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!I$9,FALSE)*$E37","v":-1645.528980440364},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!J$9,FALSE)*$E37","v":-66119.753245138825},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!K$9,FALSE)*$E37","v":-93675.806601468459},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!L$9,FALSE)*$E37","v":-142718.08070522157},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!M$9,FALSE)*$E37","v":-78813.880809272567},{"$f":"VLOOKUP($D37,range,'COS Alloc Factors'!N$9,FALSE)*$E37","v":-753.20917452018784},{"$f":"SUM(F37,J37:P37)","v":-1437248.5608827344}]
[108,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Winter Throughput",{"$f":"F$11*'COS Input'!N$9","v":-27081072.27283296},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!D$9,FALSE)*$E38","v":-19593805.638958022},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!E$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!F$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!G$9,FALSE)*$E38","v":0},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!H$9,FALSE)*$E38","v":-256980.34257685608},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!I$9,FALSE)*$E38","v":-31005.554960498252},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!J$9,FALSE)*$E38","v":-1245848.3974363718},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!K$9,FALSE)*$E38","v":-1765067.8928022056},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!L$9,FALSE)*$E38","v":-2689137.2608815269},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!M$9,FALSE)*$E38","v":-1485034.9900419882},{"$f":"VLOOKUP($D38,range,'COS Alloc Factors'!N$9,FALSE)*$E38","v":-14192.195175491514},{"$f":"SUM(F38,J38:P38)","v":-27081072.272832964}]
[null,null,null,null,{"$f":"SUM(E35:E38)","v":-224986117.04476562},{"$f":"SUM(F35:F38)","v":-166648317.01657766},0,0,0,-2376379.3635151833,-269981.40068793378,{"$f":"SUM(L35:L38)","v":-10808197.072158379},{"$f":"SUM(M35:M38)","v":-14672568.361160234},-19675024.945021302,-10397553.27082571,-138095.61481920048,{"$f":"SUM(Q35:Q38)","v":-224986117.04476562}]
["Demand"]
[108,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"F$9*'COS Input'!M$9","v":-233112389.84971318},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!D$9,FALSE)*$E41","v":-183491397.75172359},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!E$9,FALSE)*$E41","v":0},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!F$9,FALSE)*$E41","v":0},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!G$9,FALSE)*$E41","v":0},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!H$9,FALSE)*$E41","v":-1674309.9731509928},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!I$9,FALSE)*$E41","v":0},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!J$9,FALSE)*$E41","v":-11109935.434565999},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!K$9,FALSE)*$E41","v":-10087145.894751659},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!L$9,FALSE)*$E41","v":-10933262.417756267},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!M$9,FALSE)*$E41","v":-15758055.279316045},{"$f":"VLOOKUP($D41,range,'COS Alloc Factors'!N$9,FALSE)*$E41","v":-58283.098448629928},{"$f":"SUM(F41,J41:P41)","v":-233112389.84971318}]
[108,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"F$10*'COS Input'!M$9","v":-2155872.8413241012},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!D$9,FALSE)*$E42","v":-1696967.3782014374},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!E$9,FALSE)*$E42","v":0},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!F$9,FALSE)*$E42","v":0},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!G$9,FALSE)*$E42","v":0},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!H$9,FALSE)*$E42","v":-15484.373873912955},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!I$9,FALSE)*$E42","v":0},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!J$9,FALSE)*$E42","v":-102747.04011951762},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!K$9,FALSE)*$E42","v":-93288.065447696572},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!L$9,FALSE)*$E42","v":-101113.13057493935},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!M$9,FALSE)*$E42","v":-145733.83864608489},{"$f":"VLOOKUP($D42,range,'COS Alloc Factors'!N$9,FALSE)*$E42","v":-539.01446051248877},{"$f":"SUM(F42,J42:P42)","v":-2155872.8413241012}]
[108,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"F$11*'COS Input'!M$9","v":-40621608.40924944},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!D$9,FALSE)*$E43","v":-31974772.815557919},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!E$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!F$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!G$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!H$9,FALSE)*$E43","v":-291761.25785887416},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!I$9,FALSE)*$E43","v":0},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!J$9,FALSE)*$E43","v":-1935990.8195610642},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!K$9,FALSE)*$E43","v":-1757761.9566584958},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!L$9,FALSE)*$E43","v":-1905204.2015269371},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!M$9,FALSE)*$E43","v":-2745961.0845239242},{"$f":"VLOOKUP($D43,range,'COS Alloc Factors'!N$9,FALSE)*$E43","v":-10156.273562226068},{"$f":"SUM(F43,J43:P43)","v":-40621608.40924944}]
[null,null,null,null,{"$f":"SUM(E41:E43)","v":-275889871.10028672},{"$f":"SUM(F41:F43)","v":-217163137.94548294},{"$f":"SUM(G41:G43)","v":0},{"$f":"SUM(H41:H43)","v":0},0,-1981555.6048837798,0,{"$f":"SUM(L41:L43)","v":-13148673.29424658},{"$f":"SUM(M41:M43)","v":-11938195.916857852},-12939579.749858145,-18649750.202486053,-68978.386471368489,{"$f":"SUM(Q41:Q43)","v":-275889871.10028672}]
[]
[108,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E33+E39+E44","v":-1019489461.2793299},{"$f":"F33+F39+F44","v":-883504847.72345555},0,0,0,-5581765.2869478334,-496024.34433355299,{"$f":"L33+L39+L44","v":-29277382.074229609},{"$f":"M33+M39+M44","v":-34020344.099176243},-35940680.597853631,-30427304.057709891,-241113.09562365437,-1019489461.2793299]
[null,null,null,null,null,{"$f":"F46/$E$46","v":0.86661498846174345},{"$f":"G46/$E$46","v":0},{"$f":"H46/$E$46","v":0},0,5.4750593301312071E-3,4.8654190472072694E-4,{"$f":"L46/$E$46","v":2.8717689771398137E-2},{"$f":"M46/$E$46","v":3.3369981143782527E-2},3.5253606793298913E-2,2.9845628830265186E-2,2.3650376465989952E-4,{"$f":"SUM(F47,J47:P47)","v":1.0000000000000002}]
[]
[]
[]
["111 Allocation to Categories"]
[]
["Distribution Plant"]
[111,{"$f":"B4","v":302},"Intangible Plant",{"$f":"D25","v":"Direct Distribution Gross Plant"},{"$f":"G4","v":-723.22476283036224},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!D$9,FALSE)*$E54","v":-626.77474215569646},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!E$9,FALSE)*$E54","v":0},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!F$9,FALSE)*$E54","v":0},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!G$9,FALSE)*$E54","v":0},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!H$9,FALSE)*$E54","v":-3.9616887512974515},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!I$9,FALSE)*$E54","v":-0.35180569143844814},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!J$9,FALSE)*$E54","v":-20.765008334360591},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!K$9,FALSE)*$E54","v":-24.128958216486932},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!L$9,FALSE)*$E54","v":-25.490958524393974},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!M$9,FALSE)*$E54","v":-21.580591486921573},{"$f":"VLOOKUP($D54,range,'COS Alloc Factors'!N$9,FALSE)*$E54","v":-0.17100966976673951},{"$f":"SUM(F54,J54:P54)","v":-723.22476283036201}]
[111,"374","Land & Land Rights","Direct Distribution Gross Plant",{"$f":"G5","v":-483.63212128307742},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!D$9,FALSE)*$E55","v":-419.13442914912247},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!E$9,FALSE)*$E55","v":0},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!F$9,FALSE)*$E55","v":0},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!G$9,FALSE)*$E55","v":0},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!H$9,FALSE)*$E55","v":-2.6492454809691086},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!I$9,FALSE)*$E55","v":-0.23525816810250058},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!J$9,FALSE)*$E55","v":-13.885897642532971},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!K$9,FALSE)*$E55","v":-16.13542545324529},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!L$9,FALSE)*$E55","v":-17.046217135105596},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!M$9,FALSE)*$E55","v":-14.431291316018578},{"$f":"VLOOKUP($D55,range,'COS Alloc Factors'!N$9,FALSE)*$E55","v":-0.11435693798085014},-483.63212128307742]
[111,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"G6","v":-302.41002083149533},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!D$9,FALSE)*$E56","v":-262.08030003034895},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!E$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!F$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!G$9,FALSE)*$E56","v":0},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!H$9,FALSE)*$E56","v":-1.6565450180648413},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!I$9,FALSE)*$E56","v":-0.14710442997026388},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!J$9,FALSE)*$E56","v":-8.6827040854975177},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!K$9,FALSE)*$E56","v":-10.089309896322813},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!L$9,FALSE)*$E56","v":-10.658818246499814},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!M$9,FALSE)*$E56","v":-9.0237329479365584},{"$f":"VLOOKUP($D56,range,'COS Alloc Factors'!N$9,FALSE)*$E56","v":-7.1506176854562412E-2},-302.41002083149527]
[111,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},"SD Mains",{"$f":"G7","v":-14230.859117794225},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!D$9,FALSE)*$E57","v":-14136.75129148479},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!E$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!F$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!G$9,FALSE)*$E57","v":0},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!H$9,FALSE)*$E57","v":-18.688135435242103},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!I$9,FALSE)*$E57","v":-1.1819308960672648},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!J$9,FALSE)*$E57","v":-50.857792307393581},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!K$9,FALSE)*$E57","v":-19.404766875210729},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!L$9,FALSE)*$E57","v":-2.3571700107249418},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!M$9,FALSE)*$E57","v":-0.62505728145822359},{"$f":"VLOOKUP($D57,range,'COS Alloc Factors'!N$9,FALSE)*$E57","v":-0.99297350333958667},-14230.859117794227]
[111,{"$f":"B12","v":"380"},"Services","Service Lines",{"$f":"G12","v":-7057.0337159600258},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!D$9,FALSE)*$E58","v":-6898.7976215535546},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!E$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!F$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!G$9,FALSE)*$E58","v":0},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!H$9,FALSE)*$E58","v":-10.675586393459767},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!I$9,FALSE)*$E58","v":-1.0315263170405291},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!J$9,FALSE)*$E58","v":-32.86042403961423},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!K$9,FALSE)*$E58","v":-63.505243815910191},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!L$9,FALSE)*$E58","v":-44.696592588906348},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!M$9,FALSE)*$E58","v":-4.8849535901294505},{"$f":"VLOOKUP($D58,range,'COS Alloc Factors'!N$9,FALSE)*$E58","v":-0.58176766141112457},-7057.0337159600258]
[111,"381.2","Meters & Meter Installation","Meters & Regulators",{"$f":"G13","v":-6286.4547115689065},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!D$9,FALSE)*$E59","v":-5726.6122903959867},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!E$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!F$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!G$9,FALSE)*$E59","v":0},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!H$9,FALSE)*$E59","v":-29.083070601365876},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!I$9,FALSE)*$E59","v":-9.0470295876884705},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!J$9,FALSE)*$E59","v":-158.89256983533375},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!K$9,FALSE)*$E59","v":-261.48239642746796},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!L$9,FALSE)*$E59","v":-78.556849031661855},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!M$9,FALSE)*$E59","v":-22.78050568940241},{"$f":"VLOOKUP($D59,range,'COS Alloc Factors'!N$9,FALSE)*$E59","v":0},-6286.4547115689074]
[111,"383.4","House Regulators & Reg Installations","Meters & Regulators",{"$f":"G14","v":-673.17522238982747},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!D$9,FALSE)*$E60","v":-613.22536771533419},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!E$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!F$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!G$9,FALSE)*$E60","v":0},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!H$9,FALSE)*$E60","v":-3.1143153682192768},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!I$9,FALSE)*$E60","v":-0.96878708812643288},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!J$9,FALSE)*$E60","v":-17.014763637467997},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!K$9,FALSE)*$E60","v":-28.000435609939469},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!L$9,FALSE)*$E60","v":-8.4121379606559223},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!M$9,FALSE)*$E60","v":-2.4394150100842742},{"$f":"VLOOKUP($D60,range,'COS Alloc Factors'!N$9,FALSE)*$E60","v":0},-673.1752223898277]
[111,"387","Other Equipment","Direct Distribution Gross Plant",{"$f":"G15","v":-125.6714629533256},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!D$9,FALSE)*$E61","v":-108.91178349679292},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!E$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!F$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!G$9,FALSE)*$E61","v":0},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!H$9,FALSE)*$E61","v":-0.68840455516601806},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!I$9,FALSE)*$E61","v":-6.1131667761694541E-2},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!J$9,FALSE)*$E61","v":-3.6082406324203644},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!K$9,FALSE)*$E61","v":-4.1927788350864761},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!L$9,FALSE)*$E61","v":-4.4294474062339848},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!M$9,FALSE)*$E61","v":-3.7499607908138692},{"$f":"VLOOKUP($D61,range,'COS Alloc Factors'!N$9,FALSE)*$E61","v":-2.971556905027066E-2},-125.6714629533256]
[null,null,null,null,{"$f":"SUM(E54:E61)","v":-29882.461135611247},-28792.287825981628,0,0,0,-70.516991603784447,-13.024573846195604,-306.56740051462094,-426.93931512966986,-191.6481909041824,-79.515508112764934,-1.9613295184031341,-29882.461135611247]
[]
["Throughput"]
[111,{"$f":"$B$8","v":376},{"$f":"$C$8","v":"Mains - LD"},{"$f":"$D$35","v":"Distribution Throughput"},{"$f":"G8","v":-2365.8467464249647},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!D$9,FALSE)*$E65","v":-1934.4744885974683},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!E$9,FALSE)*$E65","v":0},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!F$9,FALSE)*$E65","v":0},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!G$9,FALSE)*$E65","v":0},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!H$9,FALSE)*$E65","v":-36.360777426152275},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!I$9,FALSE)*$E65","v":-3.4226745613490266},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!J$9,FALSE)*$E65","v":-135.22042327839378},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!K$9,FALSE)*$E65","v":-154.69520635883495},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!L$9,FALSE)*$E65","v":-81.313517300892997},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!M$9,FALSE)*$E65","v":-17.956537032549548},{"$f":"VLOOKUP($D65,range,'COS Alloc Factors'!N$9,FALSE)*$E65","v":-2.4031218693238845},{"$f":"SUM(F65,J65:P65)","v":-2365.8467464249652}]
[111,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},{"$f":"$D$36","v":"Winter Throughput"},{"$f":"G9*'COS Input'!N9","v":-8954.609795504879},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!D$9,FALSE)*$E66","v":-6478.8750658829749},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!E$9,FALSE)*$E66","v":0},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!F$9,FALSE)*$E66","v":0},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!G$9,FALSE)*$E66","v":0},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!H$9,FALSE)*$E66","v":-84.972953423243098},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!I$9,FALSE)*$E66","v":-10.252276695958843},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!J$9,FALSE)*$E66","v":-411.95142315650816},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!K$9,FALSE)*$E66","v":-583.63620477736595},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!L$9,FALSE)*$E66","v":-889.18838276221049},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!M$9,FALSE)*$E66","v":-491.04070675360964},{"$f":"VLOOKUP($D66,range,'COS Alloc Factors'!N$9,FALSE)*$E66","v":-4.692782053008381},{"$f":"SUM(F66,J66:P66)","v":-8954.609795504879}]
[111,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},{"$f":"$D$37","v":"Winter Throughput"},{"$f":"G10*'COS Input'!N9","v":-82.814131309063427},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!D$9,FALSE)*$E67","v":-59.918011247166611},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!E$9,FALSE)*$E67","v":0},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!F$9,FALSE)*$E67","v":0},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!G$9,FALSE)*$E67","v":0},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!H$9,FALSE)*$E67","v":-0.78584790216586164},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!I$9,FALSE)*$E67","v":-9.4815230133443951E-2},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!J$9,FALSE)*$E67","v":-3.8098141660359333},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!K$9,FALSE)*$E67","v":-5.3975914532221214},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!L$9,FALSE)*$E67","v":-8.2234028249370112},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!M$9,FALSE)*$E67","v":-4.5412486412978259},{"$f":"VLOOKUP($D67,range,'COS Alloc Factors'!N$9,FALSE)*$E67","v":-4.3399844104624177E-2},{"$f":"SUM(F67,J67:P67)","v":-82.814131309063427}]
[111,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},{"$f":"$D$38","v":"Winter Throughput"},{"$f":"G11*'COS Input'!N9","v":-1560.4089203715739},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!D$9,FALSE)*$E68","v":-1128.9932981615484},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!E$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!F$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!G$9,FALSE)*$E68","v":0},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!H$9,FALSE)*$E68","v":-14.807183957754013},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!I$9,FALSE)*$E68","v":-1.7865372557632255},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!J$9,FALSE)*$E68","v":-71.785671305953002},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!K$9,FALSE)*$E68","v":-101.70305138740719},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!L$9,FALSE)*$E68","v":-154.94784429908225},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!M$9,FALSE)*$E68","v":-85.567581009340159},{"$f":"VLOOKUP($D68,range,'COS Alloc Factors'!N$9,FALSE)*$E68","v":-0.81775299472566687},{"$f":"SUM(F68,J68:P68)","v":-1560.4089203715737}]
[null,null,null,null,{"$f":"SUM(E65:E68)","v":-12963.679593610481},{"$f":"SUM(F65:F68)","v":-9602.2608638891579},0,0,0,-136.92676270931526,-15.556303743204538,{"$f":"SUM(L65:L68)","v":-622.76733190689083},{"$f":"SUM(M65:M68)","v":-845.43205397683028},-1133.6731471871226,-599.10607343679715,-7.9570567611625567,-12963.679593610483]
["Demand"]
[111,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"G9*'COS Input'!M9","v":-13431.914693257317},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!D$9,FALSE)*$E71","v":-10572.757643369556},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!E$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!F$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!G$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!H$9,FALSE)*$E71","v":-96.47358831477294},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!I$9,FALSE)*$E71","v":0},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!J$9,FALSE)*$E71","v":-640.15346889495572},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!K$9,FALSE)*$E71","v":-581.22042867002824},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!L$9,FALSE)*$E71","v":-629.97358574108887},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!M$9,FALSE)*$E71","v":-907.97771143723128},{"$f":"VLOOKUP($D71,range,'COS Alloc Factors'!N$9,FALSE)*$E71","v":-3.3582668296842493},{"$f":"SUM(F71,J71:P71)","v":-13431.914693257319}]
[111,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"G10*'COS Input'!M9","v":-124.22119696359512},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!D$9,FALSE)*$E72","v":-97.779105932280743},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!E$9,FALSE)*$E72","v":0},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!F$9,FALSE)*$E72","v":0},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!G$9,FALSE)*$E72","v":0},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!H$9,FALSE)*$E72","v":-0.89220821375898662},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!I$9,FALSE)*$E72","v":0},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!J$9,FALSE)*$E72","v":-5.9202751031800025},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!K$9,FALSE)*$E72","v":-5.3752498432206668},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!L$9,FALSE)*$E72","v":-5.8261293838837309},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!M$9,FALSE)*$E72","v":-8.3971705230988469},{"$f":"VLOOKUP($D72,range,'COS Alloc Factors'!N$9,FALSE)*$E72","v":-3.1057964172146603E-2},{"$f":"SUM(F72,J72:P72)","v":-124.22119696359513}]
[111,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"G11*'COS Input'!M9","v":-2340.6133805573609},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!D$9,FALSE)*$E73","v":-1842.3835003868437},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!E$9,FALSE)*$E73","v":0},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!F$9,FALSE)*$E73","v":0},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!G$9,FALSE)*$E73","v":0},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!H$9,FALSE)*$E73","v":-16.811257131739584},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!I$9,FALSE)*$E73","v":0},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!J$9,FALSE)*$E73","v":-111.55161487571841},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!K$9,FALSE)*$E73","v":-101.28208401154201},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!L$9,FALSE)*$E73","v":-109.77769274573257},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!M$9,FALSE)*$E73","v":-158.22202784720446},{"$f":"VLOOKUP($D73,range,'COS Alloc Factors'!N$9,FALSE)*$E73","v":-0.58520355858027773},{"$f":"SUM(F73,J73:P73)","v":-2340.6133805573613}]
[null,null,null,null,{"$f":"SUM(E71:E73)","v":-15896.749270778273},{"$f":"SUM(F71:F73)","v":-12512.920249688681},0,0,0,-114.17705366027151,0,{"$f":"SUM(L71:L73)","v":-757.62535887385411},{"$f":"SUM(M71:M73)","v":-687.87776252479091},-745.5774078707052,-1074.5969098075345,-3.9745283524366739,-15896.749270778275]
[]
[111,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E62+E69+E74","v":-58742.89},{"$f":"F62+F69+F74","v":-50907.468939559469},0,0,0,-321.6208079733712,{"$f":"K62+K69+K74","v":-28.580877589400142},{"$f":"L62+L69+L74","v":-1686.9600912953658},{"$f":"M62+M69+M74","v":-1960.2491316312912},-2070.8987459620103,-1753.2184913570966,-13.892914632002366,-58742.890000000007]
[null,null,null,null,null,{"$f":"F76/$E$76","v":0.86661498846174356},{"$f":"G76/$E$76","v":0},0,0,5.4750593301312071E-3,4.8654190472072694E-4,{"$f":"L76/$E$76","v":2.8717689771398137E-2},{"$f":"M76/$E$76","v":3.3369981143782527E-2},3.5253606793298906E-2,2.9845628830265189E-2,2.3650376465989955E-4,{"$f":"SUM(F77,J77:P77)","v":1.0000000000000002}]
[]
["254 Allocation to Categories"]
[]
["Distribution Plant"]
[254,{"$f":"B4","v":302},"Intangible Plant",{"$f":"D25","v":"Direct Distribution Gross Plant"},{"$f":"H4","v":-2584097.4469037433},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!D$9,FALSE)*$E82","v":-2239479.4733655816},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!E$9,FALSE)*$E82","v":0},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!F$9,FALSE)*$E82","v":0},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!G$9,FALSE)*$E82","v":0},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!H$9,FALSE)*$E82","v":-14155.198098569917},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!I$9,FALSE)*$E82","v":-1257.0092117622032},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!J$9,FALSE)*$E82","v":-74193.816057626085},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!K$9,FALSE)*$E82","v":-86213.280474048166},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!L$9,FALSE)*$E82","v":-91079.736518184247},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!M$9,FALSE)*$E82","v":-77107.911993753325},{"$f":"VLOOKUP($D82,range,'COS Alloc Factors'!N$9,FALSE)*$E82","v":-611.02118421757655},{"$f":"SUM(F82,J82:P82)","v":-2584097.4469037433}]
[254,"374","Land & Land Rights","Direct Distribution Gross Plant",{"$f":"H5","v":-1728027.8470517204},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!D$9,FALSE)*$E83","v":-1497576.2224111659},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!E$9,FALSE)*$E83","v":0},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!F$9,FALSE)*$E83","v":0},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!G$9,FALSE)*$E83","v":0},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!H$9,FALSE)*$E83","v":-9465.8104028433445},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!I$9,FALSE)*$E83","v":-840.5824341215457},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!J$9,FALSE)*$E83","v":-49614.607367160454},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!K$9,FALSE)*$E83","v":-57652.218039742133},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!L$9,FALSE)*$E83","v":-60906.496074340394},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!M$9,FALSE)*$E83","v":-51563.310552731797},{"$f":"VLOOKUP($D83,range,'COS Alloc Factors'!N$9,FALSE)*$E83","v":-408.59976961457903},-1728027.8470517204]
[254,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"H6","v":-1080517.4309719694},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!D$9,FALSE)*$E84","v":-936418.48149915133},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!E$9,FALSE)*$E84","v":0},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!F$9,FALSE)*$E84","v":0},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!G$9,FALSE)*$E84","v":0},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!H$9,FALSE)*$E84","v":-5918.8705529245481},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!I$9,FALSE)*$E84","v":-525.6072544124878},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!J$9,FALSE)*$E84","v":-31023.486214364584},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!K$9,FALSE)*$E84","v":-36049.318668342916},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!L$9,FALSE)*$E84","v":-38084.184106195651},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!M$9,FALSE)*$E84","v":-32241.989587092594},{"$f":"VLOOKUP($D84,range,'COS Alloc Factors'!N$9,FALSE)*$E84","v":-255.49308948518888},-1080517.4309719694]
[254,{"$f":"$B$7","v":376},{"$f":"$C$7","v":"Mains - SD"},"SD Mains",{"$f":"H7","v":-50847162.049074516},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!D$9,FALSE)*$E85","v":-50510912.785777494},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!E$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!F$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!G$9,FALSE)*$E85","v":0},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!H$9,FALSE)*$E85","v":-66773.105053273364},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!I$9,FALSE)*$E85","v":-4223.0642089621915},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!J$9,FALSE)*$E85","v":-181715.97269758099},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!K$9,FALSE)*$E85","v":-69333.644417476855},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!L$9,FALSE)*$E85","v":-8422.2185407403122},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!M$9,FALSE)*$E85","v":-2233.3429497956076},{"$f":"VLOOKUP($D85,range,'COS Alloc Factors'!N$9,FALSE)*$E85","v":-3547.9154291965965},-50847162.049074523]
[254,{"$f":"B12","v":"380"},"Services","Service Lines",{"$f":"H12","v":-25214931.436748032},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!D$9,FALSE)*$E86","v":-24649550.508745026},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!E$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!F$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!G$9,FALSE)*$E86","v":0},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!H$9,FALSE)*$E86","v":-38144.097051624885},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!I$9,FALSE)*$E86","v":-3685.6654518391824},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!J$9,FALSE)*$E86","v":-117410.99341320377},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!K$9,FALSE)*$E86","v":-226905.58570957699},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!L$9,FALSE)*$E86","v":-159701.87517124761},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!M$9,FALSE)*$E86","v":-17454.042988096156},{"$f":"VLOOKUP($D86,range,'COS Alloc Factors'!N$9,FALSE)*$E86","v":-2078.6682174159309},-25214931.436748028]
[254,"381.2","Meters & Meter Installation","Meters & Regulators",{"$f":"H13","v":-22461636.278418694},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!D$9,FALSE)*$E87","v":-20461307.410309009},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!E$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!F$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!G$9,FALSE)*$E87","v":0},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!H$9,FALSE)*$E87","v":-103914.42930548367},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!I$9,FALSE)*$E87","v":-32325.228976005048},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!J$9,FALSE)*$E87","v":-567726.52866114397},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!K$9,FALSE)*$E87","v":-934282.15921995742},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!L$9,FALSE)*$E87","v":-280685.29100839852},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!M$9,FALSE)*$E87","v":-81395.230938695982},{"$f":"VLOOKUP($D87,range,'COS Alloc Factors'!N$9,FALSE)*$E87","v":0},-22461636.27841869]
[254,"383.4","House Regulators & Reg Installations","Meters & Regulators",{"$f":"H14","v":-2405269.375302678},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!D$9,FALSE)*$E88","v":-2191067.2705512601},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!E$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!F$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!G$9,FALSE)*$E88","v":0},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!H$9,FALSE)*$E88","v":-11127.514993227867},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!I$9,FALSE)*$E88","v":-3461.4968536524348},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!J$9,FALSE)*$E88","v":-60794.112058860286},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!K$9,FALSE)*$E88","v":-100046.15147394896},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!L$9,FALSE)*$E88","v":-30056.747700481861},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!M$9,FALSE)*$E88","v":-8716.0816712466731},{"$f":"VLOOKUP($D88,range,'COS Alloc Factors'!N$9,FALSE)*$E88","v":0},-2405269.3753026784]
[254,"387","Other Equipment","Direct Distribution Gross Plant",{"$f":"H15","v":-449026.80778716499},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!D$9,FALSE)*$E89","v":-389144.11692760215},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!E$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!F$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!G$9,FALSE)*$E89","v":0},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!H$9,FALSE)*$E89","v":-2459.6841049518512},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!I$9,FALSE)*$E89","v":-218.42474802679817},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!J$9,FALSE)*$E89","v":-12892.320458666092},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!K$9,FALSE)*$E89","v":-14980.887878863099},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!L$9,FALSE)*$E89","v":-15826.509713037054},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!M$9,FALSE)*$E89","v":-13398.689596313208},{"$f":"VLOOKUP($D89,range,'COS Alloc Factors'!N$9,FALSE)*$E89","v":-106.17435970469873},-449026.80778716499]
[null,null,null,null,{"$f":"SUM(E82:E89)","v":-106770668.67225851},-102875456.26958631,0,0,0,-251958.70956289946,-46537.079138781883,-1095371.8369286063,-1525463.2458819568,-684763.05883262574,-284110.60027772532,-7007.8720496345704,-106770668.67225851]
[]
["Throughput"]
[254,{"$f":"$B$8","v":376},{"$f":"$C$8","v":"Mains - LD"},{"$f":"$D$35","v":"Distribution Throughput"},{"$f":"H8","v":-8453220.7017865404},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!D$9,FALSE)*$E93","v":-6911918.457440407},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!E$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!F$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!G$9,FALSE)*$E93","v":0},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!H$9,FALSE)*$E93","v":-129917.83044961131},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!I$9,FALSE)*$E93","v":-12229.288943247864},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!J$9,FALSE)*$E93","v":-483145.44595440046},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!K$9,FALSE)*$E93","v":-552729.25976108597},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!L$9,FALSE)*$E93","v":-290534.92531655286},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!M$9,FALSE)*$E93","v":-64159.08841319308},{"$f":"VLOOKUP($D93,range,'COS Alloc Factors'!N$9,FALSE)*$E93","v":-8586.4055080411836},{"$f":"SUM(F93,J93:P93)","v":-8453220.7017865386}]
[254,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},{"$f":"$D$36","v":"Winter Throughput"},{"$f":"H9*'COS Input'!N9","v":-31995011.09451222},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!D$9,FALSE)*$E94","v":-23149158.29352415},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!E$9,FALSE)*$E94","v":0},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!F$9,FALSE)*$E94","v":0},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!G$9,FALSE)*$E94","v":0},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!H$9,FALSE)*$E94","v":-303610.1683486976},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!I$9,FALSE)*$E94","v":-36631.602506663745},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!J$9,FALSE)*$E94","v":-1471911.1893528847},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!K$9,FALSE)*$E94","v":-2085344.5625720853},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!L$9,FALSE)*$E94","v":-3177088.98782722},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!M$9,FALSE)*$E94","v":-1754498.8803784109},{"$f":"VLOOKUP($D94,range,'COS Alloc Factors'!N$9,FALSE)*$E94","v":-16767.410002108914},{"$f":"SUM(F94,J94:P94)","v":-31995011.094512217}]
[254,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},{"$f":"$D$37","v":"Winter Throughput"},{"$f":"H10*'COS Input'!N9","v":-295896.65105742152},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!D$9,FALSE)*$E95","v":-214088.32750887217},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!E$9,FALSE)*$E95","v":0},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!F$9,FALSE)*$E95","v":0},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!G$9,FALSE)*$E95","v":0},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!H$9,FALSE)*$E95","v":-2807.8512545591348},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!I$9,FALSE)*$E95","v":-338.77683219330351},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!J$9,FALSE)*$E95","v":-13612.5469779308},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!K$9,FALSE)*$E95","v":-19285.70896703703},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!L$9,FALSE)*$E95","v":-29382.393049731789},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!M$9,FALSE)*$E95","v":-16225.9779018177},{"$f":"VLOOKUP($D95,range,'COS Alloc Factors'!N$9,FALSE)*$E95","v":-155.06856527959522},{"$f":"SUM(F95,J95:P95)","v":-295896.65105742152}]
[254,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},{"$f":"$D$38","v":"Winter Throughput"},{"$f":"H11*'COS Input'!N9","v":-5575374.232870128},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!D$9,FALSE)*$E96","v":-4033917.0466636787},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!E$9,FALSE)*$E96","v":0},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!F$9,FALSE)*$E96","v":0},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!G$9,FALSE)*$E96","v":0},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!H$9,FALSE)*$E96","v":-52906.38294977897},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!I$9,FALSE)*$E96","v":-6383.3355806969603},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!J$9,FALSE)*$E96","v":-256491.72909956786},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!K$9,FALSE)*$E96","v":-363387.16390738869},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!L$9,FALSE)*$E96","v":-553631.94049041998},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!M$9,FALSE)*$E96","v":-305734.78535030381},{"$f":"VLOOKUP($D96,range,'COS Alloc Factors'!N$9,FALSE)*$E96","v":-2921.8488282931512},{"$f":"SUM(F96,J96:P96)","v":-5575374.2328701289}]
[null,null,null,null,{"$f":"SUM(E93:E96)","v":-46319502.680226311},{"$f":"SUM(F93:F96)","v":-34309082.125137106},0,0,0,-489242.233002647,-55583.003862801874,{"$f":"SUM(L93:L96)","v":-2225160.9113847837},{"$f":"SUM(M93:M96)","v":-3020746.6952075968},-4050638.2466839245,-2140618.7320437254,-28430.732903722841,-46319502.680226311]
["Demand"]
[254,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"H9*'COS Input'!M9","v":-47992516.641768329},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!D$9,FALSE)*$E99","v":-37776687.742330059},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!E$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!F$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!G$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!H$9,FALSE)*$E99","v":-344702.18121710262},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!I$9,FALSE)*$E99","v":0},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!J$9,FALSE)*$E99","v":-2287281.9483174132},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!K$9,FALSE)*$E99","v":-2076712.9432027042},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!L$9,FALSE)*$E99","v":-2250909.0094750854},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!M$9,FALSE)*$E99","v":-3244223.6584766889},{"$f":"VLOOKUP($D99,range,'COS Alloc Factors'!N$9,FALSE)*$E99","v":-11999.158749275442},{"$f":"SUM(F99,J99:P99)","v":-47992516.641768329}]
[254,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"H10*'COS Input'!M9","v":-443844.97658613225},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!D$9,FALSE)*$E100","v":-349366.82340812375},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!E$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!F$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!G$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!H$9,FALSE)*$E100","v":-3187.878908153386},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!I$9,FALSE)*$E100","v":0},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!J$9,FALSE)*$E100","v":-21153.268755931182},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!K$9,FALSE)*$E100","v":-19205.881919718384},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!L$9,FALSE)*$E100","v":-20816.884100186926},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!M$9,FALSE)*$E100","v":-30003.268728016148},{"$f":"VLOOKUP($D100,range,'COS Alloc Factors'!N$9,FALSE)*$E100","v":-110.97076600251421},{"$f":"SUM(F100,J100:P100)","v":-443844.97658613225}]
[254,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"H11*'COS Input'!M9","v":-8363061.3493051901},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!D$9,FALSE)*$E101","v":-6582875.399530434},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!E$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!F$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!G$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!H$9,FALSE)*$E101","v":-60066.978989158633},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!I$9,FALSE)*$E101","v":0},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!J$9,FALSE)*$E101","v":-398576.29054378375},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!K$9,FALSE)*$E101","v":-361883.03852740891},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!L$9,FALSE)*$E101","v":-392238.02907557448},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!M$9,FALSE)*$E101","v":-565330.66788781318},{"$f":"VLOOKUP($D101,range,'COS Alloc Factors'!N$9,FALSE)*$E101","v":-2090.9447510178575},{"$f":"SUM(F101,J101:P101)","v":-8363061.3493051901}]
[null,null,null,null,{"$f":"SUM(E99:E101)","v":-56799422.967659652},{"$f":"SUM(F99:F101)","v":-44708929.965268619},0,0,0,-407957.03911441466,0,{"$f":"SUM(L99:L101)","v":-2707011.5076171285},{"$f":"SUM(M99:M101)","v":-2457801.8636498316},-2663963.9226508471,-3839557.5950925183,-14201.074266295815,-56799422.967659652]
[]
[254,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E90+E97+E102","v":-209889594.32014447},{"$f":"F90+F97+F102","v":-181893468.35999203},0,0,{"$f":"I90+I97+I102","v":0},-1149157.9816799611,-102120.08300158376,{"$f":"L90+L97+L102","v":-6027544.2559305187},{"$f":"M90+M97+M102","v":-7004011.8047393858},-7399365.2281673979,-6264286.9274139684,-49639.679219653226,-209889594.32014447]
[null,null,null,null,null,{"$f":"F104/$E$104","v":0.86661498846174345},{"$f":"G104/$E$104","v":0},{"$f":"H104/$E$104","v":0},{"$f":"I104/$E$104","v":0},{"$f":"J104/$E$104","v":5.4750593301312071E-3},4.8654190472072689E-4,{"$f":"L104/$E$104","v":2.8717689771398144E-2},{"$f":"M104/$E$104","v":3.3369981143782527E-2},3.5253606793298913E-2,2.9845628830265189E-2,2.365037646598995E-4,{"$f":"SUM(F105,J105:P105)","v":1.0000000000000002}]
[]
[]
["282 Allocation to Categories",null,null,null,"Jurisdiction"]
[null,null,null,null,"DNG Related","GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL"," TBF","NGV","Total"]
["Distribution Plant"]
[282,{"$f":"B4","v":302},"Intangible Plant",{"$f":"D25","v":"Direct Distribution Gross Plant"},{"$f":"I$4","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!D$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!E$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!F$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!G$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!H$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!I$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!J$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!K$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!L$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!M$9,FALSE)*$E111","v":0},{"$f":"VLOOKUP($D111,range,'COS Alloc Factors'!N$9,FALSE)*$E111","v":0},{"$f":"SUM(F111,J111:P111)","v":0}]
[282,"374","Land & Land Rights","Direct Distribution Gross Plant",{"$f":"I$5","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!D$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!E$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!F$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!G$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!H$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!I$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!J$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!K$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!L$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!M$9,FALSE)*$E112","v":0},{"$f":"VLOOKUP($D112,range,'COS Alloc Factors'!N$9,FALSE)*$E112","v":0},0]
[282,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"I$6","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!D$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!E$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!F$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!G$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!H$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!I$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!J$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!K$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!L$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!M$9,FALSE)*$E113","v":0},{"$f":"VLOOKUP($D113,range,'COS Alloc Factors'!N$9,FALSE)*$E113","v":0},0]
[282,376,"Mains - SD","SD Mains",{"$f":"I$7","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!D$9,FALSE)*$E114","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!E$9,FALSE)*$E114","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!F$9,FALSE)*$E114","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!G$9,FALSE)*$E114","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!H$9,FALSE)*$E114","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!I$9,FALSE)*$E114","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!J$9,FALSE)*$E114","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!K$9,FALSE)*$E114","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!L$9,FALSE)*$E114","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!M$9,FALSE)*$E114","v":0},{"$f":"VLOOKUP($D114,range,'COS Alloc Factors'!N$9,FALSE)*$E114","v":0},0]
[282,376,"Mains - LD","Service Lines",{"$f":"I$12","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!D$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!E$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!F$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!G$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!H$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!I$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!J$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!K$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!L$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!M$9,FALSE)*$E115","v":0},{"$f":"VLOOKUP($D115,range,'COS Alloc Factors'!N$9,FALSE)*$E115","v":0},0]
[282,376,"Mains - Feeders","Meters & Regulators",{"$f":"I$13","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!D$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!E$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!F$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!G$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!H$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!I$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!J$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!K$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!L$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!M$9,FALSE)*$E116","v":0},{"$f":"VLOOKUP($D116,range,'COS Alloc Factors'!N$9,FALSE)*$E116","v":0},0]
[282,377,"Compressor Station Equipment","Meters & Regulators",{"$f":"I$14","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!D$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!E$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!F$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!G$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!H$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!I$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!J$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!K$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!L$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!M$9,FALSE)*$E117","v":0},{"$f":"VLOOKUP($D117,range,'COS Alloc Factors'!N$9,FALSE)*$E117","v":0},0]
[282,"378","Measuring & Regulation Station Equip","Direct Distribution Gross Plant",{"$f":"I$15","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!D$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!E$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!F$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!G$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!H$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!I$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!J$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!K$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!L$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!M$9,FALSE)*$E118","v":0},{"$f":"VLOOKUP($D118,range,'COS Alloc Factors'!N$9,FALSE)*$E118","v":0},0]
[null,null,null,null,{"$f":"SUM(E111:E118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Throughput"]
[282,{"$f":"B93","v":376},{"$f":"C93","v":"Mains - LD"},"Distribution Throughput",{"$f":"I$8","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!D$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!E$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!F$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!G$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!H$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!I$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!J$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!K$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!L$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!M$9,FALSE)*$E121","v":0},{"$f":"VLOOKUP($D121,range,'COS Alloc Factors'!N$9,FALSE)*$E121","v":0},{"$f":"SUM(F121,J121:P121)","v":0}]
[282,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Throughput",{"$f":"I$9*'COS Input'!N$9","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!D$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!E$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!F$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!G$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!H$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!I$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!J$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!K$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!L$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!M$9,FALSE)*$E122","v":0},{"$f":"VLOOKUP($D122,range,'COS Alloc Factors'!N$9,FALSE)*$E122","v":0},{"$f":"SUM(F122,J122:P122)","v":0}]
[282,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Throughput",{"$f":"I$10*'COS Input'!N$9","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!D$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!E$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!F$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!G$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!H$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!I$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!J$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!K$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!L$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!M$9,FALSE)*$E123","v":0},{"$f":"VLOOKUP($D123,range,'COS Alloc Factors'!N$9,FALSE)*$E123","v":0},{"$f":"SUM(F123,J123:P123)","v":0}]
[282,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Throughput",{"$f":"I$11*'COS Input'!N$9","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!D$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!E$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!F$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!G$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!H$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!I$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!J$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!K$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!L$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!M$9,FALSE)*$E124","v":0},{"$f":"VLOOKUP($D124,range,'COS Alloc Factors'!N$9,FALSE)*$E124","v":0},{"$f":"SUM(F124,J124:P124)","v":0}]
[null,null,null,null,{"$f":"SUM(E121:E124)","v":0},{"$f":"SUM(F121:F124)","v":0},0,0,0,0,0,0,{"$f":"SUM(M121:M124)","v":0},0,0,0,{"$f":"SUM(Q121:Q124)","v":0}]
["Demand"]
[282,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"I$9*'COS Input'!M$9","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!D$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!E$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!F$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!G$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!H$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!I$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!J$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!K$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!L$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!M$9,FALSE)*$E127","v":0},{"$f":"VLOOKUP($D127,range,'COS Alloc Factors'!N$9,FALSE)*$E127","v":0},{"$f":"SUM(F127,J127:P127)","v":0}]
[282,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"I$10*'COS Input'!M$9","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!D$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!E$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!F$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!G$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!H$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!I$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!J$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!K$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!L$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!M$9,FALSE)*$E128","v":0},{"$f":"VLOOKUP($D128,range,'COS Alloc Factors'!N$9,FALSE)*$E128","v":0},{"$f":"SUM(F128,J128:P128)","v":0}]
[282,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"I$11*'COS Input'!M$9","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!D$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!E$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!F$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!G$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!H$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!I$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!J$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!K$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!L$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!M$9,FALSE)*$E129","v":0},{"$f":"VLOOKUP($D129,range,'COS Alloc Factors'!N$9,FALSE)*$E129","v":0},{"$f":"SUM(F129,J129:P129)","v":0}]
[null,null,null,null,{"$f":"SUM(E127:E129)","v":0},{"$f":"SUM(F127:F129)","v":0},{"$f":"SUM(G127:G129)","v":0},{"$f":"SUM(H127:H129)","v":0},0,0,0,0,{"$f":"SUM(M127:M129)","v":0},0,0,0,{"$f":"SUM(Q127:Q129)","v":0}]
[]
[282,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E119+E125+E130","v":0},{"$f":"F119+F125+F130","v":0},0,0,0,0,0,0,{"$f":"M119+M125+M130","v":0},0,0,0,{"$f":"Q119+Q125+Q130","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(F132/$E$132,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F133,J133:P133)","v":0}]
[]
[]
["283 Allocation to Categories"]
[]
["Distribution Plant"]
[283,{"$f":"B4","v":302},"Intangible Plant",{"$f":"D25","v":"Direct Distribution Gross Plant"},{"$f":"J$4","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!D$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!E$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!F$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!G$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!H$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!I$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!J$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!K$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!L$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!M$9,FALSE)*$E139","v":0},{"$f":"VLOOKUP($D139,range,'COS Alloc Factors'!N$9,FALSE)*$E139","v":0},{"$f":"SUM(F139,J139:P139)","v":0}]
[283,"374","Land & Land Rights","Direct Distribution Gross Plant",{"$f":"J$5","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!D$9,FALSE)*$E140","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!E$9,FALSE)*$E140","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!F$9,FALSE)*$E140","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!G$9,FALSE)*$E140","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!H$9,FALSE)*$E140","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!I$9,FALSE)*$E140","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!J$9,FALSE)*$E140","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!K$9,FALSE)*$E140","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!L$9,FALSE)*$E140","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!M$9,FALSE)*$E140","v":0},{"$f":"VLOOKUP($D140,range,'COS Alloc Factors'!N$9,FALSE)*$E140","v":0},0]
[283,"375","Structures & Improvements","Direct Distribution Gross Plant",{"$f":"J$6","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!D$9,FALSE)*$E141","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!E$9,FALSE)*$E141","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!F$9,FALSE)*$E141","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!G$9,FALSE)*$E141","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!H$9,FALSE)*$E141","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!I$9,FALSE)*$E141","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!J$9,FALSE)*$E141","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!K$9,FALSE)*$E141","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!L$9,FALSE)*$E141","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!M$9,FALSE)*$E141","v":0},{"$f":"VLOOKUP($D141,range,'COS Alloc Factors'!N$9,FALSE)*$E141","v":0},0]
[283,376,"Mains - SD","SD Mains",{"$f":"J$7","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!D$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!E$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!F$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!G$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!H$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!I$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!J$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!K$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!L$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!M$9,FALSE)*$E142","v":0},{"$f":"VLOOKUP($D142,range,'COS Alloc Factors'!N$9,FALSE)*$E142","v":0},0]
[283,376,"Mains - LD","Service Lines",{"$f":"J$12","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!D$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!E$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!F$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!G$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!H$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!I$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!J$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!K$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!L$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!M$9,FALSE)*$E143","v":0},{"$f":"VLOOKUP($D143,range,'COS Alloc Factors'!N$9,FALSE)*$E143","v":0},0]
[283,376,"Mains - Feeders","Meters & Regulators",{"$f":"J$13","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!D$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!E$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!F$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!G$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!H$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!I$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!J$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!K$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!L$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!M$9,FALSE)*$E144","v":0},{"$f":"VLOOKUP($D144,range,'COS Alloc Factors'!N$9,FALSE)*$E144","v":0},0]
[283,377,"Compressor Station Equipment","Meters & Regulators",{"$f":"J$14","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!D$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!E$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!F$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!G$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!H$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!I$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!J$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!K$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!L$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!M$9,FALSE)*$E145","v":0},{"$f":"VLOOKUP($D145,range,'COS Alloc Factors'!N$9,FALSE)*$E145","v":0},0]
[283,"378","Measuring & Regulation Station Equip","Direct Distribution Gross Plant",{"$f":"J$15","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!D$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!E$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!F$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!G$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!H$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!I$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!J$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!K$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!L$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!M$9,FALSE)*$E146","v":0},{"$f":"VLOOKUP($D146,range,'COS Alloc Factors'!N$9,FALSE)*$E146","v":0},0]
[null,null,null,null,{"$f":"SUM(E139:E146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Throughput"]
[283,{"$f":"B121","v":376},{"$f":"C121","v":"Mains - LD"},"Distribution Throughput",{"$f":"J$8","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!D$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!E$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!F$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!G$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!H$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!I$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!J$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!K$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!L$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!M$9,FALSE)*$E149","v":0},{"$f":"VLOOKUP($D149,range,'COS Alloc Factors'!N$9,FALSE)*$E149","v":0},{"$f":"SUM(F149,J149:P149)","v":0}]
[283,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Throughput",{"$f":"J$9*'COS Input'!N$9","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!D$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!E$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!F$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!G$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!H$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!I$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!J$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!K$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!L$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!M$9,FALSE)*$E150","v":0},{"$f":"VLOOKUP($D150,range,'COS Alloc Factors'!N$9,FALSE)*$E150","v":0},{"$f":"SUM(F150,J150:P150)","v":0}]
[283,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Throughput",{"$f":"J$10*'COS Input'!N$9","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!D$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!E$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!F$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!G$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!H$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!I$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!J$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!K$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!L$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!M$9,FALSE)*$E151","v":0},{"$f":"VLOOKUP($D151,range,'COS Alloc Factors'!N$9,FALSE)*$E151","v":0},{"$f":"SUM(F151,J151:P151)","v":0}]
[283,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Throughput",{"$f":"J$11*'COS Input'!N$9","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!D$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!E$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!F$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!G$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!H$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!I$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!J$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!K$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!L$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!M$9,FALSE)*$E152","v":0},{"$f":"VLOOKUP($D152,range,'COS Alloc Factors'!N$9,FALSE)*$E152","v":0},{"$f":"SUM(F152,J152:P152)","v":0}]
[null,null,null,null,{"$f":"SUM(E149:E152)","v":0},{"$f":"SUM(F149:F152)","v":0},0,0,0,0,0,0,{"$f":"SUM(M149:M152)","v":0},0,0,0,0]
["Demand"]
[283,{"$f":"$B$9","v":376},{"$f":"$C$9","v":"Mains - Feeders"},"Design Day",{"$f":"J$9*'COS Input'!M$9","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!D$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!E$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!F$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!G$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!H$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!I$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!J$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!K$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!L$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!M$9,FALSE)*$E155","v":0},{"$f":"VLOOKUP($D155,range,'COS Alloc Factors'!N$9,FALSE)*$E155","v":0},{"$f":"SUM(F155,J155:P155)","v":0}]
[283,{"$f":"$B$10","v":377},{"$f":"$C$10","v":"Compressor Station Equipment"},"Design Day",{"$f":"J$10*'COS Input'!M$9","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!D$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!E$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!F$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!G$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!H$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!I$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!J$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!K$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!L$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!M$9,FALSE)*$E156","v":0},{"$f":"VLOOKUP($D156,range,'COS Alloc Factors'!N$9,FALSE)*$E156","v":0},{"$f":"SUM(F156,J156:P156)","v":0}]
[283,{"$f":"$B$11","v":"378"},{"$f":"$C$11","v":"Measuring & Regulation Station Equip"},"Design Day",{"$f":"J$11*'COS Input'!M$9","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!D$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!E$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!F$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!G$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!H$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!I$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!J$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!K$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!L$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!M$9,FALSE)*$E157","v":0},{"$f":"VLOOKUP($D157,range,'COS Alloc Factors'!N$9,FALSE)*$E157","v":0},{"$f":"SUM(F157,J157:P157)","v":0}]
[null,null,null,null,{"$f":"SUM(E155:E157)","v":0},{"$f":"SUM(F155:F157)","v":0},{"$f":"SUM(G155:G157)","v":0},{"$f":"SUM(H155:H157)","v":0},0,0,0,0,{"$f":"SUM(M155:M157)","v":0},0,0,0,{"$f":"SUM(Q155:Q157)","v":0}]
[]
[283,"Accum Prov For Deprec - Distribution Utah",null,null,{"$f":"E147+E153+E158","v":0},{"$f":"F147+F153+F158","v":0},0,0,0,0,0,0,{"$f":"M147+M153+M158","v":0},0,0,0,{"$f":"Q147+Q153+Q158","v":0}]
[null,null,null,null,null,{"$f":"IFERROR(F160/$E$160,0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F161,J161:P161)","v":0}]

{"sheet":"COS Alloc Factors","index":5,"n_rows":98,"n_cols":28,"rows_kept":98,"cut":false,"hidden":false,"merged":[[6,4,6,14],[6,17,6,27]]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 26"}]
["Hot Input",1]
["GS Only",1]
["GS Split",2,null,null,"Allocation Factors",null,null,null,null,null,null,null,null,null,null,null,null,"Allocation Factor Base Data"]
[null,null,null,{"$f":"IF($B$5=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"IF($B$5=1,1,0)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,null,2,3,4,5,6,7,8,9,10,11,12,13,null,16,17,18,30,31,32,33,34,35,36,37,38]
["Category","#","Factor Name","GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL"," TBF","NGV","Total",null,"GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL","TBF","NGV","Total"]
[]
["Direct Assignment",100,"No Allocation",{"$f":"Q12","v":0},{"$f":"R12","v":0},0,0,0,{"$f":"V12*I$8","v":0},{"$f":"W12*J$8","v":0},{"$f":"X12*K$8","v":0},{"$f":"Y12*L$8","v":0},{"$f":"Z12","v":0},0,{"$f":"SUM(H12:N12)+D12","v":0},"OK",0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U12:AA12)+Q12","v":0}]
[]
[null,110,"GS",{"$f":"(Q14/$AB14)*D$8","v":1},{"$f":"(R14/$AB14)*E$8","v":0},{"$f":"(S14/$AB14)*F$8","v":0},{"$f":"(T14/$AB14)","v":0},{"$f":"(U14/$AB14)","v":0},{"$f":"(V14/$AB14)*I$8","v":0},{"$f":"(W14/$AB14)*J$8","v":0},{"$f":"(X14/$AB14)*K$8","v":0},{"$f":"(Y14/$AB14)*L$8","v":0},{"$f":"(Z14/$AB14)","v":0},{"$f":"(AA14/$AB14)","v":0},{"$f":"SUM(H14:N14)+D14","v":1},{"$f":"IF(O14=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},1,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(U14:AA14)+Q14","v":1}]
[]
[null,120,"FS",{"$f":"(Q16/$AB16)*D$8","v":0},{"$f":"(R16/$AB16)*E$8","v":0},{"$f":"(S16/$AB16)*F$8","v":0},{"$f":"(T16/$AB16)","v":0},{"$f":"(U16/$AB16)","v":1},{"$f":"(V16/$AB16)*I$8","v":0},{"$f":"(W16/$AB16)*J$8","v":0},{"$f":"(X16/$AB16)*K$8","v":0},{"$f":"(Y16/$AB16)*L$8","v":0},{"$f":"(Z16/$AB16)","v":0},{"$f":"(AA16/$AB16)","v":0},1,{"$f":"IF(O16=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,1,0,0,0,0,0,0,{"$f":"SUM(U16:AA16)+Q16","v":1}]
[]
[null,130,"IS",{"$f":"(Q18/$AB18)*D$8","v":0},{"$f":"(R18/$AB18)*E$8","v":0},{"$f":"(S18/$AB18)*F$8","v":0},{"$f":"(T18/$AB18)","v":0},{"$f":"(U18/$AB18)","v":0},{"$f":"(V18/$AB18)*I$8","v":1},{"$f":"(W18/$AB18)*J$8","v":0},{"$f":"(X18/$AB18)*K$8","v":0},{"$f":"(Y18/$AB18)*L$8","v":0},{"$f":"(Z18/$AB18)","v":0},{"$f":"(AA18/$AB18)","v":0},1,{"$f":"IF(O18=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,1,0,0,0,0,0,{"$f":"SUM(U18:AA18)+Q18","v":1}]
[]
[null,140,"TSS",{"$f":"(Q20/$AB20)*D$8","v":0},{"$f":"(R20/$AB20)*E$8","v":0},{"$f":"(S20/$AB20)*F$8","v":0},{"$f":"(T20/$AB20)","v":0},{"$f":"(U20/$AB20)","v":0},{"$f":"(V20/$AB20)*I$8","v":0},{"$f":"(W20/$AB20)*J$8","v":1},{"$f":"(X20/$AB20)*K$8","v":0},{"$f":"(Y20/$AB20)*L$8","v":0},{"$f":"(Z20/$AB20)","v":0},{"$f":"(AA20/$AB20)","v":0},1,{"$f":"IF(O20=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,0,1,0,0,0,0,{"$f":"SUM(U20:AA20)+Q20","v":1}]
[]
[null,150,"TSM",{"$f":"(Q22/$AB22)*D$8","v":0},{"$f":"(R22/$AB22)*E$8","v":0},{"$f":"(S22/$AB22)*F$8","v":0},{"$f":"(T22/$AB22)","v":0},{"$f":"(U22/$AB22)","v":0},{"$f":"(V22/$AB22)*I$8","v":0},{"$f":"(W22/$AB22)*J$8","v":0},{"$f":"(X22/$AB22)*K$8","v":1},{"$f":"(Y22/$AB22)*L$8","v":0},{"$f":"(Z22/$AB22)","v":0},{"$f":"(AA22/$AB22)","v":0},1,{"$f":"IF(O22=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,0,0,1,0,0,0,{"$f":"SUM(U22:AA22)+Q22","v":1}]
[]
[null,160,"TSL",{"$f":"(Q24/$AB24)*D$8","v":0},{"$f":"(R24/$AB24)*E$8","v":0},{"$f":"(S24/$AB24)*F$8","v":0},{"$f":"(T24/$AB24)","v":0},{"$f":"(U24/$AB24)","v":0},{"$f":"(V24/$AB24)*I$8","v":0},{"$f":"(W24/$AB24)*J$8","v":0},{"$f":"(X24/$AB24)*K$8","v":0},{"$f":"(Y24/$AB24)*L$8","v":1},{"$f":"(Z24/$AB24)","v":0},{"$f":"(AA24/$AB24)","v":0},1,{"$f":"IF(O24=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,0,0,0,1,0,0,{"$f":"SUM(U24:AA24)+Q24","v":1}]
[]
[null,170,"TBF",{"$f":"(Q26/$AB26)*D$8","v":0},{"$f":"(R26/$AB26)*E$8","v":0},{"$f":"(S26/$AB26)*F$8","v":0},{"$f":"(T26/$AB26)","v":0},{"$f":"(U26/$AB26)","v":0},{"$f":"(V26/$AB26)*I$8","v":0},{"$f":"(W26/$AB26)*J$8","v":0},{"$f":"(X26/$AB26)*K$8","v":0},{"$f":"(Y26/$AB26)*L$8","v":0},{"$f":"(Z26/$AB26)","v":1},{"$f":"(AA26/$AB26)","v":0},1,{"$f":"IF(O26=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,0,0,0,0,1,0,{"$f":"SUM(U26:AA26)+Q26","v":1}]
[]
[null,180,"NGV",{"$f":"(Q28/$AB28)*D$8","v":0},{"$f":"(R28/$AB28)*E$8","v":0},{"$f":"(S28/$AB28)*F$8","v":0},{"$f":"(T28/$AB28)","v":0},{"$f":"(U28/$AB28)","v":0},{"$f":"(V28/$AB28)*I$8","v":0},{"$f":"(W28/$AB28)*J$8","v":0},{"$f":"(X28/$AB28)*K$8","v":0},{"$f":"(Y28/$AB28)*L$8","v":0},{"$f":"(Z28/$AB28)","v":0},{"$f":"(AA28/$AB28)","v":1},1,{"$f":"IF(O28=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},0,0,0,0,0,0,0,0,0,0,1,{"$f":"SUM(U28:AA28)+Q28","v":1}]
[]
["Volumetric Factors",210,"Design Day",{"$f":"(Q30/$AB30)*D$8","v":0.78713704522535211},{"$f":"(R30/$AB30)*E$8","v":0},{"$f":"(S30/$AB30)*F$8","v":0},{"$f":"(T30/$AB30)","v":0},{"$f":"(U30/$AB30)","v":7.1824152042300931E-3},{"$f":"(V30/$AB30)*I$8","v":0},{"$f":"(W30/$AB30)*J$8","v":4.7659137473252879E-2},{"$f":"(X30/$AB30)*K$8","v":4.3271599168344548E-2},{"$f":"(Y30/$AB30)*L$8","v":4.6901249756844357E-2},{"$f":"(Z30/$AB30)","v":6.7598531718864083E-2},{"$f":"(AA30/$AB30)","v":2.5002145311197254E-4},1,{"$f":"IF(O30=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D15*Q8","v":1246311.8662834708},{"$f":"'COS Input'!E15*R8","v":0},{"$f":"'COS Input'!F15*S8","v":0},{"$f":"'COS Input'!G15*T8","v":0},{"$f":"'COS Input'!H15*U8","v":11372.262748787309},{"$f":"'COS Input'!I15*V8","v":0},{"$f":"'COS Input'!J15*W8","v":75461},{"$f":"'COS Input'!K15*X8","v":68514},{"$f":"'COS Input'!L15*Y8","v":74261},{"$f":"'COS Input'!M15","v":107032},{"$f":"'COS Input'!N15","v":395.87096774193549},{"$f":"SUM(U30:AA30)+Q30","v":1583348}]
[]
[null,null,"Peak Day",{"$f":"(Q32/$AB32)*D$8","v":0.77724371160888417},{"$f":"(R32/$AB32)*E$8","v":0},{"$f":"(S32/$AB32)*F$8","v":0},{"$f":"(T32/$AB32)","v":0},{"$f":"(U32/$AB32)","v":1.1469954186612398E-2},{"$f":"(V32/$AB32)*I$8","v":1.6439936719798895E-3},{"$f":"(W32/$AB32)*J$8","v":4.199177424792036E-2},{"$f":"(X32/$AB32)*K$8","v":5.8184402425201939E-2},{"$f":"(Y32/$AB32)*L$8","v":8.0878001879967493E-2},{"$f":"(Z32/$AB32)","v":2.798336700967495E-2},{"$f":"(AA32/$AB32)","v":6.0479496975889414E-4},1,"OK",{"$f":"'COS Input'!D17*Q8","v":766845.59175421915},{"$f":"'COS Input'!E17*R8","v":0},{"$f":"'COS Input'!F17*S8","v":0},{"$f":"'COS Input'!G17*T8","v":0},{"$f":"'COS Input'!H17*U8","v":11316.506874554983},{"$f":"'COS Input'!I17*V8","v":1622},{"$f":"'COS Input'!J17*W8","v":41430},{"$f":"'COS Input'!K17*X8","v":57406},{"$f":"'COS Input'!L17*Y8","v":79796},{"$f":"'COS Input'!M17*Z8","v":27609},{"$f":"'COS Input'!N17*AA8","v":596.70390322580647},{"$f":"SUM(U32:AA32)+Q32","v":986621.80253199989}]
[]
[null,220,"Throughput",{"$f":"(Q34/$AB34)*D$8","v":0.61672254707789909},0,0,{"$f":"(T34/$AB34)","v":0},1.1724711295952381E-2,{"$f":"(V34/$AB34)*I$8","v":1.1511653234361164E-3},4.4257986737963502E-2,8.383125822479881E-2,0.14502196419874272,{"$f":"(Z34/$AB34)","v":9.6526357195675552E-2},7.6400994553187216E-4,1,{"$f":"IF(O34=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D19*Q8","v":117706908},{"$f":"'COS Input'!E19*R8","v":0},{"$f":"'COS Input'!F19*S8","v":0},{"$f":"'COS Input'!G19*T8","v":0},{"$f":"'COS Input'!H19*U8","v":2237764},{"$f":"'COS Input'!I19*V8","v":219710},{"$f":"'COS Input'!J19*W8","v":8447025},{"$f":"'COS Input'!K19*X8","v":15999931},{"$f":"'COS Input'!L19*Y8","v":27678714},{"$f":"'COS Input'!M19*Z8","v":18422902},{"$f":"'COS Input'!N19*AA8","v":145818},{"$f":"SUM(U34:AA34)+Q34","v":190858772}]
[null,221,"Winter Throughput",0.72352399644876797,0,0,0,9.4892971736075683E-3,1.1449160745234683E-3,4.6004396904408218E-2,6.5177178917427012E-2,9.9299511990860151E-2,5.483663922464907E-2,5.2406326575660603E-4,{"$f":"SUM(H35:N35)+D35","v":1},null,{"$f":"'COS Input'!D20","v":85598847},null,null,null,{"$f":"'COS Input'!H20","v":1122662},{"$f":"'COS Input'!I20","v":135453},{"$f":"'COS Input'!J20","v":5442699},{"$f":"'COS Input'!K20","v":7710997},{"$f":"'COS Input'!L20","v":11747950},{"$f":"'COS Input'!M20","v":6487626},{"$f":"'COS Input'!N20","v":62001},{"$f":"SUM(U35:AA35)+Q35","v":118308235}]
[null,230,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},0.7616918257147185,0,0,0,8.105167991981084E-3,4.5796642980938733E-4,4.6997241245715013E-2,5.2033831067977529E-2,6.7860554650450683E-2,6.2493774721178078E-2,3.5963817816982591E-4,1,{"$f":"IF(O36=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"(D30*'COS Input'!$M$9)+(D35*'COS Input'!$N$9)","v":0.7616918257147185},{"$f":"(E30*'COS Input'!$M$9)+(E35*'COS Input'!$N$9)","v":0},{"$f":"(F30*'COS Input'!$M$9)+(F35*'COS Input'!$N$9)","v":0},{"$f":"(G30*'COS Input'!$M$9)+(G35*'COS Input'!$N$9)","v":0},{"$f":"(H30*'COS Input'!$M$9)+(H35*'COS Input'!$N$9)","v":8.105167991981084E-3},{"$f":"(I30*'COS Input'!$M$9)+(I35*'COS Input'!$N$9)","v":4.5796642980938733E-4},{"$f":"(J30*'COS Input'!$M$9)+(J35*'COS Input'!$N$9)","v":4.6997241245715013E-2},{"$f":"(K30*'COS Input'!$M$9)+(K35*'COS Input'!$N$9)","v":5.2033831067977529E-2},{"$f":"(L30*'COS Input'!$M$9)+(L35*'COS Input'!$N$9)","v":6.7860554650450683E-2},{"$f":"(M30*'COS Input'!$M$9)+(M35*'COS Input'!$N$9)","v":6.2493774721178078E-2},{"$f":"(N30*'COS Input'!$M$9)+(N35*'COS Input'!$N$9)","v":3.5963817816982591E-4},{"$f":"(O30*'COS Input'!$M$9)+(O35*'COS Input'!$N$9)","v":1}]
[]
[null,235,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},{"$f":"(Q38/$AB38)*D$8","v":0.81246588574724943},{"$f":"(R38/$AB38)*E$8","v":0},{"$f":"(S38/$AB38)*F$8","v":0},{"$f":"(T38/$AB38)","v":0},{"$f":"(U38/$AB38)","v":8.645455116386605E-3},{"$f":"(V38/$AB38)*I$8","v":4.8849428138270166E-4},{"$f":"(W38/$AB38)*J$8","v":5.0130057783603146E-2},{"$f":"(X38/$AB38)*K$8","v":5.5502384586835402E-2},{"$f":"(Y38/$AB38)*L$8","v":7.2384110975122748E-2},{"$f":"(Z38/$AB38)","v":0},{"$f":"(AA38/$AB38)","v":3.8361150941996846E-4},1,{"$f":"IF(O38=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"Q36/SUM($U$36:$Y$36,$AA$36,$Q$36)","v":0.81246588574724943},{"$f":"R36/SUM($U$36:$Y$36,$AA$36,$Q$36)","v":0},0,0,8.645455116386605E-3,4.8849428138270166E-4,5.0130057783603146E-2,5.5502384586835402E-2,7.2384110975122748E-2,null,3.8361150941996846E-4,{"$f":"SUM(U38:AA38)+Q38","v":1}]
[]
[null,240,"Firm Sales",{"$f":"(Q40/$AB40)*D$8","v":0.98015178387564239},{"$f":"(R40/$AB40)*E$8","v":0},{"$f":"(S40/$AB40)*F$8","v":0},{"$f":"(T40/$AB40)","v":0},{"$f":"(U40/$AB40)","v":1.8633981758255796E-2},{"$f":"(V40/$AB40)*I$8","v":0},{"$f":"(W40/$AB40)*J$8","v":0},{"$f":"(X40/$AB40)*K$8","v":0},{"$f":"(Y40/$AB40)*L$8","v":0},{"$f":"(Z40/$AB40)","v":0},{"$f":"(AA40/$AB40)","v":1.2142343661017622E-3},1,{"$f":"IF(O40=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"Q34","v":117706908},{"$f":"R34","v":0},{"$f":"S34","v":0},{"$f":"T34","v":0},{"$f":"U34","v":2237764},0,0,0,0,0,{"$f":"AA34","v":145818},{"$f":"SUM(U40:AA40)+Q40","v":120090490}]
[]
[null,245,"Firm Sales less NGV",{"$f":"(Q42/$AB42)*D$8","v":0.98134336471402417},{"$f":"(R42/$AB42)*E$8","v":0},{"$f":"(S42/$AB42)*F$8","v":0},{"$f":"(T42/$AB42)","v":0},{"$f":"(U42/$AB42)","v":1.8656635285975855E-2},{"$f":"(V42/$AB42)*I$8","v":0},{"$f":"(W42/$AB42)*J$8","v":0},{"$f":"(X42/$AB42)*K$8","v":0},{"$f":"(Y42/$AB42)*L$8","v":0},{"$f":"(Z42/$AB42)","v":0},{"$f":"(AA42/$AB42)","v":0},1,{"$f":"IF(O42=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"+Q34","v":117706908},{"$f":"+R34","v":0},0,{"$f":"+T34","v":0},{"$f":"U40","v":2237764},0,0,0,0,0,0,{"$f":"SUM(U42:AA42)+Q42","v":119944672}]
[]
[null,250,"Distribution Throughput",{"$f":"(Q44/$AB44)*D$8","v":0.81766686346892758},{"$f":"(R44/$AB44)*E$8","v":0},{"$f":"(S44/$AB44)*F$8","v":0},{"$f":"(T44/$AB44)","v":0},{"$f":"(U44/$AB44)","v":1.5369033299006841E-2},{"$f":"(V44/$AB44)*I$8","v":1.4467017217074758E-3},{"$f":"(W44/$AB44)*J$8","v":5.7155191257728596E-2},{"$f":"(X44/$AB44)*K$8","v":6.5386824650664782E-2},{"$f":"(Y44/$AB44)*L$8","v":3.4369731439183877E-2},{"$f":"(Z44/$AB44)","v":7.5898986524311875E-3},{"$f":"(AA44/$AB44)","v":1.0157555103496227E-3},1,{"$f":"IF(O44=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D22*Q8","v":117381146.823681},{"$f":"'COS Input'!E22*R$8","v":0},{"$f":"'COS Input'!F22*S$8","v":0},{"$f":"'COS Input'!G22*T8","v":0},{"$f":"'COS Input'!H22*U8","v":2206320},{"$f":"'COS Input'!I22*V8","v":207683},{"$f":"'COS Input'!J22*W8","v":8204982},{"$f":"'COS Input'!K22*X8","v":9386684},{"$f":"'COS Input'!L22*Y8","v":4933988},{"$f":"'COS Input'!M22*Z8","v":1089577},{"$f":"'COS Input'!N22*AA8","v":145818},{"$f":"SUM(U44:AA44)+Q44","v":143556198.823681}]
[]
["Revenue Factors",310,"DNG Revenue",{"$f":"(Q46/$AB46)*D$8","v":0.87641537112621759},{"$f":"(R46/$AB46)*E$8","v":0},{"$f":"(S46/$AB46)*F$8","v":0},{"$f":"(T46/$AB46)","v":0},{"$f":"(U46/$AB46)","v":6.7606447646579434E-3},{"$f":"(V46/$AB46)*I$8","v":3.6063048630379337E-4},{"$f":"(W46/$AB46)*J$8","v":2.4697893819167555E-2},{"$f":"(X46/$AB46)*K$8","v":3.2491849306639953E-2},{"$f":"(Y46/$AB46)*L$8","v":3.9074152037077134E-2},{"$f":"(Z46/$AB46)","v":1.7126417118053589E-2},{"$f":"(AA46/$AB46)","v":3.0730413418824185E-3},1,{"$f":"IF(O46=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D24*Q8","v":473032123.81623387},{"$f":"'COS Input'!E24*R8","v":0},{"$f":"'COS Input'!F24*S8","v":0},{"$f":"'COS Input'!G24*T8","v":0},{"$f":"'COS Input'!H24*U8","v":3648957.1688864036},{"$f":"'COS Input'!I24*V8","v":194644.92576157363},{"$f":"+W8*'COS Input'!J24","v":13330319.7912376},{"$f":"+X8*'COS Input'!K24","v":17536991.009738289},{"$f":"+Y8*'COS Input'!L24","v":21089690.725831792},{"$f":"'COS Input'!M24","v":9243728.1791454013},{"$f":"'COS Input'!N24","v":1658628.2263143712},{"$f":"SUM(U46:AA46)+Q46","v":539735083.8431493}]
[]
[null,315,"DNG Revenue Less NGV",{"$f":"(Q48/$AB48)*D$8","v":0.87911693380815892},{"$f":"(R48/$AB48)*E$8","v":0},{"$f":"(S48/$AB48)*F$8","v":0},{"$f":"(T48/$AB48)","v":0},{"$f":"(U48/$AB48)","v":6.7814845470303038E-3},{"$f":"(V48/$AB48)*I$8","v":3.6174213483925518E-4},{"$f":"(W48/$AB48)*J$8","v":2.4774025423498811E-2},{"$f":"(X48/$AB48)*K$8","v":3.259200588814911E-2},{"$f":"(Y48/$AB48)*L$8","v":3.9194598659135146E-2},{"$f":"(Z48/$AB48)","v":1.7179209539188375E-2},{"$f":"(AA48/$AB48)","v":0},0.99999999999999989,{"$f":"IF(O48=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D24*Q8","v":473032123.81623387},{"$f":"'COS Input'!E24*R8","v":0},{"$f":"'COS Input'!F24*S8","v":0},{"$f":"'COS Input'!G24*T8","v":0},{"$f":"'COS Input'!H24*U8","v":3648957.1688864036},{"$f":"'COS Input'!I24*V8","v":194644.92576157363},{"$f":"'COS Input'!J24*W8","v":13330319.7912376},{"$f":"'COS Input'!K24*X8","v":17536991.009738289},{"$f":"'COS Input'!L24*Y8","v":21089690.725831792},{"$f":"'COS Input'!M24*Z8","v":9243728.1791454013},0,{"$f":"SUM(Q48:AA48)","v":538076455.616835}]
[]
["Customer Factors",410,"Customers",{"$f":"(Q50/$AB50)*D$8","v":0.99858285151925208},{"$f":"(R50/$AB50)*E$8","v":0},{"$f":"(S50/$AB50)*F$8","v":0},{"$f":"(T50/$AB50)","v":0},{"$f":"(U50/$AB50)","v":3.5674744741050559E-4},{"$f":"(V50/$AB50)*I$8","v":1.2301636117603641E-5},{"$f":"(W50/$AB50)*J$8","v":7.9960634764423665E-4},{"$f":"(X50/$AB50)*K$8","v":1.9518595973264444E-4},{"$f":"(Y50/$AB50)*L$8","v":2.952392668224874E-5},{"$f":"(Z50/$AB50)","v":6.5608725960552751E-6},{"$f":"(AA50/$AB50)","v":1.7222290564645097E-5},1,{"$f":"IF(O50=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D26*Q8","v":1217622},{"$f":"'COS Input'!E26*R8","v":0},{"$f":"'COS Input'!F26*S8","v":0},{"$f":"'COS Input'!G26*T8","v":0},{"$f":"'COS Input'!H26*U8","v":435},{"$f":"'COS Input'!I26*V8","v":15},{"$f":"+W8*'COS Input'!J26","v":975},{"$f":"+X8*'COS Input'!K26","v":238},{"$f":"+Y8*'COS Input'!L26","v":36},{"$f":"'COS Input'!M26","v":8},{"$f":"'COS Input'!N26","v":21},{"$f":"SUM(U50:AA50)+Q50","v":1219350}]
[]
[null,420,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"(Q52/$AB52)*D$8","v":0.96804098142099348},{"$f":"(R52/$AB52)*E$8","v":0},{"$f":"(S52/$AB52)*F$8","v":0},{"$f":"(T52/$AB52)","v":0},{"$f":"(U52/$AB52)","v":1.9577217767223656E-3},{"$f":"(V52/$AB52)*I$8","v":9.9383848664151087E-5},{"$f":"(W52/$AB52)*J$8","v":6.774178215525067E-3},{"$f":"(X52/$AB52)*K$8","v":8.2693517964594725E-3},{"$f":"(Y52/$AB52)*L$8","v":9.7906809542809715E-3},{"$f":"(Z52/$AB52)","v":4.2865249339604393E-3},{"$f":"(AA52/$AB52)","v":7.8117705339408861E-4},1,{"$f":"IF(O52=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"(D50*'COS Input'!$M$12)+(D46*'COS Input'!$N$12)","v":0.96804098142099337},{"$f":"(E50*'COS Input'!$M$12)+(E46*'COS Input'!$N$12)","v":0},{"$f":"(F50*'COS Input'!$M$12)+(F46*'COS Input'!$N$12)","v":0},{"$f":"(G50*'COS Input'!$M$12)+(G46*'COS Input'!$N$12)","v":0},{"$f":"(H50*'COS Input'!$M$12)+(H46*'COS Input'!$N$12)","v":1.9577217767223652E-3},{"$f":"(I50*'COS Input'!$M$12)+(I46*'COS Input'!$N$12)","v":9.9383848664151073E-5},{"$f":"(J50*'COS Input'!$M$12)+(J46*'COS Input'!$N$12)","v":6.7741782155250662E-3},{"$f":"(K50*'COS Input'!$M$12)+(K46*'COS Input'!$N$12)","v":8.2693517964594707E-3},{"$f":"(L50*'COS Input'!$M$12)+(L46*'COS Input'!$N$12)","v":9.7906809542809697E-3},{"$f":"(M50*'COS Input'!$M$12)+(M46*'COS Input'!$N$12)","v":4.2865249339604384E-3},{"$f":"(N50*'COS Input'!$M$12)+(N46*'COS Input'!$N$12)","v":7.811770533940885E-4},{"$f":"SUM(U52:AA52)+Q52","v":0.99999999999999989}]
[]
["Expense Factors",510,"Customer Assistance Expense",{"$f":"(Q54/$AB54)*D$8","v":0.35632535404700449},{"$f":"(R54/$AB54)*E$8","v":0},{"$f":"(S54/$AB54)*F$8","v":0},{"$f":"(T54/$AB54)","v":0},{"$f":"(U54/$AB54)","v":2.0451307841983835E-2},{"$f":"(V54/$AB54)*I$8","v":1.0749997873952564E-2},{"$f":"(W54/$AB54)*J$8","v":0.43132313488433427},{"$f":"(X54/$AB54)*K$8","v":0.10506601860867625},{"$f":"(Y54/$AB54)*L$8","v":1.6588971008074591E-2},{"$f":"(Z54/$AB54)","v":8.8292596733824755E-3},{"$f":"(AA54/$AB54)","v":5.0665956062591604E-2},1,{"$f":"IF(O54=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D29*Q8","v":906041.8506258555},{"$f":"'COS Input'!E29*R8","v":0},{"$f":"'COS Input'!F29*S8","v":0},{"$f":"'COS Input'!G29*T8","v":0},{"$f":"'COS Input'!H29*U8","v":52002.307987395594},{"$f":"'COS Input'!I29*V8","v":27334.423041519385},{"$f":"'COS Input'!J29*W8","v":1096741.5226276487},{"$f":"'COS Input'!K29*X8","v":267155.3086439594},{"$f":"'COS Input'!L29*Y8","v":42181.399166313182},{"$f":"'COS Input'!M29*Z8","v":22450.489933625155},{"$f":"'COS Input'!N29*AA8","v":128830.22797368266},{"$f":"SUM(U54:AA54)+Q54","v":2542737.5299999993}]
[]
[null,520,"Blank",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(O56=1,\"OK\",\"NO MATCH!!!\")","v":"NO MATCH!!!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,530,null,{"$f":"Q58","v":0},0,0,0,0,{"$f":"V58*I$8","v":0},{"$f":"W58*J$8","v":0},{"$f":"X58*K$8","v":0},{"$f":"Y58*L$8","v":0},{"$f":"Z58","v":0},0,0,{"$f":"IF(O58=1,\"OK\",\"NO MATCH!!!\")","v":"NO MATCH!!!"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R58:AA58)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,540,null,{"$f":"Q60","v":0},0,0,0,0,{"$f":"V60*I$8","v":0},{"$f":"W60*J$8","v":0},{"$f":"X60*K$8","v":0},{"$f":"Y60*L$8","v":0},{"$f":"Z60","v":0},0,0,{"$f":"IF(O60=1,\"OK\",\"NO MATCH!!!\")","v":"NO MATCH!!!"},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R60:AA60)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,550,"Distribution O&M Expense",{"$f":"(Q62/$AB62)*D$8","v":0.85630596435826756},{"$f":"(R62/$AB62)*E$8","v":0},{"$f":"(S62/$AB62)*F$8","v":0},{"$f":"(T62/$AB62)","v":0},{"$f":"(U62/$AB62)","v":5.5440123629178079E-3},{"$f":"(V62/$AB62)*I$8","v":4.7026711610109615E-4},{"$f":"(W62/$AB62)*J$8","v":2.8696763729084585E-2},{"$f":"(X62/$AB62)*K$8","v":3.3744099964191344E-2},{"$f":"(Y62/$AB62)*L$8","v":3.7809688530382767E-2},{"$f":"(Z62/$AB62)","v":3.1666617153812547E-2},{"$f":"(AA62/$AB62)","v":5.76258678524232E-3},1,{"$f":"IF(O62=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail'!H775*Q8","v":72036001.081437826},{"$f":"'COS Detail'!I775*R8","v":0},{"$f":"'COS Detail'!J775*S8","v":0},{"$f":"'COS Detail'!K775*T8","v":0},{"$f":"'COS Detail'!L775*U8","v":466385.26086869714},{"$f":"'COS Detail'!M775*V8","v":39560.815752825765},{"$f":"'COS Detail'!N775*W8","v":2414090.510944068},{"$f":"'COS Detail'!O775*X8","v":2838693.3207154707},{"$f":"'COS Detail'!P775*Y8","v":3180707.4541453691},{"$f":"'COS Detail'!Q775","v":2663926.8701661401},{"$f":"'COS Detail'!R775","v":484772.64572679863},{"$f":"SUM(U62:AA62)+Q62","v":84124137.959757194}]
[]
["Plant Factors",605,"Tools, Shop & Garage Equipment",{"$f":"Q64/$AB$64","v":0.5287990831557442},{"$f":"R64/$AB$64","v":0},{"$f":"S64/$AB$64","v":0},{"$f":"T64/$AB$64","v":0},{"$f":"U64/$AB$64","v":3.4618664437593848E-3},{"$f":"V64/$AB$64*I$8","v":2.9152888549779894E-4},{"$f":"(W64/$AB$64)*J$8","v":1.7207225137026487E-2},{"$f":"(X64/$AB$64)*K$8","v":1.9994810966001985E-2},{"$f":"(Y64/$AB$64)*L$8","v":2.112345226281645E-2},{"$f":"Z64/$AB$64","v":1.7883069937958268E-2},{"$f":"AA64/$AB$64","v":0.3912389632111955},1,{"$f":"IF(O64=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D31*Q8","v":24590976.230009843},{"$f":"'COS Input'!E31*R8","v":0},{"$f":"'COS Input'!F31*S8","v":0},{"$f":"'COS Input'!G31*T8","v":0},{"$f":"'COS Input'!H31*U8","v":160988.6971095271},{"$f":"'COS Input'!I31*V8","v":13557.095921677677},{"$f":"'COS Input'!J31*W8","v":800195.15503664454},{"$f":"'COS Input'!K31*X8","v":929827.48429554235},{"$f":"'COS Input'!L31*Y8","v":982313.18668470031},{"$f":"'COS Input'!M31*Z8","v":831624.26292334299},{"$f":"'COS Input'!N31*AA8","v":18193957.499254212},{"$f":"SUM(U64:AA64)+Q64","v":46503439.611235484}]
[]
[null,610,"Rate Base",{"$f":"(Q66/$AB66)*D$8","v":0.86865625909147026},{"$f":"(R66/$AB66)*E$8","v":0},{"$f":"(S66/$AB66)*F$8","v":0},{"$f":"(T66/$AB66)","v":0},{"$f":"(U66/$AB66)","v":6.2687780945525221E-3},{"$f":"(V66/$AB66)*I$8","v":4.5411532134695116E-4},{"$f":"(W66/$AB66)*J$8","v":2.6803653226529733E-2},{"$f":"(X66/$AB66)*K$8","v":3.1146739534206956E-2},{"$f":"(Y66/$AB66)*L$8","v":3.2905080073053969E-2},{"$f":"(Z66/$AB66)","v":2.7857392949023802E-2},{"$f":"(AA66/$AB66)","v":5.9079817098157527E-3},1,{"$f":"IF(O66=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail'!H1317*Q8","v":2802739067.7274418},{"$f":"'COS Detail'!I1317*R8","v":0},{"$f":"'COS Detail'!J1317*S8","v":0},{"$f":"'COS Detail'!K1317","v":0},{"$f":"'COS Detail'!L1317","v":20226354.312916122},{"$f":"'COS Detail'!M1317*V8","v":1465213.3557684734},{"$f":"'COS Detail'!N1317*W8","v":86482593.395902753},{"$f":"'COS Detail'!O1317*X8","v":100495659.60205704},{"$f":"'COS Detail'!P1317*Y8","v":106168985.12180845},{"$f":"'COS Detail'!Q1317","v":89882508.444623321},{"$f":"'COS Detail'!R1317","v":19062236.616861992},{"$f":"SUM(U66:AA66)+Q66","v":3226522618.5773802}]
[]
[null,620,"Gross Plant",{"$f":"(Q68/$AB68)*D$8","v":0.86842903214580303},{"$f":"(R68/$AB68)*E$8","v":0},{"$f":"(S68/$AB68)*F$8","v":0},{"$f":"(T68/$AB68)","v":0},{"$f":"(U68/$AB68)","v":5.685307370864979E-3},{"$f":"(V68/$AB68)*I$8","v":4.7876812940848612E-4},{"$f":"(W68/$AB68)*J$8","v":2.8258849812078237E-2},{"$f":"(X68/$AB68)*K$8","v":3.2836808701556031E-2},{"$f":"(Y68/$AB68)*L$8","v":3.4690338520827091E-2},{"$f":"(Z68/$AB68)","v":2.9368767104013278E-2},{"$f":"(AA68/$AB68)","v":2.5212821544883662E-4},1,{"$f":"IF(O68=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail'!H1144+'COS Detail'!H1146+'COS Detail'!H1147+'COS Detail'!H1156+'COS Detail'!H1157+'COS Detail'!H1158","v":3967226971.2881432},{"$f":"'COS Detail'!I1144+'COS Detail'!I1146+'COS Detail'!I1147+'COS Detail'!I1156+'COS Detail'!I1157+'COS Detail'!I1158","v":0},{"$f":"'COS Detail'!J1144+'COS Detail'!J1146+'COS Detail'!J1147+'COS Detail'!J1156+'COS Detail'!J1157+'COS Detail'!J1158","v":0},{"$f":"'COS Detail'!K1144+'COS Detail'!K1146+'COS Detail'!K1147+'COS Detail'!K1156+'COS Detail'!K1157+'COS Detail'!K1158","v":0},{"$f":"'COS Detail'!L1144+'COS Detail'!L1146+'COS Detail'!L1147+'COS Detail'!L1156+'COS Detail'!L1157+'COS Detail'!L1158","v":25972075.905877847},{"$f":"'COS Detail'!M1144+'COS Detail'!M1146+'COS Detail'!M1147+'COS Detail'!M1156+'COS Detail'!M1157+'COS Detail'!M1158","v":2187146.8659785958},{"$f":"'COS Detail'!N1144+'COS Detail'!N1146+'COS Detail'!N1147+'COS Detail'!N1156+'COS Detail'!N1157+'COS Detail'!N1158","v":129094338.16951817},{"$f":"'COS Detail'!O1144+'COS Detail'!O1146+'COS Detail'!O1147+'COS Detail'!O1156+'COS Detail'!O1157+'COS Detail'!O1158","v":150007736.16464114},{"$f":"'COS Detail'!P1144+'COS Detail'!P1146+'COS Detail'!P1147+'COS Detail'!P1156+'COS Detail'!P1157+'COS Detail'!P1158","v":158475179.35102278},{"$f":"'COS Detail'!Q1144+'COS Detail'!Q1146+'COS Detail'!Q1147+'COS Detail'!Q1156+'COS Detail'!Q1157+'COS Detail'!Q1158","v":134164751.12609987},{"$f":"'COS Detail'!R1144+'COS Detail'!R1146+'COS Detail'!R1147+'COS Detail'!R1156+'COS Detail'!R1157+'COS Detail'!R1158","v":1151792.2818400639},{"$f":"SUM(U68:AA68)+Q68","v":4568279991.1531219}]
[]
[null,625,"Gross Plant less NGV",{"$f":"(Q70/$AB70)*D$8","v":0.86864804282669406},{"$f":"(R70/$AB70)*E$8","v":0},0,0,5.6867411587650588E-3,4.7888887080488053E-4,2.8265976462281593E-2,3.2845089875452586E-2,3.4699087139745337E-2,2.9376173666256465E-2,0,1,"OK",{"$f":"Q68","v":3967226971.2881432},{"$f":"R68","v":0},0,0,25972075.905877847,2187146.8659785958,129094338.16951817,150007736.16464114,158475179.35102278,134164751.12609987,0,{"$f":"SUM(U70:AA70)+Q70","v":4567128198.8712816}]
[]
[null,630,"Distribution Gross Plant",{"$f":"(Q72/$AB72)*D$8","v":0.86663894043505141},{"$f":"(R72/$AB72)*E$8","v":0},{"$f":"(S72/$AB72)*F$8","v":0},{"$f":"(T72/$AB72)","v":0},{"$f":"(U72/$AB72)","v":5.4778112627024292E-3},{"$f":"(V72/$AB72)*I$8","v":4.8644032881513331E-4},{"$f":"(W72/$AB72)*J$8","v":2.8711694346714705E-2},{"$f":"(X72/$AB72)*K$8","v":3.3363014454949692E-2},{"$f":"(Y72/$AB72)*L$8","v":3.5246246857801623E-2},{"$f":"(Z72/$AB72)","v":2.9839397924464411E-2},{"$f":"(AA72/$AB72)","v":2.364543895005585E-4},1,{"$f":"IF(O72=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail'!H1079","v":3889605999.7437334},{"$f":"'COS Detail'!I1079","v":0},{"$f":"'COS Detail'!J1079","v":0},{"$f":"'COS Detail'!K1079","v":0},{"$f":"'COS Detail'!L1079","v":24585241.394963536},{"$f":"'COS Detail'!M1079","v":2183217.4083094457},{"$f":"'COS Detail'!N1079","v":128862405.53387548},{"$f":"'COS Detail'!O1079","v":149738230.23503351},{"$f":"'COS Detail'!P1079","v":158190460.69835371},{"$f":"'COS Detail'!Q1079","v":133923708.91789582},{"$f":"'COS Detail'!R1079","v":1061242.8880768025},{"$f":"SUM(U72:AA72)+Q72","v":4488150506.8202419}]
[]
[null,640,"Direct Distribution Gross Plant",{"$f":"(Q74/$AB74)*D$8","v":0.86663894043505141},{"$f":"(R74/$AB74)*E$8","v":0},{"$f":"(S74/$AB74)*F$8","v":0},{"$f":"(T74/$AB74)","v":0},{"$f":"(U74/$AB74)","v":5.4778112627024292E-3},{"$f":"(V74/$AB74)*I$8","v":4.8644032881513325E-4},{"$f":"(W74/$AB74)*J$8","v":2.8711694346714698E-2},{"$f":"(X74/$AB74)*K$8","v":3.3363014454949685E-2},{"$f":"(Y74/$AB74)*L$8","v":3.5246246857801616E-2},{"$f":"(Z74/$AB74)","v":2.9839397924464404E-2},{"$f":"(AA74/$AB74)","v":2.364543895005585E-4},1,{"$f":"IF(O74=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"('COS Detail'!H1047+'COS Detail'!H1052+'COS Detail'!H1057+'COS Detail'!H1062+'COS Detail'!H1067+'COS Detail'!H1072)","v":3828498147.4035296},{"$f":"('COS Detail'!I1047+'COS Detail'!I1052+'COS Detail'!I1057+'COS Detail'!I1062+'COS Detail'!I1067+'COS Detail'!I1072)","v":0},{"$f":"('COS Detail'!J1047+'COS Detail'!J1052+'COS Detail'!J1057+'COS Detail'!J1062+'COS Detail'!J1067+'COS Detail'!J1072)","v":0},{"$f":"('COS Detail'!K1047+'COS Detail'!K1052+'COS Detail'!K1057+'COS Detail'!K1062+'COS Detail'!K1067+'COS Detail'!K1072)","v":0},{"$f":"('COS Detail'!L1047+'COS Detail'!L1052+'COS Detail'!L1057+'COS Detail'!L1062+'COS Detail'!L1067+'COS Detail'!L1072)","v":24198993.713061906},{"$f":"('COS Detail'!M1047+'COS Detail'!M1052+'COS Detail'!M1057+'COS Detail'!M1062+'COS Detail'!M1067+'COS Detail'!M1072)","v":2148917.8604831807},{"$f":"('COS Detail'!N1047+'COS Detail'!N1052+'COS Detail'!N1057+'COS Detail'!N1062+'COS Detail'!N1067+'COS Detail'!N1072)","v":126837906.17582059},{"$f":"('COS Detail'!O1047+'COS Detail'!O1052+'COS Detail'!O1057+'COS Detail'!O1062+'COS Detail'!O1067+'COS Detail'!O1072)","v":147385760.17418703},{"$f":"('COS Detail'!P1047+'COS Detail'!P1052+'COS Detail'!P1057+'COS Detail'!P1062+'COS Detail'!P1067+'COS Detail'!P1072)","v":155705201.44211522},{"$f":"('COS Detail'!Q1047+'COS Detail'!Q1052+'COS Detail'!Q1057+'COS Detail'!Q1062+'COS Detail'!Q1067+'COS Detail'!Q1072)","v":131819693.69631644},{"$f":"('COS Detail'!R1047+'COS Detail'!R1052+'COS Detail'!R1057+'COS Detail'!R1062+'COS Detail'!R1067+'COS Detail'!R1072)","v":1044570.1778573198},{"$f":"SUM(U74:AA74)+Q74","v":4417639190.6433716}]
[]
[null,645,"SD Mains",{"$f":"(Q76/$AB76)*D$8","v":0.99338705938057081},{"$f":"(R76/$AB76)*E$8","v":0},{"$f":"(S76/$AB76)*F$8","v":0},{"$f":"(T76/$AB76)","v":0},{"$f":"(U76/$AB76)","v":1.3132120331283803E-3},{"$f":"(V76/$AB76)*I$8","v":8.3054078905846356E-5},{"$f":"(W76/$AB76)*J$8","v":3.5737682374918003E-3},{"$f":"(X76/$AB76)*K$8","v":1.3635696000213412E-3},{"$f":"(Y76/$AB76)*L$8","v":1.6563792749360742E-4},{"$f":"(Z76/$AB76)","v":4.3922666669973123E-5},{"$f":"(AA76/$AB76)","v":6.977607571829416E-5},1,{"$f":"IF(O76=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D33*Q8","v":962560403.00960124},{"$f":"'COS Input'!E33*R8","v":0},{"$f":"'COS Input'!F33*S8","v":0},{"$f":"'COS Input'!G33*T8","v":0},{"$f":"'COS Input'!H33*U8","v":1272460.6103015987},{"$f":"'COS Input'!I33*V8","v":80476.755669690669},{"$f":"'COS Input'!J33*W8","v":3462867.5323071158},{"$f":"'COS Input'!K33*X8","v":1321255.4878121798},{"$f":"'COS Input'!L33*Y8","v":160497.8731465849},{"$f":"'COS Input'!M33","v":42559.664263664163},{"$f":"'COS Input'!N33","v":67610.793727985321},{"$f":"SUM(U76:AA76)+Q76","v":968968131.72683001}]
[]
[null,650,"Mains",{"$f":"(Q78/$AB78)*D$8","v":0.84971083320041585},{"$f":"(R78/$AB78)*E$8","v":0},{"$f":"(S78/$AB78)*F$8","v":0},{"$f":"(T78/$AB78)","v":0},{"$f":"(U78/$AB78)","v":6.0705549055265736E-3},{"$f":"(V78/$AB78)*I$8","v":3.8098968849786141E-4},{"$f":"(W78/$AB78)*J$8","v":3.1751951157185647E-2},{"$f":"(X78/$AB78)*K$8","v":3.4336185427426717E-2},{"$f":"(Y78/$AB78)*L$8","v":4.1103019324575926E-2},{"$f":"(Z78/$AB78)","v":3.6352915881216086E-2},{"$f":"(AA78/$AB78)","v":2.935504151554055E-4},1,{"$f":"IF(O78=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Detail'!H1046*Q8","v":2562630541.8834133},{"$f":"'COS Detail'!I1046*R8","v":0},{"$f":"'COS Detail'!J1046*S8","v":0},{"$f":"'COS Detail'!K1046","v":0},{"$f":"'COS Detail'!L1046","v":18308098.236771971},{"$f":"'COS Detail'!M1046*V8","v":1149021.2596324347},{"$f":"'COS Detail'!N1046*W8","v":95760247.628386378},{"$f":"'COS Detail'!O1046*X8","v":103554002.17351592},{"$f":"'COS Detail'!P1046*Y8","v":123961998.09298944},{"$f":"'COS Detail'!Q1046","v":109636230.21356736},{"$f":"'COS Detail'!R1046","v":885314.427057995},{"$f":"SUM(U78:AA78)+Q78","v":3015885453.9153347}]
[]
[null,660,"Service Lines",{"$f":"(Q80/$AB80)*D$8","v":0.97757753458813601},{"$f":"(R80/$AB80)*E$8","v":0},{"$f":"(S80/$AB80)*F$8","v":0},{"$f":"(T80/$AB80)","v":0},{"$f":"(U80/$AB80)","v":1.5127583093894118E-3},{"$f":"(V80/$AB80)*I$8","v":1.4616995731615292E-4},{"$f":"(W80/$AB80)*J$8","v":4.6564074031980101E-3},{"$f":"(X80/$AB80)*K$8","v":8.9988579298251308E-3},{"$f":"(Y80/$AB80)*L$8","v":6.3336232173330214E-3},{"$f":"(Z80/$AB80)","v":6.9221060671451117E-4},{"$f":"(AA80/$AB80)","v":8.2437988087744597E-5},{"$f":"SUM(H80:N80)+D80","v":1},{"$f":"IF(O80=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Input'!D35*Q8","v":492049492.98766714},{"$f":"'COS Input'!E35*R8","v":0},{"$f":"'COS Input'!F35*S8","v":0},{"$f":"'COS Input'!G35*T8","v":0},{"$f":"'COS Input'!H35*U8","v":761424.98452723143},{"$f":"'COS Input'!I35*V8","v":73572.530917196113},{"$f":"'COS Input'!J35*W8","v":2343735.2238796083},{"$f":"'COS Input'!K35*X8","v":4529444.8012290085},{"$f":"'COS Input'!L35*Y8","v":3187937.5114492858},{"$f":"'COS Input'!M35","v":348414.18304284161},{"$f":"'COS Input'!N35","v":41493.96728781001},{"$f":"SUM(U80:AA80)+Q80","v":503335516.19000012}]
[]
[null,670,"Meters & Regulators",{"$f":"(Q82/$AB82)*D$8","v":0.91094465054482188},{"$f":"(R82/$AB82)*E$8","v":0},{"$f":"(S82/$AB82)*F$8","v":0},{"$f":"(T82/$AB82)","v":0},{"$f":"(U82/$AB82)","v":4.626307185168225E-3},{"$f":"(V82/$AB82)*I$8","v":1.4391306392519305E-3},{"$f":"(W82/$AB82)*J$8","v":2.5275386068227799E-2},{"$f":"(X82/$AB82)*K$8","v":4.1594572525316093E-2},{"$f":"(Y82/$AB82)*L$8","v":1.2496208536600826E-2},{"$f":"(Z82/$AB82)","v":3.6237445006133025E-3},{"$f":"(AA82/$AB82)","v":0},1,{"$f":"IF(O82=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"+'COS Input'!D37*Q8","v":480274624.17233503},{"$f":"+'COS Input'!E37*R8","v":0},{"$f":"+'COS Input'!F37*S8","v":0},{"$f":"+'COS Input'!G37*T8","v":0},{"$f":"+'COS Input'!H37*U8","v":2439114.1035117335},{"$f":"+'COS Input'!I37*V8","v":758748.54360056936},{"$f":"+'COS Input'!J37*W8","v":13325866.217523266},{"$f":"+'COS Input'!K37*X8","v":21929782.095166039},{"$f":"+'COS Input'!L37*Y8","v":6588338.6602090653},{"$f":"+'COS Input'!M37","v":1910535.977227286},{"$f":"+'COS Input'!N37","v":0},{"$f":"SUM(U82:AA82)+Q82","v":527227009.76957297}]
[]
[null,680,"Mains & Service Lines",{"$f":"(Q84/$AB84)*D$8","v":0.86799892954140079},{"$f":"(R84/$AB84)*E$8","v":0},{"$f":"(S84/$AB84)*F$8","v":0},{"$f":"(T84/$AB84)","v":0},{"$f":"(U84/$AB84)","v":5.4186774241483408E-3},{"$f":"(V84/$AB84)*I$8","v":3.4740466737814336E-4},{"$f":"(W84/$AB84)*J$8","v":2.7876619196585888E-2},{"$f":"(X84/$AB84)*K$8","v":3.071232181578807E-2},{"$f":"(Y84/$AB84)*L$8","v":3.6130136949210377E-2},{"$f":"(Z84/$AB84)","v":3.1252554281443211E-2},{"$f":"(AA84/$AB84)","v":2.6335612404527824E-4},1,{"$f":"IF(O84=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"Q78+Q80","v":3054680034.8710804},{"$f":"R78+R80","v":0},0,0,19069523.221299201,{"$f":"V78+V80","v":1222593.7905496308},{"$f":"W78+W80","v":98103982.852265984},{"$f":"X78+X80","v":108083446.97474493},127149935.60443874,{"$f":"Z78+Z80","v":109984644.3966102},{"$f":"AA78+AA80","v":926808.39434580505},{"$f":"SUM(U84:AA84)+Q84","v":3519220970.1053348}]
[]
["Taxes",null,"Taxes",{"$f":"(Q86/$AB86)*D$8","v":0.89918153112544008},{"$f":"(R86/$AB86)*E$8","v":0},{"$f":"(S86/$AB86)*F$8","v":0},{"$f":"(T86/$AB86)","v":0},{"$f":"(U86/$AB86)","v":9.7341075340374034E-3},{"$f":"(V86/$AB86)*I$8","v":-1.2993506718316785E-4},{"$f":"(W86/$AB86)*J$8","v":1.0547059142745648E-2},{"$f":"(X86/$AB86)*K$8","v":3.5574193765667353E-2},{"$f":"(Y86/$AB86)*L$8","v":5.844794117904803E-2},{"$f":"(Z86/$AB86)","v":-1.8217882728909295E-2},{"$f":"(AA86/$AB86)","v":4.8629850491539355E-3},1,{"$f":"IF(O86=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"(Taxes!$P$20*(1-Taxes!$P$18)+Taxes!$P$18)*(('COS Sum'!G21-'COS Sum'!G26-'COS Sum'!G35-'COS Sum'!G38-'COS Sum'!G39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!G76)*Q8","v":27621559.96985111},{"$f":"(Taxes!$P$15*(1-Taxes!$P$13)+Taxes!$P$13)*(('COS Sum'!H21-'COS Sum'!H26-'COS Sum'!H35-'COS Sum'!H38-'COS Sum'!H39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!H76)","v":0},{"$f":"(Taxes!$P$15*(1-Taxes!$P$13)+Taxes!$P$13)*(('COS Sum'!I21-'COS Sum'!I26-'COS Sum'!I35-'COS Sum'!I38-'COS Sum'!I39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!I76)","v":0},{"$f":"(Taxes!$P$15*(1-Taxes!$P$13)+Taxes!$P$13)*(('COS Sum'!J21-'COS Sum'!J26-'COS Sum'!J35-'COS Sum'!J38-'COS Sum'!J39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!J76)","v":0},{"$f":"(Taxes!$P$20*(1-Taxes!$P$18)+Taxes!$P$18)*(('COS Sum'!K21-'COS Sum'!K26-'COS Sum'!K35-'COS Sum'!K38-'COS Sum'!K39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!K76)","v":299017.74635858799},{"$f":"(Taxes!$P$20*(1-Taxes!$P$18)+Taxes!$P$18)*(('COS Sum'!L21-'COS Sum'!L26-'COS Sum'!L35-'COS Sum'!L38-'COS Sum'!L39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!L76)","v":-3991.4178907727369},{"$f":"(Taxes!$P$20*(1-Taxes!$P$18)+Taxes!$P$18)*(('COS Sum'!M21-'COS Sum'!M26-'COS Sum'!M35-'COS Sum'!M38-'COS Sum'!M39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!M76)","v":323990.44745979551},{"$f":"(Taxes!$P$20*(1-Taxes!$P$18)+Taxes!$P$18)*(('COS Sum'!N21-'COS Sum'!N26-'COS Sum'!N35-'COS Sum'!N38-'COS Sum'!N39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!N76)","v":1092787.9326520609},{"$f":"(Taxes!$P$20*(1-Taxes!$P$18)+Taxes!$P$18)*(('COS Sum'!O21-'COS Sum'!O26-'COS Sum'!O35-'COS Sum'!O38-'COS Sum'!O39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!O76)","v":1795436.4680630721},{"$f":"(Taxes!$P$20*(1-Taxes!$P$18)+Taxes!$P$18)*(('COS Sum'!P21-'COS Sum'!P26-'COS Sum'!P35-'COS Sum'!P38-'COS Sum'!P39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!P76)","v":-559627.08630197973},{"$f":"(Taxes!$P$20*(1-Taxes!$P$18)+Taxes!$P$18)*(('COS Sum'!Q21-'COS Sum'!Q26-'COS Sum'!Q35-'COS Sum'!Q38-'COS Sum'!Q39)-'ALLOCATIONS&PRETAX'!$G$9*'COS Sum'!Q76)","v":149383.88803379019},{"$f":"SUM(U86:AA86)+Q86","v":30718557.948225666}]
[]
[null,null,"Net Income",{"$f":"Q88/$AB$88","v":0.88684337042849559},{"$f":"R88/$AB$88","v":0},{"$f":"S88/$AB$88","v":0},0,8.3334388866085785E-3,{"$f":"(V88/$AB$88)*I$8","v":1.0613514836735287E-4},{"$f":"(W88/$AB$88)*J$8","v":1.7117892318860073E-2},{"$f":"(X88/$AB$88)*K$8","v":3.3784639139410953E-2},{"$f":"(Y88/$AB$88)*L$8","v":4.8123645800622693E-2},{"$f":"Z88/$AB$88","v":4.0551085912255325E-4},{"$f":"AA88/$AB$88","v":5.2853674185122735E-3},1,{"$f":"IF(O88=1,\"OK\",\"NO MATCH!!!\")","v":"OK"},{"$f":"'COS Sum'!G47*Q8","v":141285563.83807266},{"$f":"'COS Sum'!H47","v":0},{"$f":"'COS Sum'!I47","v":0},{"$f":"'COS Sum'!J47","v":0},{"$f":"'COS Sum'!K47","v":1327624.0777847078},{"$f":"'COS Sum'!L47","v":16908.695244430419},{"$f":"'COS Sum'!M47","v":2727100.5778855942},{"$f":"'COS Sum'!N47","v":5382327.8710097261},{"$f":"'COS Sum'!O47","v":7666716.1954421792},{"$f":"'COS Sum'!P47","v":64603.099356664345},{"$f":"'COS Sum'!Q47","v":842027.05992500146},{"$f":"SUM(U88:AA88)+Q88","v":159312871.41472095}]
[]
[]
[]
[]
[]
[null,"Design Day/Throughput Contribution by Class for Sum/Win & Firm Demand Charge"]
[null,null,"Design Day Contribution ",{"$f":"D30*'COS Input'!$M$9","v":0.47228222713521123},{"$f":"E30*'COS Input'!$M$9","v":0},{"$f":"F30*'COS Input'!$M$9","v":0},{"$f":"G30*'COS Input'!$M$9","v":0},{"$f":"H30*'COS Input'!$M$9","v":4.309449122538056E-3},{"$f":"I30*'COS Input'!$M$9","v":0},{"$f":"J30*'COS Input'!$M$9","v":2.8595482483951724E-2},{"$f":"K30*'COS Input'!$M$9","v":2.5962959501006726E-2},{"$f":"L30*'COS Input'!$M$9","v":2.8140749854106611E-2},{"$f":"M30*'COS Input'!$M$9","v":4.0559119031318445E-2},{"$f":"N30*'COS Input'!$M$9","v":1.5001287186718352E-4},{"$f":"O30*'COS Input'!$M$9","v":0.6}]
[null,null,"Throughput Contribution ",{"$f":"D34*'COS Input'!$N$9","v":0.24668901883115965},{"$f":"E34*'COS Input'!$N$9","v":0},{"$f":"F34*'COS Input'!$N$9","v":0},{"$f":"G34*'COS Input'!$N$9","v":0},{"$f":"H34*'COS Input'!$N$9","v":4.6898845183809528E-3},{"$f":"I34*'COS Input'!$N$9","v":4.6046612937444657E-4},{"$f":"J34*'COS Input'!$N$9","v":1.7703194695185401E-2},{"$f":"K34*'COS Input'!$N$9","v":3.3532503289919524E-2},{"$f":"L34*'COS Input'!$N$9","v":5.8008785679497091E-2},{"$f":"M34*'COS Input'!$N$9","v":3.8610542878270225E-2},{"$f":"N34*'COS Input'!$N$9","v":3.0560397821274886E-4},{"$f":"O34*'COS Input'!$N$9","v":0.4}]
[null,null,"Design Day Proportion ",{"$f":"IFERROR(D95/(D95+D96),0)","v":0.65688611301890887},{"$f":"IFERROR(E95/(E95+E96),0)","v":0},0,0,{"$f":"IFERROR(H95/(H95+H96),0)","v":0.47886313525964314},{"$f":"IFERROR(I95/(I95+I96),0)","v":0},0.61763065871863132,{"$f":"IFERROR(K95/(K95+K96),0)","v":0.43638553736851304},{"$f":"IFERROR(L95/(L95+L96),0)","v":0.32665004726728863},0.5123063311503937,{"$f":"IFERROR(N95/(N95+N96),0)","v":0.32925224745499559},{"$f":"IFERROR(O95/(O95+O96),0)","v":0.6}]
[null,null,"Throughput Proportion ",{"$f":"IFERROR(D96/(D95+D96),0)","v":0.34311388698109113},{"$f":"IFERROR(E96/(E95+E96),0)","v":0},0,0,{"$f":"IFERROR(H96/(H95+H96),0)","v":0.52113686474035692},1,0.38236934128136874,0.56361446263148685,0.67334995273271137,0.4876936688496063,0.67074775254500441,{"$f":"IFERROR(O96/(O95+O96),0)","v":0.4}]

{"sheet":"Proposed Block Out 10yr","index":6,"n_rows":157,"n_cols":18,"rows_kept":157,"cut":false,"hidden":false,"merged":[]}
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins","Winter"]
[2026,1,"UT","UTGS",1209391,21267214,16534730,4732484,0,0,0,1152914,54801,1606,174,0,0,{"$f":"IF(OR(B2=1,B2=2,B2=3,B2=11,B2=12),1,0)","v":1}]
[2026,2,"UT","UTGS",1210275,17374562,13863503,3511059,0,0,0,1153756,54841,1608,174,0,0,{"$f":"IF(OR(B3=1,B3=2,B3=3,B3=11,B3=12),1,0)","v":1}]
[2026,3,"UT","UTGS",1212285,13834282,11296512,2537770,0,0,0,1155672,54932,1610,174,0,0,1]
[2026,4,"UT","UTGS",1214423,9531772,7998270,1533502,0,0,0,1157711,55029,1613,175,0,0,0]
[2026,5,"UT","UTGS",1215490,5474098,4709343,764755,0,0,0,1158728,55077,1614,175,0,0,0]
[2026,6,"UT","UTGS",1217523,3013097,2630857,382240,0,0,0,1160666,55169,1617,175,0,0,0]
[2026,7,"UT","UTGS",1217961,2763562,2416578,346984,0,0,0,1161083,55189,1618,175,0,0,0]
[2026,8,"UT","UTGS",1218969,2514371,2201959,312412,0,0,0,1162044,55235,1619,175,0,0,0]
[2026,9,"UT","UTGS",1221394,2768711,2421119,347592,0,0,0,1164356,55345,1622,176,0,0,0]
[2026,10,"UT","UTGS",1221430,6042450,5181330,861120,0,0,0,1164390,55346,1622,176,0,0,0]
[2026,11,"UT","UTGS",1224409,12980877,10666224,2314653,0,0,0,1167230,55481,1626,176,0,0,1]
[2026,12,"UT","UTGS",1227910,20141912,15810521,4331391,0,0,0,1170568,55640,1631,177,0,0,1]
[2026,1,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,2,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,3,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,4,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,5,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,6,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,7,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,8,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,9,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,10,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,11,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,12,"UT","UTGSS",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,1,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,2,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,3,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,4,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,5,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,6,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,7,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,8,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,9,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,10,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,11,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,12,"UT","UTGSM",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,1,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,2,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,3,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,4,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,5,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,6,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,7,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,8,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,9,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,10,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2026,11,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,12,"UT","UTGSL",0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[2026,1,"UT","UTFS",435,249682,79732,136000,33950,0,0,6,329,91,14,0,0,1]
[2026,2,"UT","UTFS",435,221977,73851,118517,29609,0,0,6,329,91,14,0,0,1]
[2026,3,"UT","UTFS",435,203586,75395,101903,26288,0,0,6,329,91,14,0,0,1]
[2026,4,"UT","UTFS",435,177326,73374,80844,23107,0,0,6,329,91,14,0,0,0]
[2026,5,"UT","UTFS",435,164871,69014,74685,21171,0,0,6,329,91,14,0,0,0]
[2026,6,"UT","UTFS",435,141570,61747,61767,18056,0,0,6,329,91,14,0,0,0]
[2026,7,"UT","UTFS",435,139418,69106,52309,18003,0,0,6,329,91,14,0,0,0]
[2026,8,"UT","UTFS",435,131084,63989,48881,18214,0,0,6,329,91,14,0,0,0]
[2026,9,"UT","UTFS",435,150860,69900,59990,20970,0,0,6,329,91,14,0,0,0]
[2026,10,"UT","UTFS",435,209973,95887,85460,28626,0,0,6,329,91,14,0,0,0]
[2026,11,"UT","UTFS",435,210373,84595,96034,29744,0,0,6,329,91,14,0,0,1]
[2026,12,"UT","UTFS",435,237044,88123,113504,35416,0,0,6,329,91,14,0,0,1]
[2026,1,"UT","UTNGV",1,14998,14998,0,0,0,0,0,0,0,0,0,0,1]
[2026,2,"UT","UTNGV",1,12295,12295,0,0,0,0,0,0,0,0,0,0,1]
[2026,3,"UT","UTNGV",1,10748,10748,0,0,0,0,0,0,0,0,0,0,1]
[2026,4,"UT","UTNGV",1,11906,11906,0,0,0,0,0,0,0,0,0,0,0]
[2026,5,"UT","UTNGV",1,11756,11756,0,0,0,0,0,0,0,0,0,0,0]
[2026,6,"UT","UTNGV",1,10389,10389,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(B67=1,B67=2,B67=3,B67=11,B67=12),1,0)","v":0}]
[2026,7,"UT","UTNGV",1,12129,12129,0,0,0,0,0,0,0,0,0,0,0]
[2026,8,"UT","UTNGV",1,13968,13968,0,0,0,0,0,0,0,0,0,0,0]
[2026,9,"UT","UTNGV",1,12182,12182,0,0,0,0,0,0,0,0,0,0,0]
[2026,10,"UT","UTNGV",1,11487,11487,0,0,0,0,0,0,0,0,0,0,0]
[2026,11,"UT","UTNGV",1,11907,11907,0,0,0,0,0,0,0,0,0,0,1]
[2026,12,"UT","UTNGV",1,12053,12053,0,0,0,0,0,0,0,0,0,0,1]
[2026,1,"UT","UTIS",15,32734,19615,13119,0,0,0,0,3,9,5,0,0,1]
[2026,2,"UT","UTIS",15,29634,18867,10767,0,0,0,0,3,9,5,0,0,1]
[2026,3,"UT","UTIS",15,28577,18190,10387,0,0,0,0,3,9,5,0,0,1]
[2026,4,"UT","UTIS",15,20662,17740,2922,0,0,0,0,3,9,5,0,0,0]
[2026,5,"UT","UTIS",15,14873,14172,701,0,0,0,0,3,9,5,0,0,0]
[2026,6,"UT","UTIS",15,10104,10104,0,0,0,0,0,3,9,5,0,0,0]
[2026,7,"UT","UTIS",15,7789,7789,0,0,0,0,0,3,9,5,0,0,0]
[2026,8,"UT","UTIS",15,8138,8138,0,0,0,0,0,3,9,5,0,0,0]
[2026,9,"UT","UTIS",15,9973,9973,0,0,0,0,0,3,9,5,0,0,0]
[2026,10,"UT","UTIS",15,12718,11826,892,0,0,0,0,3,9,5,0,0,0]
[2026,11,"UT","UTIS",15,20143,15787,4356,0,0,0,0,3,9,5,0,0,1]
[2026,12,"UT","UTIS",15,24365,17467,6898,0,0,0,0,3,9,5,0,0,1]
[2026,1,"UT","UTFT1C",1,4483894,0,0,0,0,120000,0,0,0,3,1,0,1]
[2026,2,"UT","UTFT1C",1,4068671,0,0,0,0,120000,0,0,0,3,1,0,1]
[2026,3,"UT","UTFT1C",1,3843295,0,0,0,0,120000,0,0,0,3,1,0,1]
[2026,4,"UT","UTFT1C",1,2967197,0,0,0,0,120000,0,0,0,3,1,0,0]
[2026,5,"UT","UTFT1C",1,3574691,0,0,0,0,120000,0,0,0,3,1,0,0]
[2026,6,"UT","UTFT1C",1,3723257,0,0,0,0,120000,0,0,0,3,1,0,0]
[2026,7,"UT","UTFT1C",1,4153120,0,0,0,0,120000,0,0,0,3,1,0,0]
[2026,8,"UT","UTFT1C",1,4321657,0,0,0,0,120000,0,0,0,3,1,0,0]
[2026,9,"UT","UTFT1C",1,3823681,0,0,0,0,120000,0,0,0,3,1,0,0]
[2026,10,"UT","UTFT1C",1,3084746,0,0,0,0,120000,0,0,0,3,1,0,0]
[2026,11,"UT","UTFT1C",1,3198979,0,0,0,0,120000,0,0,0,3,1,0,1]
[2026,12,"UT","UTFT1C",1,4324084,0,0,0,0,120000,0,0,0,3,1,0,1]
[2026,1,"UT","UTFT1",8,804329,69988,324313,410028,0,57732,0,0,1,7,3,5,1]
[2026,2,"UT","UTFT1",8,732505,66286,306289,359930,0,57732,0,0,1,7,3,5,1]
[2026,3,"UT","UTFT1",8,746393,64993,310888,370512,0,57732,0,0,1,7,3,5,1]
[2026,4,"UT","UTFT1",8,665297,69916,289347,306034,0,57732,0,0,1,7,3,5,0]
[2026,5,"UT","UTFT1",8,718181,62693,280579,374909,0,57732,0,0,1,7,3,5,0]
[2026,6,"UT","UTFT1",8,1925405,66626,272099,709240,877440,107032,0,0,1,7,3,5,0]
[2026,7,"UT","UTFT1",8,2156629,67663,270227,892051,926688,107032,0,0,1,7,3,5,0]
[2026,8,"UT","UTFT1",8,2199062,70054,276263,926057,926688,107032,0,0,1,7,3,5,0]
[2026,9,"UT","UTFT1",8,2065929,69921,273639,844929,877440,107032,0,0,1,7,3,5,0]
[2026,10,"UT","UTFT1",8,2204773,69474,281975,926636,926688,107032,0,0,1,7,3,5,0]
[2026,11,"UT","UTFT1",8,2074420,70421,298367,828192,877440,107032,0,0,1,7,3,5,1]
[2026,12,"UT","UTFT1",8,2129979,68734,310136,824421,926688,107032,0,0,1,7,3,5,1]
[2026,1,"UT","UTMT",1,8769,8769,0,0,0,0,0,0,1,0,1,0,1]
[2026,2,"UT","UTMT",1,6953,6953,0,0,0,0,0,0,1,0,1,0,1]
[2026,3,"UT","UTMT",1,5792,5792,0,0,0,0,0,0,1,0,1,0,1]
[2026,4,"UT","UTMT",1,3324,3324,0,0,0,0,0,0,1,0,1,0,0]
[2026,5,"UT","UTMT",1,1916,1916,0,0,0,0,0,0,1,0,1,0,0]
[2026,6,"UT","UTMT",1,1194,1194,0,0,0,0,0,0,1,0,1,0,0]
[2026,7,"UT","UTMT",1,1115,1115,0,0,0,0,0,0,1,0,1,0,0]
[2026,8,"UT","UTMT",1,1275,1275,0,0,0,0,0,0,1,0,1,0,0]
[2026,9,"UT","UTMT",1,1441,1441,0,0,0,0,0,0,1,0,1,0,0]
[2026,10,"UT","UTMT",1,2210,2210,0,0,0,0,0,0,1,0,1,0,0]
[2026,11,"UT","UTMT",1,6288,6288,0,0,0,0,0,0,1,0,1,0,1]
[2026,12,"UT","UTMT",1,7297,7297,0,0,0,0,0,0,1,0,1,0,1]
[2026,1,"UT","UTTSS",975,1241112,190403,896103,154606,0,75461,1,335,503,150,859,116,1]
[2026,2,"UT","UTTSS",975,1106385,189617,799058,117711,0,75461,1,335,503,150,859,116,1]
[2026,3,"UT","UTTSS",975,1045441,189244,743021,113177,0,75461,1,335,503,150,859,116,1]
[2026,4,"UT","UTTSS",975,716209,186511,482712,46986,0,75461,1,335,503,150,859,116,0]
[2026,5,"UT","UTTSS",975,483308,163279,289236,30794,0,75461,1,335,503,150,859,116,0]
[2026,6,"UT","UTTSS",975,343731,121479,188422,33830,0,75461,1,335,503,150,859,116,0]
[2026,7,"UT","UTTSS",975,298819,103444,154260,41115,0,75461,1,335,503,150,859,116,0]
[2026,8,"UT","UTTSS",975,299876,104635,165928,29314,0,75461,1,335,503,150,859,116,0]
[2026,9,"UT","UTTSS",975,321900,122096,182145,17658,0,75461,1,335,503,150,859,116,0]
[2026,10,"UT","UTTSS",975,540483,170176,330955,39352,0,75461,1,335,503,150,859,116,{"$f":"IF(OR(B131=1,B131=2,B131=3,B131=11,B131=12),1,0)","v":0}]
[2026,11,"UT","UTTSS",975,933672,188771,658487,86414,0,75461,1,335,503,150,859,116,1]
[2026,12,"UT","UTTSS",975,1116089,190445,805136,120508,0,75461,1,335,503,150,859,116,1]
[2026,1,"UT","UTTSM",237,1623411,438024,1185387,0,0,68514,0,11,57,202,203,34,1]
[2026,2,"UT","UTTSM",237,1487650,436076,1051574,0,0,68514,0,11,57,202,203,34,1]
[2026,3,"UT","UTTSM",237,1506028,438881,1067147,0,0,68514,0,11,57,202,203,34,1]
[2026,4,"UT","UTTSM",237,1271625,457153,814472,0,0,68514,0,11,57,202,203,34,0]
[2026,5,"UT","UTTSM",237,1135325,435673,699652,0,0,68514,0,11,57,202,203,34,0]
[2026,6,"UT","UTTSM",237,1063906,409810,654096,0,0,68514,0,11,57,202,203,34,0]
[2026,7,"UT","UTTSM",237,1169036,396022,773014,0,0,68514,0,11,57,202,203,34,0]
[2026,8,"UT","UTTSM",237,1199248,401783,797465,0,0,68514,0,11,57,202,203,34,0]
[2026,9,"UT","UTTSM",237,1135891,417250,718641,0,0,68514,0,11,57,202,203,34,0]
[2026,10,"UT","UTTSM",237,1301428,458731,842697,0,0,68514,0,11,57,202,203,34,0]
[2026,11,"UT","UTTSM",237,1521458,461774,1059684,0,0,68514,0,11,57,202,203,34,1]
[2026,12,"UT","UTTSM",237,1537351,449785,1087566,0,0,68514,0,11,57,202,203,34,1]
[2026,1,"UT","UTTSL",36,2550719,340068,1684184,526467,0,74261,0,1,3,36,29,7,1]
[2026,2,"UT","UTTSL",36,2196771,329336,1543795,323640,0,74261,0,1,3,36,29,7,1]
[2026,3,"UT","UTTSL",36,2230049,332602,1605392,292055,0,74261,0,1,3,36,29,7,1]
[2026,4,"UT","UTTSL",36,2240824,339066,1563206,338552,0,74261,0,1,3,36,29,7,0]
[2026,5,"UT","UTTSL",36,2281927,337034,1593073,351820,0,74261,0,1,3,36,29,7,0]
[2026,6,"UT","UTTSL",36,2303339,358843,1572311,372185,0,74261,0,1,3,36,29,7,0]
[2026,7,"UT","UTTSL",36,2434691,360000,1570072,504619,0,74261,0,1,3,36,29,7,0]
[2026,8,"UT","UTTSL",36,2288960,360000,1508473,420487,0,74261,0,1,3,36,29,7,0]
[2026,9,"UT","UTTSL",36,2137117,360000,1515765,261352,0,74261,0,1,3,36,29,7,0]
[2026,10,"UT","UTTSL",36,2243906,350000,1542576,351330,0,74261,0,1,3,36,29,7,0]
[2026,11,"UT","UTTSL",36,2270309,333631,1560937,375741,0,74261,0,1,3,36,29,7,1]
[2026,12,"UT","UTTSL",36,2500102,334070,1692472,473560,0,74261,0,1,3,36,29,7,1]

{"sheet":"Control Panel","index":7,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[1,"Enbridge Gas Utah",null,null,null,"DEFICIENCY"]
[null,{"$f":"F11&\" - \"&F16","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,{"$f":"Report!K13","v":114669748.89931697},null,null,null,114669748.89931697]
[null,{"$f":"\"12 Months Ended\"&\" : \"&TEXT(F12,\"mmm-yyyy\")","v":"12 Months Ended : Dec-2026"},null,null,null,"ROE"]
[null,{"$f":"\"Capital Structure\"&\" : \"&F69","v":"Capital Structure : AVG CAP STR DEC 26"},null,null,null,{"$f":"+Report!J80","v":5.5506842675414801E-2}]
[]
[]
[]
[]
[null,"REPORT CHECK: MUST BE (0) ======>",{"$f":"IF((SUM(Report!F13:H75)-SUM(Report!I13:I75))<1,\"0\",\"ERROR\")","v":"0"},null,null,null,null,"Dec 2024 Unadjusted Avg Results",null,"DEC 2024 Adjusted Avg  Results",null,"DEC 2025 Adjusted Avg  Results CET",null,"DEC 2026 Adjusted Avg  Results",null,"DEC 2026 Adjusted Avg  Results CET",null,"COMMISSION ORDER",null,null,null,"Line #"]
[null,null,null,null,{"$f":"F10&\" - \"&\"A\"","v":"5 - A"},5,null,1,{"$f":"H10&\" - \"&\"A\"","v":"1 - A"},2,{"$f":"J10&\" - \"&\"A\"","v":"2 - A"},3,{"$f":"L10&\" - \"&\"A\"","v":"3 - A"},4,{"$f":"N10&\" - \"&\"A\"","v":"4 - A"},5,{"$f":"P10&\" - \"&\"A\"","v":"5 - A"},6,{"$f":"R10&\" - \"&\"A\"","v":"6 - A"},null,null,1]
[null,"Jurisdiction",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,V11,FALSE)","v":"Utah"},null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,null,null,{"$f":"V10+1","v":2}]
[null,"Scenario Title 1",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,V12,FALSE)","v":"2026-12-31"},null,"2024-12-31",null,"2024-12-31",null,"2025-12-31",null,"2026-12-31",null,"2026-12-31",null,"2023-12-31",null,null,null,{"$f":"V11+1","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"Scenario Title 2",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,V16,FALSE)","v":"DEC 2026 Adjusted Avg  Results CET"},null,{"$f":"+H9","v":"Dec 2024 Unadjusted Avg Results"},null,{"$f":"+J9","v":"DEC 2024 Adjusted Avg  Results"},null,{"$f":"+L9","v":"DEC 2025 Adjusted Avg  Results CET"},null,{"$f":"+N9","v":"DEC 2026 Adjusted Avg  Results"},null,{"$f":"+P9","v":"DEC 2026 Adjusted Avg  Results CET"},null,{"$f":"+R9","v":"COMMISSION ORDER"},null,null,null,7]
[null,"Required Inputs and Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"Return On Equity",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,V19,FALSE)","v":0.106},null,9.6000000000000002E-2,null,9.6000000000000002E-2,null,0.106,null,0.106,null,0.106,null,9.6000000000000002E-2,null,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Lead-Lag Factor",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,V21,FALSE)","v":7.5129999999999999},null,8.35,null,8.35,null,7.5129999999999999,null,7.5129999999999999,null,7.5129999999999999,null,8.35,null,null,null,12]
[null,"Bad Debt Ratio",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,V22,FALSE)","v":2.8358988257475514E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":2.8358988257475514E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":2.8358988257475514E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.8358988257475514E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.8358988257475514E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.8358988257475514E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.8358988257475514E-3},null,null,null,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"Adjustments","Go To Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[1,{"$f":"+F27","v":"AVG RB DEC 2026"},"RATE BASE",null,{"$f":"HLOOKUP($E$10,Scenarios,V27,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,V27,FALSE)","v":"AVG RB DEC 2026"},null,"AVG RB DEC 2024","Y","AVG RB DEC 2024","Y","AVG RB DEC 2025","Y","AVG RB DEC 2026","Y","AVG RB DEC 2026","Y","AVG RB DEC 2023","Y",null,null,18]
[{"$f":"+A27+1","v":2},"Expense Dec 2026","Expense Adjustment",null,"Y","Expense Dec 2026",null,"Expense Dec 2024","Y","Expense Dec 2024","N","Expense Dec 2025","Y","Expense Dec 2026","Y","Expense Dec 2026","Y","Expense Dec 2024","Y",null,null,19]
[{"$f":"+A28+1","v":3},{"$f":"+F29","v":"AVG Projected Rev 2026 with CET adj HDD"},"REVENUE  ADJUSTMENT",null,"Y","AVG Projected Rev 2026 with CET adj HDD",null,"Booked Rev DEC 2024","Y","Booked Rev DEC 2024","Y","AVG Projected Rev 2025 CET adj HDD","Y","AVG Projected Rev 2026 adj HDD","Y","AVG Projected Rev 2026 with CET adj HDD","Y","AVG Projected Rev 2023 with CET","Y",null,null,20]
[{"$f":"+A29+1","v":4},"Underground Storage","Underground Storage",null,"Y","Underground Storage",null,"Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y",null,null,21]
[5,"Wexpro","Wexpro",null,"Y","Wexpro",null,"Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y",null,null,22]
[6,{"$f":"+F32","v":"Energy Efficiency & STEP 2026"},"Energy Efficiency",null,{"$f":"HLOOKUP($E$10,Scenarios,V32,FALSE)","v":"Y"},"Energy Efficiency & STEP 2026",null,"Energy Efficiency & STEP 2024","Y","Energy Efficiency & STEP 2024","Y","Energy Efficiency & STEP 2025","Y","Energy Efficiency & STEP 2026","Y","Energy Efficiency & STEP 2026","Y","Energy Efficiency & STEP 2024","Y",null,null,23]
[7,"Utah Bad Debt 2026","Utah Bad Debt",null,"Y","Utah Bad Debt 2026",null,"Utah Bad Debt 2024","N","Utah Bad Debt 2024","Y","Utah Bad Debt 2025","Y","Utah Bad Debt 2026","Y","Utah Bad Debt 2026","Y","Utah Bad Debt 2026","Y",null,null,24]
[8,"Incentives 2026","Incentives",null,"N","Incentives 2026",null,"Incentives 2024","N","Incentives 2024","Y","Incentives 2025","N","Incentives 2026","N","Incentives 2026","N","Incentives 2023","Y",null,null,25]
[9,"Sporting Events DEC 2026","Sporting Events",null,"Y","Sporting Events DEC 2026",null,"Sporting Events DEC 2024","N","Sporting Events DEC 2024","Y","Sporting Events DEC 2025","Y","Sporting Events DEC 2026","Y","Sporting Events DEC 2026","Y","Sporting Events DEC 2023","Y",null,null,26]
[10,"Advertising DEC 2026","Advertising",null,"Y","Advertising DEC 2026",null,"Advertising DEC 2024","N","Advertising DEC 2024","Y","Advertising DEC 2025","Y","Advertising DEC 2026","Y","Advertising DEC 2026","Y","Advertising DEC 2023","Y",null,null,27]
[11,"Don & Membership DEC 2026","Donations",null,"Y","Don & Membership DEC 2026",null,"Don & Membership DEC 2024","N","Don & Membership DEC 2024","Y","Don & Membership DEC 2025","Y","Don & Membership DEC 2026","Y","Don & Membership DEC 2026","Y","Don & Membership DEC 2023","Y",null,null,28]
[12,"Reserve Accrual Dec 2026","RESERVE ACCRUAL",null,"Y","Reserve Accrual Dec 2026",null,"Reserve Accrual Dec 2024","N","Reserve Accrual Dec 2024","Y","Reserve Accrual Dec 2025","Y","Reserve Accrual Dec 2026","Y","Reserve Accrual Dec 2026","Y","Reserve Accrual Dec 2024","Y",null,null,29]
[13,"Pipeline Integrity 2026","Pipeline Integrity",null,"Y","Pipeline Integrity 2026",null,"Pipeline Integrity 2024","N","Pipeline Integrity 2024","N","Pipeline Integrity 2025","Y","Pipeline Integrity 2026","Y","Pipeline Integrity 2026","Y","Pipeline Integrity 2024","Y",null,null,30]
[14,{"$f":"F40","v":"2026 EDIT Adjustment"},"Edit Amort 2020",null,"Y","2026 EDIT Adjustment",null,"2025 EDIT Adjustment","N","2025 EDIT Adjustment","N","2025 EDIT Adjustment","Y","2026 EDIT Adjustment","Y","2026 EDIT Adjustment","Y","2023 EDIT Adjustment","Y",null,null,31]
[{"$f":"+A40+1","v":15},{"$f":"F41","v":"Pension 2026"},"Pension",null,"Y","Pension 2026",null,"Pension 2024","N","Pension 2024","Y","Pension 2025","Y","Pension 2026","Y","Pension 2026","Y","Pension 2026","Y",null,null,32]
[{"$f":"+A41+1","v":16},"Optional Adjustment 1","PHFFU!A1",null,"N","Optional Adjustment 1",null,"Optional Adjustment 1","N","Optional Adjustment 1","N","Optional Adjustment 1","Y","Optional Adjustment 1","N","Optional Adjustment 1","N","OCS Plant Held for Future Use","Y",null,null,33]
[{"$f":"+A42+1","v":17},"Optional Adjustment 2","Late Fees'",null,"N","Optional Adjustment 2",null,"Optional Adjustment 2","N","Optional Adjustment 2","N","Optional Adjustment 2","N","Optional Adjustment 2","N","Optional Adjustment 2","N","OCS Late Fees in Other Revenues","Y",null,null,34]
[18,"Optional Adjustment 3","Lobbying",null,"N","Optional Adjustment 3",null,"Optional Adjustment 3","N","Optional Adjustment 3","N","Optional Adjustment 3","N","Optional Adjustment 3","N","Optional Adjustment 3","N","OCS Lobbying","Y",null,null,35]
[19,"Optional Adjustment 4","Labor correction",null,"N","Optional Adjustment 4",null,"Optional Adjustment 4","N","Optional Adjustment 4","N","Optional Adjustment 4","N","Optional Adjustment 4","N","Optional Adjustment 4","N","UAE Labor Correction","Y",null,null,36]
[20,"Optional Adjustment 5","Bluffdale Gain",null,"N","Optional Adjustment 5",null,"Optional Adjustment 5","N","Optional Adjustment 5","N","Optional Adjustment 5","N","Optional Adjustment 5","N","Optional Adjustment 5","N","UAE Bluffdale Gain","Y",null,null,37]
[21,"Optional Adjustment 6","DPU LNG O&M",null,"N","Optional Adjustment 6",null,"Optional Adjustment 6","N","Optional Adjustment 6","N","Optional Adjustment 6","N","Optional Adjustment 6","N","Optional Adjustment 6","N","DPU LNG O&M","Y",null,null,38]
[22,"Optional Adjustment 7","Optional Adjustment 7",null,"N","Optional Adjustment 7",null,"Optional Adjustment 7","N","Optional Adjustment 7","N","Optional Adjustment 7","N","Optional Adjustment 7","N","Optional Adjustment 7","N","Labor Adjustment - ORDER","Y",null,null,39]
[23,"Optional Adjustment 8","Optional Adjustment 8",null,"N","Optional Adjustment 8",null,"Optional Adjustment 8","N","Optional Adjustment 8","N","Optional Adjustment 8","N","Optional Adjustment 8","N","Optional Adjustment 8","N","Capitalized Incentive - ORDER","Y",null,null,40]
[24,"Optional Adjustment 9","Optional Adjustment 9",null,"N","Optional Adjustment 9",null,"Optional Adjustment 9","N","Optional Adjustment 9","N","Optional Adjustment 9","N","Optional Adjustment 9","N","Optional Adjustment 9","N","Other Insurance and Workman's Comp","Y",null,null,41]
[25,"Optional Adjustment 10","Optional Adjustment 10",null,"N","Optional Adjustment 10",null,"Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","N","Optional Adjustment 10","Y",null,null,42]
[26,"Optional Adjustment 11","Optional Adjustment 11",null,"N","Optional Adjustment 11",null,"Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","N","Optional Adjustment 11","Y",null,null,43]
[27,{"$f":"F53","v":"Optional Adjustment 12"},"Optional Adjustment 12",null,{"$f":"HLOOKUP($E$10,Scenarios,V53,FALSE)","v":"N"},{"$f":"HLOOKUP($F$10,Scenarios,V53,FALSE)","v":"Optional Adjustment 12"},null,"Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","N","Optional Adjustment 12","Y",null,null,44]
[28,"Optional Adjustment 13","Optional Adjustment 13",null,"N","Optional Adjustment 13",null,"Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","N","Optional Adjustment 13","Y",null,null,45]
[29,"Optional Adjustment 14","Optional Adjustment 14",null,"N","Optional Adjustment 14",null,"Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","N","Optional Adjustment 14","Y",null,null,46]
[30,"Optional Adjustment 15","Optional Adjustment 15",null,"N","Optional Adjustment 15",null,"Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","N","Optional Adjustment 15","Y",null,null,47]
[31,"Optional Adjustment 16","Optional Adjustment 16",null,"N","Optional Adjustment 16",null,"Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","N","Optional Adjustment 16","Y",null,null,48]
[32,"Optional Adjustment 17","Optional Adjustment 17",null,"N","Optional Adjustment 17",null,"Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","N","Optional Adjustment 17","Y",null,null,49]
[33,"Optional Adjustment 18","Optional Adjustment 18",null,"N","Optional Adjustment 18",null,"Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","N","Optional Adjustment 18","Y",null,null,50]
[34,"Optional Adjustment 19","Optional Adjustment 19",null,"N","Optional Adjustment 19",null,"Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","N","Optional Adjustment 19","Y",null,null,51]
[35,"Optional Adjustment 20","Optional Adjustment 20",null,"N","Optional Adjustment 20",null,"Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","N","Optional Adjustment 20","Y",null,null,52]
[36,"Optional Adjustment 21","Optional Adjustment 21",null,"N","Optional Adjustment 21",null,"Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","N","Optional Adjustment 21","Y",null,null,53]
[37,"Optional Adjustment 22","Optional Adjustment 22",null,"N","Optional Adjustment 22",null,"Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","N","Optional Adjustment 22","Y",null,null,54]
[38,{"$f":"F64","v":"Optional Adjustment 23"},"Envision Tomorrow Savings",null,{"$f":"HLOOKUP($E$10,Scenarios,V64,FALSE)","v":"N"},{"$f":"HLOOKUP($F$10,Scenarios,V64,FALSE)","v":"Optional Adjustment 23"},null,"Optional Adjustment 23","N","Optional Adjustment 23","N","Optional Adjustment 23","N","Optional Adjustment 23","N","Optional Adjustment 23","N","Optional Adjustment 23","Y",null,null,55]
[39,"Corp Charges 2026","LNG O&M",null,"Y","Corp Charges 2026",null,"Corp Charges 2026","N","Corp Charges 2026","N","Corp Charges 2025","Y","Corp Charges 2026","Y","Corp Charges 2026","Y","LNG O&M 2025","Y",null,null,56]
[40,"Labor Adjustment-ROO","Labor Adjustment ROO",null,"N","Labor Adjustment-ROO",null,"Labor Adjustment-ROO","N","Labor Adjustment-ROO","Y","Labor Adjustment-ROO","N","Labor Adjustment-ROO","N","Labor Adjustment-ROO","N","Labor Adjustment-ROO","N",null,null,57]
[41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[43,{"$f":"+F69","v":"AVG CAP STR DEC 26"},"Capital Structure",null,null,{"$f":"HLOOKUP($F$10,Scenarios,V69,FALSE)","v":"AVG CAP STR DEC 26"},null,"AVG CAP STR DEC 24",null,"YE CAP STR DEC 24",null,"AVG CAP STR DEC 25",null,"AVG CAP STR DEC 26",null,"AVG CAP STR DEC 26",null,"ORDERED CAP STR 22-057-03",null,null,null,60]
[44]

{"sheet":"Report","index":8,"n_rows":82,"n_cols":14,"rows_kept":82,"cut":false,"hidden":false,"merged":[[7,1,7,3],[4,1,4,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[{"$f":"+'Control Panel'!B19","v":"Return On Equity"},null,null,{"$f":"+'Control Panel'!F19","v":0.106}]
[null,"(A)",null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,{"$f":"+'ROR-Model'!F7","v":"Historical"},null,{"$f":"+'ROR-Model'!H7","v":"Imputed"},{"$f":"+'ROR-Model'!I7","v":"Adjusted"},{"$f":"+'ROR-Model'!W9","v":"Utah"},null,{"$f":"+J6","v":"Utah"}]
[null,null,null,null,"CHECKS MUST BE (0)",{"$f":"+'ROR-Model'!F8","v":"12 Months"},"Adjustments",{"$f":"+'ROR-Model'!H8","v":"Tax"},{"$f":"+'ROR-Model'!I8","v":"System"},"Jurisdiction",null,"Jurisdiction","CHECKS MUST BE (0)"]
[null,"Description",null,null,null,"2024-12-31","Total",{"$f":"+'ROR-Model'!H9","v":"Adjustment"},{"$f":"+'ROR-Model'!I9","v":"Total"},"DNG Related","Deficiency","Total"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A10+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A12+1","v":3},null,null,"System Distribution Non-Gas Revenue",{"$f":"+F13+G13+H13-I13","v":0},{"$f":"+'ROR-Model'!F363+'ROR-Model'!F365","v":537770699.16768622},{"$f":"+'ROR-Model'!G363+'ROR-Model'!G365","v":17917425.569758091},{"$f":"+'ROR-Model'!H363+'ROR-Model'!H365","v":0},{"$f":"+'ROR-Model'!I363+'ROR-Model'!I365","v":555688124.73744428},{"$f":"'ROR-Model'!W368","v":541975207.8431493},{"$f":"'ROR-Model'!$F$1394*(J45-'Capital Str'!$F$10*J75)","v":114669748.89931697},{"$f":"SUM(J13:K13)","v":656644956.74246621},{"$f":"+N13-I13","v":0},{"$f":"SUM(F13:H13)","v":555688124.73744428}]
[4,null,null,"System Supplier Non-Gas Revenue",0,{"$f":"+'ROR-Model'!F364","v":74579277.974240988},{"$f":"+'ROR-Model'!G364","v":35796397.518426865},{"$f":"+'ROR-Model'!H364","v":0},{"$f":"+'ROR-Model'!I364","v":110375675.49266784},null,null,{"$f":"SUM(J14:K14)","v":0},{"$f":"+N14-I14","v":0},{"$f":"SUM(F14:H14)","v":110375675.49266785}]
[5,null,null,"System Commodity Revenue",0,{"$f":"+'ROR-Model'!F366","v":776542364.10807288},{"$f":"+'ROR-Model'!G366","v":-41564593.123922676},{"$f":"+'ROR-Model'!H366","v":0},{"$f":"+'ROR-Model'!I366","v":734977770.98415017},null,null,{"$f":"SUM(J15:K15)","v":0},0,734977770.98415017]
[6,null,null,"Pass-Through Related Other Revenue",0,{"$f":"'ROR-Model'!F501+'ROR-Model'!F505","v":21502829.525308006},{"$f":"'ROR-Model'!G501+'ROR-Model'!G505","v":0},{"$f":"'ROR-Model'!H501+'ROR-Model'!H505","v":0},{"$f":"'ROR-Model'!I501+'ROR-Model'!I505","v":21502829.525308006},null,null,{"$f":"SUM(J16:K16)","v":0},0,21502829.525308006]
[7,null,null,"General Related Other Revenue",0,{"$f":"'ROR-Model'!F502+'ROR-Model'!F506","v":7648087.8246920006},{"$f":"'ROR-Model'!G502+'ROR-Model'!G506","v":5130731},{"$f":"'ROR-Model'!H502+'ROR-Model'!H506","v":0},{"$f":"'ROR-Model'!I502+'ROR-Model'!I506","v":12778818.824692},{"$f":"'ROR-Model'!W509","v":12504032.637840999},null,{"$f":"SUM(J17:K17)","v":12504032.637840999},0,12778818.824692]
[8,null,"Total Utility Operating Revenue",null,0,{"$f":"SUM(F13:F17)","v":1418043258.5999999},17279960.964262277,0,{"$f":"SUM(I13:I17)","v":1435323219.5642622},{"$f":"SUM(J13:J17)","v":554479240.48099029},114669748.89931697,669148989.3803072,0,1435323219.5642622]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A18+1","v":9},"Utility Operating Expenses",null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A20+1","v":10},null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A21+1","v":11},null,null,"Utah",{"$f":"+F22+G22+H22-I22","v":0},{"$f":"'ROR-Model'!F633+'ROR-Model'!F636","v":839548577.53697288},{"$f":"'ROR-Model'!G633+'ROR-Model'!G636","v":0},{"$f":"'ROR-Model'!H633+'ROR-Model'!H636","v":0},{"$f":"'ROR-Model'!I633+'ROR-Model'!I636","v":839548577.53697288},null,null,{"$f":"SUM(J22:K22)","v":0},0,839548577.53697288]
[{"$f":"+A22+1","v":12},null,null,"Wyoming",{"$f":"+F23+G23+H23-I23","v":0},{"$f":"'ROR-Model'!F635+'ROR-Model'!F637","v":27262226.113027014},{"$f":"'ROR-Model'!G635+'ROR-Model'!G637","v":0},{"$f":"'ROR-Model'!H635+'ROR-Model'!H637","v":0},{"$f":"'ROR-Model'!I635+'ROR-Model'!I637","v":27262226.113027014},null,null,{"$f":"SUM(J23:K23)","v":0},0,27262226.113027014]
[{"$f":"+A23+1","v":13},null,null,"Total",{"$f":"+F24+G24+H24-I24","v":0},{"$f":"SUM(F22:F23)","v":866810803.64999986},0,0,866810803.64999986,0,0,0,0,866810803.64999986]
[null,null,null,null,{"$f":"+F25+G25+H25-I25","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F25:H25)","v":0}]
[{"$f":"A24+1","v":14},null,"O&M Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A26+1","v":15},null,null,"Production",{"$f":"+F27+G27+H27-I27","v":0},{"$f":"'ROR-Model'!F650","v":-411386.64999999991},{"$f":"'ROR-Model'!G650","v":-104084.11354320016},{"$f":"'ROR-Model'!H650","v":0},{"$f":"'ROR-Model'!I650","v":-515470.76354320004},{"$f":"'ROR-Model'!W650","v":-502193.8191802763},null,{"$f":"SUM(J27:K27)","v":-502193.8191802763},0,{"$f":"SUM(F27:H27)","v":-515470.7635432001}]
[16,null,null,"Storage",null,{"$f":"'ROR-Model'!F668","v":1631584.7799999998},{"$f":"'ROR-Model'!G668","v":339929.74211285682},{"$f":"'ROR-Model'!H668","v":0},{"$f":"'ROR-Model'!I668","v":1971514.5221128566},{"$f":"'ROR-Model'!W668","v":1971514.5221128566},null,1971514.5221128566]
[{"$f":"A27+1","v":16},null,null,"Distribution",{"$f":"+F29+G29+H29-I29","v":0},{"$f":"'ROR-Model'!F771","v":81134087.709999993},{"$f":"'ROR-Model'!G771","v":6563194.7864264315},{"$f":"'ROR-Model'!H771","v":0},{"$f":"'ROR-Model'!I771","v":87697282.496426418},{"$f":"'ROR-Model'!W771","v":84124137.959757194},null,84124137.959757194,0,87697282.496426418]
[17,null,null,"Customer Accounts",0,{"$f":"'ROR-Model'!F824","v":24564621.390000001},{"$f":"'ROR-Model'!G824","v":-2045268.2054608844},{"$f":"'ROR-Model'!H824","v":0},{"$f":"'ROR-Model'!I824","v":22519353.184539113},{"$f":"'ROR-Model'!W824","v":21197740.143949527},{"$f":"+K13*'Control Panel'!F22","v":325191.80625233956},21522931.950201865,0,22519353.184539117]
[17,null,null,"Customer Service & Information",0,{"$f":"'ROR-Model'!F852","v":25034206.620000001},{"$f":"'ROR-Model'!G852","v":-21404271.568408169},{"$f":"'ROR-Model'!H852","v":0},{"$f":"'ROR-Model'!I852","v":3629935.0515918322},{"$f":"'ROR-Model'!W852","v":3531755.185511739},null,3531755.185511739,0,3629935.0515918322]
[{"$f":"A30+1","v":18},null,null,"Administrative & General",0,{"$f":"'ROR-Model'!F920","v":47087198.250000007},{"$f":"'ROR-Model'!G920","v":15368585.372862142},{"$f":"'ROR-Model'!H920","v":0},{"$f":"'ROR-Model'!I920","v":62455783.62286216},{"$f":"'ROR-Model'!W920","v":60364028.280273899},null,60364028.280273899,0,62455783.622862145]
[19,null,null,"Total O&M Expense",0,{"$f":"SUM(F27:F32)","v":179040312.09999999},{"$f":"SUM(G27:G32)","v":-1281913.9860108234},{"$f":"SUM(H27:H32)","v":0},177758398.11398917,{"$f":"SUM(J27:J32)","v":170686982.27242494},325191.80625233956,171012174.0786773,0,177758398.11398917]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A33+1","v":20},null,"Other Operating Expenses",null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A35+1","v":21},null,null,"Depreciation, Depletion, Amortization",{"$f":"+F36+G36+H36-I36","v":0},{"$f":"'ROR-Model'!F946","v":115191923.56},{"$f":"'ROR-Model'!G946","v":46351638.389517039},{"$f":"'ROR-Model'!H946","v":0},{"$f":"'ROR-Model'!I946","v":161543561.94951704},{"$f":"'ROR-Model'!W946","v":156963213.87933889},null,{"$f":"SUM(J36:K36)","v":156963213.87933889},0,161543561.94951704]
[{"$f":"+A36+1","v":22},null,null,"Taxes Other Than Income Taxes",{"$f":"+F37+G37+H37-I37","v":0},{"$f":"'ROR-Model'!F955","v":32655593.340000004},{"$f":"'ROR-Model'!G955","v":5548305.6660525892},{"$f":"'ROR-Model'!H955","v":0},{"$f":"'ROR-Model'!I955","v":38203899.006052591},{"$f":"'ROR-Model'!W955","v":36797614.966279902},null,{"$f":"SUM(J37:K37)","v":36797614.966279902},0,38203899.006052591]
[{"$f":"+A37+1","v":23},null,null,"Income Taxes",{"$f":"+F38+G38+H38-I38","v":0},{"$f":"'ROR-Model'!F957+'ROR-Model'!F959+'ROR-Model'!F961+'ROR-Model'!F963","v":35847528.50999999},{"$f":"'ROR-Model'!G957+'ROR-Model'!G959+'ROR-Model'!G961+'ROR-Model'!G963","v":53096185.595625967},{"$f":"'ROR-Model'!H957+'ROR-Model'!H959+'ROR-Model'!H961+'ROR-Model'!H963","v":-58386931.566110171},{"$f":"'ROR-Model'!I957+'ROR-Model'!I959+'ROR-Model'!I961+'ROR-Model'!I963","v":30556782.539515778},{"$f":"'ROR-Model'!W957+'ROR-Model'!W959+'ROR-Model'!W961+'ROR-Model'!W963","v":30718557.94822564},{"$f":"(K13-K30)*Taxes!P23","v":27957311.409550503},{"$f":"SUM(J38:K38)","v":58675869.357776143},0,30556782.539515786]
[{"$f":"+A38+1","v":24},null,null,"Total Other Operating Expenses",{"$f":"+F39+G39+H39-I39","v":0},{"$f":"SUM(F36:F38)","v":183695045.41},104996129.65119559,-58386931.566110171,{"$f":"SUM(I36:I38)","v":230304243.49508542},{"$f":"SUM(J36:J38)","v":224479386.79384443},27957311.409550503,252436698.20339492,0,230304243.49508545]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A39+1","v":25},null,"Total Utility Operating Expenses",null,{"$f":"+F42+G42+H42-I42","v":0},{"$f":"+F24+F33+F39","v":1229546161.1599998},{"$f":"+G24+G33+G39","v":103714215.66518477},-58386931.566110171,{"$f":"+I24+I33+I39","v":1274873445.2590744},{"$f":"+J24+J33+J39","v":395166369.0662694},28282503.215802841,423448872.28207219,0,1274873445.2590744]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A42+1","v":26},"NET OPERATING INCOME",null,null,{"$f":"+F45+G45+H45-I45","v":0},{"$f":"+F18-F42","v":188497097.44000006},{"$f":"+G18-G42","v":-86434254.700922489},{"$f":"+H18-H42","v":58386931.566110171},{"$f":"+I18-I42","v":160449774.3051877},{"$f":"+J18-J42","v":159312871.41472089},{"$f":"+L45-J45","v":86390090.549236387},{"$f":"L75*L78","v":245702961.96395728},0,160449774.30518773]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[{"$f":"+A45+1","v":27},"RATE BASE SUMMARY"]
[]
[{"$f":"+A48+1","v":28},"Net Utility Plant"]
[{"$f":"+A50+1","v":29},null,101,"Gas Plant In Service",{"$f":"+F51+G51+H51-I51","v":0},{"$f":"'ROR-Model'!F1135","v":4701318788.3595715},{"$f":"'ROR-Model'!G1135","v":618279508.65802658},{"$f":"'ROR-Model'!H1135","v":0},{"$f":"'ROR-Model'!I1135","v":5319598297.0175982},{"$f":"'ROR-Model'!W1135","v":5160274005.0320206},null,{"$f":"SUM(J51:K51)","v":5160274005.0320206},{"$f":"+N51-I51","v":0},{"$f":"SUM(F51:H51)","v":5319598297.0175982}]
[30,null,105,"Gas Plant Held For Future Use",0,{"$f":"'ROR-Model'!F1139","v":0},{"$f":"'ROR-Model'!G1139","v":0},{"$f":"'ROR-Model'!H1139","v":0},{"$f":"'ROR-Model'!I1139","v":0},{"$f":"'ROR-Model'!W1139","v":0},null,0,0,0]
[31,null,106,"Completed Construction Not Classified",0,{"$f":"'ROR-Model'!F1146","v":116883693.17000008},{"$f":"'ROR-Model'!G1146","v":-116883693.17000008},{"$f":"'ROR-Model'!H1146","v":0},{"$f":"'ROR-Model'!I1146","v":0},{"$f":"'ROR-Model'!W1146","v":0},null,0,0,0]
[32,null,108,"Accumulated Depreciation",0,{"$f":"'ROR-Model'!F1154","v":-1084039776.1500001},{"$f":"'ROR-Model'!G1154","v":-224568743.36336684},{"$f":"'ROR-Model'!H1154","v":0},{"$f":"'ROR-Model'!I1154","v":-1308608519.5133669},{"$f":"'ROR-Model'!W1154","v":-1253240256.7323098},null,-1253240256.7323098,0,-1308608519.5133669]
[33,null,111,"Accumulated Amort & Depletion",0,{"$f":"'ROR-Model'!F1161","v":-26193692.009999998},{"$f":"'ROR-Model'!G1161","v":387467.42957999994},{"$f":"'ROR-Model'!H1161","v":0},{"$f":"'ROR-Model'!I1161","v":-25806224.580419999},{"$f":"'ROR-Model'!W1161","v":-25100020.3219392},null,-25100020.3219392,0,-25806224.580419999]
[34,null,254,"Other Regulatory Liabilities ARC",null,{"$f":"'ROR-Model'!F1168","v":-423654633.65999997},{"$f":"'ROR-Model'!G1168","v":-24615868.86531473},{"$f":"'ROR-Model'!H1168","v":0},{"$f":"'ROR-Model'!I1168","v":-448270502.52531469},{"$f":"'ROR-Model'!W1168","v":-432939410.51410902},null,-432939410.51410902]
[35,null,"Total Net Utility Plant",null,0,{"$f":"SUM(F51:F56)","v":3284314379.7095714},{"$f":"SUM(G51:G56)","v":252598670.68892491},{"$f":"SUM(H51:H56)","v":0},{"$f":"SUM(I51:I56)","v":3536913050.3984966},{"$f":"SUM(J51:J56)","v":3448994317.4636626},{"$f":"SUM(K51:K55)","v":0},{"$f":"SUM(L51:L56)","v":3448994317.4636626},0,3536913050.3984962]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A57+1","v":36},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A59+1","v":37},null,154,"Materials & Supplies",{"$f":"+F60+G60+H60-I60","v":0},{"$f":"'ROR-Model'!F1187","v":42574823.260000005},{"$f":"'ROR-Model'!G1187","v":-2349941.8574999934},{"$f":"'ROR-Model'!H1187","v":0},{"$f":"'ROR-Model'!I1187","v":40224881.402500011},{"$f":"'ROR-Model'!W1187","v":39098520.363419771},null,{"$f":"SUM(J60:K60)","v":39098520.363419771},0,{"$f":"SUM(F60:H60)","v":40224881.402500011}]
[38,null,"164-1","Gas Stored Underground",0,{"$f":"'ROR-Model'!F1191","v":53358201.609999999},{"$f":"'ROR-Model'!G1191","v":-53358201.609999999},{"$f":"'ROR-Model'!H1191","v":0},{"$f":"'ROR-Model'!I1191","v":0},{"$f":"'ROR-Model'!W1191","v":0},null,0,0,0]
[39,null,165,"Prepayments",0,{"$f":"'ROR-Model'!F1195","v":6327648.8300000001},{"$f":"'ROR-Model'!G1195","v":-1362585.6383333337},{"$f":"'ROR-Model'!H1195","v":0},{"$f":"'ROR-Model'!I1195","v":4965063.1916666664},{"$f":"'ROR-Model'!W1195","v":4829118.1329326686},null,4829118.1329326686,0,4965063.1916666664]
[40,null,"190008","Accum Deferred Income Tax Federal",0,{"$f":"+'ROR-Model'!F1202","v":50747593.5},{"$f":"+'ROR-Model'!G1202","v":0},{"$f":"'ROR-Model'!H1202","v":0},{"$f":"+'ROR-Model'!I1202","v":50747593.5},{"$f":"+'ROR-Model'!W1202","v":49358107.744703747},null,49358107.744703747,0,50747593.5]
[41,null,"190009","Accum Deferred Income Tax State",0,{"$f":"+'ROR-Model'!F1209","v":11037520.59},{"$f":"+'ROR-Model'!G1209","v":0},{"$f":"'ROR-Model'!H1209","v":0},{"$f":"+'ROR-Model'!I1209","v":11037520.59},{"$f":"+'ROR-Model'!W1209","v":10735309.655926958},null,10735309.655926958,0,11037520.59]
[42,null,"235-1","Customer Deposits",0,{"$f":"'ROR-Model'!F1214","v":-3903178.96},{"$f":"'ROR-Model'!G1214","v":70790.169999999649},{"$f":"'ROR-Model'!H1214","v":0},{"$f":"'ROR-Model'!I1214","v":-3832388.7900000005},{"$f":"'ROR-Model'!W1214","v":-3704161.9425000004},null,-3704161.9425000004,0,-3832388.7900000005]
[43,null,252,"Contributions in Aid  of Construction",0,{"$f":"+'ROR-Model'!F1219","v":0},{"$f":"'ROR-Model'!G1219","v":0},{"$f":"'ROR-Model'!H1219","v":0},{"$f":"'ROR-Model'!I1219","v":0},{"$f":"'ROR-Model'!W1219","v":0},null,0,0,0]
[44,null,"253-1","Unclaimed Customer Deposits",0,{"$f":"'ROR-Model'!F1223","v":-126945.45},{"$f":"'ROR-Model'!G1223","v":594.76583333333838},{"$f":"'ROR-Model'!H1223","v":0},{"$f":"'ROR-Model'!I1223","v":-126350.68416666666},{"$f":"'ROR-Model'!W1223","v":-122891.16099102053},null,-122891.16099102053,0,-126350.68416666666]
[45,null,255,"Deferred Investment Tax Credits",0,{"$f":"'ROR-Model'!F1230","v":0},{"$f":"'ROR-Model'!G1230","v":0},{"$f":"'ROR-Model'!H1230","v":0},{"$f":"'ROR-Model'!I1230","v":0},{"$f":"'ROR-Model'!W1230","v":0},null,0,0,0]
[46,null,282,"Accum Deferred Income Taxes",0,{"$f":"'ROR-Model'!F1238+'ROR-Model'!F1246","v":-345406792.23000002},{"$f":"'ROR-Model'!G1238+'ROR-Model'!G1246","v":-10707269.873147566},{"$f":"'ROR-Model'!H1238+'ROR-Model'!H1246","v":0},{"$f":"'ROR-Model'!I1238+'ROR-Model'!I1246","v":-356114062.10314763},{"$f":"'ROR-Model'!W1238+'ROR-Model'!W1246","v":-346626798.99200511},null,-346626798.99200511,0,-356114062.10314757]
[48,null,"186-7","Deferred Pension Asset",{"$f":"+F70+G70+H70-I70","v":0},{"$f":"'ROR-Model'!F1250","v":8380.36},{"$f":"'ROR-Model'!G1250","v":-8380.36},{"$f":"'ROR-Model'!H1250","v":0},{"$f":"'ROR-Model'!I1250","v":0},{"$f":"'ROR-Model'!W1250","v":0},null,{"$f":"SUM(J70:K70)","v":0}]
[49,null,null,"Working Capital - Cash",null,{"$f":"'ROR-Model'!F1292","v":24741706.205783475},{"$f":"'ROR-Model'!G1292","v":1180726.145402991},{"$f":"'ROR-Model'!H1292","v":-1201811.0050854404},{"$f":"'ROR-Model'!I1292","v":24720621.346101027},{"$f":"'ROR-Model'!W1292","v":23961097.312230404},{"$f":"'Control Panel'!$F$21/365*(K24+K33+K37+K38)","v":582154.64838445687},{"$f":"SUM(J71:K71)","v":24543251.96061486},0,24720621.346101023]
[50,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F60:F71)","v":-160641042.28421652},{"$f":"SUM(G60:G71)","v":-66534268.257744573},-1201811.0050854404,{"$f":"SUM(I60:I71)","v":-228377121.5470466},{"$f":"SUM(J60:J71)","v":-222471698.88628256},582154.64838445687,-221889544.23789811,0,-228377121.54704654]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A72+1","v":51},"TOTAL RATE BASE",null,null,null,{"$f":"+F57+F72","v":3123673337.425355},{"$f":"+G57+G72","v":186064402.43118033},{"$f":"+H57+H72","v":-1201811.0050854404},{"$f":"+I57+I72","v":3308535928.85145},{"$f":"+J57+J72","v":3226522618.5773802},null,{"$f":"+L57+L72","v":3227104773.2257643},0,3308535928.85145]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E13:E75)","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F77:H77)","v":0}]
[{"$f":"+A75+1","v":52},"RETURN ON RATE BASE",null,null,null,{"$f":"F45/F75","v":6.0344689433936206E-2},null,null,{"$f":"I45/I75","v":4.8495702557139059E-2},{"$f":"J45/J75","v":4.9376028079717665E-2},null,{"$f":"'Capital Str'!F10","v":7.6137274501427599E-2},{"$f":"+N78-I78","v":1.1848986876797148E-2},{"$f":"SUM(F78:H78)","v":6.0344689433936206E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F79:H79)","v":0}]
[{"$f":"+A78+1","v":53},"RETURN ON EQUITY",null,null,null,{"$f":"(F78-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":7.6202528319912755E-2},null,null,{"$f":"(I78-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":5.3845843243327474E-2},{"$f":"(J78-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":5.5506842675414801E-2},null,{"$f":"'Capital Str'!E9","v":0.106},{"$f":"+N80-I80","v":2.2356685076585281E-2},{"$f":"SUM(F80:H80)","v":7.6202528319912755E-2}]
[]
[null,"EBITDA",null,null,null,null,null,null,null,{"$f":"J45+J36+J38+(J75*'Capital Str'!$F$7)","v":411388100.7819615},null,{"$f":"L45+L36+L38+(L75*'Capital Str'!$F$7)","v":525747121.11602855}]

{"sheet":"Adjustments","index":9,"n_rows":1289,"n_cols":54,"rows_kept":1289,"cut":false,"hidden":false,"merged":[[514,0,514,4],[976,2,976,3],[978,0,978,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,{"$f":"IF(F8=\"Y\",1,0)","v":1},1,1,1,1,1,1,0,1,1,1,1,1,1,{"$f":"IF(T8=\"Y\",1,0)","v":1},{"$f":"IF(U8=\"Y\",1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"IF(AT8=\"Y\",1,0)","v":0},{"$f":"IF(AU8=\"Y\",1,0)","v":0},{"$f":"IF(AV8=\"Y\",1,0)","v":0},{"$f":"IF(AW8=\"Y\",1,0)","v":0},{"$f":"IF(AX8=\"Y\",1,0)","v":1}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
["FILLED  AND EXTERNAL PARTY ADJUSTMENTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah",{"$f":"('ROR-Model'!F201+'ROR-Model'!F202+'ROR-Model'!F501+SUM(F201:S202)+SUM(F501:S501))/('ROR-Model'!F633+SUM(F633:S633))-1","v":-0.29347303058141894},{"$f":"((1-'Control Panel'!$F$22)*('ROR-Model'!F201+SUM(E201:S201)+'ROR-Model'!F202+SUM(E202:S202))+'ROR-Model'!F501+SUM(E501:S501))/('ROR-Model'!F633+SUM(E634:S634))-1","v":-0.29540625029238943},{"$f":"'ROR-Model'!$F$1394*('ROR-Model'!R1416-'Capital Str'!$F$10*('ROR-Model'!R1411+'ROR-Model'!R1414))/(SUM('ROR-Model'!$F201:$F202)+SUM(Adjustments!$F201:$S202))","v":0.43743784830104626},{"$f":"'ROR-Model'!$F$1394*((SUM('ROR-Model'!R1402:R1403)-SUM('ROR-Model'!R1404:R1405,'ROR-Model'!R1407))*(1-Taxes!$T$23)-('Capital Str'!$H$10-Taxes!$T$23*'Capital Str'!$H$7)*'ROR-Model'!R1411)/(SUM('ROR-Model'!$F201:$F202)+SUM(Adjustments!$F201:$S202))","v":0.57548897595768189},{"$f":"(('ROR-Model'!R1404-'ROR-Model'!R1403)/((1-'Control Panel'!$F$22)*(SUM('ROR-Model'!$F201:$F202)+SUM($F201:$S202)))-1)","v":0.43457282291247901}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wyoming",{"$f":"(SUM('ROR-Model'!F324,'ROR-Model'!F326)+'ROR-Model'!F505+SUM(F324,S326)+SUM(F505:S505))/('ROR-Model'!F635+SUM(F636:S636))-1","v":0.35002289854317725},{"$f":"((1-'Control Panel'!$F$22)*('ROR-Model'!F324+'ROR-Model'!F325+'ROR-Model'!F326+SUM(E324:S326))+'ROR-Model'!F505+SUM(E505:S505)-'ROR-Model'!N4*'ROR-Model'!F931)/('ROR-Model'!F635+SUM(E636:R636))-1","v":-1.2903343321378213E-2},{"$f":"'ROR-Model'!$F$1394*('ROR-Model'!U1416-'Capital Str'!$F$10*('ROR-Model'!U1411+'ROR-Model'!U1414))/(SUM('ROR-Model'!$F324:$F326)+SUM(Adjustments!$F324:$S326))","v":0.39927392305326098},{"$f":"'ROR-Model'!$F$1394*((SUM('ROR-Model'!U1402:U1403)-SUM('ROR-Model'!U1404:U1405,'ROR-Model'!U1407))*(1-Taxes!$T$23)-('Capital Str'!$F$10-Taxes!$T$23*'Capital Str'!$F$7)*'ROR-Model'!U1411)/(SUM('ROR-Model'!$F324:$F326)+SUM(Adjustments!$F324:$S326))","v":0.52502522256605055},{"$f":"((('ROR-Model'!U1404+'ROR-Model'!U1407-'ROR-Model'!U1403)/((1-'Control Panel'!$F$22)*(SUM('ROR-Model'!$F324:$F326)+SUM(Adjustments!$F324:$S326)))-1)+('Capital Str'!$F$10-Taxes!$T$23*'Capital Str'!$F$7)*'ROR-Model'!U1411/((1-Taxes!$T$23)*(1-'Control Panel'!$F$22)*(SUM('ROR-Model'!$F324:$F326)+SUM(Adjustments!$F324:$S326))))","v":0.39646579274797217}]
[null,null,null,null,null,1,{"$f":"+F6+1","v":2},{"$f":"+G6+1","v":3},{"$f":"+H6+1","v":4},{"$f":"+I6+1","v":5},{"$f":"+J6+1","v":6},7,8,9,10,11,12,13,14,{"$f":"+S6+1","v":15},16,{"$f":"+U6+1","v":17},{"$f":"+V6+1","v":18},{"$f":"+W6+1","v":19},{"$f":"+X6+1","v":20},{"$f":"+Y6+1","v":21},{"$f":"+Z6+1","v":22},{"$f":"+AA6+1","v":23},{"$f":"+AB6+1","v":24},{"$f":"+AC6+1","v":25},{"$f":"+AD6+1","v":26},{"$f":"+AE6+1","v":27},{"$f":"+AF6+1","v":28},{"$f":"+AG6+1","v":29},{"$f":"+AH6+1","v":30},{"$f":"+AI6+1","v":31},{"$f":"+AJ6+1","v":32},{"$f":"+AK6+1","v":33},{"$f":"+AL6+1","v":34},{"$f":"+AM6+1","v":35},{"$f":"+AN6+1","v":36},{"$f":"+AO6+1","v":37},{"$f":"+AP6+1","v":38},{"$f":"+AQ6+1","v":39},{"$f":"+AR6+1","v":40},{"$f":"+AS6+1","v":41},{"$f":"+AT6+1","v":42},{"$f":"+AU6+1","v":43},{"$f":"+AV6+1","v":44},{"$f":"+AW6+1","v":45}]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(F$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(G$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(H$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(I$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(J$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(K$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(L$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(M$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(N$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(O$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(P$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(Q$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(R$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(S$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(T$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(U$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(V$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(W$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(X$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(Y$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(Z$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AA$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AB$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AC$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AD$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AE$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AF$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AG$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AH$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AI$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AJ$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AK$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AL$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AM$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AN$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AO$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AP$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AQ$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},{"$f":"VLOOKUP(AR$6,'Control Panel'!$A$8:$F$83,5)","v":"Y"},{"$f":"VLOOKUP(AS$6,'Control Panel'!$A$8:$F$83,5)","v":"N"},"N","N","N","N","Y"]
["FERC Acct",null,"Description",null,null,{"$f":"VLOOKUP(F$6,Adjustments,2)","v":"AVG RB DEC 2026"},"Expense Dec 2026","AVG Projected Rev 2026 with CET adj HDD","Underground Storage","Wexpro","Energy Efficiency & STEP 2026","Utah Bad Debt 2026","Incentives 2026","Sporting Events DEC 2026","Advertising DEC 2026","Don & Membership DEC 2026","Reserve Accrual Dec 2026","Pipeline Integrity 2026","2026 EDIT Adjustment","Pension 2026","Optional Adjustment 1","Optional Adjustment 2","Optional Adjustment 3","Optional Adjustment 4","Optional Adjustment 5","Optional Adjustment 6","Optional Adjustment 7","Optional Adjustment 8",{"$f":"VLOOKUP(AC$6,Adjustments,2)","v":"Optional Adjustment 9"},"Optional Adjustment 9","Optional Adjustment 11","Optional Adjustment 12","Optional Adjustment 13","Optional Adjustment 14","Optional Adjustment 15","Optional Adjustment 16","Optional Adjustment 17","Optional Adjustment 18","Optional Adjustment 19","Optional Adjustment 20","Optional Adjustment 21","Optional Adjustment 22","Optional Adjustment 23","Corp Charges 2026","Labor Adjustment-ROO","Adjust Gas Exp = PT Rev excl Bad Debt","Adjust Gas Exp = PT Rev incl Bad Debt","Adjust PT Rev = ROR Revenue Requirement","Adjust PT Rev = Gas Exp incl Bad Debt","Adjust PT Rev = Gas Exp incl Bad Debt","TOTAL QGC ADJUSTMENTS",null,"RESULTING TOTAL","CHECKS MUST BE (0)"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$15","v":26838285.686233819},null,null,0,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G16*$S$1","v":0},{"$f":"Pension!G16*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G16*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G16*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G16*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G16*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G16*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G16*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G16*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G16*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G16*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G16*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G16*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G16*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G16*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G16*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G16*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G16*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G16*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G16*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G16*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G16*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G16*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G16*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G16*$AQ$1","v":0},{"$f":"'Corp Charges '!G16*$AR$1","v":0},null,0,0,0,0,0,{"$f":"SUM(F16:AX16)","v":26838285.686233819},null,{"$f":"SUM(AY16:AY16)","v":26838285.686233819},{"$f":"+BA16-'ROR-Model'!G16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA17-'ROR-Model'!G17","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$17","v":3189937.0190299898},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G18*$S$1","v":0},{"$f":"Pension!G18*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G18*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G18*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G18*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G18*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G18*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G18*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G18*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G18*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G18*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G18*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G18*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G18*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G18*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G18*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G18*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G18*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G18*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G18*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G18*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G18*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G18*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G18*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G18*$AQ$1","v":0},{"$f":"'Corp Charges '!G18*$AR$1","v":0},null,null,null,0,0,{"$f":"AX$4*('ROR-Model'!F18+SUM(F18:AS18))*AX$1","v":32480203.125036202},{"$f":"SUM(F18:AX18)","v":35670140.144066192},null,{"$f":"SUM(AY18:AY18)","v":35670140.144066192},{"$f":"+BA18-'ROR-Model'!G18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA19-'ROR-Model'!G19","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$19","v":-247220557.63660002},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G20*$S$1","v":0},{"$f":"Pension!G20*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G20*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G20*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G20*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G20*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G20*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G20*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G20*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G20*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G20*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G20*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G20*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G20*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G20*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G20*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G20*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G20*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G20*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G20*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G20*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G20*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G20*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G20*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G20*$AQ$1","v":0},{"$f":"'Corp Charges '!G20*$AR$1","v":0},null,null,null,0,0,{"$f":"AX$4*('ROR-Model'!F20+SUM(F20:AS20))*AX$1","v":210672989.21397647},{"$f":"SUM(F20:AX20)","v":-36547568.422623545},null,{"$f":"SUM(AY20:AY20)","v":-36547568.422623545},{"$f":"+BA20-'ROR-Model'!G20","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":0},null,{"$f":"H1*SUM(H16:H20)","v":-217192334.93133622},{"$f":"SUM(I16:I20)","v":0},{"$f":"SUM(J16:J20)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q16:Q20)","v":0},0,{"$f":"SUM(S16:S20)","v":0},0,{"$f":"SUM(U16:U20)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE16:AE20)","v":0},0,0,0,{"$f":"SUM(AI16:AI20)","v":0},0,0,0,0,{"$f":"SUM(AN16:AN20)","v":0},0,0,{"$f":"SUM(AQ16:AQ20)","v":0},{"$f":"SUM(AR16:AR20)","v":0},null,{"$f":"SUM(AT16:AT20)","v":0},{"$f":"SUM(AU16:AU20)","v":0},0,0,243153192.33901268,{"$f":"SUM(F21:AX21)","v":25960857.407676458},null,{"$f":"SUM(AY21:AY21)","v":25960857.407676458},{"$f":"+BA21-'ROR-Model'!G21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA22-'ROR-Model'!G22","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$22","v":10987075.538000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:AS23)","v":10987075.538000003},null,{"$f":"SUM(AY23:AY23)","v":10987075.538000003},{"$f":"+BA23-'ROR-Model'!G23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA24-'ROR-Model'!G24","v":0}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$24","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G25*$S$1","v":0},{"$f":"Pension!G25*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G25*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G25*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G25*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G25*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G25*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G25*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G25*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G25*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G25*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G25*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G25*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G25*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G25*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G25*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G25*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G25*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G25*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G25*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G25*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G25*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G25*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G25*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G25*$AQ$1","v":0},{"$f":"'Corp Charges '!G25*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F25:AS25)","v":0},null,{"$f":"SUM(AY25:AY25)","v":0},{"$f":"+BA25-'ROR-Model'!G25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA26-'ROR-Model'!G26","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$26","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G27*$S$1","v":0},{"$f":"Pension!G27*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G27*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G27*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G27*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G27*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G27*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G27*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G27*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G27*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G27*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G27*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G27*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G27*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G27*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G27*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G27*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G27*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G27*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G27*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G27*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G27*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G27*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G27*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G27*$AQ$1","v":0},{"$f":"'Corp Charges '!G27*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F27:AS27)","v":0},null,{"$f":"SUM(AY27:AY27)","v":0},{"$f":"+BA27-'ROR-Model'!G27","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA28-'ROR-Model'!G28","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$28","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G29*$S$1","v":0},{"$f":"Pension!G29*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G29*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G29*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G29*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G29*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G29*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G29*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G29*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G29*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G29*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G29*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G29*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G29*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G29*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G29*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G29*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G29*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G29*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G29*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G29*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G29*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G29*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G29*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G29*$AQ$1","v":0},{"$f":"'Corp Charges '!G29*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F29:AS29)","v":0},null,{"$f":"SUM(AY29:AY29)","v":0},{"$f":"+BA29-'ROR-Model'!G29","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},null,{"$f":"H1*SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},{"$f":"SUM(J25:J29)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q25:Q29)","v":0},0,{"$f":"SUM(S25:S29)","v":0},0,{"$f":"SUM(U25:U29)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE25:AE29)","v":0},0,0,0,{"$f":"SUM(AI25:AI29)","v":0},0,0,0,0,{"$f":"SUM(AN25:AN29)","v":0},0,0,{"$f":"SUM(AQ25:AQ29)","v":0},{"$f":"SUM(AR25:AR29)","v":0},{"$f":"SUM(AS25:AS29)","v":0},0,0,0,0,0,{"$f":"SUM(F30:AS30)","v":0},null,{"$f":"SUM(AY30:AY30)","v":0},{"$f":"+BA30-'ROR-Model'!G30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA31-'ROR-Model'!G31","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F32:AS32)","v":0},null,{"$f":"SUM(AY32:AY32)","v":0},{"$f":"+BA32-'ROR-Model'!G32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA33-'ROR-Model'!G33","v":0}]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$33","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G34*$S$1","v":0},{"$f":"Pension!G34*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G34*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G34*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G34*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G34*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G34*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G34*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G34*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G34*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G34*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G34*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G34*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G34*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G34*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G34*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G34*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G34*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G34*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G34*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G34*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G34*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G34*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G34*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G34*$AQ$1","v":0},{"$f":"'Corp Charges '!G34*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F34:AS34)","v":0},null,{"$f":"SUM(AY34:AY34)","v":0},{"$f":"+BA34-'ROR-Model'!G34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA35-'ROR-Model'!G35","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$35","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G36*$S$1","v":0},{"$f":"Pension!G36*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G36*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G36*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G36*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G36*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G36*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G36*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G36*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G36*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G36*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G36*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G36*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G36*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G36*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G36*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G36*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G36*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G36*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G36*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G36*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G36*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G36*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G36*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G36*$AQ$1","v":0},{"$f":"'Corp Charges '!G36*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F36:AS36)","v":0},null,{"$f":"SUM(AY36:AY36)","v":0},{"$f":"+BA36-'ROR-Model'!G36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA37-'ROR-Model'!G37","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$37","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G38*$S$1","v":0},{"$f":"Pension!G38*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G38*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G38*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G38*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G38*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G38*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G38*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G38*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G38*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G38*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G38*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G38*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G38*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G38*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G38*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G38*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G38*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G38*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G38*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G38*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G38*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G38*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G38*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G38*$AQ$1","v":0},{"$f":"'Corp Charges '!G38*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F38:AS38)","v":0},null,{"$f":"SUM(AY38:AY38)","v":0},{"$f":"+BA38-'ROR-Model'!G38","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},null,{"$f":"H1*SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},{"$f":"SUM(J34:J38)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q34:Q38)","v":0},0,{"$f":"SUM(S34:S38)","v":0},0,{"$f":"SUM(U34:U38)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE34:AE38)","v":0},0,0,0,{"$f":"SUM(AI34:AI38)","v":0},0,0,0,0,{"$f":"SUM(AN34:AN38)","v":0},0,0,{"$f":"SUM(AQ34:AQ38)","v":0},{"$f":"SUM(AR34:AR38)","v":0},{"$f":"SUM(AS34:AS38)","v":0},0,0,0,0,0,{"$f":"SUM(F39:AS39)","v":0},null,{"$f":"SUM(AY39:AY39)","v":0},{"$f":"+BA39-'ROR-Model'!G39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA40-'ROR-Model'!G40","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:AS41)","v":0},null,{"$f":"SUM(AY41:AY41)","v":0},{"$f":"+BA41-'ROR-Model'!G41","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA42-'ROR-Model'!G42","v":0}]
[null,"F1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$42","v":-80266.43111359654},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G43*$S$1","v":0},{"$f":"Pension!G43*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G43*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G43*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G43*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G43*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G43*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G43*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G43*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G43*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G43*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G43*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G43*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G43*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G43*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G43*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G43*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G43*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G43*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G43*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G43*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G43*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G43*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G43*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G43*$AQ$1","v":0},{"$f":"'Corp Charges '!G43*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F43:AX43)","v":-80266.43111359654},null,{"$f":"SUM(AY43:AY43)","v":-80266.43111359654},{"$f":"+BA43-'ROR-Model'!G43","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA44-'ROR-Model'!G44","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$44","v":30549.018460000167},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G45*$S$1","v":0},{"$f":"Pension!G45*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G45*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G45*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G45*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G45*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G45*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G45*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G45*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G45*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G45*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G45*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G45*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G45*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G45*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G45*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G45*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G45*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G45*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G45*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G45*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G45*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G45*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G45*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G45*$AQ$1","v":0},{"$f":"'Corp Charges '!G45*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F45+SUM(F45:S45))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F45+SUM(F45:S45))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F45+SUM(F45:S45))*AX$1","v":709075.49137113045},{"$f":"SUM(F45:AX45)","v":739624.50983113062},null,{"$f":"SUM(AY45:AY45)","v":739624.50983113062},{"$f":"+BA45-'ROR-Model'!G45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA46-'ROR-Model'!G46","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$46","v":-6007323.0034500007},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G47*$S$1","v":0},{"$f":"Pension!G47*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G47*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G47*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G47*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G47*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G47*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G47*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G47*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G47*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G47*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G47*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G47*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G47*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G47*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G47*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G47*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G47*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G47*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G47*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G47*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G47*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G47*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G47*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G47*$AQ$1","v":0},{"$f":"'Corp Charges '!G47*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F47+SUM(F47:S47))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F47+SUM(F47:S47))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F47+SUM(F47:S47))*AX$1","v":4005166.791200201},{"$f":"SUM(F47:AX47)","v":-2002156.2122497996},null,{"$f":"SUM(AY47:AY47)","v":-2002156.2122497996},{"$f":"+BA47-'ROR-Model'!G47","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":0},null,{"$f":"H1*SUM(H43:H47)","v":-6057040.4161035968},{"$f":"SUM(I43:I47)","v":0},{"$f":"SUM(J43:J47)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q43:Q47)","v":0},0,{"$f":"SUM(S43:S47)","v":0},0,{"$f":"SUM(U43:U47)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE43:AE47)","v":0},0,0,0,{"$f":"SUM(AI43:AI47)","v":0},0,0,0,0,{"$f":"SUM(AN43:AN47)","v":0},0,0,{"$f":"SUM(AQ43:AQ47)","v":0},{"$f":"SUM(AR43:AR47)","v":0},{"$f":"SUM(AS43:AS47)","v":0},0,0,0,0,4714242.2825713316,{"$f":"SUM(AY43:AY47)","v":-1342798.1335322657},null,{"$f":"SUM(BA43:BA47)","v":-1342798.1335322657},{"$f":"+BA48-'ROR-Model'!G48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA49-'ROR-Model'!G49","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$49","v":-47685.781999999657},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F50:AX50)","v":-47685.781999999657},null,{"$f":"SUM(AY50:AY50)","v":-47685.781999999657},{"$f":"+BA50-'ROR-Model'!G50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA51-'ROR-Model'!G51","v":0}]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$51","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G52*$S$1","v":0},{"$f":"Pension!G52*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G52*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G52*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G52*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G52*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G52*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G52*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G52*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G52*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G52*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G52*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G52*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G52*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G52*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G52*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G52*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G52*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G52*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G52*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G52*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G52*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G52*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G52*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G52*$AQ$1","v":0},{"$f":"'Corp Charges '!G52*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F52:AX52)","v":0},null,{"$f":"SUM(AY52:AY52)","v":0},{"$f":"+BA52-'ROR-Model'!G52","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G53*$S$1","v":0},{"$f":"Pension!G53*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G53*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G53*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G53*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G53*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G53*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G53*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G53*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G53*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G53*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G53*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G53*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G53*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G53*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G53*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G53*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G53*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G53*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G53*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G53*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G53*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G53*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G53*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G53*$AQ$1","v":0},{"$f":"'Corp Charges '!G53*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F53:AX53)","v":0},null,{"$f":"SUM(AY53:AY53)","v":0},{"$f":"+BA53-'ROR-Model'!G53","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$53","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G54*$S$1","v":0},{"$f":"Pension!G54*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G54*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G54*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G54*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G54*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G54*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G54*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G54*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G54*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G54*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G54*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G54*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G54*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G54*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G54*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G54*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G54*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G54*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G54*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G54*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G54*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G54*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G54*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G54*$AQ$1","v":0},{"$f":"'Corp Charges '!G54*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F54:AX54)","v":0},null,{"$f":"SUM(AY54:AY54)","v":0},{"$f":"+BA54-'ROR-Model'!G54","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G55*$S$1","v":0},{"$f":"Pension!G55*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G55*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G55*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G55*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G55*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G55*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G55*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G55*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G55*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G55*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G55*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G55*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G55*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G55*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G55*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G55*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G55*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G55*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G55*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G55*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G55*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G55*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G55*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G55*$AQ$1","v":0},{"$f":"'Corp Charges '!G55*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F55:AX55)","v":0},null,{"$f":"SUM(AY55:AY55)","v":0},{"$f":"+BA55-'ROR-Model'!G55","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$55","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G56*$S$1","v":0},{"$f":"Pension!G56*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G56*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G56*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G56*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G56*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G56*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G56*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G56*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G56*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G56*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G56*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G56*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G56*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G56*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G56*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G56*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G56*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G56*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G56*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G56*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G56*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G56*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G56*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G56*$AQ$1","v":0},{"$f":"'Corp Charges '!G56*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F56:AX56)","v":0},null,{"$f":"SUM(AY56:AY56)","v":0},{"$f":"+BA56-'ROR-Model'!G56","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},null,{"$f":"H1*SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},{"$f":"SUM(J52:J56)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q52:Q56)","v":0},0,{"$f":"SUM(S52:S56)","v":0},0,{"$f":"SUM(U52:U56)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE52:AE56)","v":0},0,0,0,{"$f":"SUM(AI52:AI56)","v":0},0,0,0,0,{"$f":"SUM(AN52:AN56)","v":0},0,0,{"$f":"SUM(AQ52:AQ56)","v":0},{"$f":"SUM(AR52:AR56)","v":0},{"$f":"SUM(AS52:AS56)","v":0},0,0,0,0,0,{"$f":"SUM(AY52:AY56)","v":0},null,{"$f":"SUM(BA52:BA56)","v":0},{"$f":"+BA57-'ROR-Model'!G57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA58-'ROR-Model'!G58","v":0}]
[null,null,"Total Sales Dth",null,null,null,null,{"$f":"H1*Revenue!$X$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F59:AS59)","v":0},null,{"$f":"SUM(AY59:AY59)","v":0},{"$f":"+BA59-'ROR-Model'!G59","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA60-'ROR-Model'!G60","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$60","v":438928.81579791126},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G61*$S$1","v":0},{"$f":"Pension!G61*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G61*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G61*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G61*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G61*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G61*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G61*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G61*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G61*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G61*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G61*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G61*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G61*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G61*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G61*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G61*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G61*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G61*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G61*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G61*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G61*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G61*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G61*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G61*$AQ$1","v":0},{"$f":"'Corp Charges '!G61*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F61:AX61)","v":438928.81579791126},null,{"$f":"SUM(AY61:AY61)","v":438928.81579791126},{"$f":"+BA61-'ROR-Model'!G61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA62-'ROR-Model'!G62","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$62","v":-33859.716960980033},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G63*$S$1","v":0},{"$f":"Pension!G63*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G63*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G63*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G63*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G63*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G63*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G63*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G63*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G63*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G63*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G63*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G63*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G63*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G63*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G63*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G63*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G63*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G63*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G63*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G63*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G63*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G63*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G63*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G63*$AQ$1","v":0},{"$f":"'Corp Charges '!G63*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F63+SUM(F63:S63))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F63+SUM(F63:S63))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F63+SUM(F63:S63))*AX$1","v":59563.892756369081},{"$f":"SUM(F63:AX63)","v":25704.175795389048},null,{"$f":"SUM(AY63:AY63)","v":25704.175795389048},{"$f":"+BA63-'ROR-Model'!G63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA64-'ROR-Model'!G64","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$64","v":-771232.54384255991},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G65*$S$1","v":0},{"$f":"Pension!G65*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G65*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G65*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G65*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G65*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G65*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G65*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G65*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G65*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G65*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G65*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G65*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G65*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G65*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G65*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G65*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G65*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G65*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G65*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G65*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G65*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G65*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G65*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G65*$AQ$1","v":0},{"$f":"'Corp Charges '!G65*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F65+SUM(F65:S65))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F65+SUM(F65:S65))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F65+SUM(F65:S65))*AX$1","v":184231.35602641804},{"$f":"SUM(F65:AX65)","v":-587001.18781614187},null,{"$f":"SUM(AY65:AY65)","v":-587001.18781614187},{"$f":"+BA65-'ROR-Model'!G65","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":0},null,{"$f":"H1*SUM(H61:H65)","v":-366163.44500562869},{"$f":"SUM(I61:I65)","v":0},{"$f":"SUM(J61:J65)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q61:Q65)","v":0},0,{"$f":"SUM(S61:S65)","v":0},0,{"$f":"SUM(U61:U65)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE61:AE65)","v":0},0,0,0,{"$f":"SUM(AI61:AI65)","v":0},0,0,0,0,{"$f":"SUM(AN61:AN65)","v":0},0,0,{"$f":"SUM(AQ61:AQ65)","v":0},{"$f":"SUM(AR61:AR65)","v":0},{"$f":"SUM(AS61:AS65)","v":0},0,0,0,0,243795.24878278712,{"$f":"SUM(AY61:AY65)","v":-122368.19622284157},null,{"$f":"SUM(BA61:BA65)","v":-122368.19622284157},{"$f":"+BA66-'ROR-Model'!G66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA67-'ROR-Model'!G67","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$67","v":-2619.61599999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F68:AX68)","v":-2619.61599999998},null,{"$f":"SUM(AY68:AY68)","v":-2619.61599999998},{"$f":"+BA68-'ROR-Model'!G68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA69-'ROR-Model'!G69","v":0}]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G70*$S$1","v":0},{"$f":"Pension!G70*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G70*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G70*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G70*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G70*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G70*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G70*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G70*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G70*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G70*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G70*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G70*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G70*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G70*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G70*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G70*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G70*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G70*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G70*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G70*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G70*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G70*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G70*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G70*$AQ$1","v":0},{"$f":"'Corp Charges '!G70*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F70:AX70)","v":0},null,{"$f":"SUM(AY70:AY70)","v":0},{"$f":"+BA70-'ROR-Model'!G70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA71-'ROR-Model'!G71","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G72*$S$1","v":0},{"$f":"Pension!G72*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G72*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G72*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G72*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G72*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G72*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G72*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G72*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G72*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G72*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G72*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G72*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G72*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G72*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G72*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G72*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G72*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G72*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G72*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G72*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G72*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G72*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G72*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G72*$AQ$1","v":0},{"$f":"'Corp Charges '!G72*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F72:AX72)","v":0},null,{"$f":"SUM(AY72:AY72)","v":0},{"$f":"+BA72-'ROR-Model'!G72","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA73-'ROR-Model'!G73","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G74*$S$1","v":0},{"$f":"Pension!G74*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G74*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G74*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G74*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G74*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G74*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G74*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G74*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G74*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G74*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G74*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G74*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G74*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G74*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G74*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G74*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G74*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G74*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G74*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G74*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G74*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G74*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G74*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G74*$AQ$1","v":0},{"$f":"'Corp Charges '!G74*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F74:AX74)","v":0},null,{"$f":"SUM(AY74:AY74)","v":0},{"$f":"+BA74-'ROR-Model'!G74","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},null,{"$f":"H1*SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},{"$f":"SUM(J70:J74)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q70:Q74)","v":0},0,{"$f":"SUM(S70:S74)","v":0},0,{"$f":"SUM(U70:U74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE70:AE74)","v":0},0,0,0,{"$f":"SUM(AI70:AI74)","v":0},0,0,0,0,{"$f":"SUM(AN70:AN74)","v":0},0,0,{"$f":"SUM(AQ70:AQ74)","v":0},{"$f":"SUM(AR70:AR74)","v":0},{"$f":"SUM(AS70:AS74)","v":0},0,0,0,0,0,{"$f":"SUM(AY70:AY74)","v":0},null,{"$f":"SUM(BA70:BA74)","v":0},{"$f":"+BA75-'ROR-Model'!G75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA76-'ROR-Model'!G76","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:AX77)","v":0},null,{"$f":"SUM(AY77:AY77)","v":0},{"$f":"+BA77-'ROR-Model'!G77","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA78-'ROR-Model'!G78","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$78","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G79*$S$1","v":0},{"$f":"Pension!G79*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G79*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G79*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G79*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G79*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G79*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G79*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G79*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G79*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G79*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G79*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G79*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G79*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G79*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G79*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G79*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G79*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G79*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G79*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G79*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G79*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G79*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G79*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G79*$AQ$1","v":0},{"$f":"'Corp Charges '!G79*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F79:AX79)","v":0},null,{"$f":"SUM(AY79:AY79)","v":0},{"$f":"+BA79-'ROR-Model'!G79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA80-'ROR-Model'!G80","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$80","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G81*$S$1","v":0},{"$f":"Pension!G81*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G81*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G81*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G81*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G81*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G81*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G81*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G81*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G81*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G81*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G81*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G81*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G81*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G81*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G81*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G81*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G81*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G81*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G81*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G81*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G81*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G81*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G81*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G81*$AQ$1","v":0},{"$f":"'Corp Charges '!G81*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F81:AX81)","v":0},null,{"$f":"SUM(AY81:AY81)","v":0},{"$f":"+BA81-'ROR-Model'!G81","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA82-'ROR-Model'!G82","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$82","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G83*$S$1","v":0},{"$f":"Pension!G83*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G83*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G83*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G83*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G83*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G83*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G83*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G83*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G83*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G83*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G83*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G83*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G83*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G83*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G83*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G83*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G83*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G83*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G83*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G83*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G83*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G83*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G83*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G83*$AQ$1","v":0},{"$f":"'Corp Charges '!G83*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F83:AX83)","v":0},null,{"$f":"SUM(AY83:AY83)","v":0},{"$f":"+BA83-'ROR-Model'!G83","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},null,{"$f":"H1*SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},{"$f":"SUM(J79:J83)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q79:Q83)","v":0},0,{"$f":"SUM(S79:S83)","v":0},0,{"$f":"SUM(U79:U83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE79:AE83)","v":0},0,0,0,{"$f":"SUM(AI79:AI83)","v":0},0,0,0,0,{"$f":"SUM(AN79:AN83)","v":0},0,0,{"$f":"SUM(AQ79:AQ83)","v":0},{"$f":"SUM(AR79:AR83)","v":0},{"$f":"SUM(AS79:AS83)","v":0},0,0,0,0,0,{"$f":"SUM(AY79:AY83)","v":0},null,{"$f":"SUM(BA79:BA83)","v":0},{"$f":"+BA84-'ROR-Model'!G84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA85-'ROR-Model'!G85","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F86:AX86)","v":0},null,{"$f":"SUM(AY86:AY86)","v":0},{"$f":"+BA86-'ROR-Model'!G86","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA87-'ROR-Model'!G87","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$87","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G88*$S$1","v":0},{"$f":"Pension!G88*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G88*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G88*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G88*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G88*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G88*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G88*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G88*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G88*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G88*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G88*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G88*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G88*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G88*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G88*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G88*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G88*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G88*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G88*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G88*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G88*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G88*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G88*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G88*$AQ$1","v":0},{"$f":"'Corp Charges '!G88*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F88:AX88)","v":0},null,{"$f":"SUM(AY88:AY88)","v":0},{"$f":"+BA88-'ROR-Model'!G88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA89-'ROR-Model'!G89","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$89","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G90*$S$1","v":0},{"$f":"Pension!G90*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G90*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G90*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G90*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G90*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G90*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G90*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G90*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G90*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G90*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G90*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G90*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G90*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G90*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G90*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G90*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G90*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G90*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G90*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G90*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G90*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G90*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G90*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G90*$AQ$1","v":0},{"$f":"'Corp Charges '!G90*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F90:AX90)","v":0},null,{"$f":"SUM(AY90:AY90)","v":0},{"$f":"+BA90-'ROR-Model'!G90","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA91-'ROR-Model'!G91","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$91","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G92*$S$1","v":0},{"$f":"Pension!G92*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G92*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G92*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G92*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G92*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G92*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G92*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G92*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G92*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G92*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G92*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G92*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G92*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G92*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G92*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G92*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G92*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G92*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G92*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G92*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G92*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G92*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G92*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G92*$AQ$1","v":0},{"$f":"'Corp Charges '!G92*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F92:AX92)","v":0},null,{"$f":"SUM(AY92:AY92)","v":0},{"$f":"+BA92-'ROR-Model'!G92","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},null,{"$f":"H1*SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},{"$f":"SUM(J88:J92)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q88:Q92)","v":0},0,{"$f":"SUM(S88:S92)","v":0},0,{"$f":"SUM(U88:U92)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE88:AE92)","v":0},0,0,0,{"$f":"SUM(AI88:AI92)","v":0},0,0,0,0,{"$f":"SUM(AN88:AN92)","v":0},0,0,{"$f":"SUM(AQ88:AQ92)","v":0},{"$f":"SUM(AR88:AR92)","v":0},{"$f":"SUM(AS88:AS92)","v":0},0,0,0,0,0,{"$f":"SUM(AY88:AY92)","v":0},null,{"$f":"SUM(BA88:BA92)","v":0},{"$f":"+BA93-'ROR-Model'!G93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA94-'ROR-Model'!G94","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F95:AX95)","v":0},null,{"$f":"SUM(AY95:AY95)","v":0},{"$f":"+BA95-'ROR-Model'!G95","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA96-'ROR-Model'!G96","v":0}]
[null,"IS-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$96","v":-33677.344238426391},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G97*$S$1","v":0},{"$f":"Pension!G97*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G97*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G97*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G97*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G97*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G97*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G97*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G97*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G97*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G97*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G97*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G97*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G97*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G97*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G97*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G97*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G97*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G97*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G97*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G97*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G97*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G97*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G97*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G97*$AQ$1","v":0},{"$f":"'Corp Charges '!G97*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F97:AX97)","v":-33677.344238426391},null,{"$f":"SUM(AY97:AY97)","v":-33677.344238426391},{"$f":"+BA97-'ROR-Model'!G97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA98-'ROR-Model'!G98","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$98","v":-8477.9011000000028},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G99*$S$1","v":0},{"$f":"Pension!G99*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G99*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G99*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G99*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G99*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G99*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G99*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G99*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G99*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G99*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G99*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G99*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G99*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G99*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G99*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G99*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G99*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G99*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G99*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G99*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G99*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G99*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G99*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G99*$AQ$1","v":0},{"$f":"'Corp Charges '!G99*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F99+SUM(F99:S99))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F99+SUM(F99:S99))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F99+SUM(F99:S99))*AX$1","v":17147.252288060077},{"$f":"SUM(F99:AX99)","v":8669.3511880600745},null,{"$f":"SUM(AY99:AY99)","v":8669.3511880600745},{"$f":"+BA99-'ROR-Model'!G99","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA100-'ROR-Model'!G100","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$100","v":-923439.77109999978},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G101*$S$1","v":0},{"$f":"Pension!G101*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G101*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G101*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G101*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G101*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G101*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G101*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G101*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G101*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G101*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G101*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G101*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G101*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G101*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G101*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G101*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G101*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G101*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G101*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G101*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G101*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G101*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G101*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G101*$AQ$1","v":0},{"$f":"'Corp Charges '!G101*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F101+SUM(F101:S101))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F101+SUM(F101:S101))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F101+SUM(F101:S101))*AX$1","v":392001.71235222765},{"$f":"SUM(F101:AX101)","v":-531438.05874777213},null,{"$f":"SUM(AY101:AY101)","v":-531438.05874777213},{"$f":"+BA101-'ROR-Model'!G101","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":0},null,{"$f":"H1*SUM(H97:H101)","v":-965595.01643842622},{"$f":"SUM(I97:I101)","v":0},{"$f":"SUM(J97:J101)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q97:Q101)","v":0},0,{"$f":"SUM(S97:S101)","v":0},0,{"$f":"SUM(U97:U101)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE97:AE101)","v":0},0,0,0,{"$f":"SUM(AI97:AI101)","v":0},0,0,0,0,{"$f":"SUM(AN97:AN101)","v":0},0,0,{"$f":"SUM(AQ97:AQ101)","v":0},{"$f":"SUM(AR97:AR101)","v":0},{"$f":"SUM(AS97:AS101)","v":0},0,0,0,0,409148.96464028774,{"$f":"SUM(AY97:AY101)","v":-556446.05179813842},null,{"$f":"SUM(BA97:BA101)","v":-556446.05179813842},{"$f":"+BA102-'ROR-Model'!G102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA103-'ROR-Model'!G103","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$103","v":-47351.41399999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F104:AX104)","v":-47351.41399999999},null,{"$f":"SUM(AY104:AY104)","v":-47351.41399999999},{"$f":"+BA104-'ROR-Model'!G104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA105-'ROR-Model'!G105","v":0}]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$105","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G106*$S$1","v":0},{"$f":"Pension!G106*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G106*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G106*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G106*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G106*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G106*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G106*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G106*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G106*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G106*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G106*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G106*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G106*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G106*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G106*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G106*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G106*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G106*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G106*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G106*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G106*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G106*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G106*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G106*$AQ$1","v":0},{"$f":"'Corp Charges '!G106*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F106:AX106)","v":0},null,{"$f":"SUM(AY106:AY106)","v":0},{"$f":"+BA106-'ROR-Model'!G106","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA107-'ROR-Model'!G107","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$107","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G108*$S$1","v":0},{"$f":"Pension!G108*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G108*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G108*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G108*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G108*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G108*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G108*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G108*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G108*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G108*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G108*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G108*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G108*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G108*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G108*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G108*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G108*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G108*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G108*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G108*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G108*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G108*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G108*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G108*$AQ$1","v":0},{"$f":"'Corp Charges '!G108*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F108:AX108)","v":0},null,{"$f":"SUM(AY108:AY108)","v":0},{"$f":"+BA108-'ROR-Model'!G108","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA109-'ROR-Model'!G109","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$109","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G110*$S$1","v":0},{"$f":"Pension!G110*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G110*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G110*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G110*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G110*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G110*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G110*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G110*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G110*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G110*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G110*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G110*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G110*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G110*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G110*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G110*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G110*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G110*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G110*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G110*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G110*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G110*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G110*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G110*$AQ$1","v":0},{"$f":"'Corp Charges '!G110*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F110:AX110)","v":0},null,{"$f":"SUM(AY110:AY110)","v":0},{"$f":"+BA110-'ROR-Model'!G110","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},null,{"$f":"H1*SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},{"$f":"SUM(J106:J110)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q106:Q110)","v":0},0,{"$f":"SUM(S106:S110)","v":0},0,{"$f":"SUM(U106:U110)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE106:AE110)","v":0},0,0,0,{"$f":"SUM(AI106:AI110)","v":0},0,0,0,0,{"$f":"SUM(AN106:AN110)","v":0},0,0,{"$f":"SUM(AQ106:AQ110)","v":0},{"$f":"SUM(AR106:AR110)","v":0},{"$f":"SUM(AS106:AS110)","v":0},0,0,0,0,0,{"$f":"SUM(AY106:AY110)","v":0},null,{"$f":"SUM(BA106:BA110)","v":0},{"$f":"+BA111-'ROR-Model'!G111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA112-'ROR-Model'!G112","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:AX113)","v":0},null,{"$f":"SUM(AY113:AY113)","v":0},{"$f":"+BA113-'ROR-Model'!G113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA114-'ROR-Model'!G114","v":0}]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$114","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G115*$S$1","v":0},{"$f":"Pension!G115*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G115*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G115*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G115*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G115*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G115*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G115*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G115*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G115*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G115*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G115*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G115*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G115*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G115*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G115*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G115*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G115*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G115*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G115*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G115*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G115*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G115*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G115*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G115*$AQ$1","v":0},{"$f":"'Corp Charges '!G115*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F115:AX115)","v":0},null,{"$f":"SUM(AY115:AY115)","v":0},{"$f":"+BA115-'ROR-Model'!G115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA116-'ROR-Model'!G116","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$116","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G117*$S$1","v":0},{"$f":"Pension!G117*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G117*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G117*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G117*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G117*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G117*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G117*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G117*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G117*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G117*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G117*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G117*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G117*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G117*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G117*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G117*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G117*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G117*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G117*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G117*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G117*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G117*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G117*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G117*$AQ$1","v":0},{"$f":"'Corp Charges '!G117*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F117+SUM(F117:S117))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F117+SUM(F117:S117))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F117+SUM(F117:S117))*AX$1","v":0},{"$f":"SUM(F117:AX117)","v":0},null,{"$f":"SUM(AY117:AY117)","v":0},{"$f":"+BA117-'ROR-Model'!G117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA118-'ROR-Model'!G118","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$118","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G119*$S$1","v":0},{"$f":"Pension!G119*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G119*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G119*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G119*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G119*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G119*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G119*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G119*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G119*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G119*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G119*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G119*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G119*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G119*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G119*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G119*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G119*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G119*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G119*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G119*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G119*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G119*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G119*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G119*$AQ$1","v":0},{"$f":"'Corp Charges '!G119*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F119+SUM(F119:S119))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F119+SUM(F119:S119))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F119+SUM(F119:S119))*AX$1","v":0},{"$f":"SUM(F119:AX119)","v":0},null,{"$f":"SUM(AY119:AY119)","v":0},{"$f":"+BA119-'ROR-Model'!G119","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},null,{"$f":"H1*SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":0},{"$f":"SUM(J115:J119)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q115:Q119)","v":0},0,{"$f":"SUM(S115:S119)","v":0},0,{"$f":"SUM(U115:U119)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE115:AE119)","v":0},0,0,0,{"$f":"SUM(AI115:AI119)","v":0},0,0,0,0,{"$f":"SUM(AN115:AN119)","v":0},0,0,{"$f":"SUM(AQ115:AQ119)","v":0},{"$f":"SUM(AR115:AR119)","v":0},{"$f":"SUM(AS115:AS119)","v":0},0,0,0,0,0,{"$f":"SUM(AY115:AY119)","v":0},null,{"$f":"SUM(BA115:BA119)","v":0},{"$f":"+BA120-'ROR-Model'!G120","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA121-'ROR-Model'!G121","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F122:AX122)","v":0},null,{"$f":"SUM(AY122:AY122)","v":0},{"$f":"+BA122-'ROR-Model'!G122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA123-'ROR-Model'!G123","v":0}]
[null,"FT_1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$123","v":-1697377.7108545993},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G124*$S$1","v":0},{"$f":"Pension!G124*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G124*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G124*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G124*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G124*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G124*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G124*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G124*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G124*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G124*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G124*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G124*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G124*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G124*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G124*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G124*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G124*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G124*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G124*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G124*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G124*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G124*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G124*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G124*$AQ$1","v":0},{"$f":"'Corp Charges '!G124*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F124:AX124)","v":-1697377.7108545993},null,{"$f":"SUM(AY124:AY124)","v":-1697377.7108545993},{"$f":"+BA124-'ROR-Model'!G124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA125-'ROR-Model'!G125","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$125","v":40292.602720000039},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G126*$S$1","v":0},{"$f":"Pension!G126*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G126*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G126*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G126*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G126*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G126*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G126*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G126*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G126*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G126*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G126*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G126*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G126*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G126*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G126*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G126*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G126*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G126*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G126*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G126*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G126*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G126*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G126*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G126*$AQ$1","v":0},{"$f":"'Corp Charges '!G126*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F126+SUM(F126:S126))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F126+SUM(F126:S126))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F126+SUM(F126:S126))*AX$1","v":54385.942552530156},{"$f":"SUM(F126:AX126)","v":94678.545272530202},null,{"$f":"SUM(AY126:AY126)","v":94678.545272530202},{"$f":"+BA126-'ROR-Model'!G126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA127-'ROR-Model'!G127","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$127","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G128*$S$1","v":0},{"$f":"Pension!G128*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G128*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G128*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G128*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G128*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G128*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G128*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G128*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G128*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G128*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G128*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G128*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G128*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G128*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G128*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G128*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G128*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G128*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G128*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G128*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G128*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G128*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G128*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G128*$AQ$1","v":0},{"$f":"'Corp Charges '!G128*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F128+SUM(F128:S128))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F128+SUM(F128:S128))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F128+SUM(F128:S128))*AX$1","v":0},{"$f":"SUM(F128:AX128)","v":0},null,{"$f":"SUM(AY128:AY128)","v":0},{"$f":"+BA128-'ROR-Model'!G128","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":0},null,{"$f":"H1*SUM(H124:H128)","v":-1657085.1081345992},{"$f":"SUM(I124:I128)","v":0},{"$f":"SUM(J124:J128)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q124:Q128)","v":0},0,{"$f":"SUM(S124:S128)","v":0},0,{"$f":"SUM(U124:U128)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE124:AE128)","v":0},0,0,0,{"$f":"SUM(AI124:AI128)","v":0},0,0,0,0,{"$f":"SUM(AN124:AN128)","v":0},0,0,{"$f":"SUM(AQ124:AQ128)","v":0},{"$f":"SUM(AR124:AR128)","v":0},{"$f":"SUM(AS124:AS128)","v":0},0,0,0,0,54385.942552530156,{"$f":"SUM(AY124:AY128)","v":-1602699.165582069},null,{"$f":"SUM(BA124:BA128)","v":-1602699.165582069},{"$f":"+BA129-'ROR-Model'!G129","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA130-'ROR-Model'!G130","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$130","v":-33571072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F131:AX131)","v":-33571072},null,{"$f":"SUM(AY131:AY131)","v":-33571072},{"$f":"+BA131-'ROR-Model'!G131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA132-'ROR-Model'!G132","v":0}]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$132","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G133*$S$1","v":0},{"$f":"Pension!G133*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G133*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G133*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G133*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G133*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G133*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G133*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G133*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G133*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G133*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G133*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G133*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G133*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G133*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G133*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G133*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G133*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G133*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G133*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G133*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G133*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G133*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G133*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G133*$AQ$1","v":0},{"$f":"'Corp Charges '!G133*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F133:AX133)","v":0},null,{"$f":"SUM(AY133:AY133)","v":0},{"$f":"+BA133-'ROR-Model'!G133","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA134-'ROR-Model'!G134","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$134","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G135*$S$1","v":0},{"$f":"Pension!G135*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G135*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G135*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G135*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G135*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G135*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G135*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G135*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G135*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G135*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G135*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G135*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G135*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G135*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G135*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G135*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G135*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G135*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G135*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G135*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G135*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G135*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G135*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G135*$AQ$1","v":0},{"$f":"'Corp Charges '!G135*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F135:AX135)","v":0},null,{"$f":"SUM(AY135:AY135)","v":0},{"$f":"+BA135-'ROR-Model'!G135","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA136-'ROR-Model'!G136","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$136","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G137*$S$1","v":0},{"$f":"Pension!G137*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G137*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G137*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G137*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G137*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G137*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G137*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G137*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G137*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G137*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G137*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G137*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G137*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G137*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G137*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G137*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G137*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G137*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G137*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G137*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G137*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G137*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G137*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G137*$AQ$1","v":0},{"$f":"'Corp Charges '!G137*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F137:AX137)","v":0},null,{"$f":"SUM(AY137:AY137)","v":0},{"$f":"+BA137-'ROR-Model'!G137","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},null,{"$f":"H1*SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},{"$f":"SUM(J133:J137)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q133:Q137)","v":0},0,{"$f":"SUM(S133:S137)","v":0},0,{"$f":"SUM(U133:U137)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE133:AE137)","v":0},0,0,0,{"$f":"SUM(AI133:AI137)","v":0},0,0,0,0,{"$f":"SUM(AN133:AN137)","v":0},0,0,{"$f":"SUM(AQ133:AQ137)","v":0},{"$f":"SUM(AR133:AR137)","v":0},{"$f":"SUM(AS133:AS137)","v":0},0,0,0,0,0,{"$f":"SUM(AY133:AY137)","v":0},null,{"$f":"SUM(BA133:BA137)","v":0},{"$f":"+BA138-'ROR-Model'!G138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA139-'ROR-Model'!G139","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F140:AX140)","v":0},null,{"$f":"SUM(AY140:AY140)","v":0},{"$f":"+BA140-'ROR-Model'!G140","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA141-'ROR-Model'!G141","v":0}]
[null,"MT","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$141","v":-4.5400000017252751E-3},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G142*$S$1","v":0},{"$f":"Pension!G142*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G142*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G142*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G142*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G142*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G142*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G142*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G142*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G142*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G142*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G142*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G142*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G142*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G142*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G142*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G142*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G142*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G142*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G142*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G142*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G142*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G142*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G142*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G142*$AQ$1","v":0},{"$f":"'Corp Charges '!G142*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F142:AX142)","v":-4.5400000017252751E-3},null,{"$f":"SUM(AY142:AY142)","v":-4.5400000017252751E-3},{"$f":"+BA142-'ROR-Model'!G142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA143-'ROR-Model'!G143","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$143","v":-1469.63},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G144*$S$1","v":0},{"$f":"Pension!G144*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G144*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G144*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G144*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G144*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G144*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G144*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G144*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G144*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G144*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G144*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G144*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G144*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G144*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G144*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G144*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G144*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G144*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G144*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G144*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G144*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G144*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G144*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G144*$AQ$1","v":0},{"$f":"'Corp Charges '!G144*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F144+SUM(F144:S144))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F144+SUM(F144:S144))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F144+SUM(F144:S144))*AX$1","v":0},{"$f":"SUM(F144:AX144)","v":-1469.63},null,{"$f":"SUM(AY144:AY144)","v":-1469.63},{"$f":"+BA144-'ROR-Model'!G144","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA145-'ROR-Model'!G145","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$145","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G146*$S$1","v":0},{"$f":"Pension!G146*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G146*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G146*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G146*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G146*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G146*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G146*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G146*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G146*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G146*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G146*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G146*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G146*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G146*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G146*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G146*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G146*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G146*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G146*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G146*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G146*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G146*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G146*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G146*$AQ$1","v":0},{"$f":"'Corp Charges '!G146*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F146+SUM(F146:S146))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F146+SUM(F146:S146))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F146+SUM(F146:S146))*AX$1","v":0},{"$f":"SUM(F146:AX146)","v":0},null,{"$f":"SUM(AY146:AY146)","v":0},{"$f":"+BA146-'ROR-Model'!G146","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":0},null,{"$f":"H1*SUM(H142:H146)","v":-1469.6345400000018},{"$f":"SUM(I142:I146)","v":0},{"$f":"SUM(J142:J146)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q142:Q146)","v":0},0,{"$f":"SUM(S142:S146)","v":0},0,{"$f":"SUM(U142:U146)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE142:AE146)","v":0},0,0,0,{"$f":"SUM(AI142:AI146)","v":0},0,0,0,0,{"$f":"SUM(AN142:AN146)","v":0},0,0,{"$f":"SUM(AQ142:AQ146)","v":0},{"$f":"SUM(AR142:AR146)","v":0},{"$f":"SUM(AS142:AS146)","v":0},0,0,0,0,0,{"$f":"SUM(AY142:AY146)","v":-1469.6345400000018},null,{"$f":"SUM(BA142:BA146)","v":-1469.6345400000018},{"$f":"+BA147-'ROR-Model'!G147","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA148-'ROR-Model'!G148","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$148","v":-15045294},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F149:AX149)","v":-15045294},null,{"$f":"SUM(AY149:AY149)","v":-15045294},{"$f":"+BA149-'ROR-Model'!G149","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA150-'ROR-Model'!G150","v":0}]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$150","v":2240124},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G151*$S$1","v":0},{"$f":"Pension!G151*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G151*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G151*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G151*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G151*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G151*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G151*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G151*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G151*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G151*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G151*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G151*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G151*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G151*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G151*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G151*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G151*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G151*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G151*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G151*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G151*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G151*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G151*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G151*$AQ$1","v":0},{"$f":"'Corp Charges '!G151*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F151:AX151)","v":2240124},null,{"$f":"SUM(AY151:AY151)","v":2240124},{"$f":"+BA151-'ROR-Model'!G151","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA152-'ROR-Model'!G152","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$152","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G153*$S$1","v":0},{"$f":"Pension!G153*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G153*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G153*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G153*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G153*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G153*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G153*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G153*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G153*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G153*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G153*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G153*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G153*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G153*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G153*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G153*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G153*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G153*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G153*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G153*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G153*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G153*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G153*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G153*$AQ$1","v":0},{"$f":"'Corp Charges '!G153*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F153:AX153)","v":0},null,{"$f":"SUM(AY153:AY153)","v":0},{"$f":"+BA153-'ROR-Model'!G153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA154-'ROR-Model'!G154","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$154","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G155*$S$1","v":0},{"$f":"Pension!G155*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G155*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G155*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G155*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G155*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G155*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G155*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G155*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G155*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G155*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G155*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G155*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G155*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G155*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G155*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G155*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G155*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G155*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G155*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G155*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G155*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G155*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G155*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G155*$AQ$1","v":0},{"$f":"'Corp Charges '!G155*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F155:AX155)","v":0},null,{"$f":"SUM(AY155:AY155)","v":0},{"$f":"+BA155-'ROR-Model'!G155","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},null,{"$f":"H1*SUM(H151:H155)","v":2240124},{"$f":"SUM(I151:I155)","v":0},{"$f":"SUM(J151:J155)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q151:Q155)","v":0},0,{"$f":"SUM(S151:S155)","v":0},0,{"$f":"SUM(U151:U155)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE151:AE155)","v":0},0,0,0,{"$f":"SUM(AI151:AI155)","v":0},0,0,0,0,{"$f":"SUM(AN151:AN155)","v":0},0,0,{"$f":"SUM(AQ151:AQ155)","v":0},{"$f":"SUM(AR151:AR155)","v":0},{"$f":"SUM(AS151:AS155)","v":0},0,0,0,0,0,{"$f":"SUM(AY151:AY155)","v":2240124},null,{"$f":"SUM(BA151:BA155)","v":2240124},{"$f":"+BA156-'ROR-Model'!G156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA157-'ROR-Model'!G157","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$157","v":45567272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F158:AX158)","v":45567272},null,{"$f":"SUM(AY158:AY158)","v":45567272},{"$f":"+BA158-'ROR-Model'!G158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA159-'ROR-Model'!G159","v":0}]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$159","v":9265.7799999999552},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G160*$S$1","v":0},{"$f":"Pension!G160*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G160*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G160*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G160*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G160*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G160*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G160*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G160*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G160*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G160*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G160*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G160*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G160*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G160*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G160*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G160*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G160*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G160*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G160*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G160*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G160*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G160*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G160*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G160*$AQ$1","v":0},{"$f":"'Corp Charges '!G160*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F160:AX160)","v":9265.7799999999552},null,{"$f":"SUM(AY160:AY160)","v":9265.7799999999552},{"$f":"+BA160-'ROR-Model'!G160","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA161-'ROR-Model'!G161","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$161","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G162*$S$1","v":0},{"$f":"Pension!G162*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G162*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G162*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G162*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G162*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G162*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G162*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G162*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G162*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G162*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G162*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G162*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G162*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G162*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G162*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G162*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G162*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G162*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G162*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G162*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G162*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G162*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G162*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G162*$AQ$1","v":0},{"$f":"'Corp Charges '!G162*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F162+SUM(F162:S162))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F162+SUM(F162:S162))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F162+SUM(F162:S162))*AX$1","v":0},{"$f":"SUM(F162:AX162)","v":0},null,{"$f":"SUM(AY162:AY162)","v":0},{"$f":"+BA162-'ROR-Model'!G162","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA163-'ROR-Model'!G163","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$163","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G164*$S$1","v":0},{"$f":"Pension!G164*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G164*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G164*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G164*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G164*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G164*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G164*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G164*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G164*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G164*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G164*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G164*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G164*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G164*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G164*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G164*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G164*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G164*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G164*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G164*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G164*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G164*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G164*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G164*$AQ$1","v":0},{"$f":"'Corp Charges '!G164*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F164+SUM(F164:S164))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F164+SUM(F164:S164))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F164+SUM(F164:S164))*AX$1","v":0},{"$f":"SUM(F164:AX164)","v":0},null,{"$f":"SUM(AY164:AY164)","v":0},{"$f":"+BA164-'ROR-Model'!G164","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":0},null,{"$f":"H1*SUM(H160:H164)","v":9265.7799999999552},{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q160:Q164)","v":0},0,{"$f":"SUM(S160:S164)","v":0},0,{"$f":"SUM(U160:U164)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE160:AE164)","v":0},0,0,0,{"$f":"SUM(AI160:AI164)","v":0},0,0,0,0,{"$f":"SUM(AN160:AN164)","v":0},0,0,{"$f":"SUM(AQ160:AQ164)","v":0},{"$f":"SUM(AR160:AR164)","v":0},{"$f":"SUM(AS160:AS164)","v":0},0,0,0,0,0,{"$f":"SUM(AY160:AY164)","v":9265.7799999999552},null,{"$f":"SUM(BA160:BA164)","v":9265.7799999999552},{"$f":"+BA165-'ROR-Model'!G165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA166-'ROR-Model'!G166","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$166","v":-4750.6000000000222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F167:AX167)","v":-4750.6000000000222},null,{"$f":"SUM(AY167:AY167)","v":-4750.6000000000222},{"$f":"+BA167-'ROR-Model'!G167","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA168-'ROR-Model'!G168","v":0}]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$168","v":1296575.2312376015},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G169*$S$1","v":0},{"$f":"Pension!G169*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G169*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G169*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G169*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G169*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G169*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G169*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G169*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G169*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G169*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G169*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G169*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G169*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G169*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G169*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G169*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G169*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G169*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G169*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G169*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G169*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G169*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G169*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G169*$AQ$1","v":0},{"$f":"'Corp Charges '!G169*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F169:AX169)","v":1296575.2312376015},null,{"$f":"SUM(AY169:AY169)","v":1296575.2312376015},{"$f":"+BA169-'ROR-Model'!G169","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA170-'ROR-Model'!G170","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$170","v":-209300.21688000002},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G171*$S$1","v":0},{"$f":"Pension!G171*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G171*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G171*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G171*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G171*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G171*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G171*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G171*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G171*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G171*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G171*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G171*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G171*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G171*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G171*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G171*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G171*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G171*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G171*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G171*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G171*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G171*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G171*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G171*$AQ$1","v":0},{"$f":"'Corp Charges '!G171*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F171:AX171)","v":-209300.21688000002},null,{"$f":"SUM(AY171:AY171)","v":-209300.21688000002},{"$f":"+BA171-'ROR-Model'!G171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA172-'ROR-Model'!G172","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$172","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G173*$S$1","v":0},{"$f":"Pension!G173*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G173*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G173*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G173*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G173*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G173*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G173*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G173*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G173*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G173*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G173*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G173*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G173*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G173*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G173*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G173*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G173*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G173*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G173*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G173*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G173*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G173*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G173*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G173*$AQ$1","v":0},{"$f":"'Corp Charges '!G173*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F173:AX173)","v":0},null,{"$f":"SUM(AY173:AY173)","v":0},{"$f":"+BA173-'ROR-Model'!G173","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":0},null,{"$f":"H1*SUM(H169:H173)","v":1087275.0143576015},{"$f":"SUM(I169:I173)","v":0},{"$f":"SUM(J169:J173)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q169:Q173)","v":0},0,{"$f":"SUM(S169:S173)","v":0},0,{"$f":"SUM(U169:U173)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE169:AE173)","v":0},0,0,0,{"$f":"SUM(AI169:AI173)","v":0},0,0,0,0,{"$f":"SUM(AN169:AN173)","v":0},0,0,{"$f":"SUM(AQ169:AQ173)","v":0},{"$f":"SUM(AR169:AR173)","v":0},{"$f":"SUM(AS169:AS173)","v":0},0,0,0,0,0,{"$f":"SUM(AY169:AY173)","v":1087275.0143576015},null,{"$f":"SUM(BA169:BA173)","v":1087275.0143576015},{"$f":"+BA174-'ROR-Model'!G174","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA175-'ROR-Model'!G175","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$175","v":1230111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F176:AX176)","v":1230111},null,{"$f":"SUM(AY176:AY176)","v":1230111},{"$f":"+BA176-'ROR-Model'!G176","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA177-'ROR-Model'!G177","v":0}]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$177","v":-978849.81572171301},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G178*$S$1","v":0},{"$f":"Pension!G178*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G178*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G178*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G178*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G178*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G178*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G178*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G178*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G178*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G178*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G178*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G178*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G178*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G178*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G178*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G178*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G178*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G178*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G178*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G178*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G178*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G178*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G178*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G178*$AQ$1","v":0},{"$f":"'Corp Charges '!G178*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F178:AX178)","v":-978849.81572171301},null,{"$f":"SUM(AY178:AY178)","v":-978849.81572171301},{"$f":"+BA178-'ROR-Model'!G178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA179-'ROR-Model'!G179","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$179","v":-343211.28112000006},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G180*$S$1","v":0},{"$f":"Pension!G180*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G180*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G180*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G180*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G180*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G180*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G180*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G180*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G180*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G180*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G180*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G180*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G180*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G180*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G180*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G180*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G180*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G180*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G180*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G180*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G180*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G180*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G180*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G180*$AQ$1","v":0},{"$f":"'Corp Charges '!G180*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F180+SUM(F180:S180))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F180+SUM(F180:S180))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F180+SUM(F180:S180))*AX$1","v":43468.128742186229},{"$f":"SUM(F180:AX180)","v":-299743.15237781382},null,{"$f":"SUM(AY180:AY180)","v":-299743.15237781382},{"$f":"+BA180-'ROR-Model'!G180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA181-'ROR-Model'!G181","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$181","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G182*$S$1","v":0},{"$f":"Pension!G182*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G182*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G182*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G182*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G182*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G182*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G182*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G182*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G182*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G182*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G182*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G182*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G182*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G182*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G182*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G182*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G182*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G182*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G182*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G182*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G182*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G182*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G182*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G182*$AQ$1","v":0},{"$f":"'Corp Charges '!G182*$AR$1","v":0},null,null,null,{"$f":"AV$4*('ROR-Model'!F182+SUM(F182:S182))*AV$1","v":0},{"$f":"AW$4*('ROR-Model'!F182+SUM(F182:S182))*AW$1","v":0},{"$f":"AX$4*('ROR-Model'!F182+SUM(F182:S182))*AX$1","v":0},{"$f":"SUM(F182:AX182)","v":0},null,{"$f":"SUM(AY182:AY182)","v":0},{"$f":"+BA182-'ROR-Model'!G182","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":0},null,{"$f":"H1*SUM(H178:H182)","v":-1322061.0968417129},{"$f":"SUM(I178:I182)","v":0},{"$f":"SUM(J178:J182)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q178:Q182)","v":0},0,{"$f":"SUM(S178:S182)","v":0},0,{"$f":"SUM(U178:U182)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE178:AE182)","v":0},0,0,0,{"$f":"SUM(AI178:AI182)","v":0},0,0,0,0,{"$f":"SUM(AN178:AN182)","v":0},0,0,{"$f":"SUM(AQ178:AQ182)","v":0},{"$f":"SUM(AR178:AR182)","v":0},{"$f":"SUM(AS178:AS182)","v":0},0,0,0,0,43468.128742186229,{"$f":"SUM(AY178:AY182)","v":-1278592.9680995268},null,{"$f":"SUM(BA178:BA182)","v":-1278592.9680995268},{"$f":"+BA183-'ROR-Model'!G183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA184-'ROR-Model'!G184","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$184","v":-2552938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F185:AX185)","v":-2552938},null,{"$f":"SUM(AY185:AY185)","v":-2552938},{"$f":"+BA185-'ROR-Model'!G185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA186-'ROR-Model'!G186","v":0}]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$186","v":2587937.5358317941},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G187*$S$1","v":0},{"$f":"Pension!G187*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G187*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G187*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G187*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G187*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G187*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G187*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G187*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G187*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G187*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G187*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G187*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G187*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G187*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G187*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G187*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G187*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G187*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G187*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G187*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G187*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G187*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G187*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G187*$AQ$1","v":0},{"$f":"'Corp Charges '!G187*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F187:AX187)","v":2587937.5358317941},null,{"$f":"SUM(AY187:AY187)","v":2587937.5358317941},{"$f":"+BA187-'ROR-Model'!G187","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA188-'ROR-Model'!G188","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$188","v":-251423.79088000004},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G189*$S$1","v":0},{"$f":"Pension!G189*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G189*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G189*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G189*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G189*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G189*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G189*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G189*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G189*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G189*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G189*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G189*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G189*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G189*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G189*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G189*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G189*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G189*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G189*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G189*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G189*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G189*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G189*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G189*$AQ$1","v":0},{"$f":"'Corp Charges '!G189*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F189:AX189)","v":-251423.79088000004},null,{"$f":"SUM(AY189:AY189)","v":-251423.79088000004},{"$f":"+BA189-'ROR-Model'!G189","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA190-'ROR-Model'!G190","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$190","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G191*$S$1","v":0},{"$f":"Pension!G191*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G191*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G191*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G191*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G191*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G191*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G191*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G191*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G191*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G191*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G191*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G191*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G191*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G191*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G191*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G191*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G191*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G191*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G191*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G191*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G191*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G191*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G191*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G191*$AQ$1","v":0},{"$f":"'Corp Charges '!G191*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F191:AX191)","v":0},null,{"$f":"SUM(AY191:AY191)","v":0},{"$f":"+BA191-'ROR-Model'!G191","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":0},null,{"$f":"H1*SUM(H187:H191)","v":2336513.7449517939},{"$f":"SUM(I187:I191)","v":0},{"$f":"SUM(J187:J191)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q187:Q191)","v":0},0,{"$f":"SUM(S187:S191)","v":0},0,{"$f":"SUM(U187:U191)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE187:AE191)","v":0},0,0,0,{"$f":"SUM(AI187:AI191)","v":0},0,0,0,0,{"$f":"SUM(AN187:AN191)","v":0},0,0,{"$f":"SUM(AQ187:AQ191)","v":0},{"$f":"SUM(AR187:AR191)","v":0},{"$f":"SUM(AS187:AS191)","v":0},0,0,0,0,0,{"$f":"SUM(AY187:AY191)","v":2336513.7449517939},null,{"$f":"SUM(BA187:BA191)","v":2336513.7449517939},{"$f":"+BA192-'ROR-Model'!G192","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA193-'ROR-Model'!G193","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$193","v":1473273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F194:AX194)","v":1473273},null,{"$f":"SUM(AY194:AY194)","v":1473273},{"$f":"+BA194-'ROR-Model'!G194","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA195-'ROR-Model'!G195","v":0}]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$X$195","v":9986797.0300000012},0,0,0,0,0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G196*$S$1","v":0},{"$f":"Pension!G196*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G196*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G196*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G196*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G196*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G196*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G196*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G196*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G196*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G196*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G196*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G196*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G196*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G196*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G196*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G196*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G196*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G196*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G196*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G196*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G196*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G196*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G196*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G196*$AQ$1","v":0},{"$f":"'Corp Charges '!G196*$AR$1","v":0},0,0,0,0,0,0,{"$f":"SUM(F196:AX196)","v":9986797.0300000012},null,{"$f":"SUM(AY196:AY196)","v":9986797.0300000012},{"$f":"+BA196-'ROR-Model'!G196","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$X$196","v":-21555043.129999995},0,0,{"$f":"K1*'ENERGY EFFICIENCY & STEP ADJ'!H12","v":0},0,0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G197*$S$1","v":0},{"$f":"Pension!G197*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G197*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G197*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G197*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G197*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G197*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G197*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G197*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G197*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G197*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G197*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G197*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G197*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G197*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G197*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G197*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G197*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G197*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G197*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G197*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G197*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G197*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G197*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G197*$AQ$1","v":0},{"$f":"'Corp Charges '!G197*$AR$1","v":0},0,0,0,0,0,0,{"$f":"SUM(F197:AX197)","v":-21555043.129999995},null,{"$f":"SUM(AY197:AY197)","v":-21555043.129999995},{"$f":"+BA197-'ROR-Model'!G197","v":0}]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA198-'ROR-Model'!G198","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA199-'ROR-Model'!G199","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":0},null,{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":19052699.642632797},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":0},0,{"$f":"+K16+K34+K43+K52+K61+K70+K79+K88+K97+K106+K115+K124+K133+K142+K151+K160+K169+K178+K187+K25+K196+K197","v":0},0,0,0,0,0,0,{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196+R197","v":0},{"$f":"'EDIT Amort Adj'!G200*$S$1","v":0},{"$f":"Pension!G200*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G200*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G200*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G200*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G200*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G200*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G200*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G200*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G200*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G200*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G200*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G200*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G200*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G200*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G200*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G200*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G200*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G200*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G200*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G200*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G200*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G200*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G200*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G200*$AQ$1","v":0},{"$f":"'Corp Charges '!G200*$AR$1","v":0},{"$f":"+AS16+AS34+AS43+AS52+AS61+AS70+AS79+AS88+AS97+AS106+AS115+AS124+AS133+AS142+AS151+AS160+AS169+AS178+AS187+AS25+AS196+AS197","v":0},{"$f":"+AT16+AT34+AT43+AT52+AT61+AT70+AT79+AT88+AT97+AT106+AT115+AT124+AT133+AT142+AT151+AT160+AT169+AT178+AT187+AT25+AT196+AT197","v":0},0,0,0,0,{"$f":"+AY16+AY34+AY43+AY52+AY61+AY70+AY79+AY88+AY97+AY106+AY115+AY124+AY133+AY142+AY151+AY160+AY169+AY178+AY187+AY25+AY196+AY197","v":19052699.642632797},null,{"$f":"+BA16+BA34+BA43+BA52+BA61+BA70+BA79+BA88+BA97+BA106+BA115+BA124+BA133+BA142+BA151+BA160+BA169+BA178+BA187+BA25+BA196+BA197","v":19052699.642632797},{"$f":"+BA200-'ROR-Model'!G200","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":0},null,{"$f":"H1*+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":2413036.1032690094},{"$f":"I1*+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":0},{"$f":"J1*+J18+J36+J45+J54+J62+J63+J72+J81+J90+J99+J108+J117+J126+J135+J144+J153+J162+J171+J180+J189+J27","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":0},{"$f":"'EDIT Amort Adj'!G201*$S$1","v":0},{"$f":"Pension!G201*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G201*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G201*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G201*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G201*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G201*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G201*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G201*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G201*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G201*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G201*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G201*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G201*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G201*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G201*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G201*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G201*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G201*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G201*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G201*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G201*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G201*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G201*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G201*$AQ$1","v":0},{"$f":"'Corp Charges '!G201*$AR$1","v":0},{"$f":"AS1*AS18+AS36+AS45+AS54+AQ62+AS63+AS72+AS81+AS90+AS99+AS108+AS117+AS126+AS135+AS144+AS153+AS162+AS171+AS180+AS189+AS27","v":0},{"$f":"AT1*AT18+AT36+AT45+AT54+T62+AT63+AT72+AT81+AT90+AT99+AT108+AT117+AT126+AT135+AT144+AT153+AT162+AT171+AT180+AT189+AT27","v":0},{"$f":"AU1*AU18+AU36+AU45+AU54+U62+AU63+AU72+AU81+AU90+AU99+AU108+AU117+AU126+AU135+AU144+AU153+AU162+AU171+AU180+AU189+AU27","v":0},{"$f":"AV1*AV18+AV36+AV45+AV54+V62+AV63+AV72+AV81+AV90+AV99+AV108+AV117+AV126+AV135+AV144+AV153+AV162+AV171+AV180+AV189+AV27","v":0},{"$f":"AW1*AW18+AW36+AW45+AW54+W62+AW63+AW72+AW81+AW90+AW99+AW108+AW117+AW126+AW135+AW144+AW153+AW162+AW171+AW180+AW189+AW27","v":0},{"$f":"AX1*AX18+AX36+AX45+AX54+X62+AX63+AX72+AX81+AX90+AX99+AX108+AX117+AX126+AX135+AX144+AX153+AX162+AX171+AX180+AX189+AX27","v":33363843.832746472},{"$f":"+AY18+AY36+AY45+AY54+AY62+AY63+AY72+AY81+AY90+AY99+AY108+AY117+AY126+AY135+AY144+AY153+AY162+AY171+AY180+AY189+AY27","v":35776879.936015487},null,{"$f":"+BA18+BA36+BA45+BA54+BA62+BA63+BA72+BA81+BA90+BA99+BA108+BA117+BA126+BA135+BA144+BA153+BA162+BA171+BA180+BA189+BA27","v":35776879.936015487},{"$f":"+BA201-'ROR-Model'!G201","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":0},null,{"$f":"H1*+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":-254922552.95499259},{"$f":"I1*+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":0},{"$f":"J1*+J20+J38+J47+J56+J64+J65+J74+J83+J92+J101+J110+J119+J128+J137+J146+J155+J164+J173+J182+J191+J29","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":0},{"$f":"'EDIT Amort Adj'!G202*$S$1","v":0},{"$f":"Pension!G202*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G202*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G202*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G202*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G202*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G202*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G202*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G202*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G202*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G202*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G202*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G202*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G202*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G202*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G202*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G202*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G202*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G202*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G202*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G202*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G202*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G202*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G202*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G202*$AQ$1","v":0},{"$f":"'Corp Charges '!G202*$AR$1","v":0},{"$f":"AS1*+AS20+AS38+AS47+AS56+AS64+AS65+AS74+AS83+AS92+AS101+AS110+AS119+AS128+AS137+AS146+AS155+AS164+AS173+AS182+AS191+AS29","v":0},0,0,0,0,215254389.07355529,{"$f":"+AY20+AY38+AY47+AY56+AY64+AY65+AY74+AY83+AY92+AY101+AY110+AY119+AY128+AY137+AY146+AY155+AY164+AY173+AY182+AY191+AY29","v":-39668163.881437257},null,{"$f":"+BA20+BA38+BA47+BA56+BA64+BA65+BA74+BA83+BA92+BA101+BA110+BA119+BA128+BA137+BA146+BA155+BA164+BA173+BA182+BA191+BA29","v":-39668163.881437257},{"$f":"+BA202-'ROR-Model'!G202","v":0}]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":0},null,{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":-233456817.2090908},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":0},0,{"$f":"+K21+K39+K48+K57+K66+K75+K84+K93+K102+K111+K120+K129+K138+K147+K156+K165+K174+K183+K192+K30+K196+K197","v":0},0,0,0,{"$f":"+O21+O39+O48+O57+O66+O75+O84+O93+O102+O111+O120+O129+O138+O147+O156+O165+O174+O183+O192+O30+O196+O197","v":0},{"$f":"+P21+P39+P48+P57+P66+P75+P84+P93+P102+P111+P120+P129+P138+P147+P156+P165+P174+P183+P192+P30+P196+P197","v":0},0,{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196+R197","v":0},{"$f":"+S21+S39+S48+S57+S66+S75+S84+S93+S102+S111+S120+S129+S138+S147+S156+S165+S174+S183+S192+S30+S196+S197","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AE21+AE39+AE48+AE57+AE66+AE75+AE84+AE93+AE102+AE111+AE120+AE129+AE138+AE147+AE156+AE165+AE174+AE183+AE192+AE30+AE196+AE197","v":0},0,0,0,{"$f":"+AI21+AI39+AI48+AI57+AI66+AI75+AI84+AI93+AI102+AI111+AI120+AI129+AI138+AI147+AI156+AI165+AI174+AI183+AI192+AI30+AI196+AI197","v":0},0,0,0,0,{"$f":"+AN21+AN39+AN48+AN57+AN66+AN75+AN84+AN93+AN102+AN111+AN120+AN129+AN138+AN147+AN156+AN165+AN174+AN183+AN192+AN30+AN196+AN197","v":0},0,0,{"$f":"+AQ21+AQ39+AQ48+AQ57+AQ66+AQ75+AQ84+AQ93+AQ102+AQ111+AQ120+AQ129+AQ138+AQ147+AQ156+AQ165+AQ174+AQ183+AQ192+AQ30+AQ196+AQ197","v":0},{"$f":"+AR21+AR39+AR48+AR57+AR66+AR75+AR84+AR93+AR102+AR111+AR120+AR129+AR138+AR147+AR156+AR165+AR174+AR183+AR192+AR30+AR196+AR197","v":0},{"$f":"+AS21+AS39+AS48+AS57+AS66+AS75+AS84+AS93+AS102+AS111+AS120+AS129+AS138+AS147+AS156+AS165+AS174+AS183+AS192+AS30+AS196+AS197","v":0},{"$f":"+AT21+AT39+AT48+AT57+AT66+AT75+AT84+AT93+AT102+AT111+AT120+AT129+AT138+AT147+AT156+AT165+AT174+AT183+AT192+AT30+AT196+AT197","v":0},{"$f":"+AU21+AU39+AU48+AU57+AU66+AU75+AU84+AU93+AU102+AU111+AU120+AU129+AU138+AU147+AU156+AU165+AU174+AU183+AU192+AU30+AU196+AU197","v":0},0,0,{"$f":"+AX21+AX39+AX48+AX57+AX66+AX75+AX84+AX93+AX102+AX111+AX120+AX129+AX138+AX147+AX156+AX165+AX174+AX183+AX192+AX30+AX196+AX197","v":248618232.90630183},15161415.69721102,null,15161415.69721102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA204-'ROR-Model'!G204","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F32","v":0},0,{"$f":"H1*H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H32","v":12362691.726000002},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T1*T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY23+AY32+AY41+AY50+AY59+AY68+AY77+AY86+AY95+AY104+AY113+AY194","v":12362691.726000002},null,{"$f":"BA23+BA32+BA41+BA50+BA59+BA68+BA77+BA86+BA95+BA104+BA113+BA194","v":12362691.726000002},{"$f":"+BA205-'ROR-Model'!G205","v":-45567272}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*F131+F140+F149+F158+F167+F176+F185+F122","v":0},0,-4376671.5999999996,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T1*T131+T140+T149+T158+T167+T176+T185+T122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY131+AY140+AY149+AY158+AY167+AY176+AY185+AY122","v":-4376671.5999999996},null,{"$f":"BA131+BA140+BA149+BA158+BA167+BA176+BA185+BA122","v":-4376671.5999999996},{"$f":"+BA206-'ROR-Model'!G206","v":45567272}]
[null,null,"Total Utah Dth",null,null,{"$f":"F1*+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":0},{"$f":"G1*+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0},{"$f":"H1*+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":7986020.1260000039},{"$f":"I1*+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":0},{"$f":"J1*+J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J122+J131+J140+J149+J158+J167+J176+J185+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},{"$f":"S1*+S23+S41+S50+S59+S68+S77+S86+S95+S104+S113+S122+S131+S140+S149+S158+S167+S176+S185+S194+S32","v":0},{"$f":"T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7986020.1260000039,null,{"$f":"+BA23+BA41+BA50+BA59+BA68+BA77+BA86+BA95+BA104+BA113+BA122+BA131+BA140+BA149+BA158+BA167+BA176+BA185+BA194+BA32","v":7986020.1260000039},{"$f":"+BA207-'ROR-Model'!G207","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA208-'ROR-Model'!G208","v":0}]
["Idaho",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA209-'ROR-Model'!G209","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$209","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G210*$S$1","v":0},{"$f":"Pension!G210*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G210*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G210*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G210*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G210*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G210*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G210*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G210*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G210*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G210*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G210*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G210*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G210*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G210*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G210*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G210*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G210*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G210*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G210*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G210*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G210*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G210*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G210*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G210*$AQ$1","v":0},{"$f":"'Corp Charges '!G210*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F210:AX210)","v":0},null,{"$f":"SUM(AY210:AY210)","v":0},{"$f":"+BA210-'ROR-Model'!G210","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA211-'ROR-Model'!G211","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$211","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G212*$S$1","v":0},{"$f":"Pension!G212*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G212*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G212*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G212*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G212*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G212*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G212*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G212*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G212*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G212*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G212*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G212*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G212*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G212*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G212*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G212*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G212*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G212*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G212*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G212*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G212*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G212*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G212*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G212*$AQ$1","v":0},{"$f":"'Corp Charges '!G212*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F212:AX212)","v":0},null,{"$f":"SUM(AY212:AY212)","v":0},{"$f":"+BA212-'ROR-Model'!G212","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA213-'ROR-Model'!G213","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$213","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G214*$S$1","v":0},{"$f":"Pension!G214*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G214*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G214*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G214*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G214*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G214*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G214*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G214*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G214*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G214*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G214*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G214*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G214*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G214*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G214*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G214*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G214*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G214*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G214*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G214*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G214*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G214*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G214*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G214*$AQ$1","v":0},{"$f":"'Corp Charges '!G214*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F214:AX214)","v":0},null,{"$f":"SUM(AY214:AY214)","v":0},{"$f":"+BA214-'ROR-Model'!G214","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},null,{"$f":"H1*SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},{"$f":"SUM(J210:J214)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q210:Q214)","v":0},0,{"$f":"SUM(S210:S214)","v":0},0,{"$f":"SUM(U210:U214)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE210:AE214)","v":0},0,0,0,{"$f":"SUM(AI210:AI214)","v":0},0,0,0,0,{"$f":"SUM(AN210:AN214)","v":0},0,0,{"$f":"SUM(AQ210:AQ214)","v":0},{"$f":"SUM(AR210:AR214)","v":0},{"$f":"SUM(AS210:AS214)","v":0},0,0,0,0,0,{"$f":"SUM(AY210:AY214)","v":0},null,{"$f":"SUM(BA210:BA214)","v":0},{"$f":"+BA215-'ROR-Model'!G215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA216-'ROR-Model'!G216","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F217:AX217)","v":0},null,{"$f":"SUM(AY217:AY217)","v":0},{"$f":"+BA217-'ROR-Model'!G217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA218-'ROR-Model'!G218","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$218","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G219*$S$1","v":0},{"$f":"Pension!G219*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G219*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G219*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G219*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G219*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G219*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G219*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G219*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G219*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G219*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G219*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G219*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G219*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G219*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G219*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G219*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G219*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G219*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G219*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G219*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G219*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G219*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G219*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G219*$AQ$1","v":0},{"$f":"'Corp Charges '!G219*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F219:AX219)","v":0},null,{"$f":"SUM(AY219:AY219)","v":0},{"$f":"+BA219-'ROR-Model'!G219","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA220-'ROR-Model'!G220","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$220","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G221*$S$1","v":0},{"$f":"Pension!G221*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G221*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G221*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G221*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G221*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G221*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G221*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G221*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G221*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G221*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G221*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G221*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G221*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G221*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G221*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G221*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G221*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G221*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G221*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G221*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G221*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G221*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G221*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G221*$AQ$1","v":0},{"$f":"'Corp Charges '!G221*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F221:AX221)","v":0},null,{"$f":"SUM(AY221:AY221)","v":0},{"$f":"+BA221-'ROR-Model'!G221","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA222-'ROR-Model'!G222","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$222","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G223*$S$1","v":0},{"$f":"Pension!G223*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G223*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G223*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G223*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G223*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G223*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G223*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G223*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G223*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G223*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G223*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G223*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G223*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G223*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G223*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G223*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G223*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G223*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G223*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G223*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G223*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G223*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G223*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G223*$AQ$1","v":0},{"$f":"'Corp Charges '!G223*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F223:AX223)","v":0},null,{"$f":"SUM(AY223:AY223)","v":0},{"$f":"+BA223-'ROR-Model'!G223","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},null,{"$f":"H1*SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},{"$f":"SUM(J219:J223)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q219:Q223)","v":0},0,{"$f":"SUM(S219:S223)","v":0},0,{"$f":"SUM(U219:U223)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE219:AE223)","v":0},0,0,0,{"$f":"SUM(AI219:AI223)","v":0},0,0,0,0,{"$f":"SUM(AN219:AN223)","v":0},0,0,{"$f":"SUM(AQ219:AQ223)","v":0},{"$f":"SUM(AR219:AR223)","v":0},{"$f":"SUM(AS219:AS223)","v":0},0,0,0,0,0,{"$f":"SUM(AY219:AY223)","v":0},null,{"$f":"SUM(BA219:BA223)","v":0},{"$f":"+BA224-'ROR-Model'!G224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA225-'ROR-Model'!G225","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F226:AX226)","v":0},null,{"$f":"SUM(AY226:AY226)","v":0},{"$f":"+BA226-'ROR-Model'!G226","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA227-'ROR-Model'!G227","v":0}]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA228-'ROR-Model'!G228","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},null,{"$f":"H1*+H210+H219","v":0},{"$f":"+I210+I219","v":0},{"$f":"+J210+J219","v":0},0,0,0,0,0,0,0,{"$f":"+R210+R219","v":0},{"$f":"+S210+S219","v":0},0,{"$f":"+U210+U219","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AE210+AE219","v":0},0,0,0,{"$f":"+AI210+AI219","v":0},0,0,0,0,{"$f":"+AN210+AN219","v":0},0,0,{"$f":"+AQ210+AQ219","v":0},{"$f":"+AR210+AR219","v":0},{"$f":"+AS210+AS219","v":0},0,0,0,0,0,{"$f":"+AY210+AY219","v":0},null,{"$f":"+BA210+BA219","v":0},{"$f":"+BA229-'ROR-Model'!G229","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},null,{"$f":"H1*+H212+H221","v":0},{"$f":"+I212+I221","v":0},{"$f":"+J212+J221","v":0},0,0,0,0,0,0,0,{"$f":"+R212+R221","v":0},{"$f":"+S212+S221","v":0},0,{"$f":"+U212+U221","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AE212+AE221","v":0},0,0,0,{"$f":"+AI212+AI221","v":0},0,0,0,0,{"$f":"+AN212+AN221","v":0},0,0,{"$f":"+AQ212+AQ221","v":0},{"$f":"+AR212+AR221","v":0},{"$f":"+AS212+AS221","v":0},0,0,0,0,0,{"$f":"+AY212+AY221","v":0},null,{"$f":"+BA212+BA221","v":0},{"$f":"+BA230-'ROR-Model'!G230","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},null,{"$f":"H1*+H214+H223","v":0},{"$f":"+I214+I223","v":0},{"$f":"+J214+J223","v":0},0,0,0,0,0,0,0,{"$f":"+R214+R223","v":0},{"$f":"+S214+S223","v":0},0,{"$f":"+U214+U223","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AE214+AE223","v":0},0,0,0,{"$f":"+AI214+AI223","v":0},0,0,0,0,{"$f":"+AN214+AN223","v":0},0,0,{"$f":"+AQ214+AQ223","v":0},{"$f":"+AR214+AR223","v":0},{"$f":"+AS214+AS223","v":0},0,0,0,0,0,{"$f":"+AY214+AY223","v":0},null,{"$f":"+BA214+BA223","v":0},{"$f":"+BA231-'ROR-Model'!G231","v":0}]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},null,{"$f":"H1*+H215+H224","v":0},{"$f":"+I215+I224","v":0},0,0,0,0,0,0,{"$f":"+P215+P224","v":0},{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},0,0,{"$f":"+U215+U224","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AE215+AE224","v":0},0,0,0,{"$f":"+AI215+AI224","v":0},0,0,0,0,{"$f":"+AN215+AN224","v":0},0,0,{"$f":"+AQ215+AQ224","v":0},{"$f":"+AR215+AR224","v":0},{"$f":"+AS215+AS224","v":0},0,0,0,0,0,{"$f":"+AY215+AY224","v":0},null,{"$f":"+BA215+BA224","v":0},{"$f":"+BA232-'ROR-Model'!G232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA233-'ROR-Model'!G233","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},null,{"$f":"H1*H217+H226","v":0},{"$f":"I217+I226","v":0},{"$f":"J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"R217+R226","v":0},{"$f":"S217+S226","v":0},0,{"$f":"U217+U226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE217+AE226","v":0},0,0,0,{"$f":"AI217+AI226","v":0},0,0,0,0,{"$f":"AN217+AN226","v":0},0,0,{"$f":"AQ217+AQ226","v":0},{"$f":"AR217+AR226","v":0},{"$f":"AS217+AS226","v":0},0,0,0,0,0,{"$f":"AY217+AY226","v":0},null,{"$f":"BA217+BA226","v":0},{"$f":"+BA234-'ROR-Model'!G234","v":0}]
[null,null,"Transportation Dth",null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,0,null,0,{"$f":"+BA235-'ROR-Model'!G235","v":0}]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},null,{"$f":"H1*+H217+H226","v":0},{"$f":"+I217+I226","v":0},{"$f":"+J217+J226","v":0},0,0,0,0,0,0,0,{"$f":"+R217+R226","v":0},{"$f":"+S217+S226","v":0},0,{"$f":"+U217+U226","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AE217+AE226","v":0},0,0,0,{"$f":"+AI217+AI226","v":0},0,0,0,0,{"$f":"+AN217+AN226","v":0},0,0,{"$f":"+AQ217+AQ226","v":0},{"$f":"+AR217+AR226","v":0},{"$f":"+AS217+AS226","v":0},0,0,0,0,0,{"$f":"+AY217+AY226","v":0},null,{"$f":"+BA217+BA226","v":0},{"$f":"+BA236-'ROR-Model'!G236","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA237-'ROR-Model'!G237","v":0}]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA238-'ROR-Model'!G238","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$238","v":-1827570.0342500042},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G239*$S$1","v":0},{"$f":"Pension!G239*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G239*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G239*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G239*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G239*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G239*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G239*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G239*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G239*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G239*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G239*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G239*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G239*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G239*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G239*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G239*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G239*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G239*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G239*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G239*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G239*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G239*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G239*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G239*$AQ$1","v":0},{"$f":"'Corp Charges '!G239*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F239:AX239)","v":-1827570.0342500042},null,{"$f":"SUM(AY239:AY239)","v":-1827570.0342500042},{"$f":"+BA239-'ROR-Model'!G239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA240-'ROR-Model'!G240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$5*('ROR-Model'!F241+SUM(F241:S241))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!F241+SUM(F241:S241))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!F241+SUM(F241:S241))*AX$1","v":0},{"$f":"SUM(F241:AX241)","v":0},null,{"$f":"SUM(AY241:AY241)","v":0},{"$f":"+BA241-'ROR-Model'!G241","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA242-'ROR-Model'!G242","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$242","v":-12045071.095249997},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G243*$S$1","v":0},{"$f":"Pension!G243*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G243*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G243*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G243*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G243*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G243*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G243*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G243*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G243*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G243*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G243*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G243*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G243*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G243*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G243*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G243*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G243*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G243*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G243*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G243*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G243*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G243*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G243*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G243*$AQ$1","v":0},{"$f":"'Corp Charges '!G243*$AR$1","v":0},null,null,null,{"$f":"AV$5*('ROR-Model'!F243+SUM(F243:S243))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!F243+SUM(F243:S243))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!F243+SUM(F243:AS243))*AX$1","v":4879198.2088594967},{"$f":"SUM(F243:AX243)","v":-7165872.8863905007},null,{"$f":"SUM(AY243:AY243)","v":-7165872.8863905007},{"$f":"+BA243-'ROR-Model'!G243","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":0},null,{"$f":"H1*SUM(H239:H243)","v":-13872641.129500002},{"$f":"SUM(I239:I243)","v":0},{"$f":"SUM(J239:J243)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q239:Q243)","v":0},0,{"$f":"SUM(S239:S243)","v":0},0,{"$f":"SUM(U239:U243)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE239:AE243)","v":0},0,0,0,{"$f":"SUM(AI239:AI243)","v":0},0,0,0,0,{"$f":"SUM(AN239:AN243)","v":0},0,0,{"$f":"SUM(AQ239:AQ243)","v":0},{"$f":"SUM(AR239:AR243)","v":0},{"$f":"SUM(AS239:AS243)","v":0},0,0,0,0,4879198.2088594967,{"$f":"SUM(AY239:AY243)","v":-8993442.9206405059},null,{"$f":"SUM(BA239:BA243)","v":-8993442.9206405059},{"$f":"+BA244-'ROR-Model'!G244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA245-'ROR-Model'!G245","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$245","v":-1017849.7069999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F246:AX246)","v":-1017849.7069999999},null,{"$f":"SUM(AY246:AY246)","v":-1017849.7069999999},{"$f":"+BA246-'ROR-Model'!G246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA247-'ROR-Model'!G247","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$247","v":-16706.990139999922},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G248*$S$1","v":0},{"$f":"Pension!G248*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G248*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G248*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G248*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G248*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G248*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G248*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G248*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G248*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G248*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G248*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G248*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G248*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G248*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G248*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G248*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G248*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G248*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G248*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G248*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G248*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G248*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G248*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G248*$AQ$1","v":0},{"$f":"'Corp Charges '!G248*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F248:AX248)","v":-16706.990139999922},null,{"$f":"SUM(AY248:AY248)","v":-16706.990139999922},{"$f":"+BA248-'ROR-Model'!G248","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA249-'ROR-Model'!G249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$5*('ROR-Model'!F250+SUM(F250:S250))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F250+SUM($F250:$S250))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F250+SUM($F250:$AS250))*AX$1","v":0},{"$f":"SUM(F250:AX250)","v":0},null,{"$f":"SUM(AY250:AY250)","v":0},{"$f":"+BA250-'ROR-Model'!G250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA251-'ROR-Model'!G251","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$251","v":-363964.85531000001},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G252*$S$1","v":0},{"$f":"Pension!G252*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G252*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G252*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G252*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G252*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G252*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G252*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G252*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G252*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G252*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G252*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G252*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G252*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G252*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G252*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G252*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G252*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G252*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G252*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G252*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G252*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G252*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G252*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G252*$AQ$1","v":0},{"$f":"'Corp Charges '!G252*$AR$1","v":0},null,null,null,{"$f":"AV$5*('ROR-Model'!$F$252+SUM($F252:$S252))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F$252+SUM($F252:$S252))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F$252+SUM($F252:$AS252))*AX$1","v":369949.90865030501},{"$f":"SUM(F252:AX252)","v":5985.0533403049922},null,{"$f":"SUM(AY252:AY252)","v":5985.0533403049922},{"$f":"+BA252-'ROR-Model'!G252","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":0},null,{"$f":"H1*SUM(H248:H252)","v":-380671.84544999991},{"$f":"SUM(I248:I252)","v":0},{"$f":"SUM(J248:J252)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q248:Q252)","v":0},0,{"$f":"SUM(S248:S252)","v":0},0,{"$f":"SUM(U248:U252)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE248:AE252)","v":0},0,0,0,{"$f":"SUM(AI248:AI252)","v":0},0,0,0,0,{"$f":"SUM(AN248:AN252)","v":0},0,0,{"$f":"SUM(AQ248:AQ252)","v":0},{"$f":"SUM(AR248:AR252)","v":0},{"$f":"SUM(AS248:AS252)","v":0},0,0,0,0,369949.90865030501,{"$f":"SUM(AY248:AY252)","v":-10721.93679969493},null,{"$f":"SUM(BA248:BA252)","v":-10721.93679969493},{"$f":"+BA253-'ROR-Model'!G253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA254-'ROR-Model'!G254","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$254","v":-317.60500000001048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F255:AX255)","v":-317.60500000001048},null,{"$f":"SUM(AY255:AY255)","v":-317.60500000001048},{"$f":"+BA255-'ROR-Model'!G255","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA256-'ROR-Model'!G256","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$256","v":-334.9952897500043},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G257*$S$1","v":0},{"$f":"Pension!G257*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G257*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G257*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G257*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G257*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G257*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G257*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G257*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G257*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G257*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G257*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G257*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G257*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G257*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G257*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G257*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G257*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G257*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G257*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G257*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G257*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G257*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G257*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G257*$AQ$1","v":0},{"$f":"'Corp Charges '!G257*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F257:AX257)","v":-334.9952897500043},null,{"$f":"SUM(AY257:AY257)","v":-334.9952897500043},{"$f":"+BA257-'ROR-Model'!G257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA258-'ROR-Model'!G258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$5*('ROR-Model'!$F259+SUM($F259:$S259))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F259+SUM($F259:$S259))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F259+SUM($F259:$S259))*AX$1","v":0},{"$f":"SUM(F259:AX259)","v":0},null,{"$f":"SUM(AY259:AY259)","v":0},{"$f":"+BA259-'ROR-Model'!G259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA260-'ROR-Model'!G260","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$260","v":-10509.540710250005},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G261*$S$1","v":0},{"$f":"Pension!G261*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G261*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G261*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G261*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G261*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G261*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G261*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G261*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G261*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G261*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G261*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G261*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G261*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G261*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G261*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G261*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G261*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G261*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G261*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G261*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G261*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G261*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G261*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G261*$AQ$1","v":0},{"$f":"'Corp Charges '!G261*$AR$1","v":0},null,null,null,{"$f":"AV$5*('ROR-Model'!$F261+SUM($F261:$S261))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F261+SUM($F261:$S261))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F261+SUM($F261:$S261))*AX$1","v":4894.1490311372572},{"$f":"SUM(F261:AX261)","v":-5615.3916791127476},null,{"$f":"SUM(AY261:AY261)","v":-5615.3916791127476},{"$f":"+BA261-'ROR-Model'!G261","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":0},null,{"$f":"H1*SUM(H257:H261)","v":-10844.536000000009},{"$f":"SUM(I257:I261)","v":0},{"$f":"SUM(J257:J261)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q257:Q261)","v":0},0,{"$f":"SUM(S257:S261)","v":0},0,{"$f":"SUM(U257:U261)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE257:AE261)","v":0},0,0,0,{"$f":"SUM(AI257:AI261)","v":0},0,0,0,0,{"$f":"SUM(AN257:AN261)","v":0},0,0,{"$f":"SUM(AQ257:AQ261)","v":0},{"$f":"SUM(AR257:AR261)","v":0},{"$f":"SUM(AS257:AS261)","v":0},0,0,0,0,4894.1490311372572,{"$f":"SUM(AY257:AY261)","v":-5950.3869688627519},null,{"$f":"SUM(BA257:BA261)","v":-5950.3869688627519},{"$f":"+BA262-'ROR-Model'!G262","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA263-'ROR-Model'!G263","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$263","v":-335.02500000000009},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F264:AX264)","v":-335.02500000000009},null,{"$f":"SUM(AY264:AY264)","v":-335.02500000000009},{"$f":"+BA264-'ROR-Model'!G264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA265-'ROR-Model'!G265","v":0}]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$265","v":1781954.6932600003},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G266*$S$1","v":0},{"$f":"Pension!G266*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G266*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G266*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G266*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G266*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G266*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G266*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G266*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G266*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G266*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G266*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G266*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G266*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G266*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G266*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G266*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G266*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G266*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G266*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G266*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G266*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G266*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G266*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G266*$AQ$1","v":0},{"$f":"'Corp Charges '!G266*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F266:AX266)","v":1781954.6932600003},null,{"$f":"SUM(AY266:AY266)","v":1781954.6932600003},{"$f":"+BA266-'ROR-Model'!G266","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA267-'ROR-Model'!G267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F268:AX268)","v":0},null,{"$f":"SUM(AY268:AY268)","v":0},{"$f":"+BA268-'ROR-Model'!G268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA269-'ROR-Model'!G269","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$269","v":5321632.4991899999},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G270*$S$1","v":0},{"$f":"Pension!G270*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G270*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G270*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G270*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G270*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G270*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G270*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G270*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G270*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G270*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G270*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G270*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G270*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G270*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G270*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G270*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G270*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G270*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G270*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G270*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G270*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G270*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G270*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G270*$AQ$1","v":0},{"$f":"'Corp Charges '!G270*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F270:AX270)","v":5321632.4991899999},null,{"$f":"SUM(AY270:AY270)","v":5321632.4991899999},{"$f":"+BA270-'ROR-Model'!G270","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},null,{"$f":"H1*SUM(H266:H270)","v":7103587.19245},{"$f":"SUM(I266:I270)","v":0},{"$f":"SUM(J266:J270)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q266:Q270)","v":0},0,{"$f":"SUM(S266:S270)","v":0},0,{"$f":"SUM(U266:U270)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE266:AE270)","v":0},0,0,0,{"$f":"SUM(AI266:AI270)","v":0},0,0,0,0,{"$f":"SUM(AN266:AN270)","v":0},0,0,{"$f":"SUM(AQ266:AQ270)","v":0},{"$f":"SUM(AR266:AR270)","v":0},{"$f":"SUM(AS266:AS270)","v":0},0,0,0,0,0,{"$f":"SUM(AY266:AY270)","v":7103587.19245},null,{"$f":"SUM(BA266:BA270)","v":7103587.19245},{"$f":"+BA271-'ROR-Model'!G271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA272-'ROR-Model'!G272","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$272","v":998417},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F273:AX273)","v":998417},null,{"$f":"SUM(AY273:AY273)","v":998417},{"$f":"+BA273-'ROR-Model'!G273","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA274-'ROR-Model'!G274","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$274","v":-8802.1215999999986},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G275*$S$1","v":0},{"$f":"Pension!G275*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G275*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G275*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G275*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G275*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G275*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G275*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G275*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G275*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G275*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G275*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G275*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G275*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G275*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G275*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G275*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G275*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G275*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G275*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G275*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G275*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G275*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G275*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G275*$AQ$1","v":0},{"$f":"'Corp Charges '!G275*$AR$1","v":0},null,null,null,{"$f":"AV$5*('ROR-Model'!$F275+SUM($F275:$S275))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F275+SUM($F275:$S275))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F275+SUM($F275:$S275))*AX$1","v":9250.3154541028562},{"$f":"SUM(F275:AX275)","v":448.19385410285759},null,{"$f":"SUM(AY275:AY275)","v":448.19385410285759},{"$f":"+BA275-'ROR-Model'!G275","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA276-'ROR-Model'!G276","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$276","v":14019.805100000001},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G277*$S$1","v":0},{"$f":"Pension!G277*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G277*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G277*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G277*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G277*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G277*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G277*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G277*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G277*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G277*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G277*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G277*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G277*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G277*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G277*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G277*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G277*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G277*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G277*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G277*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G277*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G277*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G277*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G277*$AQ$1","v":0},{"$f":"'Corp Charges '!G277*$AR$1","v":0},null,null,null,{"$f":"AV$5*('ROR-Model'!$F277+SUM($F277:$S277))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F277+SUM($F277:$S277))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F277+SUM($F277:$S277))*AX$1","v":5497.777311379964},{"$f":"SUM(F277:AX277)","v":19517.582411379964},null,{"$f":"SUM(AY277:AY277)","v":19517.582411379964},{"$f":"+BA277-'ROR-Model'!G277","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA278-'ROR-Model'!G278","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$278","v":-214788.14609999984},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G279*$S$1","v":0},{"$f":"Pension!G279*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G279*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G279*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G279*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G279*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G279*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G279*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G279*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G279*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G279*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G279*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G279*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G279*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G279*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G279*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G279*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G279*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G279*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G279*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G279*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G279*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G279*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G279*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G279*$AQ$1","v":0},{"$f":"'Corp Charges '!G279*$AR$1","v":0},null,null,null,{"$f":"AV$5*('ROR-Model'!$F279+SUM($F279:$S279))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F279+SUM($F279:$S279))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F279+SUM($F279:$S279))*AX$1","v":162229.6291538892},{"$f":"SUM(F279:AX279)","v":-52558.516946110642},null,{"$f":"SUM(AY279:AY279)","v":-52558.516946110642},{"$f":"+BA279-'ROR-Model'!G279","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":0},null,{"$f":"H1*SUM(H275:H279)","v":-209570.46259999982},{"$f":"SUM(I275:I279)","v":0},{"$f":"SUM(J275:J279)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q275:Q279)","v":0},0,{"$f":"SUM(S275:S279)","v":0},0,{"$f":"SUM(U275:U279)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE275:AE279)","v":0},0,0,0,{"$f":"SUM(AI275:AI279)","v":0},0,0,0,0,{"$f":"SUM(AN275:AN279)","v":0},0,0,{"$f":"SUM(AQ275:AQ279)","v":0},{"$f":"SUM(AR275:AR279)","v":0},{"$f":"SUM(AS275:AS279)","v":0},0,0,0,0,176977.72191937201,{"$f":"SUM(AY275:AY279)","v":-32592.74068062782},null,{"$f":"SUM(BA275:BA279)","v":-32592.74068062782},{"$f":"+BA280-'ROR-Model'!G280","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA281-'ROR-Model'!G281","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$281","v":-4090.6500000000087},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F282:AX282)","v":-4090.6500000000087},null,{"$f":"SUM(AY282:AY282)","v":-4090.6500000000087},{"$f":"+BA282-'ROR-Model'!G282","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA283-'ROR-Model'!G283","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$283","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G284*$S$1","v":0},{"$f":"Pension!G284*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G284*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G284*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G284*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G284*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G284*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G284*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G284*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G284*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G284*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G284*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G284*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G284*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G284*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G284*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G284*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G284*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G284*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G284*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G284*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G284*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G284*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G284*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G284*$AQ$1","v":0},{"$f":"'Corp Charges '!G284*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F284:AX284)","v":0},null,{"$f":"SUM(AY284:AY284)","v":0},{"$f":"+BA284-'ROR-Model'!G284","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA285-'ROR-Model'!G285","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$285","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G286*$S$1","v":0},{"$f":"Pension!G286*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G286*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G286*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G286*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G286*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G286*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G286*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G286*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G286*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G286*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G286*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G286*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G286*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G286*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G286*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G286*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G286*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G286*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G286*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G286*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G286*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G286*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G286*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G286*$AQ$1","v":0},{"$f":"'Corp Charges '!G286*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F286:AX286)","v":0},null,{"$f":"SUM(AY286:AY286)","v":0},{"$f":"+BA286-'ROR-Model'!G286","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA287-'ROR-Model'!G287","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$287","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G288*$S$1","v":0},{"$f":"Pension!G288*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G288*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G288*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G288*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G288*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G288*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G288*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G288*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G288*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G288*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G288*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G288*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G288*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G288*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G288*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G288*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G288*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G288*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G288*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G288*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G288*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G288*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G288*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G288*$AQ$1","v":0},{"$f":"'Corp Charges '!G288*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F288:AX288)","v":0},null,{"$f":"SUM(AY288:AY288)","v":0},{"$f":"+BA288-'ROR-Model'!G288","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},null,{"$f":"H1*SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},{"$f":"SUM(J284:J288)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q284:Q288)","v":0},0,{"$f":"SUM(S284:S288)","v":0},0,{"$f":"SUM(U284:U288)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE284:AE288)","v":0},0,0,0,{"$f":"SUM(AI284:AI288)","v":0},0,0,0,0,{"$f":"SUM(AN284:AN288)","v":0},0,0,{"$f":"SUM(AQ284:AQ288)","v":0},{"$f":"SUM(AR284:AR288)","v":0},{"$f":"SUM(AS284:AS288)","v":0},0,0,0,0,0,{"$f":"SUM(AY284:AY288)","v":0},null,{"$f":"SUM(BA284:BA288)","v":0},{"$f":"+BA289-'ROR-Model'!G289","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA290-'ROR-Model'!G290","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F291:AX291)","v":0},null,{"$f":"SUM(AY291:AY291)","v":0},{"$f":"+BA291-'ROR-Model'!G291","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA292-'ROR-Model'!G292","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$292","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G293*$S$1","v":0},{"$f":"Pension!G293*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G293*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G293*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G293*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G293*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G293*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G293*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G293*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G293*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G293*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G293*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G293*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G293*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G293*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G293*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G293*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G293*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G293*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G293*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G293*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G293*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G293*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G293*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G293*$AQ$1","v":0},{"$f":"'Corp Charges '!G293*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F293:AX293)","v":0},null,{"$f":"SUM(AY293:AY293)","v":0},{"$f":"+BA293-'ROR-Model'!G293","v":0}]
[null,"Sales"," (To Commodity Costs) ","To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA294-'ROR-Model'!G294","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F295:AX295)","v":0},null,{"$f":"SUM(AY295:AY295)","v":0},{"$f":"+BA295-'ROR-Model'!G295","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA296-'ROR-Model'!G296","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$296","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G297*$S$1","v":0},{"$f":"Pension!G297*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G297*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G297*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G297*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G297*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G297*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G297*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G297*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G297*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G297*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G297*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G297*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G297*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G297*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G297*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G297*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G297*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G297*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G297*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G297*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G297*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G297*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G297*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G297*$AQ$1","v":0},{"$f":"'Corp Charges '!G297*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F297:AX297)","v":0},null,{"$f":"SUM(AY297:AY297)","v":0},{"$f":"+BA297-'ROR-Model'!G297","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},null,{"$f":"H1*SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},{"$f":"SUM(J293:J297)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q293:Q297)","v":0},0,{"$f":"SUM(S293:S297)","v":0},0,{"$f":"SUM(U293:U297)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE293:AE297)","v":0},0,0,0,{"$f":"SUM(AI293:AI297)","v":0},0,0,0,0,{"$f":"SUM(AN293:AN297)","v":0},0,0,{"$f":"SUM(AQ293:AQ297)","v":0},{"$f":"SUM(AR293:AR297)","v":0},{"$f":"SUM(AS293:AS297)","v":0},0,0,0,0,0,{"$f":"SUM(AY293:AY297)","v":0},null,{"$f":"SUM(BA293:BA297)","v":0},{"$f":"+BA298-'ROR-Model'!G298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA299-'ROR-Model'!G299","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F300:AX300)","v":0},null,{"$f":"SUM(AY300:AY300)","v":0},{"$f":"+BA300-'ROR-Model'!G300","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA301-'ROR-Model'!G301","v":0}]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$301","v":69301.130479999993},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G302*$S$1","v":0},{"$f":"Pension!G302*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G302*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G302*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G302*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G302*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G302*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G302*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G302*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G302*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G302*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G302*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G302*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G302*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G302*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G302*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G302*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G302*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G302*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G302*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G302*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G302*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G302*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G302*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G302*$AQ$1","v":0},{"$f":"'Corp Charges '!G302*$AR$1","v":0},null,null,null,{"$f":"AV$5*('ROR-Model'!$F302+SUM($F302:$S302))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F302+SUM($F302:$S302))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F302+SUM($F302:$S302))*AX$1","v":27475.527634083854},{"$f":"SUM(F302:AX302)","v":96776.658114083839},null,{"$f":"SUM(AY302:AY302)","v":96776.658114083839},{"$f":"+BA302-'ROR-Model'!G302","v":0}]
[null,null,null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA303-'ROR-Model'!G303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$5*('ROR-Model'!$F304+SUM($F304:$S304))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F304+SUM($F304:$S304))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F304+SUM($F304:$S304))*AX$1","v":0},{"$f":"SUM(F304:AX304)","v":0},null,{"$f":"SUM(AY304:AY304)","v":0},{"$f":"+BA304-'ROR-Model'!G304","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA305-'ROR-Model'!G305","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$305","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G306*$S$1","v":0},{"$f":"Pension!G306*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G306*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G306*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G306*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G306*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G306*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G306*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G306*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G306*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G306*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G306*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G306*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G306*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G306*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G306*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G306*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G306*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G306*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G306*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G306*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G306*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G306*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G306*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G306*$AQ$1","v":0},{"$f":"'Corp Charges '!G306*$AR$1","v":0},null,null,null,{"$f":"AV$5*('ROR-Model'!$F306+SUM($F306:$S306))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F306+SUM($F306:$S306))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F306+SUM($F306:$S306))*AX$1","v":0},{"$f":"SUM(F306:AX306)","v":0},null,{"$f":"SUM(AY306:AY306)","v":0},{"$f":"+BA306-'ROR-Model'!G306","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":0},null,{"$f":"H1*SUM(H302:H306)","v":69301.130479999993},{"$f":"SUM(I302:I306)","v":0},{"$f":"SUM(J302:J306)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q302:Q306)","v":0},0,{"$f":"SUM(S302:S306)","v":0},0,{"$f":"SUM(U302:U306)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE302:AE306)","v":0},0,0,0,{"$f":"SUM(AI302:AI306)","v":0},0,0,0,0,{"$f":"SUM(AN302:AN306)","v":0},0,0,{"$f":"SUM(AQ302:AQ306)","v":0},{"$f":"SUM(AR302:AR306)","v":0},{"$f":"SUM(AS302:AS306)","v":0},0,0,0,0,27475.527634083854,{"$f":"SUM(AY302:AY306)","v":96776.658114083839},null,{"$f":"SUM(BA302:BA306)","v":96776.658114083839},{"$f":"+BA307-'ROR-Model'!G307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA308-'ROR-Model'!G308","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$308","v":26094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F309:AX309)","v":26094},null,{"$f":"SUM(AY309:AY309)","v":26094},{"$f":"+BA309-'ROR-Model'!G309","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA310-'ROR-Model'!G310","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$310","v":19616.399999999998},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G311*$S$1","v":0},{"$f":"Pension!G311*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G311*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G311*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G311*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G311*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G311*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G311*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G311*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G311*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G311*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G311*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G311*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G311*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G311*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G311*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G311*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G311*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G311*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G311*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G311*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G311*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G311*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G311*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G311*$AQ$1","v":0},{"$f":"'Corp Charges '!G311*$AR$1","v":0},null,null,null,{"$f":"AV$5*('ROR-Model'!$F311+SUM($F311:$S311))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F311+SUM($F311:$S311))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F311+SUM($F311:$S311))*AX$1","v":7777.2315768613207},{"$f":"SUM(F311:AX311)","v":27393.63157686132},null,{"$f":"SUM(AY311:AY311)","v":27393.63157686132},{"$f":"+BA311-'ROR-Model'!G311","v":0}]
[null,"Trans",null,"To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA312-'ROR-Model'!G312","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV$5*('ROR-Model'!$F313+SUM($F313:$S313))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F313+SUM($F313:$S313))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F313+SUM($F313:$S313))*AX$1","v":0},{"$f":"SUM(F313:AX313)","v":0},null,{"$f":"SUM(AY313:AY313)","v":0},{"$f":"+BA313-'ROR-Model'!G313","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA314-'ROR-Model'!G314","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$314","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G315*$S$1","v":0},{"$f":"Pension!G315*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G315*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G315*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G315*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G315*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G315*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G315*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G315*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G315*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G315*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G315*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G315*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G315*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G315*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G315*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G315*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G315*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G315*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G315*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G315*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G315*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G315*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G315*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G315*$AQ$1","v":0},{"$f":"'Corp Charges '!G315*$AR$1","v":0},null,null,null,{"$f":"AV$5*('ROR-Model'!$F315+SUM($F315:$S315))*AV$1","v":0},{"$f":"AW$5*('ROR-Model'!$F315+SUM($F315:$S315))*AW$1","v":0},{"$f":"AX$5*('ROR-Model'!$F315+SUM($F315:$S315))*AX$1","v":0},{"$f":"SUM(F315:AX315)","v":0},null,{"$f":"SUM(AY315:AY315)","v":0},{"$f":"+BA315-'ROR-Model'!G315","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":0},null,{"$f":"H1*SUM(H311:H315)","v":19616.399999999998},{"$f":"SUM(I311:I315)","v":0},{"$f":"SUM(J311:J315)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q311:Q315)","v":0},0,{"$f":"SUM(S311:S315)","v":0},0,{"$f":"SUM(U311:U315)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE311:AE315)","v":0},0,0,0,{"$f":"SUM(AI311:AI315)","v":0},0,0,0,0,{"$f":"SUM(AN311:AN315)","v":0},0,0,{"$f":"SUM(AQ311:AQ315)","v":0},{"$f":"SUM(AR311:AR315)","v":0},{"$f":"SUM(AS311:AS315)","v":0},0,0,0,0,7777.2315768613207,{"$f":"SUM(AY311:AY315)","v":27393.63157686132},null,{"$f":"SUM(BA311:BA315)","v":27393.63157686132},{"$f":"+BA316-'ROR-Model'!G316","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA317-'ROR-Model'!G317","v":0}]
[null,null,"Total Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F318:AX318)","v":0},null,{"$f":"SUM(AY318:AY318)","v":0},{"$f":"+BA318-'ROR-Model'!G318","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$X$319","v":-1161387.7400000002},0,0,0,0,0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G320*$S$1","v":0},{"$f":"Pension!G320*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G320*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G320*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G320*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G320*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G320*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G320*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G320*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G320*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G320*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G320*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G320*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G320*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G320*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G320*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G320*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G320*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G320*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G320*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G320*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G320*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G320*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G320*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G320*$AQ$1","v":0},{"$f":"'Corp Charges '!G320*$AR$1","v":0},null,0,0,0,0,0,{"$f":"SUM(F320:AX320)","v":-1161387.7400000002},null,{"$f":"SUM(AY320:AY320)","v":-1161387.7400000002},{"$f":"+BA320-'ROR-Model'!G320","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$X$320","v":-35847.49},0,0,{"$f":"K1*'ENERGY EFFICIENCY & STEP ADJ'!H13","v":0},0,0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G321*$S$1","v":0},{"$f":"Pension!G321*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G321*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G321*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G321*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G321*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G321*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G321*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G321*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G321*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G321*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G321*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G321*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G321*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G321*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G321*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G321*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G321*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G321*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G321*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G321*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G321*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G321*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G321*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G321*$AQ$1","v":0},{"$f":"'Corp Charges '!G321*$AR$1","v":0},null,0,0,0,0,0,{"$f":"SUM(F321:AX321)","v":-35847.49},null,{"$f":"SUM(AY321:AY321)","v":-35847.49},{"$f":"+BA321-'ROR-Model'!G321","v":0}]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA322-'ROR-Model'!G322","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(+F239+F248+F257+F266+F275+F320+F321)","v":0},null,{"$f":"H1*(+H239+H248+H257+H266+H275+H320+H321)","v":-1268694.6780197539},0,0,0,0,0,0,0,0,0,{"$f":"R1*(+R239+R248+R257+R266+R275+R320+R321)","v":0},{"$f":"S1*(+S239+S248+S257+S266+S275+S320+S321)","v":0},{"$f":"T1*(+T239+T248+T257+T266+T275+T320+T321)","v":0},{"$f":"U1*(+U239+U248+U257+U266+U275+U320+U321)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(+AX239+AX248+AX257+AX266+AX275+AX320+AX321)","v":9250.3154541028562},{"$f":"+AY239+AY248+AY257+AY266+AY275+AY320+AY321","v":-1259444.3625656511},null,{"$f":"+BA239+BA248+BA257+BA266+BA320+BA321+BA275","v":-1259444.3625656511},{"$f":"+BA323-'ROR-Model'!G323","v":448.19385410286486}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(+F277+F286)","v":0},null,{"$f":"H1*(+H277+H286)","v":14019.805100000001},{"$f":"I1*(+I277+I286)","v":0},{"$f":"J1*(+J277+J286)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R277+R286)","v":0},{"$f":"S1*(+S277+S286)","v":0},{"$f":"T1*(+T277+T286)","v":0},{"$f":"U1*(+U277+U286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(+AX277+AX286)","v":5497.777311379964},{"$f":"SUM(F324:AX324)","v":19517.582411379964},null,{"$f":"+BA277+BA286","v":19517.582411379964},{"$f":"+BA324-'ROR-Model'!G324","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(+F284+F293+F302+F311)","v":0},null,{"$f":"H1*(+H284+H293+H302+H311)","v":88917.530479999987},{"$f":"I1*(+I284+I293+I302+I311)","v":0},{"$f":"J1*(+J284+J293+J302+J311)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R284+R293+R302+R311)","v":0},{"$f":"S1*(+S284+S293+S302+S311)","v":0},{"$f":"T1*(+T284+T293+T302+T311)","v":0},{"$f":"U1*(+U284+U293+U302+U311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(+AX284+AX293+AX302+AX311)","v":35252.759210945173},{"$f":"SUM(F325:AX325)","v":124170.28969094515},null,{"$f":"+BA284+BA293+BA302+BA311","v":124170.28969094515},{"$f":"+BA325-'ROR-Model'!G325","v":-448.19385410286486}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(+F243+F252+F261+F270+F279+F288+F297+F306+F315)","v":0},null,{"$f":"H1*(+H243+H252+H261+H270+H279+H288+H297+H306+H315)","v":-7312701.1381802475},{"$f":"I1*(+I243+I252+I261+I270+I279+I288+I297+I306+I315)","v":0},{"$f":"J1*(+J243+J252+J261+J270+J279+J288+J297+J306+J315)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(+R243+R252+R261+R270+R279+R288+R297+R306+R315)","v":0},{"$f":"S1*(+S243+S252+S261+S270+S279+S288+S297+S306+S315)","v":0},{"$f":"T1*(+T243+T252+T261+T270+T279+T288+T297+T306+T315)","v":0},{"$f":"U1*(+U243+U252+U261+U270+U279+U288+U297+U306+U315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(+AX243+AX252+AX261+AX270+AX279+AX288+AX297+AX306+AX315)","v":5416271.8956948286},{"$f":"SUM(F326:AX326)","v":-1896429.2424854189},null,{"$f":"+BA243+BA252+BA261+BA270+BA279+BA288+BA297+BA306+BA315","v":-1896429.2424854196},{"$f":"+BA326-'ROR-Model'!G326","v":0}]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F1*+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":0},null,{"$f":"H1*+H244+H253+H262+H271+H280+H289+H298+H307+H316+H320+H321","v":-8478458.4806200024},{"$f":"I1*+I244+I253+I262+I271+I280+I289+I298+I307+I316+I320+I321","v":0},0,0,0,0,0,0,0,0,{"$f":"R1*+R244+R253+R262+R271+R280+R289+R298+R307+R316+R320+R321","v":0},{"$f":"S1*+S244+S253+S262+S271+S280+S289+S298+S307+S316+S320+S321","v":0},{"$f":"T244+T253+T262+T271+T280+T289+T298+T307+T316+T320+T321","v":0},{"$f":"U244+U253+U262+U271+U280+U289+U298+U307+U316+U320+U321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX244+AX253+AX262+AX271+AX280+AX289+AX298+AX307+AX316+AX320+AX321","v":5466272.7476712558},{"$f":"AY244+AY253+AY262+AY271+AY280+AY289+AY298+AY307+AY316+AY320+AY321","v":-3012185.732948747},null,{"$f":"BA1*+BA244+BA253+BA262+BA271+BA280+BA289+BA298+BA307+BA316+BA320+BA321","v":5981257.1876917593},{"$f":"+BA327-'ROR-Model'!G327","v":8993442.9206405059}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA328-'ROR-Model'!G328","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F246+F255+F264+F273+F282+F291)","v":0},null,{"$f":"H1*(H246+H255+H264+H273+H282+H291)","v":-24175.98699999995},{"$f":"I1*(I246+I255+I264+I273+I282+I291)","v":0},{"$f":"J1*(J246+J255+J264+J273+J282+J291)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R246+R255+R264+R273+R282+R291)","v":0},{"$f":"S1*(S246+S255+S264+S273+S282+S291)","v":0},{"$f":"T1*(T246+T255+T264+T273+T282+T291)","v":0},{"$f":"U1*(U246+U255+U264+U273+U282+U291)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(AX246+AX255+AX264+AX273+AX282+AX291)","v":0},{"$f":"SUM(F329:AX329)","v":-24175.98699999995},null,{"$f":"BA246+BA255+BA264+BA273+BA282+BA291","v":-24175.98699999995},{"$f":"+BA329-'ROR-Model'!G329","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F309+F318+F300)","v":0},null,{"$f":"H1*(H309+H318+H300)","v":26094},{"$f":"I1*(I309+I318+I300)","v":0},{"$f":"J1*(J309+J318+J300)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R309+R318+R300)","v":0},{"$f":"S1*(S309+S318+S300)","v":0},{"$f":"T1*(T309+T318+T300)","v":0},{"$f":"U1*(U309+U318+U300)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(AX309+AX318+AX300)","v":0},{"$f":"SUM(F330:AX330)","v":26094},null,{"$f":"BA309+BA318+BA300","v":26094},{"$f":"+BA330-'ROR-Model'!G330","v":0}]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F1*+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":0},null,{"$f":"H1*+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":1918.0130000000499},{"$f":"I1*+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":0},{"$f":"J1*+J246+J255+J264+J273+J282+J291+J300+J309+J318","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},{"$f":"S1*+S246+S255+S264+S273+S282+S291+S300+S309+S318","v":0},{"$f":"T246+T255+T264+T273+T282+T291+T300+T309+T318","v":0},{"$f":"U246+U255+U264+U273+U282+U291+U300+U309+U318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX246+AX255+AX264+AX273+AX282+AX291+AX300+AX309+AX318","v":0},{"$f":"+AY246+AY255+AY264+AY273+AY282+AY291+AY300+AY309+AY318","v":1918.0130000000499},null,{"$f":"+BA246+BA255+BA264+BA273+BA282+BA291+BA300+BA309+BA318","v":1918.0130000000499},{"$f":"+BA331-'ROR-Model'!G331","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA332-'ROR-Model'!G332","v":0}]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA333-'ROR-Model'!G333","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F334:AX334)","v":0},null,{"$f":"SUM(AY334:AY334)","v":0},{"$f":"+BA334-'ROR-Model'!G334","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA335-'ROR-Model'!G335","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F336:AX336)","v":0},null,{"$f":"SUM(AY336:AY336)","v":0},{"$f":"+BA336-'ROR-Model'!G336","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA337-'ROR-Model'!G337","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F338:AX338)","v":0},null,{"$f":"SUM(AY338:AY338)","v":0},{"$f":"+BA338-'ROR-Model'!G338","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},null,{"$f":"H1*SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},{"$f":"SUM(J334:J338)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q334:Q338)","v":0},0,{"$f":"SUM(S334:S338)","v":0},0,{"$f":"SUM(U334:U338)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE334:AE338)","v":0},0,0,0,{"$f":"SUM(AI334:AI338)","v":0},0,0,0,0,{"$f":"SUM(AN334:AN338)","v":0},0,0,{"$f":"SUM(AQ334:AQ338)","v":0},{"$f":"SUM(AR334:AR338)","v":0},0,0,0,0,0,0,{"$f":"SUM(AY334:AY338)","v":0},null,{"$f":"SUM(BA334:BA338)","v":0},{"$f":"+BA339-'ROR-Model'!G339","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA340-'ROR-Model'!G340","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F341:AX341)","v":0},null,{"$f":"SUM(AY341:AY341)","v":0},{"$f":"+BA341-'ROR-Model'!G341","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA342-'ROR-Model'!G342","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$X$342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F343:AX343)","v":0},null,{"$f":"SUM(AY343:AY343)","v":0},{"$f":"+BA343-'ROR-Model'!G343","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA344-'ROR-Model'!G344","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F345:AX345)","v":0},null,{"$f":"SUM(AY345:AY345)","v":0},{"$f":"+BA345-'ROR-Model'!G345","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA346-'ROR-Model'!G346","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$X$346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F347:AX347)","v":0},null,{"$f":"SUM(AY347:AY347)","v":0},{"$f":"+BA347-'ROR-Model'!G347","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},null,{"$f":"H1*SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},{"$f":"SUM(J343:J347)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q343:Q347)","v":0},0,{"$f":"SUM(S343:S347)","v":0},0,{"$f":"SUM(U343:U347)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE343:AE347)","v":0},0,0,0,{"$f":"SUM(AI343:AI347)","v":0},0,0,0,0,{"$f":"SUM(AN343:AN347)","v":0},0,0,{"$f":"SUM(AQ343:AQ347)","v":0},{"$f":"SUM(AR343:AR347)","v":0},0,0,0,0,0,0,{"$f":"SUM(AY343:AY347)","v":0},null,{"$f":"SUM(BA343:BA347)","v":0},{"$f":"+BA348-'ROR-Model'!G348","v":0}]
[]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$X$349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F350:AX350)","v":0},null,{"$f":"SUM(AY350:AY350)","v":0},{"$f":"+BA350-'ROR-Model'!G350","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA351-'ROR-Model'!G351","v":0}]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA352-'ROR-Model'!G352","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},null,{"$f":"H1*+H334+H343","v":0},{"$f":"+I334+I343","v":0},{"$f":"+J334+J343","v":0},0,0,0,0,0,0,0,{"$f":"+R334+R343","v":0},{"$f":"+S334+S343","v":0},0,{"$f":"+U334+U343","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AE334+AE343","v":0},0,0,0,{"$f":"+AI334+AI343","v":0},0,0,0,0,{"$f":"+AN334+AN343","v":0},0,0,{"$f":"+AQ334+AQ343","v":0},{"$f":"+AR334+AR343","v":0},0,{"$f":"+AT334+AT343","v":0},0,0,0,0,{"$f":"SUM(F353:AX353)","v":0},null,{"$f":"+BA334+BA343","v":0},{"$f":"+BA353-'ROR-Model'!G353","v":0}]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},null,{"$f":"H1*+H337+H346","v":0},{"$f":"+I337+I346","v":0},{"$f":"+J337+J346","v":0},0,0,0,0,0,0,0,{"$f":"+R337+R346","v":0},{"$f":"+S337+S346","v":0},0,{"$f":"+U337+U346","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AE337+AE346","v":0},0,0,0,{"$f":"+AI337+AI346","v":0},0,0,0,0,{"$f":"+AN337+AN346","v":0},0,0,{"$f":"+AQ337+AQ346","v":0},{"$f":"+AR337+AR346","v":0},0,{"$f":"+AT337+AT346","v":0},0,0,0,0,{"$f":"SUM(F354:AX354)","v":0},null,{"$f":"+BA337+BA346","v":0},{"$f":"+BA354-'ROR-Model'!G354","v":0}]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},null,{"$f":"H1*H339+H348","v":0},{"$f":"I339+I348","v":0},{"$f":"J339+J348","v":0},0,0,0,0,0,0,0,{"$f":"R339+R348","v":0},{"$f":"S339+S348","v":0},0,{"$f":"U339+U348","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE339+AE348","v":0},0,0,0,{"$f":"AI339+AI348","v":0},0,0,0,0,{"$f":"AN339+AN348","v":0},0,0,{"$f":"AQ339+AQ348","v":0},{"$f":"AR339+AR348","v":0},0,{"$f":"AT339+AT348","v":0},0,0,0,0,{"$f":"SUM(F355:AX355)","v":0},null,{"$f":"BA339+BA348","v":0},{"$f":"+BA355-'ROR-Model'!G355","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA356-'ROR-Model'!G356","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},null,{"$f":"H1*H341","v":0},{"$f":"I341","v":0},{"$f":"J341","v":0},0,0,0,0,0,0,0,{"$f":"R341","v":0},{"$f":"S341","v":0},0,{"$f":"U341","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE341","v":0},0,0,0,{"$f":"AI341","v":0},0,0,0,0,{"$f":"AN341","v":0},0,0,{"$f":"AQ341","v":0},{"$f":"AR341","v":0},0,{"$f":"AT341","v":0},0,0,0,0,{"$f":"SUM(F357:AX357)","v":0},null,{"$f":"BA341","v":0},{"$f":"+BA357-'ROR-Model'!G357","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},null,{"$f":"H1*H350","v":0},{"$f":"I350","v":0},{"$f":"J350","v":0},0,0,0,0,0,0,0,{"$f":"R350","v":0},{"$f":"S350","v":0},0,{"$f":"U350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE350","v":0},0,0,0,{"$f":"AI350","v":0},0,0,0,0,{"$f":"AN350","v":0},0,0,{"$f":"AQ350","v":0},{"$f":"AR350","v":0},0,{"$f":"AT350","v":0},0,0,0,0,{"$f":"SUM(F358:AX358)","v":0},null,{"$f":"BA350","v":0},{"$f":"+BA358-'ROR-Model'!G358","v":0}]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},null,{"$f":"H1*H341+H350","v":0},{"$f":"I341+I350","v":0},{"$f":"J341+J350","v":0},0,0,0,0,0,0,0,{"$f":"R341+R350","v":0},{"$f":"S341+S350","v":0},0,{"$f":"U341+U350","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE341+AE350","v":0},0,0,0,{"$f":"AI341+AI350","v":0},0,0,0,0,{"$f":"AN341+AN350","v":0},0,0,{"$f":"AQ341+AQ350","v":0},{"$f":"AR341+AR350","v":0},0,{"$f":"AT341+AT350","v":0},0,0,0,0,{"$f":"SUM(F359:AX359)","v":0},null,{"$f":"BA341+BA350","v":0},{"$f":"+BA359-'ROR-Model'!G359","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA360-'ROR-Model'!G360","v":0}]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(F200+F229+F323+F353)","v":0},null,17784004.964613043,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R200+R229+R323+R353)","v":0},{"$f":"S1*(S200+S229+S323+S353)","v":0},{"$f":"T1*(T200+T229+T323+T353)","v":0},{"$f":"U1*(U200+U229+U323+U353)","v":0},{"$f":"V1*(V200+V229+V323+V353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(AX200+AX229+AX323+AX353)","v":9250.3154541028562},{"$f":"SUM(F363:AX363)","v":17793255.280067146},null,{"$f":"(BA200+BA229+BA323+BA353)","v":17793255.280067146},{"$f":"+BA363-'ROR-Model'!G363","v":448.19385410100222}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(F201+F230+F324)","v":0},null,2427055.9083690094,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R201+R230+R324)","v":0},{"$f":"S1*(S201+S230+S324)","v":0},{"$f":"T1*(T201+T230+T324)","v":0},{"$f":"U1*(U201+U230+U324)","v":0},{"$f":"V1*(V201+V230+V324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(AX201+AX230+AX324)","v":33369341.610057853},{"$f":"SUM(F364:AX364)","v":35796397.518426865},null,{"$f":"(BA201+BA230+BA324)","v":35796397.518426865},{"$f":"+BA364-'ROR-Model'!G364","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(F325)","v":0},null,88917.530479999987,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R325)","v":0},{"$f":"S1*(S325)","v":0},{"$f":"T1*(T325)","v":0},{"$f":"U1*(U325)","v":0},{"$f":"V1*(V325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(AX325)","v":35252.759210945173},{"$f":"SUM(F365:AX365)","v":124170.28969094515},null,{"$f":"(BA325)","v":124170.28969094515},{"$f":"+BA365-'ROR-Model'!G365","v":-448.19385410286486}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(F202+F231+F326+F354)","v":0},null,-262235254.09317285,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R202+R231+R326+R354)","v":0},{"$f":"S1*(S202+S231+S326+S354)","v":0},{"$f":"T1*(T202+T231+T326+T354)","v":0},{"$f":"U1*(U202+U231+U326+U354)","v":0},{"$f":"V1*(V202+V231+V326+V354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(AX202+AX231+AX326+AX354)","v":220670660.96925011},{"$f":"SUM(F366:AX366)","v":-41564593.123922735},null,{"$f":"(BA202+BA231+BA326+BA354)","v":-41564593.123922676},{"$f":"+BA366-'ROR-Model'!G366","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA367-'ROR-Model'!G367","v":0}]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F1*(F203+F232+F327+F355)","v":0},null,-241935275.6897108,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R203+R232+R327+R355)","v":0},{"$f":"S1*(S203+S232+S327+S355)","v":0},{"$f":"T1*(T203+T232+T327+T355)","v":0},{"$f":"U1*(U203+U232+U327+U355)","v":0},{"$f":"V1*(V203+V232+V327+V355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(AX203+AX232+AX327+AX355)","v":254084505.65397307},{"$f":"SUM(F368:AX368)","v":12149229.964262277},null,{"$f":"(BA203+BA232+BA327+BA355)","v":21142672.884902779},{"$f":"+BA368-'ROR-Model'!G368","v":8993442.9206404984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA369-'ROR-Model'!G369","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F205+F234+F329+F357)","v":0},null,12338515.739000002,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R205+R234+R329+R357)","v":0},{"$f":"S1*(S205+S234+S329+S357)","v":0},{"$f":"T1*(T205+T234+T329+T357)","v":0},{"$f":"U1*(U205+U234+U329+U357)","v":0},{"$f":"V1*(V205+V234+V329+V357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(AX205+AX234+AX329+AX357)","v":0},{"$f":"SUM(F370:AX370)","v":12338515.739000002},null,{"$f":"(BA205+BA234+BA329+BA357)","v":12338515.739000002},{"$f":"+BA370-'ROR-Model'!G370","v":-45567272}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F206+F235+F330+F358)","v":0},null,-4350577.5999999996,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R206+R235+R330+R358)","v":0},{"$f":"S1*(S206+S235+S330+S358)","v":0},{"$f":"T1*(T206+T235+T330+T358)","v":0},{"$f":"U1*(U206+U235+U330+U358)","v":0},{"$f":"V1*(V206+V235+V330+V358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(AX206+AX235+AX330+AX358)","v":6},{"$f":"SUM(F371:AX371)","v":-4350571.5999999996},null,{"$f":"(BA206+BA235+BA330+BA358)","v":-4350577.5999999996},{"$f":"+BA371-'ROR-Model'!G371","v":45567272}]
[null,null,"SystemTotal Dth",null,null,{"$f":"F1*(F207+F236+F331+F359)","v":0},null,7987938.1390000042,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R207+R236+R331+R359)","v":0},{"$f":"S1*(S207+S236+S331+S359)","v":0},{"$f":"T1*(T207+T236+T331+T359)","v":0},{"$f":"U1*(U207+U236+U331+U359)","v":0},{"$f":"V1*(V207+V236+V331+V359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX1*(AX207+AX236+AX331+AX359)","v":0},{"$f":"SUM(F372:AX372)","v":7987938.1390000042},null,{"$f":"(BA207+BA236+BA331+BA359)","v":7987938.1390000042},{"$f":"+BA372-'ROR-Model'!G372","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA373-'ROR-Model'!G373","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA374-'ROR-Model'!G374","v":0}]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA375-'ROR-Model'!G375","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA376-'ROR-Model'!G376","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA377-'ROR-Model'!G377","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA378-'ROR-Model'!G378","v":0}]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA379-'ROR-Model'!G379","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G380*$S$1","v":0},{"$f":"Pension!G380*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G380*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G380*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G380*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G380*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G380*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G380*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G380*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G380*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G380*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G380*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G380*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G380*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G380*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G380*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G380*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G380*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G380*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G380*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G380*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G380*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G380*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G380*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G380*$AQ$1","v":0},{"$f":"'Corp Charges '!G380*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F380:AX380)","v":0},null,{"$f":"SUM(AY380:AY380)","v":0},{"$f":"+BA380-'ROR-Model'!G380","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G381*$S$1","v":0},{"$f":"Pension!G381*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G381*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G381*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G381*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G381*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G381*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G381*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G381*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G381*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G381*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G381*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G381*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G381*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G381*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G381*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G381*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G381*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G381*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G381*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G381*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G381*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G381*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G381*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G381*$AQ$1","v":0},{"$f":"'Corp Charges '!G381*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F381:AX381)","v":0},null,{"$f":"SUM(AY381:AY381)","v":0},{"$f":"+BA381-'ROR-Model'!G381","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":0},null,{"$f":"H1*SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},{"$f":"SUM(J380:J381)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":0},{"$f":"SUM(S380:S381)","v":0},{"$f":"SUM(T380:T381)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE380:AE381)","v":0},0,0,0,{"$f":"SUM(AI380:AI381)","v":0},0,0,0,0,{"$f":"SUM(AN380:AN381)","v":0},0,0,{"$f":"SUM(AQ380:AQ381)","v":0},{"$f":"SUM(AR380:AR381)","v":0},{"$f":"SUM(AS380:AS381)","v":0},0,0,0,0,0,{"$f":"SUM(AY380:AY381)","v":0},null,{"$f":"SUM(BA380:BA381)","v":0},{"$f":"+BA382-'ROR-Model'!G382","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA383-'ROR-Model'!G383","v":0}]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA384-'ROR-Model'!G384","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G385*$S$1","v":0},{"$f":"Pension!G385*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G385*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G385*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G385*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G385*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G385*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G385*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G385*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G385*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G385*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G385*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G385*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G385*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G385*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G385*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G385*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G385*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G385*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G385*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G385*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G385*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G385*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G385*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G385*$AQ$1","v":0},{"$f":"'Corp Charges '!G385*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F385:AX385)","v":0},null,{"$f":"SUM(AY385:AY385)","v":0},{"$f":"+BA385-'ROR-Model'!G385","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G386*$S$1","v":0},{"$f":"Pension!G386*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G386*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G386*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G386*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G386*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G386*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G386*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G386*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G386*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G386*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G386*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G386*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G386*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G386*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G386*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G386*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G386*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G386*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G386*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G386*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G386*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G386*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G386*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G386*$AQ$1","v":0},{"$f":"'Corp Charges '!G386*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F386:AX386)","v":0},null,{"$f":"SUM(AY386:AY386)","v":0},{"$f":"+BA386-'ROR-Model'!G386","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":0},null,{"$f":"H1*SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":0},{"$f":"SUM(J385:J386)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q385:Q386)","v":0},{"$f":"SUM(R385:R386)","v":0},{"$f":"SUM(S385:S386)","v":0},{"$f":"SUM(T385:T386)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE385:AE386)","v":0},0,0,0,{"$f":"SUM(AI385:AI386)","v":0},0,0,0,0,{"$f":"SUM(AN385:AN386)","v":0},0,0,{"$f":"SUM(AQ385:AQ386)","v":0},{"$f":"SUM(AR385:AR386)","v":0},{"$f":"SUM(AS385:AS386)","v":0},0,0,0,0,0,{"$f":"SUM(AY385:AY386)","v":0},null,{"$f":"SUM(BA385:BA386)","v":0},{"$f":"+BA387-'ROR-Model'!G387","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA388-'ROR-Model'!G388","v":0}]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA389-'ROR-Model'!G389","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G390*$S$1","v":0},{"$f":"Pension!G390*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G390*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G390*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G390*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G390*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G390*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G390*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G390*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G390*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G390*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G390*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G390*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G390*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G390*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G390*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G390*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G390*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G390*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G390*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G390*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G390*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G390*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G390*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G390*$AQ$1","v":0},{"$f":"'Corp Charges '!G390*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F390:AX390)","v":0},null,{"$f":"SUM(AY390:AY390)","v":0},{"$f":"+BA390-'ROR-Model'!G390","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G391*$S$1","v":0},{"$f":"Pension!G391*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G391*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G391*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G391*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G391*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G391*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G391*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G391*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G391*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G391*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G391*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G391*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G391*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G391*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G391*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G391*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G391*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G391*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G391*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G391*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G391*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G391*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G391*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G391*$AQ$1","v":0},{"$f":"'Corp Charges '!G391*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F391:AX391)","v":0},null,{"$f":"SUM(AY391:AY391)","v":0},{"$f":"+BA391-'ROR-Model'!G391","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":0},null,{"$f":"H1*SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":0},{"$f":"SUM(J390:J391)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q390:Q391)","v":0},{"$f":"SUM(R390:R391)","v":0},{"$f":"SUM(S390:S391)","v":0},{"$f":"SUM(T390:T391)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE390:AE391)","v":0},0,0,0,{"$f":"SUM(AI390:AI391)","v":0},0,0,0,0,{"$f":"SUM(AN390:AN391)","v":0},0,0,{"$f":"SUM(AQ390:AQ391)","v":0},{"$f":"SUM(AR390:AR391)","v":0},{"$f":"SUM(AS390:AS391)","v":0},0,0,0,0,0,{"$f":"SUM(AY390:AY391)","v":0},null,{"$f":"SUM(BA390:BA391)","v":0},{"$f":"+BA392-'ROR-Model'!G392","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA393-'ROR-Model'!G393","v":0}]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA394-'ROR-Model'!G394","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G395*$S$1","v":0},{"$f":"Pension!G395*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G395*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G395*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G395*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G395*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G395*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G395*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G395*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G395*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G395*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G395*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G395*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G395*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G395*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G395*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G395*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G395*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G395*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G395*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G395*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G395*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G395*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G395*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G395*$AQ$1","v":0},{"$f":"'Corp Charges '!G395*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F395:AX395)","v":0},null,{"$f":"SUM(AY395:AY395)","v":0},{"$f":"+BA395-'ROR-Model'!G395","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G396*$S$1","v":0},{"$f":"Pension!G396*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G396*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G396*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G396*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G396*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G396*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G396*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G396*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G396*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G396*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G396*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G396*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G396*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G396*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G396*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G396*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G396*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G396*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G396*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G396*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G396*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G396*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G396*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G396*$AQ$1","v":0},{"$f":"'Corp Charges '!G396*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F396:AX396)","v":0},null,{"$f":"SUM(AY396:AY396)","v":0},{"$f":"+BA396-'ROR-Model'!G396","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},null,{"$f":"H1*SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},{"$f":"SUM(J395:J396)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},{"$f":"SUM(S395:S396)","v":0},{"$f":"SUM(T395:T396)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE395:AE396)","v":0},0,0,0,{"$f":"SUM(AI395:AI396)","v":0},0,0,0,0,{"$f":"SUM(AN395:AN396)","v":0},0,0,{"$f":"SUM(AQ395:AQ396)","v":0},{"$f":"SUM(AR395:AR396)","v":0},{"$f":"SUM(AS395:AS396)","v":0},0,0,0,0,0,{"$f":"SUM(AY395:AY396)","v":0},null,{"$f":"SUM(BA395:BA396)","v":0},{"$f":"+BA397-'ROR-Model'!G397","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA398-'ROR-Model'!G398","v":0}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA399-'ROR-Model'!G399","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G400*$S$1","v":0},{"$f":"Pension!G400*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G400*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G400*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G400*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G400*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G400*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G400*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G400*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G400*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G400*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G400*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G400*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G400*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G400*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G400*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G400*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G400*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G400*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G400*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G400*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G400*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G400*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G400*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G400*$AQ$1","v":0},{"$f":"'Corp Charges '!G400*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F400:AX400)","v":0},null,{"$f":"SUM(AY400:AY400)","v":0},{"$f":"+BA400-'ROR-Model'!G400","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G401*$S$1","v":0},{"$f":"Pension!G401*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G401*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G401*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G401*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G401*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G401*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G401*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G401*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G401*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G401*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G401*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G401*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G401*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G401*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G401*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G401*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G401*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G401*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G401*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G401*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G401*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G401*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G401*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G401*$AQ$1","v":0},{"$f":"'Corp Charges '!G401*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F401:AX401)","v":0},null,{"$f":"SUM(AY401:AY401)","v":0},{"$f":"+BA401-'ROR-Model'!G401","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},null,{"$f":"H1*SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},{"$f":"SUM(J400:J401)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},{"$f":"SUM(S400:S401)","v":0},{"$f":"SUM(T400:T401)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE400:AE401)","v":0},0,0,0,{"$f":"SUM(AI400:AI401)","v":0},0,0,0,0,{"$f":"SUM(AN400:AN401)","v":0},0,0,{"$f":"SUM(AQ400:AQ401)","v":0},{"$f":"SUM(AR400:AR401)","v":0},{"$f":"SUM(AS400:AS401)","v":0},0,0,0,0,0,{"$f":"SUM(AY400:AY401)","v":0},null,{"$f":"SUM(BA400:BA401)","v":0},{"$f":"+BA402-'ROR-Model'!G402","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA403-'ROR-Model'!G403","v":0}]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA404-'ROR-Model'!G404","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G405*$S$1","v":0},{"$f":"Pension!G405*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G405*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G405*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G405*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G405*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G405*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G405*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G405*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G405*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G405*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G405*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G405*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G405*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G405*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G405*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G405*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G405*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G405*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G405*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G405*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G405*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G405*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G405*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G405*$AQ$1","v":0},{"$f":"'Corp Charges '!G405*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F405:AX405)","v":0},null,{"$f":"SUM(AY405:AY405)","v":0},{"$f":"+BA405-'ROR-Model'!G405","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G406*$S$1","v":0},{"$f":"Pension!G406*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G406*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G406*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G406*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G406*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G406*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G406*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G406*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G406*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G406*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G406*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G406*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G406*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G406*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G406*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G406*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G406*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G406*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G406*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G406*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G406*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G406*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G406*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G406*$AQ$1","v":0},{"$f":"'Corp Charges '!G406*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F406:AX406)","v":0},null,{"$f":"SUM(AY406:AY406)","v":0},{"$f":"+BA406-'ROR-Model'!G406","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},null,{"$f":"H1*SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},{"$f":"SUM(J405:J406)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},{"$f":"SUM(S405:S406)","v":0},{"$f":"SUM(T405:T406)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE405:AE406)","v":0},0,0,0,{"$f":"SUM(AI405:AI406)","v":0},0,0,0,0,{"$f":"SUM(AN405:AN406)","v":0},0,0,{"$f":"SUM(AQ405:AQ406)","v":0},{"$f":"SUM(AR405:AR406)","v":0},{"$f":"SUM(AS405:AS406)","v":0},0,0,0,0,0,{"$f":"SUM(AY405:AY406)","v":0},null,{"$f":"SUM(BA405:BA406)","v":0},{"$f":"+BA407-'ROR-Model'!G407","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA408-'ROR-Model'!G408","v":0}]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA409-'ROR-Model'!G409","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G410*$S$1","v":0},{"$f":"Pension!G410*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G410*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G410*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G410*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G410*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G410*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G410*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G410*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G410*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G410*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G410*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G410*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G410*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G410*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G410*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G410*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G410*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G410*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G410*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G410*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G410*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G410*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G410*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G410*$AQ$1","v":0},{"$f":"'Corp Charges '!G410*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F410:AX410)","v":0},null,{"$f":"SUM(AY410:AY410)","v":0},{"$f":"+BA410-'ROR-Model'!G410","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G411*$S$1","v":0},{"$f":"Pension!G411*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G411*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G411*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G411*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G411*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G411*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G411*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G411*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G411*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G411*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G411*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G411*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G411*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G411*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G411*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G411*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G411*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G411*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G411*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G411*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G411*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G411*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G411*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G411*$AQ$1","v":0},{"$f":"'Corp Charges '!G411*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F411:AX411)","v":0},null,{"$f":"SUM(AY411:AY411)","v":0},{"$f":"+BA411-'ROR-Model'!G411","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},null,{"$f":"H1*SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},{"$f":"SUM(J410:J411)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},{"$f":"SUM(S410:S411)","v":0},{"$f":"SUM(T410:T411)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE410:AE411)","v":0},0,0,0,{"$f":"SUM(AI410:AI411)","v":0},0,0,0,0,{"$f":"SUM(AN410:AN411)","v":0},0,0,{"$f":"SUM(AQ410:AQ411)","v":0},{"$f":"SUM(AR410:AR411)","v":0},{"$f":"SUM(AS410:AS411)","v":0},0,0,0,0,0,{"$f":"SUM(AY410:AY411)","v":0},null,{"$f":"SUM(BA410:BA411)","v":0},{"$f":"+BA412-'ROR-Model'!G412","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA413-'ROR-Model'!G413","v":0}]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA414-'ROR-Model'!G414","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G415*$S$1","v":0},{"$f":"Pension!G415*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G415*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G415*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G415*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G415*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G415*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G415*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G415*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G415*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G415*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G415*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G415*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G415*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G415*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G415*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G415*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G415*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G415*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G415*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G415*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G415*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G415*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G415*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G415*$AQ$1","v":0},{"$f":"'Corp Charges '!G415*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F415:AX415)","v":0},null,{"$f":"SUM(AY415:AY415)","v":0},{"$f":"+BA415-'ROR-Model'!G415","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G416*$S$1","v":0},{"$f":"Pension!G416*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G416*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G416*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G416*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G416*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G416*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G416*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G416*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G416*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G416*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G416*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G416*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G416*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G416*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G416*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G416*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G416*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G416*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G416*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G416*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G416*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G416*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G416*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G416*$AQ$1","v":0},{"$f":"'Corp Charges '!G416*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F416:AX416)","v":0},null,{"$f":"SUM(AY416:AY416)","v":0},{"$f":"+BA416-'ROR-Model'!G416","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},null,{"$f":"H1*SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},{"$f":"SUM(J415:J416)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},{"$f":"SUM(S415:S416)","v":0},{"$f":"SUM(T415:T416)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE415:AE416)","v":0},0,0,0,{"$f":"SUM(AI415:AI416)","v":0},0,0,0,0,{"$f":"SUM(AN415:AN416)","v":0},0,0,{"$f":"SUM(AQ415:AQ416)","v":0},{"$f":"SUM(AR415:AR416)","v":0},{"$f":"SUM(AS415:AS416)","v":0},0,0,0,0,0,{"$f":"SUM(AY415:AY416)","v":0},null,{"$f":"SUM(BA415:BA416)","v":0},{"$f":"+BA417-'ROR-Model'!G417","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA418-'ROR-Model'!G418","v":0}]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA419-'ROR-Model'!G419","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G420*$S$1","v":0},{"$f":"Pension!G420*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G420*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G420*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G420*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G420*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G420*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G420*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G420*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G420*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G420*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G420*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G420*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G420*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G420*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G420*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G420*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G420*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G420*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G420*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G420*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G420*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G420*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G420*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G420*$AQ$1","v":0},{"$f":"'Corp Charges '!G420*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F420:AX420)","v":0},null,{"$f":"SUM(AY420:AY420)","v":0},{"$f":"+BA420-'ROR-Model'!G420","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G421*$S$1","v":0},{"$f":"Pension!G421*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G421*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G421*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G421*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G421*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G421*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G421*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G421*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G421*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G421*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G421*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G421*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G421*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G421*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G421*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G421*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G421*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G421*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G421*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G421*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G421*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G421*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G421*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G421*$AQ$1","v":0},{"$f":"'Corp Charges '!G421*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F421:AX421)","v":0},null,{"$f":"SUM(AY421:AY421)","v":0},{"$f":"+BA421-'ROR-Model'!G421","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},null,{"$f":"H1*SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},{"$f":"SUM(J420:J421)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},{"$f":"SUM(S420:S421)","v":0},{"$f":"SUM(T420:T421)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE420:AE421)","v":0},0,0,0,{"$f":"SUM(AI420:AI421)","v":0},0,0,0,0,{"$f":"SUM(AN420:AN421)","v":0},0,0,{"$f":"SUM(AQ420:AQ421)","v":0},{"$f":"SUM(AR420:AR421)","v":0},{"$f":"SUM(AS420:AS421)","v":0},0,0,0,0,0,{"$f":"SUM(AY420:AY421)","v":0},null,{"$f":"SUM(BA420:BA421)","v":0},{"$f":"+BA422-'ROR-Model'!G422","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA423-'ROR-Model'!G423","v":0}]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA424-'ROR-Model'!G424","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G425*$S$1","v":0},{"$f":"Pension!G425*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G425*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G425*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G425*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G425*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G425*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G425*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G425*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G425*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G425*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G425*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G425*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G425*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G425*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G425*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G425*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G425*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G425*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G425*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G425*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G425*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G425*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G425*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G425*$AQ$1","v":0},{"$f":"'Corp Charges '!G425*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F425:AX425)","v":0},null,{"$f":"SUM(AY425:AY425)","v":0},{"$f":"+BA425-'ROR-Model'!G425","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G426*$S$1","v":0},{"$f":"Pension!G426*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G426*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G426*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G426*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G426*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G426*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G426*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G426*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G426*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G426*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G426*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G426*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G426*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G426*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G426*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G426*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G426*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G426*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G426*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G426*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G426*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G426*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G426*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G426*$AQ$1","v":0},{"$f":"'Corp Charges '!G426*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F426:AX426)","v":0},null,{"$f":"SUM(AY426:AY426)","v":0},{"$f":"+BA426-'ROR-Model'!G426","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},null,{"$f":"H1*SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},{"$f":"SUM(J425:J426)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},{"$f":"SUM(S425:S426)","v":0},{"$f":"SUM(T425:T426)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE425:AE426)","v":0},0,0,0,{"$f":"SUM(AI425:AI426)","v":0},0,0,0,0,{"$f":"SUM(AN425:AN426)","v":0},0,0,{"$f":"SUM(AQ425:AQ426)","v":0},{"$f":"SUM(AR425:AR426)","v":0},{"$f":"SUM(AS425:AS426)","v":0},0,0,0,0,0,{"$f":"SUM(AY425:AY426)","v":0},null,{"$f":"SUM(BA425:BA426)","v":0},{"$f":"+BA427-'ROR-Model'!G427","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA428-'ROR-Model'!G428","v":0}]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA429-'ROR-Model'!G429","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G430*$S$1","v":0},{"$f":"Pension!G430*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G430*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G430*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G430*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G430*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G430*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G430*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G430*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G430*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G430*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G430*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G430*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G430*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G430*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G430*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G430*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G430*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G430*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G430*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G430*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G430*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G430*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G430*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G430*$AQ$1","v":0},{"$f":"'Corp Charges '!G430*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F430:AX430)","v":0},null,{"$f":"SUM(AY430:AY430)","v":0},{"$f":"+BA430-'ROR-Model'!G430","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G431*$S$1","v":0},{"$f":"Pension!G431*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G431*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G431*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G431*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G431*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G431*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G431*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G431*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G431*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G431*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G431*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G431*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G431*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G431*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G431*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G431*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G431*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G431*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G431*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G431*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G431*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G431*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G431*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G431*$AQ$1","v":0},{"$f":"'Corp Charges '!G431*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F431:AX431)","v":0},null,{"$f":"SUM(AY431:AY431)","v":0},{"$f":"+BA431-'ROR-Model'!G431","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},null,{"$f":"H1*SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},{"$f":"SUM(J430:J431)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},{"$f":"SUM(S430:S431)","v":0},{"$f":"SUM(T430:T431)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE430:AE431)","v":0},0,0,0,{"$f":"SUM(AI430:AI431)","v":0},0,0,0,0,{"$f":"SUM(AN430:AN431)","v":0},0,0,{"$f":"SUM(AQ430:AQ431)","v":0},{"$f":"SUM(AR430:AR431)","v":0},{"$f":"SUM(AS430:AS431)","v":0},0,0,0,0,0,{"$f":"SUM(AY430:AY431)","v":0},null,{"$f":"SUM(BA430:BA431)","v":0},{"$f":"+BA432-'ROR-Model'!G432","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA433-'ROR-Model'!G433","v":0}]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA434-'ROR-Model'!G434","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G435*$S$1","v":0},{"$f":"Pension!G435*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G435*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G435*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G435*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G435*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G435*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G435*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G435*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G435*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G435*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G435*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G435*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G435*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G435*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G435*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G435*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G435*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G435*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G435*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G435*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G435*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G435*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G435*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G435*$AQ$1","v":0},{"$f":"'Corp Charges '!G435*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F435:AX435)","v":0},null,{"$f":"SUM(AY435:AY435)","v":0},{"$f":"+BA435-'ROR-Model'!G435","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G436*$S$1","v":0},{"$f":"Pension!G436*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G436*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G436*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G436*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G436*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G436*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G436*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G436*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G436*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G436*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G436*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G436*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G436*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G436*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G436*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G436*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G436*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G436*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G436*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G436*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G436*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G436*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G436*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G436*$AQ$1","v":0},{"$f":"'Corp Charges '!G436*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F436:AX436)","v":0},null,{"$f":"SUM(AY436:AY436)","v":0},{"$f":"+BA436-'ROR-Model'!G436","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},null,{"$f":"H1*SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},{"$f":"SUM(J435:J436)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},{"$f":"SUM(S435:S436)","v":0},{"$f":"SUM(T435:T436)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE435:AE436)","v":0},0,0,0,{"$f":"SUM(AI435:AI436)","v":0},0,0,0,0,{"$f":"SUM(AN435:AN436)","v":0},0,0,{"$f":"SUM(AQ435:AQ436)","v":0},{"$f":"SUM(AR435:AR436)","v":0},{"$f":"SUM(AS435:AS436)","v":0},0,0,0,0,0,{"$f":"SUM(AY435:AY436)","v":0},null,{"$f":"SUM(BA435:BA436)","v":0},{"$f":"+BA437-'ROR-Model'!G437","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA438-'ROR-Model'!G438","v":0}]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA439-'ROR-Model'!G439","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G440*$S$1","v":0},{"$f":"Pension!G440*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G440*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G440*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G440*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G440*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G440*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G440*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G440*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G440*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G440*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G440*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G440*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G440*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G440*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G440*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G440*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G440*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G440*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G440*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G440*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G440*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G440*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G440*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G440*$AQ$1","v":0},{"$f":"'Corp Charges '!G440*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F440:AX440)","v":0},null,{"$f":"SUM(AY440:AY440)","v":0},{"$f":"+BA440-'ROR-Model'!G440","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G441*$S$1","v":0},{"$f":"Pension!G441*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G441*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G441*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G441*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G441*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G441*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G441*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G441*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G441*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G441*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G441*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G441*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G441*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G441*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G441*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G441*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G441*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G441*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G441*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G441*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G441*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G441*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G441*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G441*$AQ$1","v":0},{"$f":"'Corp Charges '!G441*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F441:AX441)","v":0},null,{"$f":"SUM(AY441:AY441)","v":0},{"$f":"+BA441-'ROR-Model'!G441","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},null,{"$f":"H1*SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},{"$f":"SUM(J440:J441)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},{"$f":"SUM(S440:S441)","v":0},{"$f":"SUM(T440:T441)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE440:AE441)","v":0},0,0,0,{"$f":"SUM(AI440:AI441)","v":0},0,0,0,0,{"$f":"SUM(AN440:AN441)","v":0},0,0,{"$f":"SUM(AQ440:AQ441)","v":0},{"$f":"SUM(AR440:AR441)","v":0},{"$f":"SUM(AS440:AS441)","v":0},0,0,0,0,0,{"$f":"SUM(AY440:AY441)","v":0},null,{"$f":"SUM(BA440:BA441)","v":0},{"$f":"+BA442-'ROR-Model'!G442","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA443-'ROR-Model'!G443","v":0}]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA444-'ROR-Model'!G444","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G445*$S$1","v":0},{"$f":"Pension!G445*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G445*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G445*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G445*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G445*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G445*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G445*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G445*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G445*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G445*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G445*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G445*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G445*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G445*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G445*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G445*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G445*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G445*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G445*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G445*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G445*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G445*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G445*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G445*$AQ$1","v":0},{"$f":"'Corp Charges '!G445*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F445:AX445)","v":0},null,{"$f":"SUM(AY445:AY445)","v":0},{"$f":"+BA445-'ROR-Model'!G445","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G446*$S$1","v":0},{"$f":"Pension!G446*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G446*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G446*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G446*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G446*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G446*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G446*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G446*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G446*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G446*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G446*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G446*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G446*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G446*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G446*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G446*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G446*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G446*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G446*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G446*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G446*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G446*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G446*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G446*$AQ$1","v":0},{"$f":"'Corp Charges '!G446*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F446:AX446)","v":0},null,{"$f":"SUM(AY446:AY446)","v":0},{"$f":"+BA446-'ROR-Model'!G446","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},null,{"$f":"H1*SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},{"$f":"SUM(J445:J446)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},{"$f":"SUM(S445:S446)","v":0},{"$f":"SUM(T445:T446)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE445:AE446)","v":0},0,0,0,{"$f":"SUM(AI445:AI446)","v":0},0,0,0,0,{"$f":"SUM(AN445:AN446)","v":0},0,0,{"$f":"SUM(AQ445:AQ446)","v":0},{"$f":"SUM(AR445:AR446)","v":0},{"$f":"SUM(AS445:AS446)","v":0},0,0,0,0,0,{"$f":"SUM(AY445:AY446)","v":0},null,{"$f":"SUM(BA445:BA446)","v":0},{"$f":"+BA447-'ROR-Model'!G447","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA448-'ROR-Model'!G448","v":0}]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA449-'ROR-Model'!G449","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G450*$S$1","v":0},{"$f":"Pension!G450*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G450*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G450*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G450*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G450*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G450*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G450*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G450*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G450*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G450*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G450*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G450*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G450*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G450*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G450*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G450*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G450*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G450*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G450*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G450*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G450*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G450*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G450*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G450*$AQ$1","v":0},{"$f":"'Corp Charges '!G450*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F450:AX450)","v":0},null,{"$f":"SUM(AY450:AY450)","v":0},{"$f":"+BA450-'ROR-Model'!G450","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G451*$S$1","v":0},{"$f":"Pension!G451*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G451*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G451*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G451*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G451*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G451*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G451*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G451*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G451*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G451*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G451*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G451*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G451*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G451*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G451*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G451*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G451*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G451*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G451*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G451*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G451*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G451*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G451*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G451*$AQ$1","v":0},{"$f":"'Corp Charges '!G451*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F451:AX451)","v":0},null,{"$f":"SUM(AY451:AY451)","v":0},{"$f":"+BA451-'ROR-Model'!G451","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},null,{"$f":"H1*SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},{"$f":"SUM(J450:J451)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},{"$f":"SUM(S450:S451)","v":0},{"$f":"SUM(T450:T451)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE450:AE451)","v":0},0,0,0,{"$f":"SUM(AI450:AI451)","v":0},0,0,0,0,{"$f":"SUM(AN450:AN451)","v":0},0,0,{"$f":"SUM(AQ450:AQ451)","v":0},{"$f":"SUM(AR450:AR451)","v":0},{"$f":"SUM(AS450:AS451)","v":0},0,0,0,0,0,{"$f":"SUM(AY450:AY451)","v":0},null,{"$f":"SUM(BA450:BA451)","v":0},{"$f":"+BA452-'ROR-Model'!G452","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA453-'ROR-Model'!G453","v":0}]
[4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA454-'ROR-Model'!G454","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G455*$S$1","v":0},{"$f":"Pension!G455*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G455*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G455*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G455*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G455*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G455*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G455*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G455*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G455*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G455*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G455*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G455*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G455*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G455*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G455*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G455*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G455*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G455*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G455*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G455*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G455*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G455*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G455*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G455*$AQ$1","v":0},{"$f":"'Corp Charges '!G455*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F455:AX455)","v":0},null,{"$f":"SUM(AY455:AY455)","v":0},{"$f":"+BA455-'ROR-Model'!G455","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G456*$S$1","v":0},{"$f":"Pension!G456*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G456*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G456*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G456*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G456*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G456*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G456*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G456*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G456*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G456*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G456*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G456*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G456*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G456*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G456*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G456*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G456*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G456*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G456*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G456*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G456*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G456*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G456*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G456*$AQ$1","v":0},{"$f":"'Corp Charges '!G456*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F456:AX456)","v":0},null,{"$f":"SUM(AY456:AY456)","v":0},{"$f":"+BA456-'ROR-Model'!G456","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":0},null,{"$f":"H1*SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":0},{"$f":"SUM(J455:J456)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q455:Q456)","v":0},{"$f":"SUM(R455:R456)","v":0},{"$f":"SUM(S455:S456)","v":0},{"$f":"SUM(T455:T456)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE455:AE456)","v":0},0,0,0,{"$f":"SUM(AI455:AI456)","v":0},0,0,0,0,{"$f":"SUM(AN455:AN456)","v":0},0,0,{"$f":"SUM(AQ455:AQ456)","v":0},{"$f":"SUM(AR455:AR456)","v":0},{"$f":"SUM(AS455:AS456)","v":0},0,0,0,0,0,{"$f":"SUM(AY455:AY456)","v":0},null,{"$f":"SUM(BA455:BA456)","v":0},{"$f":"+BA457-'ROR-Model'!G457","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA458-'ROR-Model'!G458","v":0}]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA459-'ROR-Model'!G459","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G460*$S$1","v":0},{"$f":"Pension!G460*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G460*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G460*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G460*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G460*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G460*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G460*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G460*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G460*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G460*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G460*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G460*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G460*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G460*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G460*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G460*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G460*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G460*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G460*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G460*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G460*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G460*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G460*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G460*$AQ$1","v":0},{"$f":"'Corp Charges '!G460*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F460:AX460)","v":0},null,{"$f":"SUM(AY460:AY460)","v":0},{"$f":"+BA460-'ROR-Model'!G460","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G461*$S$1","v":0},{"$f":"Pension!G461*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G461*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G461*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G461*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G461*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G461*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G461*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G461*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G461*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G461*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G461*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G461*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G461*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G461*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G461*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G461*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G461*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G461*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G461*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G461*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G461*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G461*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G461*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G461*$AQ$1","v":0},{"$f":"'Corp Charges '!G461*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F461:AX461)","v":0},null,{"$f":"SUM(AY461:AY461)","v":0},{"$f":"+BA461-'ROR-Model'!G461","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":0},null,{"$f":"H1*SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},{"$f":"SUM(J460:J461)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":0},{"$f":"SUM(S460:S461)","v":0},{"$f":"SUM(T460:T461)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE460:AE461)","v":0},0,0,0,{"$f":"SUM(AI460:AI461)","v":0},0,0,0,0,{"$f":"SUM(AN460:AN461)","v":0},0,0,{"$f":"SUM(AQ460:AQ461)","v":0},{"$f":"SUM(AR460:AR461)","v":0},{"$f":"SUM(AS460:AS461)","v":0},0,0,0,0,0,{"$f":"SUM(AY460:AY461)","v":0},null,{"$f":"SUM(BA460:BA461)","v":0},{"$f":"+BA462-'ROR-Model'!G462","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA463-'ROR-Model'!G463","v":0}]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA464-'ROR-Model'!G464","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G465*$S$1","v":0},{"$f":"Pension!G465*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G465*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G465*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G465*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G465*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G465*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G465*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G465*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G465*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G465*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G465*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G465*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G465*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G465*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G465*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G465*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G465*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G465*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G465*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G465*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G465*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G465*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G465*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G465*$AQ$1","v":0},{"$f":"'Corp Charges '!G465*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F465:AX465)","v":0},null,{"$f":"SUM(AY465:AY465)","v":0},{"$f":"+BA465-'ROR-Model'!G465","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G466*$S$1","v":0},{"$f":"Pension!G466*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G466*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G466*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G466*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G466*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G466*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G466*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G466*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G466*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G466*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G466*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G466*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G466*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G466*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G466*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G466*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G466*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G466*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G466*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G466*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G466*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G466*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G466*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G466*$AQ$1","v":0},{"$f":"'Corp Charges '!G466*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F466:AX466)","v":0},null,{"$f":"SUM(AY466:AY466)","v":0},{"$f":"+BA466-'ROR-Model'!G466","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},null,{"$f":"H1*SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},{"$f":"SUM(J465:J466)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},{"$f":"SUM(S465:S466)","v":0},{"$f":"SUM(T465:T466)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE465:AE466)","v":0},0,0,0,{"$f":"SUM(AI465:AI466)","v":0},0,0,0,0,{"$f":"SUM(AN465:AN466)","v":0},0,0,{"$f":"SUM(AQ465:AQ466)","v":0},{"$f":"SUM(AR465:AR466)","v":0},{"$f":"SUM(AS465:AS466)","v":0},0,0,0,0,0,{"$f":"SUM(AY465:AY466)","v":0},null,{"$f":"SUM(BA465:BA466)","v":0},{"$f":"+BA467-'ROR-Model'!G467","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA468-'ROR-Model'!G468","v":0}]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA469-'ROR-Model'!G469","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G470*$S$1","v":0},{"$f":"Pension!G470*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G470*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G470*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G470*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G470*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G470*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G470*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G470*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G470*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G470*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G470*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G470*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G470*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G470*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G470*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G470*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G470*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G470*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G470*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G470*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G470*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G470*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G470*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G470*$AQ$1","v":0},{"$f":"'Corp Charges '!G470*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F470:AX470)","v":0},null,{"$f":"SUM(AY470:AY470)","v":0},{"$f":"+BA470-'ROR-Model'!G470","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G471*$S$1","v":0},{"$f":"Pension!G471*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G471*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G471*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G471*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G471*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G471*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G471*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G471*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G471*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G471*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G471*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G471*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G471*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G471*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G471*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G471*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G471*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G471*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G471*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G471*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G471*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G471*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G471*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G471*$AQ$1","v":0},{"$f":"'Corp Charges '!G471*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F471:AX471)","v":0},null,{"$f":"SUM(AY471:AY471)","v":0},{"$f":"+BA471-'ROR-Model'!G471","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":0},null,{"$f":"H1*SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},{"$f":"SUM(J470:J471)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":0},{"$f":"SUM(S470:S471)","v":0},{"$f":"SUM(T470:T471)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE470:AE471)","v":0},0,0,0,{"$f":"SUM(AI470:AI471)","v":0},0,0,0,0,{"$f":"SUM(AN470:AN471)","v":0},0,0,{"$f":"SUM(AQ470:AQ471)","v":0},{"$f":"SUM(AR470:AR471)","v":0},{"$f":"SUM(AS470:AS471)","v":0},0,0,0,0,0,{"$f":"SUM(AY470:AY471)","v":0},null,{"$f":"SUM(BA470:BA471)","v":0},{"$f":"+BA472-'ROR-Model'!G472","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA473-'ROR-Model'!G473","v":0}]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA474-'ROR-Model'!G474","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G475*$S$1","v":0},{"$f":"Pension!G475*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G475*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G475*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G475*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G475*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G475*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G475*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G475*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G475*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G475*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G475*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G475*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G475*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G475*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G475*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G475*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G475*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G475*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G475*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G475*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G475*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G475*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G475*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G475*$AQ$1","v":0},{"$f":"'Corp Charges '!G475*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F475:AX475)","v":0},null,{"$f":"SUM(AY475:AY475)","v":0},{"$f":"+BA475-'ROR-Model'!G475","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G476*$S$1","v":0},{"$f":"Pension!G476*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G476*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G476*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G476*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G476*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G476*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G476*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G476*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G476*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G476*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G476*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G476*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G476*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G476*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G476*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G476*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G476*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G476*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G476*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G476*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G476*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G476*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G476*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G476*$AQ$1","v":0},{"$f":"'Corp Charges '!G476*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F476:AX476)","v":0},null,{"$f":"SUM(AY476:AY476)","v":0},{"$f":"+BA476-'ROR-Model'!G476","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},null,{"$f":"H1*SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},{"$f":"SUM(J475:J476)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},{"$f":"SUM(S475:S476)","v":0},{"$f":"SUM(T475:T476)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE475:AE476)","v":0},0,0,0,{"$f":"SUM(AI475:AI476)","v":0},0,0,0,0,{"$f":"SUM(AN475:AN476)","v":0},0,0,{"$f":"SUM(AQ475:AQ476)","v":0},{"$f":"SUM(AR475:AR476)","v":0},{"$f":"SUM(AS475:AS476)","v":0},0,0,0,0,0,{"$f":"SUM(AY475:AY476)","v":0},null,{"$f":"SUM(BA475:BA476)","v":0},{"$f":"+BA477-'ROR-Model'!G477","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA478-'ROR-Model'!G478","v":0}]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA479-'ROR-Model'!G479","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G480*$S$1","v":0},{"$f":"Pension!G480*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G480*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G480*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G480*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G480*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G480*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G480*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G480*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G480*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G480*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G480*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G480*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G480*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G480*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G480*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G480*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G480*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G480*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G480*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G480*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G480*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G480*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G480*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G480*$AQ$1","v":0},{"$f":"'Corp Charges '!G480*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F480:AX480)","v":0},null,{"$f":"SUM(AY480:AY480)","v":0},{"$f":"+BA480-'ROR-Model'!G480","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G481*$S$1","v":0},{"$f":"Pension!G481*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G481*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G481*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G481*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G481*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G481*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G481*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G481*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G481*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G481*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G481*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G481*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G481*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G481*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G481*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G481*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G481*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G481*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G481*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G481*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G481*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G481*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G481*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G481*$AQ$1","v":0},{"$f":"'Corp Charges '!G481*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F481:AX481)","v":0},null,{"$f":"SUM(AY481:AY481)","v":0},{"$f":"+BA481-'ROR-Model'!G481","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":0},null,{"$f":"H1*SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},{"$f":"SUM(J480:J481)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":0},{"$f":"SUM(S480:S481)","v":0},{"$f":"SUM(T480:T481)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE480:AE481)","v":0},0,0,0,{"$f":"SUM(AI480:AI481)","v":0},0,0,0,0,{"$f":"SUM(AN480:AN481)","v":0},0,0,{"$f":"SUM(AQ480:AQ481)","v":0},{"$f":"SUM(AR480:AR481)","v":0},{"$f":"SUM(AS480:AS481)","v":0},0,0,0,0,0,{"$f":"SUM(AY480:AY481)","v":0},null,{"$f":"SUM(BA480:BA481)","v":0},{"$f":"+BA482-'ROR-Model'!G482","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA483-'ROR-Model'!G483","v":0}]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA484-'ROR-Model'!G484","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G485*$S$1","v":0},{"$f":"Pension!G485*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G485*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G485*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G485*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G485*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G485*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G485*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G485*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G485*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G485*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G485*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G485*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G485*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G485*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G485*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G485*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G485*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G485*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G485*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G485*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G485*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G485*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G485*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G485*$AQ$1","v":0},{"$f":"'Corp Charges '!G485*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F485:AX485)","v":0},null,{"$f":"SUM(AY485:AY485)","v":0},{"$f":"+BA485-'ROR-Model'!G485","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F486:AX486)","v":0},null,{"$f":"SUM(AY486:AY486)","v":0},{"$f":"+BA486-'ROR-Model'!G486","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":0},null,{"$f":"H1*SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},{"$f":"SUM(J485:J486)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":0},{"$f":"SUM(S485:S486)","v":0},{"$f":"SUM(T485:T486)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE485:AE486)","v":0},0,0,0,{"$f":"SUM(AI485:AI486)","v":0},0,0,0,0,{"$f":"SUM(AN485:AN486)","v":0},0,0,{"$f":"SUM(AQ485:AQ486)","v":0},{"$f":"SUM(AR485:AR486)","v":0},{"$f":"SUM(AS485:AS486)","v":0},0,0,0,0,0,{"$f":"SUM(AY485:AY486)","v":0},null,{"$f":"SUM(BA485:BA486)","v":0},{"$f":"+BA487-'ROR-Model'!G487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA488-'ROR-Model'!G488","v":0}]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA489-'ROR-Model'!G489","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G490*$S$1","v":0},{"$f":"Pension!G490*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G490*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G490*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G490*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G490*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G490*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G490*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G490*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G490*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G490*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G490*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G490*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G490*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G490*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G490*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G490*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G490*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G490*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G490*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G490*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G490*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G490*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G490*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G490*$AQ$1","v":0},{"$f":"'Corp Charges '!G490*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F490:AX490)","v":0},null,{"$f":"SUM(AY490:AY490)","v":0},{"$f":"+BA490-'ROR-Model'!G490","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G491*$S$1","v":0},{"$f":"Pension!G491*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G491*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G491*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G491*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G491*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G491*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G491*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G491*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G491*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G491*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G491*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G491*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G491*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G491*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G491*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G491*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G491*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G491*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G491*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G491*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G491*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G491*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G491*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G491*$AQ$1","v":0},{"$f":"'Corp Charges '!G491*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F491:AX491)","v":0},null,{"$f":"SUM(AY491:AY491)","v":0},{"$f":"+BA491-'ROR-Model'!G491","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":0},null,{"$f":"H1*SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},{"$f":"SUM(J490:J491)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":0},{"$f":"SUM(S490:S491)","v":0},{"$f":"SUM(T490:T491)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE490:AE491)","v":0},0,0,0,{"$f":"SUM(AI490:AI491)","v":0},0,0,0,0,{"$f":"SUM(AN490:AN491)","v":0},0,0,{"$f":"SUM(AQ490:AQ491)","v":0},{"$f":"SUM(AR490:AR491)","v":0},{"$f":"SUM(AS490:AS491)","v":0},0,0,0,0,0,{"$f":"SUM(AY490:AY491)","v":0},null,{"$f":"SUM(BA490:BA491)","v":0},{"$f":"+BA492-'ROR-Model'!G492","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA493-'ROR-Model'!G493","v":0}]
["496","EDIT Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA494-'ROR-Model'!G494","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G495*$S$1","v":5130731},{"$f":"Pension!G495*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G495*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G495*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G495*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G495*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G495*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G495*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G495*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G495*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G495*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G495*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G495*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G495*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G495*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G495*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G495*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G495*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G495*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G495*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G495*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G495*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G495*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G495*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G495*$AQ$1","v":0},{"$f":"'Corp Charges '!G495*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F495:AX495)","v":5130731},null,{"$f":"SUM(AY495:AY495)","v":5130731},{"$f":"+BA495-'ROR-Model'!G495","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G496*$S$1","v":0},{"$f":"Pension!G496*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G496*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G496*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G496*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G496*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G496*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G496*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G496*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G496*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G496*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G496*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G496*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G496*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G496*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G496*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G496*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G496*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G496*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G496*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G496*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G496*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G496*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G496*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G496*$AQ$1","v":0},{"$f":"'Corp Charges '!G496*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F496:AX496)","v":0},null,{"$f":"SUM(AY496:AY496)","v":0},{"$f":"+BA496-'ROR-Model'!G496","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},null,{"$f":"H1*SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},{"$f":"SUM(J495:J496)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q495:Q496)","v":0},{"$f":"SUM(R495:R496)","v":0},{"$f":"SUM(S495:S496)","v":5130731},{"$f":"SUM(T495:T496)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE495:AE496)","v":0},0,0,0,{"$f":"SUM(AI495:AI496)","v":0},0,0,0,0,{"$f":"SUM(AN495:AN496)","v":0},0,0,{"$f":"SUM(AQ495:AQ496)","v":0},{"$f":"SUM(AR495:AR496)","v":0},null,null,null,null,null,null,{"$f":"SUM(AY495:AY496)","v":5130731},null,{"$f":"SUM(BA495:BA496)","v":5130731},{"$f":"+BA497-'ROR-Model'!G497","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA498-'ROR-Model'!G498","v":0}]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA499-'ROR-Model'!G499","v":0}]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA500-'ROR-Model'!G500","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":0},null,{"$f":"H1*H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},{"$f":"J380+J460+J465+J470+J475+J480+J485+J490","v":0},0,0,0,0,0,0,0,{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":0},{"$f":"S380+S460+S465+S470+S475+S480+S485+S490","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE380+AE460+AE465+AE470+AE475+AE480+AE485+AE490","v":0},0,0,0,{"$f":"AI380+AI460+AI465+AI470+AI475+AI480+AI485+AI490","v":0},0,0,0,0,{"$f":"AN380+AN460+AN465+AN470+AN475+AN480+AN485+AN490","v":0},0,0,{"$f":"AQ380+AQ460+AQ465+AQ470+AQ475+AQ480+AQ485+AQ490","v":0},{"$f":"AR380+AR460+AR465+AR470+AR475+AR480+AR485+AR490","v":0},0,{"$f":"AT380+AT460+AT465+AT470+AT475+AT480+AT485+AT490","v":0},0,0,0,0,{"$f":"AY380+AY460+AY465+AY470+AY475+AY480+AY485+AY490","v":0},null,{"$f":"BA380+BA460+BA465+BA470+BA475+BA480+BA485+BA490","v":0},{"$f":"+BA501-'ROR-Model'!G501","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F495","v":0},null,{"$f":"H1*H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":0},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},{"$f":"J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J495","v":0},0,0,0,0,0,0,0,{"$f":"R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R495","v":0},{"$f":"S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S495","v":5130731},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE385+AE390+AE395+AE400+AE405+AE410+AE415+AE420+AE425+AE430+AE435+AE440+AE445+AE450+AE455+AE495","v":0},0,0,0,{"$f":"AI385+AI390+AI395+AI400+AI405+AI410+AI415+AI420+AI425+AI430+AI435+AI440+AI445+AI450+AI455+AI495","v":0},0,0,0,0,{"$f":"AN385+AN390+AN395+AN400+AN405+AN410+AN415+AN420+AN425+AN430+AN435+AN440+AN445+AN450+AN455+AN495","v":0},0,0,{"$f":"AQ385+AQ390+AQ395+AQ400+AQ405+AQ410+AQ415+AQ420+AQ425+AQ430+AQ435+AQ440+AQ445+AQ450+AQ455+AQ495","v":0},{"$f":"AR385+AR390+AR395+AR400+AR405+AR410+AR415+AR420+AR425+AR430+AR435+AR440+AR445+AR450+AR455+AR495","v":0},0,{"$f":"AT385+AT390+AT395+AT400+AT405+AT410+AT415+AT420+AT425+AT430+AT435+AT440+AT445+AT450+AT455+AT495","v":0},0,0,0,0,{"$f":"AY385+AY390+AY395+AY400+AY405+AY410+AY415+AY420+AY425+AY430+AY435+AY440+AY445+AY450+AY455+AY495","v":5130731},null,{"$f":"BA385+BA390+BA395+BA400+BA405+BA410+BA415+BA420+BA425+BA430+BA435+BA440+BA445+BA450+BA455+BA495","v":5130731},{"$f":"+BA502-'ROR-Model'!G502","v":0}]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":0},null,{"$f":"H1*H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":0},{"$f":"J380+J385+J390+J395+J400+J405+J410+J415+J420+J425+J430+J435+J440+J445+J450+J455+J460+J465+J470+J475+J480+J485+J490+J495","v":0},0,0,0,0,0,0,0,{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":0},{"$f":"S380+S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S460+S465+S470+S475+S480+S485+S490+S495","v":5130731},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE380+AE385+AE390+AE395+AE400+AE405+AE410+AE415+AE420+AE425+AE430+AE435+AE440+AE445+AE450+AE455+AE460+AE465+AE470+AE475+AE480+AE485+AE490+AE495","v":0},0,0,0,{"$f":"AI380+AI385+AI390+AI395+AI400+AI405+AI410+AI415+AI420+AI425+AI430+AI435+AI440+AI445+AI450+AI455+AI460+AI465+AI470+AI475+AI480+AI485+AI490+AI495","v":0},0,0,0,0,{"$f":"AN380+AN385+AN390+AN395+AN400+AN405+AN410+AN415+AN420+AN425+AN430+AN435+AN440+AN445+AN450+AN455+AN460+AN465+AN470+AN475+AN480+AN485+AN490+AN495","v":0},0,0,{"$f":"AQ380+AQ385+AQ390+AQ395+AQ400+AQ405+AQ410+AQ415+AQ420+AQ425+AQ430+AQ435+AQ440+AQ445+AQ450+AQ455+AQ460+AQ465+AQ470+AQ475+AQ480+AQ485+AQ490+AQ495","v":0},{"$f":"AR380+AR385+AR390+AR395+AR400+AR405+AR410+AR415+AR420+AR425+AR430+AR435+AR440+AR445+AR450+AR455+AR460+AR465+AR470+AR475+AR480+AR485+AR490+AR495","v":0},0,{"$f":"AT380+AT385+AT390+AT395+AT400+AT405+AT410+AT415+AT420+AT425+AT430+AT435+AT440+AT445+AT450+AT455+AT460+AT465+AT470+AT475+AT480+AT485+AT490+AT495","v":0},0,0,0,0,{"$f":"AY380+AY385+AY390+AY395+AY400+AY405+AY410+AY415+AY420+AY425+AY430+AY435+AY440+AY445+AY450+AY455+AY460+AY465+AY470+AY475+AY480+AY485+AY490+AY495","v":5130731},null,{"$f":"BA380+BA385+BA390+BA395+BA400+BA405+BA410+BA415+BA420+BA425+BA430+BA435+BA440+BA445+BA450+BA455+BA460+BA465+BA470+BA475+BA480+BA485+BA490+BA495","v":5130731},{"$f":"+BA503-'ROR-Model'!G503","v":0}]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA504-'ROR-Model'!G504","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F486+F491","v":0},null,{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},{"$f":"J486+J491","v":0},0,0,0,0,0,0,0,{"$f":"R486+R491","v":0},{"$f":"S486+S491","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE486+AE491","v":0},0,0,0,{"$f":"AI486+AI491","v":0},0,0,0,0,{"$f":"AN486+AN491","v":0},0,0,{"$f":"AQ486+AQ491","v":0},{"$f":"AR486+AR491","v":0},0,{"$f":"AT486+AT491","v":0},0,0,0,0,{"$f":"AY486+AY491","v":0},null,{"$f":"BA486+BA491","v":0},{"$f":"+BA505-'ROR-Model'!G505","v":0}]
[null,null,"General Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F496","v":0},null,{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R496","v":0},{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S496","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE381+AE386+AE391+AE396+AE401+AE406+AE411+AE416+AE421+AE426+AE431+AE436+AE441+AE446+AE451+AE456+AE461+AE466+AE471+AE476+AE481+AE496","v":0},0,0,0,{"$f":"AI381+AI386+AI391+AI396+AI401+AI406+AI411+AI416+AI421+AI426+AI431+AI436+AI441+AI446+AI451+AI456+AI461+AI466+AI471+AI476+AI481+AI496","v":0},0,0,0,0,{"$f":"AN381+AN386+AN391+AN396+AN401+AN406+AN411+AN416+AN421+AN426+AN431+AN436+AN441+AN446+AN451+AN456+AN461+AN466+AN471+AN476+AN481+AN496","v":0},0,0,{"$f":"AQ381+AQ386+AQ391+AQ396+AQ401+AQ406+AQ411+AQ416+AQ421+AQ426+AQ431+AQ436+AQ441+AQ446+AQ451+AQ456+AQ461+AQ466+AQ471+AQ476+AQ481+AQ496","v":0},{"$f":"AR381+AR386+AR391+AR396+AR401+AR406+AR411+AR416+AR421+AR426+AR431+AR436+AR441+AR446+AR451+AR456+AR461+AR466+AR471+AR476+AR481+AR496","v":0},0,{"$f":"AT381+AT386+AT391+AT396+AT401+AT406+AT411+AT416+AT421+AT426+AT431+AT436+AT441+AT446+AT451+AT456+AT461+AT466+AT471+AT476+AT481+AT496","v":0},0,0,0,0,{"$f":"AY381+AY386+AY391+AY396+AY401+AY406+AY411+AY416+AY421+AY426+AY431+AY436+AY441+AY446+AY451+AY456+AY461+AY466+AY471+AY476+AY481+AY496","v":0},null,{"$f":"BA381+BA386+BA391+BA396+BA401+BA406+BA411+BA416+BA421+BA426+BA431+BA436+BA441+BA446+BA451+BA456+BA461+BA466+BA471+BA476+BA481+BA496","v":0},{"$f":"+BA506-'ROR-Model'!G506","v":0}]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":0},null,{"$f":"H1*H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":0},{"$f":"J381+J386+J391+J396+J401+J406+J411+J416+J421+J426+J431+J436+J441+J446+J451+J456+J461+J466+J471+J476+J481+J486+J491+J496","v":0},0,0,0,0,0,0,0,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S486+S491+S496","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE381+AE386+AE391+AE396+AE401+AE406+AE411+AE416+AE421+AE426+AE431+AE436+AE441+AE446+AE451+AE456+AE461+AE466+AE471+AE476+AE481+AE486+AE491+AE496","v":0},0,0,0,{"$f":"AI381+AI386+AI391+AI396+AI401+AI406+AI411+AI416+AI421+AI426+AI431+AI436+AI441+AI446+AI451+AI456+AI461+AI466+AI471+AI476+AI481+AI486+AI491+AI496","v":0},0,0,0,0,{"$f":"AN381+AN386+AN391+AN396+AN401+AN406+AN411+AN416+AN421+AN426+AN431+AN436+AN441+AN446+AN451+AN456+AN461+AN466+AN471+AN476+AN481+AN486+AN491+AN496","v":0},0,0,{"$f":"AQ381+AQ386+AQ391+AQ396+AQ401+AQ406+AQ411+AQ416+AQ421+AQ426+AQ431+AQ436+AQ441+AQ446+AQ451+AQ456+AQ461+AQ466+AQ471+AQ476+AQ481+AQ486+AQ491+AQ496","v":0},{"$f":"AR381+AR386+AR391+AR396+AR401+AR406+AR411+AR416+AR421+AR426+AR431+AR436+AR441+AR446+AR451+AR456+AR461+AR466+AR471+AR476+AR481+AR486+AR491+AR496","v":0},0,{"$f":"AT381+AT386+AT391+AT396+AT401+AT406+AT411+AT416+AT421+AT426+AT431+AT436+AT441+AT446+AT451+AT456+AT461+AT466+AT471+AT476+AT481+AT486+AT491+AT496","v":0},0,0,0,0,{"$f":"AY381+AY386+AY391+AY396+AY401+AY406+AY411+AY416+AY421+AY426+AY431+AY436+AY441+AY446+AY451+AY456+AY461+AY466+AY471+AY476+AY481+AY486+AY491+AY496","v":0},null,{"$f":"BA381+BA386+BA391+BA396+BA401+BA406+BA411+BA416+BA421+BA426+BA431+BA436+BA441+BA446+BA451+BA456+BA461+BA466+BA471+BA476+BA481+BA486+BA491+BA496","v":0},{"$f":"+BA507-'ROR-Model'!G507","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA508-'ROR-Model'!G508","v":0}]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":0},null,{"$f":"H1*H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":0},{"$f":"J382+J387+J392+J397+J402+J407+J412+J417+J422+J427+J432+J437+J442+J447+J452+J457+J462+J467+J472+J477+J482+J487+J492+J497","v":0},0,0,0,0,0,0,0,{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":0},{"$f":"S382+S387+S392+S397+S402+S407+S412+S417+S422+S427+S432+S437+S442+S447+S452+S457+S462+S467+S472+S477+S482+S487+S492+S497","v":5130731},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE382+AE387+AE392+AE397+AE402+AE407+AE412+AE417+AE422+AE427+AE432+AE437+AE442+AE447+AE452+AE457+AE462+AE467+AE472+AE477+AE482+AE487+AE492+AE497","v":0},0,0,0,{"$f":"AI382+AI387+AI392+AI397+AI402+AI407+AI412+AI417+AI422+AI427+AI432+AI437+AI442+AI447+AI452+AI457+AI462+AI467+AI472+AI477+AI482+AI487+AI492+AI497","v":0},0,0,0,0,{"$f":"AN382+AN387+AN392+AN397+AN402+AN407+AN412+AN417+AN422+AN427+AN432+AN437+AN442+AN447+AN452+AN457+AN462+AN467+AN472+AN477+AN482+AN487+AN492+AN497","v":0},0,0,{"$f":"AQ382+AQ387+AQ392+AQ397+AQ402+AQ407+AQ412+AQ417+AQ422+AQ427+AQ432+AQ437+AQ442+AQ447+AQ452+AQ457+AQ462+AQ467+AQ472+AQ477+AQ482+AQ487+AQ492+AQ497","v":0},{"$f":"AR382+AR387+AR392+AR397+AR402+AR407+AR412+AR417+AR422+AR427+AR432+AR437+AR442+AR447+AR452+AR457+AR462+AR467+AR472+AR477+AR482+AR487+AR492+AR497","v":0},0,{"$f":"AT382+AT387+AT392+AT397+AT402+AT407+AT412+AT417+AT422+AT427+AT432+AT437+AT442+AT447+AT452+AT457+AT462+AT467+AT472+AT477+AT482+AT487+AT492+AT497","v":0},0,0,0,0,{"$f":"AY382+AY387+AY392+AY397+AY402+AY407+AY412+AY417+AY422+AY427+AY432+AY437+AY442+AY447+AY452+AY457+AY462+AY467+AY472+AY477+AY482+AY487+AY492+AY497","v":5130731},null,{"$f":"BA382+BA387+BA392+BA397+BA402+BA407+BA412+BA417+BA422+BA427+BA432+BA437+BA442+BA447+BA452+BA457+BA462+BA467+BA472+BA477+BA482+BA487+BA492+BA497","v":5130731},{"$f":"+BA509-'ROR-Model'!G509","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":0},null,{"$f":"H368+H509","v":-241935275.6897108},{"$f":"I368+I509","v":0},{"$f":"J368+J509","v":0},0,0,0,0,0,0,0,{"$f":"R368+R509","v":0},{"$f":"S368+S509","v":5130731},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE368+AE509","v":0},0,0,0,{"$f":"AI368+AI509","v":0},0,0,0,0,{"$f":"AN368+AN509","v":0},0,0,{"$f":"AQ368+AQ509","v":0},{"$f":"AR368+AR509","v":0},0,{"$f":"AT1*AT368+AT509","v":0},{"$f":"AU1*AU368+AU509","v":0},{"$f":"AV1*AV368+AV509","v":0},{"$f":"AW1*AW368+AW509","v":0},{"$f":"AX1*AX368+AX509","v":254084505.65397307},{"$f":"SUM(F512:AX512)","v":17279960.964262277},null,{"$f":"SUM(AY512:AY512)","v":17279960.964262277},{"$f":"+BA512-'ROR-Model'!G512","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA513-'ROR-Model'!G513","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA514-'ROR-Model'!G514","v":0}]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA515-'ROR-Model'!G515","v":0}]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA516-'ROR-Model'!G516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA517-'ROR-Model'!G517","v":0}]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA518-'ROR-Model'!G518","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA519-'ROR-Model'!G519","v":0}]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA520-'ROR-Model'!G520","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G521*$S$1","v":0},{"$f":"Pension!G521*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G521*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G521*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G521*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G521*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G521*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G521*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G521*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G521*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G521*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G521*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G521*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G521*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G521*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G521*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G521*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G521*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G521*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G521*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G521*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G521*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G521*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G521*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G521*$AQ$1","v":0},{"$f":"'Corp Charges '!G521*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F522+SUM($F523:$S523))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F522+SUM($F523:$S523))*AU$1","v":0},0,0,0,{"$f":"SUM(F521:AX521)","v":0},null,{"$f":"SUM(AY521:AY521)","v":0},{"$f":"+BA521-'ROR-Model'!G521","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G522*$S$1","v":0},{"$f":"Pension!G522*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G522*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G522*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G522*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G522*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G522*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G522*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G522*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G522*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G522*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G522*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G522*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G522*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G522*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G522*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G522*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G522*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G522*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G522*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G522*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G522*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G522*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G522*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G522*$AQ$1","v":0},{"$f":"'Corp Charges '!G522*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F522+SUM($F523:$S523))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F523+SUM($F523:$S523))*AU$1","v":0},null,null,null,{"$f":"SUM(F522:AX522)","v":0},null,{"$f":"SUM(AY522:AY522)","v":0},{"$f":"+BA522-'ROR-Model'!G522","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F521:F522)","v":0},null,{"$f":"H1*SUM(H521:H522)","v":0},{"$f":"SUM(I521:I522)","v":0},{"$f":"SUM(J521:J522)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q521:Q522)","v":0},{"$f":"SUM(R521:R522)","v":0},{"$f":"SUM(S521:S522)","v":0},{"$f":"SUM(T521:T522)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE521:AE522)","v":0},0,0,0,{"$f":"SUM(AI521:AI522)","v":0},0,0,0,0,{"$f":"SUM(AN521:AN522)","v":0},0,0,{"$f":"SUM(AQ521:AQ522)","v":0},{"$f":"SUM(AR521:AR522)","v":0},{"$f":"SUM(AS521:AS522)","v":0},0,0,0,0,0,{"$f":"SUM(AY521:AY522)","v":0},null,{"$f":"SUM(BA521:BA522)","v":0},{"$f":"+BA523-'ROR-Model'!G523","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA524-'ROR-Model'!G524","v":0}]
[758.1,"Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA525-'ROR-Model'!G525","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G526*$S$1","v":0},{"$f":"Pension!G526*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G526*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G526*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G526*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G526*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G526*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G526*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G526*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G526*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G526*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G526*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G526*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G526*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G526*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G526*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G526*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G526*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G526*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G526*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G526*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G526*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G526*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G526*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G526*$AQ$1","v":0},{"$f":"'Corp Charges '!G526*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F527+SUM($F528:$S528))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F527+SUM($F528:$S528))*AU$1","v":0},null,null,null,{"$f":"SUM(F526:AX526)","v":0},null,{"$f":"SUM(AY526:AY526)","v":0},{"$f":"+BA526-'ROR-Model'!G526","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G527*$S$1","v":0},{"$f":"Pension!G527*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G527*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G527*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G527*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G527*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G527*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G527*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G527*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G527*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G527*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G527*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G527*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G527*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G527*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G527*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G527*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G527*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G527*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G527*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G527*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G527*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G527*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G527*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G527*$AQ$1","v":0},{"$f":"'Corp Charges '!G527*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F528+SUM($F529:$S529))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F528+SUM($F529:$S529))*AU$1","v":0},null,null,null,{"$f":"SUM(F527:AX527)","v":0},null,{"$f":"SUM(AY527:AY527)","v":0},{"$f":"+BA527-'ROR-Model'!G527","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F526:F527)","v":0},null,{"$f":"H1*SUM(H526:H527)","v":0},{"$f":"SUM(I526:I527)","v":0},{"$f":"SUM(J526:J527)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q526:Q527)","v":0},{"$f":"SUM(R526:R527)","v":0},{"$f":"SUM(S526:S527)","v":0},{"$f":"SUM(T526:T527)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE526:AE527)","v":0},0,0,0,{"$f":"SUM(AI526:AI527)","v":0},0,0,0,0,{"$f":"SUM(AN526:AN527)","v":0},0,0,{"$f":"SUM(AQ526:AQ527)","v":0},{"$f":"SUM(AR526:AR527)","v":0},{"$f":"SUM(AS526:AS527)","v":0},0,0,0,0,0,{"$f":"SUM(AY526:AY527)","v":0},null,{"$f":"SUM(BA526:BA527)","v":0},{"$f":"+BA528-'ROR-Model'!G528","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA529-'ROR-Model'!G529","v":0}]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA530-'ROR-Model'!G530","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G531*$S$1","v":0},{"$f":"Pension!G531*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G531*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G531*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G531*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G531*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G531*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G531*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G531*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G531*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G531*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G531*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G531*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G531*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G531*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G531*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G531*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G531*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G531*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G531*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G531*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G531*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G531*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G531*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G531*$AQ$1","v":0},{"$f":"'Corp Charges '!G531*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F537+SUM($F533:$S533))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F532+SUM($F533:$S533))*AU$1","v":0},null,null,null,{"$f":"SUM(F531:AX531)","v":0},null,{"$f":"SUM(AY531:AY531)","v":0},{"$f":"+BA531-'ROR-Model'!G531","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G532*$S$1","v":0},{"$f":"Pension!G532*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G532*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G532*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G532*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G532*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G532*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G532*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G532*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G532*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G532*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G532*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G532*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G532*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G532*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G532*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G532*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G532*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G532*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G532*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G532*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G532*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G532*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G532*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G532*$AQ$1","v":0},{"$f":"'Corp Charges '!G532*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F533+SUM($F534:$S534))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F533+SUM($F534:$S534))*AU$1","v":0},null,null,null,{"$f":"SUM(F532:AX532)","v":0},null,{"$f":"SUM(AY532:AY532)","v":0},{"$f":"+BA532-'ROR-Model'!G532","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F531:F532)","v":0},null,{"$f":"H1*SUM(H531:H532)","v":0},{"$f":"SUM(I531:I532)","v":0},{"$f":"SUM(J531:J532)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q531:Q532)","v":0},{"$f":"SUM(R531:R532)","v":0},{"$f":"SUM(S531:S532)","v":0},{"$f":"SUM(T531:T532)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE531:AE532)","v":0},0,0,0,{"$f":"SUM(AI531:AI532)","v":0},0,0,0,0,{"$f":"SUM(AN531:AN532)","v":0},0,0,{"$f":"SUM(AQ531:AQ532)","v":0},{"$f":"SUM(AR531:AR532)","v":0},{"$f":"SUM(AS531:AS532)","v":0},0,0,0,0,0,{"$f":"SUM(AY531:AY532)","v":0},null,{"$f":"SUM(BA531:BA532)","v":0},{"$f":"+BA533-'ROR-Model'!G533","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA534-'ROR-Model'!G534","v":0}]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA535-'ROR-Model'!G535","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G536*$S$1","v":0},{"$f":"Pension!G536*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G536*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G536*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G536*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G536*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G536*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G536*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G536*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G536*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G536*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G536*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G536*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G536*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G536*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G536*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G536*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G536*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G536*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G536*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G536*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G536*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G536*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G536*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G536*$AQ$1","v":0},{"$f":"'Corp Charges '!G536*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F542+SUM($F538:$S538))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F537+SUM($F538:$S538))*AU$1","v":0},null,null,null,{"$f":"SUM(F536:AX536)","v":0},null,{"$f":"SUM(AY536:AY536)","v":0},{"$f":"+BA536-'ROR-Model'!G536","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G537*$S$1","v":0},{"$f":"Pension!G537*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G537*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G537*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G537*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G537*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G537*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G537*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G537*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G537*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G537*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G537*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G537*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G537*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G537*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G537*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G537*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G537*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G537*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G537*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G537*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G537*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G537*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G537*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G537*$AQ$1","v":0},{"$f":"'Corp Charges '!G537*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F538+SUM($F539:$S539))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F538+SUM($F539:$S539))*AU$1","v":0},null,null,null,{"$f":"SUM(F537:AX537)","v":0},null,{"$f":"SUM(AY537:AY537)","v":0},{"$f":"+BA537-'ROR-Model'!G537","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F536:F537)","v":0},null,{"$f":"H1*SUM(H536:H537)","v":0},{"$f":"SUM(I536:I537)","v":0},{"$f":"SUM(J536:J537)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q536:Q537)","v":0},{"$f":"SUM(R536:R537)","v":0},{"$f":"SUM(S536:S537)","v":0},{"$f":"SUM(T536:T537)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE536:AE537)","v":0},0,0,0,{"$f":"SUM(AI536:AI537)","v":0},0,0,0,0,{"$f":"SUM(AN536:AN537)","v":0},0,0,{"$f":"SUM(AQ536:AQ537)","v":0},{"$f":"SUM(AR536:AR537)","v":0},{"$f":"SUM(AS536:AS537)","v":0},0,0,0,0,0,{"$f":"SUM(AY536:AY537)","v":0},null,{"$f":"SUM(BA536:BA537)","v":0},{"$f":"+BA538-'ROR-Model'!G538","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA539-'ROR-Model'!G539","v":0}]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA540-'ROR-Model'!G540","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G541*$S$1","v":0},{"$f":"Pension!G541*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G541*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G541*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G541*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G541*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G541*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G541*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G541*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G541*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G541*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G541*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G541*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G541*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G541*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G541*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G541*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G541*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G541*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G541*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G541*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G541*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G541*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G541*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G541*$AQ$1","v":0},{"$f":"'Corp Charges '!G541*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F547+SUM($F543:$S543))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F542+SUM($F543:$S543))*AU$1","v":0},null,null,null,{"$f":"SUM(F541:AX541)","v":0},null,{"$f":"SUM(AY541:AY541)","v":0},{"$f":"+BA541-'ROR-Model'!G541","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G542*$S$1","v":0},{"$f":"Pension!G542*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G542*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G542*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G542*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G542*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G542*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G542*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G542*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G542*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G542*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G542*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G542*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G542*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G542*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G542*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G542*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G542*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G542*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G542*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G542*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G542*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G542*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G542*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G542*$AQ$1","v":0},{"$f":"'Corp Charges '!G542*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F543+SUM($F544:$S544))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F543+SUM($F544:$S544))*AU$1","v":0},null,null,null,{"$f":"SUM(F542:AX542)","v":0},null,{"$f":"SUM(AY542:AY542)","v":0},{"$f":"+BA542-'ROR-Model'!G542","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F541:F542)","v":0},null,{"$f":"H1*SUM(H541:H542)","v":0},{"$f":"SUM(I541:I542)","v":0},{"$f":"SUM(J541:J542)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q541:Q542)","v":0},{"$f":"SUM(R541:R542)","v":0},{"$f":"SUM(S541:S542)","v":0},{"$f":"SUM(T541:T542)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE541:AE542)","v":0},0,0,0,{"$f":"SUM(AI541:AI542)","v":0},0,0,0,0,{"$f":"SUM(AN541:AN542)","v":0},0,0,{"$f":"SUM(AQ541:AQ542)","v":0},{"$f":"SUM(AR541:AR542)","v":0},{"$f":"SUM(AS541:AS542)","v":0},0,0,0,0,0,{"$f":"SUM(AY541:AY542)","v":0},null,{"$f":"SUM(BA541:BA542)","v":0},{"$f":"+BA543-'ROR-Model'!G543","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA544-'ROR-Model'!G544","v":0}]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA545-'ROR-Model'!G545","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G546*$S$1","v":0},{"$f":"Pension!G546*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G546*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G546*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G546*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G546*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G546*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G546*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G546*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G546*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G546*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G546*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G546*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G546*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G546*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G546*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G546*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G546*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G546*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G546*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G546*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G546*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G546*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G546*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G546*$AQ$1","v":0},{"$f":"'Corp Charges '!G546*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F552+SUM($F548:$S548))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F547+SUM($F548:$S548))*AU$1","v":0},null,null,null,{"$f":"SUM(F546:AX546)","v":0},null,{"$f":"SUM(AY546:AY546)","v":0},{"$f":"+BA546-'ROR-Model'!G546","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G547*$S$1","v":0},{"$f":"Pension!G547*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G547*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G547*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G547*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G547*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G547*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G547*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G547*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G547*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G547*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G547*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G547*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G547*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G547*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G547*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G547*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G547*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G547*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G547*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G547*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G547*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G547*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G547*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G547*$AQ$1","v":0},{"$f":"'Corp Charges '!G547*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F548+SUM($F549:$S549))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F548+SUM($F549:$S549))*AU$1","v":0},null,null,null,{"$f":"SUM(F547:AX547)","v":0},null,{"$f":"SUM(AY547:AY547)","v":0},{"$f":"+BA547-'ROR-Model'!G547","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F546:F547)","v":0},null,{"$f":"H1*SUM(H546:H547)","v":0},{"$f":"SUM(I546:I547)","v":0},{"$f":"SUM(J546:J547)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q546:Q547)","v":0},{"$f":"SUM(R546:R547)","v":0},{"$f":"SUM(S546:S547)","v":0},{"$f":"SUM(T546:T547)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE546:AE547)","v":0},0,0,0,{"$f":"SUM(AI546:AI547)","v":0},0,0,0,0,{"$f":"SUM(AN546:AN547)","v":0},0,0,{"$f":"SUM(AQ546:AQ547)","v":0},{"$f":"SUM(AR546:AR547)","v":0},{"$f":"SUM(AS546:AS547)","v":0},0,0,0,0,0,{"$f":"SUM(AY546:AY547)","v":0},null,{"$f":"SUM(BA546:BA547)","v":0},{"$f":"+BA548-'ROR-Model'!G548","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA549-'ROR-Model'!G549","v":0}]
[802,"Natural Gas Gasoline Plant Outlet Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA550-'ROR-Model'!G550","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G551*$S$1","v":0},{"$f":"Pension!G551*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G551*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G551*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G551*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G551*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G551*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G551*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G551*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G551*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G551*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G551*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G551*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G551*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G551*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G551*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G551*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G551*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G551*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G551*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G551*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G551*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G551*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G551*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G551*$AQ$1","v":0},{"$f":"'Corp Charges '!G551*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F557+SUM($F553:$S553))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F552+SUM($F553:$S553))*AU$1","v":0},null,null,null,{"$f":"SUM(F551:AX551)","v":0},null,{"$f":"SUM(AY551:AY551)","v":0},{"$f":"+BA551-'ROR-Model'!G551","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G552*$S$1","v":0},{"$f":"Pension!G552*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G552*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G552*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G552*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G552*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G552*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G552*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G552*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G552*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G552*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G552*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G552*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G552*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G552*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G552*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G552*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G552*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G552*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G552*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G552*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G552*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G552*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G552*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G552*$AQ$1","v":0},{"$f":"'Corp Charges '!G552*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F553+SUM($F554:$S554))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F553+SUM($F554:$S554))*AU$1","v":0},null,null,null,{"$f":"SUM(F552:AX552)","v":0},null,{"$f":"SUM(AY552:AY552)","v":0},{"$f":"+BA552-'ROR-Model'!G552","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F551:F552)","v":0},null,{"$f":"H1*SUM(H551:H552)","v":0},{"$f":"SUM(I551:I552)","v":0},{"$f":"SUM(J551:J552)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q551:Q552)","v":0},{"$f":"SUM(R551:R552)","v":0},{"$f":"SUM(S551:S552)","v":0},{"$f":"SUM(T551:T552)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE551:AE552)","v":0},0,0,0,{"$f":"SUM(AI551:AI552)","v":0},0,0,0,0,{"$f":"SUM(AN551:AN552)","v":0},0,0,{"$f":"SUM(AQ551:AQ552)","v":0},{"$f":"SUM(AR551:AR552)","v":0},{"$f":"SUM(AS551:AS552)","v":0},0,0,0,0,0,{"$f":"SUM(AY551:AY552)","v":0},null,{"$f":"SUM(BA551:BA552)","v":0},{"$f":"+BA553-'ROR-Model'!G553","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA554-'ROR-Model'!G554","v":0}]
[803,"Natural Gas Transmission Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA555-'ROR-Model'!G555","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G556*$S$1","v":0},{"$f":"Pension!G556*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G556*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G556*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G556*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G556*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G556*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G556*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G556*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G556*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G556*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G556*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G556*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G556*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G556*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G556*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G556*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G556*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G556*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G556*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G556*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G556*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G556*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G556*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G556*$AQ$1","v":0},{"$f":"'Corp Charges '!G556*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F562+SUM($F558:$S558))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F557+SUM($F558:$S558))*AU$1","v":0},null,null,null,{"$f":"SUM(F556:AX556)","v":0},null,{"$f":"SUM(AY556:AY556)","v":0},{"$f":"+BA556-'ROR-Model'!G556","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G557*$S$1","v":0},{"$f":"Pension!G557*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G557*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G557*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G557*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G557*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G557*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G557*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G557*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G557*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G557*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G557*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G557*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G557*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G557*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G557*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G557*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G557*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G557*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G557*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G557*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G557*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G557*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G557*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G557*$AQ$1","v":0},{"$f":"'Corp Charges '!G557*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F558+SUM($F559:$S559))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F558+SUM($F559:$S559))*AU$1","v":0},null,null,null,{"$f":"SUM(F557:AX557)","v":0},null,{"$f":"SUM(AY557:AY557)","v":0},{"$f":"+BA557-'ROR-Model'!G557","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F556:F557)","v":0},null,{"$f":"H1*SUM(H556:H557)","v":0},{"$f":"SUM(I556:I557)","v":0},{"$f":"SUM(J556:J557)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q556:Q557)","v":0},{"$f":"SUM(R556:R557)","v":0},{"$f":"SUM(S556:S557)","v":0},{"$f":"SUM(T556:T557)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE556:AE557)","v":0},0,0,0,{"$f":"SUM(AI556:AI557)","v":0},0,0,0,0,{"$f":"SUM(AN556:AN557)","v":0},0,0,{"$f":"SUM(AQ556:AQ557)","v":0},{"$f":"SUM(AR556:AR557)","v":0},{"$f":"SUM(AS556:AS557)","v":0},0,0,0,0,0,{"$f":"SUM(AY556:AY557)","v":0},null,{"$f":"SUM(BA556:BA557)","v":0},{"$f":"+BA558-'ROR-Model'!G558","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA559-'ROR-Model'!G559","v":0}]
[804,"Natural Gas City Gate Purchases - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA560-'ROR-Model'!G560","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G561*$S$1","v":0},{"$f":"Pension!G561*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G561*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G561*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G561*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G561*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G561*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G561*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G561*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G561*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G561*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G561*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G561*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G561*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G561*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G561*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G561*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G561*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G561*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G561*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G561*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G561*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G561*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G561*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G561*$AQ$1","v":0},{"$f":"'Corp Charges '!G561*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F567+SUM($F563:$S563))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F562+SUM($F563:$S563))*AU$1","v":0},null,null,null,{"$f":"SUM(F561:AX561)","v":0},null,{"$f":"SUM(AY561:AY561)","v":0},{"$f":"+BA561-'ROR-Model'!G561","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G562*$S$1","v":0},{"$f":"Pension!G562*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G562*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G562*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G562*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G562*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G562*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G562*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G562*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G562*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G562*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G562*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G562*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G562*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G562*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G562*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G562*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G562*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G562*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G562*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G562*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G562*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G562*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G562*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G562*$AQ$1","v":0},{"$f":"'Corp Charges '!G562*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F563+SUM($F564:$S564))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F563+SUM($F564:$S564))*AU$1","v":0},null,null,null,{"$f":"SUM(F562:AX562)","v":0},null,{"$f":"SUM(AY562:AY562)","v":0},{"$f":"+BA562-'ROR-Model'!G562","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F561:F562)","v":0},null,{"$f":"H1*SUM(H561:H562)","v":0},{"$f":"SUM(I561:I562)","v":0},{"$f":"SUM(J561:J562)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q561:Q562)","v":0},{"$f":"SUM(R561:R562)","v":0},{"$f":"SUM(S561:S562)","v":0},{"$f":"SUM(T561:T562)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE561:AE562)","v":0},0,0,0,{"$f":"SUM(AI561:AI562)","v":0},0,0,0,0,{"$f":"SUM(AN561:AN562)","v":0},0,0,{"$f":"SUM(AQ561:AQ562)","v":0},{"$f":"SUM(AR561:AR562)","v":0},{"$f":"SUM(AS561:AS562)","v":0},0,0,0,0,0,{"$f":"SUM(AY561:AY562)","v":0},null,{"$f":"SUM(BA561:BA562)","v":0},{"$f":"+BA563-'ROR-Model'!G563","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA564-'ROR-Model'!G564","v":0}]
[804.1,"Natural Gas City Gate Purchases - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA565-'ROR-Model'!G565","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G566*$S$1","v":0},{"$f":"Pension!G566*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G566*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G566*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G566*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G566*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G566*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G566*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G566*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G566*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G566*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G566*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G566*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G566*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G566*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G566*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G566*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G566*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G566*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G566*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G566*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G566*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G566*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G566*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G566*$AQ$1","v":0},{"$f":"'Corp Charges '!G566*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F572+SUM($F568:$S568))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F567+SUM($F568:$S568))*AU$1","v":0},null,null,null,{"$f":"SUM(F566:AX566)","v":0},null,{"$f":"SUM(AY566:AY566)","v":0},{"$f":"+BA566-'ROR-Model'!G566","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G567*$S$1","v":0},{"$f":"Pension!G567*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G567*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G567*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G567*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G567*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G567*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G567*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G567*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G567*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G567*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G567*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G567*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G567*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G567*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G567*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G567*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G567*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G567*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G567*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G567*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G567*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G567*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G567*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G567*$AQ$1","v":0},{"$f":"'Corp Charges '!G567*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F568+SUM($F569:$S569))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F568+SUM($F569:$S569))*AU$1","v":0},null,null,null,{"$f":"SUM(F567:AX567)","v":0},null,{"$f":"SUM(AY567:AY567)","v":0},{"$f":"+BA567-'ROR-Model'!G567","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F566:F567)","v":0},null,{"$f":"H1*SUM(H566:H567)","v":0},{"$f":"SUM(I566:I567)","v":0},{"$f":"SUM(J566:J567)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q566:Q567)","v":0},{"$f":"SUM(R566:R567)","v":0},{"$f":"SUM(S566:S567)","v":0},{"$f":"SUM(T566:T567)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE566:AE567)","v":0},0,0,0,{"$f":"SUM(AI566:AI567)","v":0},0,0,0,0,{"$f":"SUM(AN566:AN567)","v":0},0,0,{"$f":"SUM(AQ566:AQ567)","v":0},{"$f":"SUM(AR566:AR567)","v":0},{"$f":"SUM(AS566:AS567)","v":0},0,0,0,0,0,{"$f":"SUM(AY566:AY567)","v":0},null,{"$f":"SUM(BA566:BA567)","v":0},{"$f":"+BA568-'ROR-Model'!G568","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA569-'ROR-Model'!G569","v":0}]
[805,"Purchased Gas Cost Adjustments - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA570-'ROR-Model'!G570","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G571*$S$1","v":0},{"$f":"Pension!G571*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G571*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G571*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G571*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G571*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G571*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G571*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G571*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G571*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G571*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G571*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G571*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G571*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G571*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G571*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G571*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G571*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G571*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G571*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G571*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G571*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G571*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G571*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G571*$AQ$1","v":0},{"$f":"'Corp Charges '!G571*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F577+SUM($F573:$S573))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F572+SUM($F573:$S573))*AU$1","v":0},null,null,null,{"$f":"SUM(F571:AX571)","v":0},null,{"$f":"SUM(AY571:AY571)","v":0},{"$f":"+BA571-'ROR-Model'!G571","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G572*$S$1","v":0},{"$f":"Pension!G572*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G572*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G572*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G572*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G572*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G572*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G572*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G572*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G572*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G572*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G572*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G572*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G572*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G572*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G572*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G572*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G572*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G572*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G572*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G572*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G572*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G572*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G572*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G572*$AQ$1","v":0},{"$f":"'Corp Charges '!G572*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F573+SUM($F574:$S574))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F573+SUM($F574:$S574))*AU$1","v":0},null,null,null,{"$f":"SUM(F572:AX572)","v":0},null,{"$f":"SUM(AY572:AY572)","v":0},{"$f":"+BA572-'ROR-Model'!G572","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F571:F572)","v":0},null,{"$f":"H1*SUM(H571:H572)","v":0},{"$f":"SUM(I571:I572)","v":0},{"$f":"SUM(J571:J572)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q571:Q572)","v":0},{"$f":"SUM(R571:R572)","v":0},{"$f":"SUM(S571:S572)","v":0},{"$f":"SUM(T571:T572)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE571:AE572)","v":0},0,0,0,{"$f":"SUM(AI571:AI572)","v":0},0,0,0,0,{"$f":"SUM(AN571:AN572)","v":0},0,0,{"$f":"SUM(AQ571:AQ572)","v":0},{"$f":"SUM(AR571:AR572)","v":0},{"$f":"SUM(AS571:AS572)","v":0},0,0,0,0,0,{"$f":"SUM(AY571:AY572)","v":0},null,{"$f":"SUM(BA571:BA572)","v":0},{"$f":"+BA573-'ROR-Model'!G573","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA574-'ROR-Model'!G574","v":0}]
[805.1,"Purchased Gas Cost Adjustments - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA575-'ROR-Model'!G575","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G576*$S$1","v":0},{"$f":"Pension!G576*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G576*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G576*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G576*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G576*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G576*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G576*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G576*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G576*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G576*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G576*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G576*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G576*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G576*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G576*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G576*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G576*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G576*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G576*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G576*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G576*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G576*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G576*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G576*$AQ$1","v":0},{"$f":"'Corp Charges '!G576*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F582+SUM($F578:$S578))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F577+SUM($F578:$S578))*AU$1","v":0},null,null,null,{"$f":"SUM(F576:AX576)","v":0},null,{"$f":"SUM(AY576:AY576)","v":0},{"$f":"+BA576-'ROR-Model'!G576","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G577*$S$1","v":0},{"$f":"Pension!G577*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G577*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G577*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G577*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G577*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G577*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G577*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G577*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G577*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G577*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G577*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G577*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G577*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G577*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G577*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G577*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G577*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G577*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G577*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G577*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G577*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G577*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G577*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G577*$AQ$1","v":0},{"$f":"'Corp Charges '!G577*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F578+SUM($F579:$S579))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F578+SUM($F579:$S579))*AU$1","v":0},null,null,null,{"$f":"SUM(F577:AX577)","v":0},null,{"$f":"SUM(AY577:AY577)","v":0},{"$f":"+BA577-'ROR-Model'!G577","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F576:F577)","v":0},null,{"$f":"H1*SUM(H576:H577)","v":0},{"$f":"SUM(I576:I577)","v":0},{"$f":"SUM(J576:J577)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q576:Q577)","v":0},{"$f":"SUM(R576:R577)","v":0},{"$f":"SUM(S576:S577)","v":0},{"$f":"SUM(T576:T577)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE576:AE577)","v":0},0,0,0,{"$f":"SUM(AI576:AI577)","v":0},0,0,0,0,{"$f":"SUM(AN576:AN577)","v":0},0,0,{"$f":"SUM(AQ576:AQ577)","v":0},{"$f":"SUM(AR576:AR577)","v":0},{"$f":"SUM(AS576:AS577)","v":0},0,0,0,0,0,{"$f":"SUM(AY576:AY577)","v":0},null,{"$f":"SUM(BA576:BA577)","v":0},{"$f":"+BA578-'ROR-Model'!G578","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA579-'ROR-Model'!G579","v":0}]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA580-'ROR-Model'!G580","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G581*$S$1","v":0},{"$f":"Pension!G581*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G581*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G581*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G581*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G581*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G581*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G581*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G581*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G581*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G581*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G581*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G581*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G581*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G581*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G581*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G581*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G581*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G581*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G581*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G581*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G581*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G581*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G581*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G581*$AQ$1","v":0},{"$f":"'Corp Charges '!G581*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F587+SUM($F583:$S583))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F582+SUM($F583:$S583))*AU$1","v":0},null,null,null,{"$f":"SUM(F581:AX581)","v":0},null,{"$f":"SUM(AY581:AY581)","v":0},{"$f":"+BA581-'ROR-Model'!G581","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G582*$S$1","v":0},{"$f":"Pension!G582*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G582*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G582*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G582*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G582*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G582*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G582*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G582*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G582*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G582*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G582*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G582*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G582*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G582*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G582*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G582*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G582*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G582*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G582*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G582*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G582*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G582*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G582*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G582*$AQ$1","v":0},{"$f":"'Corp Charges '!G582*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F583+SUM($F584:$S584))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F583+SUM($F584:$S584))*AU$1","v":0},null,null,null,{"$f":"SUM(F582:AX582)","v":0},null,{"$f":"SUM(AY582:AY582)","v":0},{"$f":"+BA582-'ROR-Model'!G582","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F581:F582)","v":0},null,{"$f":"H1*SUM(H581:H582)","v":0},{"$f":"SUM(I581:I582)","v":0},{"$f":"SUM(J581:J582)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q581:Q582)","v":0},{"$f":"SUM(R581:R582)","v":0},{"$f":"SUM(S581:S582)","v":0},{"$f":"SUM(T581:T582)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE581:AE582)","v":0},0,0,0,{"$f":"SUM(AI581:AI582)","v":0},0,0,0,0,{"$f":"SUM(AN581:AN582)","v":0},0,0,{"$f":"SUM(AQ581:AQ582)","v":0},{"$f":"SUM(AR581:AR582)","v":0},{"$f":"SUM(AS581:AS582)","v":0},0,0,0,0,0,{"$f":"SUM(AY581:AY582)","v":0},null,{"$f":"SUM(BA581:BA582)","v":0},{"$f":"+BA583-'ROR-Model'!G583","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA584-'ROR-Model'!G584","v":0}]
[808.1,"Gas Withdrawn from Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA585-'ROR-Model'!G585","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G586*$S$1","v":0},{"$f":"Pension!G586*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G586*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G586*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G586*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G586*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G586*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G586*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G586*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G586*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G586*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G586*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G586*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G586*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G586*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G586*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G586*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G586*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G586*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G586*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G586*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G586*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G586*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G586*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G586*$AQ$1","v":0},{"$f":"'Corp Charges '!G586*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F592+SUM($F588:$S588))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F587+SUM($F588:$S588))*AU$1","v":0},null,null,null,{"$f":"SUM(F586:AX586)","v":0},null,{"$f":"SUM(AY586:AY586)","v":0},{"$f":"+BA586-'ROR-Model'!G586","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G587*$S$1","v":0},{"$f":"Pension!G587*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G587*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G587*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G587*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G587*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G587*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G587*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G587*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G587*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G587*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G587*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G587*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G587*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G587*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G587*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G587*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G587*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G587*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G587*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G587*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G587*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G587*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G587*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G587*$AQ$1","v":0},{"$f":"'Corp Charges '!G587*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F588+SUM($F589:$S589))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F588+SUM($F589:$S589))*AU$1","v":0},null,null,null,{"$f":"SUM(F587:AX587)","v":0},null,{"$f":"SUM(AY587:AY587)","v":0},{"$f":"+BA587-'ROR-Model'!G587","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F586:F587)","v":0},null,{"$f":"H1*SUM(H586:H587)","v":0},{"$f":"SUM(I586:I587)","v":0},{"$f":"SUM(J586:J587)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q586:Q587)","v":0},{"$f":"SUM(R586:R587)","v":0},{"$f":"SUM(S586:S587)","v":0},{"$f":"SUM(T586:T587)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE586:AE587)","v":0},0,0,0,{"$f":"SUM(AI586:AI587)","v":0},0,0,0,0,{"$f":"SUM(AN586:AN587)","v":0},0,0,{"$f":"SUM(AQ586:AQ587)","v":0},{"$f":"SUM(AR586:AR587)","v":0},{"$f":"SUM(AS586:AS587)","v":0},0,0,0,0,0,{"$f":"SUM(AY586:AY587)","v":0},null,{"$f":"SUM(BA586:BA587)","v":0},{"$f":"+BA588-'ROR-Model'!G588","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA589-'ROR-Model'!G589","v":0}]
[808.2,"Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA590-'ROR-Model'!G590","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G591*$S$1","v":0},{"$f":"Pension!G591*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G591*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G591*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G591*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G591*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G591*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G591*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G591*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G591*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G591*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G591*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G591*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G591*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G591*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G591*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G591*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G591*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G591*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G591*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G591*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G591*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G591*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G591*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G591*$AQ$1","v":0},{"$f":"'Corp Charges '!G591*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F597+SUM($F593:$S593))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F592+SUM($F593:$S593))*AU$1","v":0},null,null,null,{"$f":"SUM(F591:AX591)","v":0},null,{"$f":"SUM(AY591:AY591)","v":0},{"$f":"+BA591-'ROR-Model'!G591","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G592*$S$1","v":0},{"$f":"Pension!G592*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G592*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G592*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G592*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G592*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G592*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G592*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G592*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G592*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G592*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G592*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G592*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G592*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G592*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G592*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G592*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G592*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G592*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G592*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G592*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G592*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G592*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G592*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G592*$AQ$1","v":0},{"$f":"'Corp Charges '!G592*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F593+SUM($F594:$S594))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F593+SUM($F594:$S594))*AU$1","v":0},null,null,null,{"$f":"SUM(F592:AX592)","v":0},null,{"$f":"SUM(AY592:AY592)","v":0},{"$f":"+BA592-'ROR-Model'!G592","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F591:F592)","v":0},null,{"$f":"H1*SUM(H591:H592)","v":0},{"$f":"SUM(I591:I592)","v":0},{"$f":"SUM(J591:J592)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q591:Q592)","v":0},{"$f":"SUM(R591:R592)","v":0},{"$f":"SUM(S591:S592)","v":0},{"$f":"SUM(T591:T592)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE591:AE592)","v":0},0,0,0,{"$f":"SUM(AI591:AI592)","v":0},0,0,0,0,{"$f":"SUM(AN591:AN592)","v":0},0,0,{"$f":"SUM(AQ591:AQ592)","v":0},{"$f":"SUM(AR591:AR592)","v":0},{"$f":"SUM(AS591:AS592)","v":0},0,0,0,0,0,{"$f":"SUM(AY591:AY592)","v":0},null,{"$f":"SUM(BA591:BA592)","v":0},{"$f":"+BA593-'ROR-Model'!G593","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA594-'ROR-Model'!G594","v":0}]
[808.3,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA595-'ROR-Model'!G595","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G596*$S$1","v":0},{"$f":"Pension!G596*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G596*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G596*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G596*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G596*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G596*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G596*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G596*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G596*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G596*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G596*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G596*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G596*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G596*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G596*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G596*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G596*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G596*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G596*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G596*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G596*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G596*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G596*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G596*$AQ$1","v":0},{"$f":"'Corp Charges '!G596*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F602+SUM($F598:$S598))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F597+SUM($F598:$S598))*AU$1","v":0},null,null,null,{"$f":"SUM(F596:AX596)","v":0},null,{"$f":"SUM(AY596:AY596)","v":0},{"$f":"+BA596-'ROR-Model'!G596","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G597*$S$1","v":0},{"$f":"Pension!G597*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G597*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G597*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G597*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G597*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G597*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G597*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G597*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G597*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G597*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G597*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G597*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G597*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G597*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G597*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G597*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G597*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G597*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G597*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G597*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G597*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G597*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G597*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G597*$AQ$1","v":0},{"$f":"'Corp Charges '!G597*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F598+SUM($F599:$S599))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F598+SUM($F599:$S599))*AU$1","v":0},null,null,null,{"$f":"SUM(F597:AX597)","v":0},null,{"$f":"SUM(AY597:AY597)","v":0},{"$f":"+BA597-'ROR-Model'!G597","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F596:F597)","v":0},null,{"$f":"H1*SUM(H596:H597)","v":0},{"$f":"SUM(I596:I597)","v":0},{"$f":"SUM(J596:J597)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q596:Q597)","v":0},{"$f":"SUM(R596:R597)","v":0},{"$f":"SUM(S596:S597)","v":0},{"$f":"SUM(T596:T597)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE596:AE597)","v":0},0,0,0,{"$f":"SUM(AI596:AI597)","v":0},0,0,0,0,{"$f":"SUM(AN596:AN597)","v":0},0,0,{"$f":"SUM(AQ596:AQ597)","v":0},{"$f":"SUM(AR596:AR597)","v":0},{"$f":"SUM(AS596:AS597)","v":0},0,0,0,0,0,{"$f":"SUM(AY596:AY597)","v":0},null,{"$f":"SUM(BA596:BA597)","v":0},{"$f":"+BA598-'ROR-Model'!G598","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA599-'ROR-Model'!G599","v":0}]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA600-'ROR-Model'!G600","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G601*$S$1","v":0},{"$f":"Pension!G601*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G601*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G601*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G601*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G601*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G601*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G601*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G601*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G601*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G601*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G601*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G601*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G601*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G601*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G601*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G601*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G601*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G601*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G601*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G601*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G601*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G601*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G601*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G601*$AQ$1","v":0},{"$f":"'Corp Charges '!G601*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F607+SUM($F603:$S603))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F602+SUM($F603:$S603))*AU$1","v":0},null,null,null,{"$f":"SUM(F601:AX601)","v":0},null,{"$f":"SUM(AY601:AY601)","v":0},{"$f":"+BA601-'ROR-Model'!G601","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G602*$S$1","v":0},{"$f":"Pension!G602*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G602*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G602*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G602*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G602*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G602*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G602*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G602*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G602*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G602*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G602*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G602*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G602*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G602*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G602*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G602*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G602*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G602*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G602*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G602*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G602*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G602*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G602*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G602*$AQ$1","v":0},{"$f":"'Corp Charges '!G602*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F603+SUM($F604:$S604))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F603+SUM($F604:$S604))*AU$1","v":0},null,null,null,{"$f":"SUM(F602:AX602)","v":0},null,{"$f":"SUM(AY602:AY602)","v":0},{"$f":"+BA602-'ROR-Model'!G602","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F601:F602)","v":0},null,{"$f":"H1*SUM(H601:H602)","v":0},{"$f":"SUM(I601:I602)","v":0},{"$f":"SUM(J601:J602)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q601:Q602)","v":0},{"$f":"SUM(R601:R602)","v":0},{"$f":"SUM(S601:S602)","v":0},{"$f":"SUM(T601:T602)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE601:AE602)","v":0},0,0,0,{"$f":"SUM(AI601:AI602)","v":0},0,0,0,0,{"$f":"SUM(AN601:AN602)","v":0},0,0,{"$f":"SUM(AQ601:AQ602)","v":0},{"$f":"SUM(AR601:AR602)","v":0},{"$f":"SUM(AS601:AS602)","v":0},0,0,0,0,0,{"$f":"SUM(AY601:AY602)","v":0},null,{"$f":"SUM(BA601:BA602)","v":0},{"$f":"+BA603-'ROR-Model'!G603","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA604-'ROR-Model'!G604","v":0}]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA605-'ROR-Model'!G605","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G606*$S$1","v":0},{"$f":"Pension!G606*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G606*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G606*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G606*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G606*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G606*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G606*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G606*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G606*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G606*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G606*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G606*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G606*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G606*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G606*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G606*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G606*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G606*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G606*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G606*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G606*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G606*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G606*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G606*$AQ$1","v":0},{"$f":"'Corp Charges '!G606*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F612+SUM($F608:$S608))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F607+SUM($F608:$S608))*AU$1","v":0},null,null,null,{"$f":"SUM(F606:AX606)","v":0},null,{"$f":"SUM(AY606:AY606)","v":0},{"$f":"+BA606-'ROR-Model'!G606","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G607*$S$1","v":0},{"$f":"Pension!G607*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G607*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G607*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G607*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G607*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G607*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G607*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G607*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G607*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G607*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G607*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G607*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G607*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G607*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G607*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G607*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G607*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G607*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G607*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G607*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G607*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G607*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G607*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G607*$AQ$1","v":0},{"$f":"'Corp Charges '!G607*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F608+SUM($F609:$S609))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F608+SUM($F609:$S609))*AU$1","v":0},null,null,null,{"$f":"SUM(F607:AX607)","v":0},null,{"$f":"SUM(AY607:AY607)","v":0},{"$f":"+BA607-'ROR-Model'!G607","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F606:F607)","v":0},null,{"$f":"H1*SUM(H606:H607)","v":0},{"$f":"SUM(I606:I607)","v":0},{"$f":"SUM(J606:J607)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q606:Q607)","v":0},{"$f":"SUM(R606:R607)","v":0},{"$f":"SUM(S606:S607)","v":0},{"$f":"SUM(T606:T607)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE606:AE607)","v":0},0,0,0,{"$f":"SUM(AI606:AI607)","v":0},0,0,0,0,{"$f":"SUM(AN606:AN607)","v":0},0,0,{"$f":"SUM(AQ606:AQ607)","v":0},{"$f":"SUM(AR606:AR607)","v":0},{"$f":"SUM(AS606:AS607)","v":0},0,0,0,0,0,{"$f":"SUM(AY606:AY607)","v":0},null,{"$f":"SUM(BA606:BA607)","v":0},{"$f":"+BA608-'ROR-Model'!G608","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA609-'ROR-Model'!G609","v":0}]
["813.5","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA610-'ROR-Model'!G610","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G611*$S$1","v":0},{"$f":"Pension!G611*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G611*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G611*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G611*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G611*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G611*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G611*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G611*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G611*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G611*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G611*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G611*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G611*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G611*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G611*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G611*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G611*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G611*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G611*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G611*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G611*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G611*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G611*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G611*$AQ$1","v":0},{"$f":"'Corp Charges '!G611*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F617+SUM($F613:$S613))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F612+SUM($F613:$S613))*AU$1","v":0},null,null,null,{"$f":"SUM(F611:AX611)","v":0},null,{"$f":"SUM(AY611:AY611)","v":0},{"$f":"+BA611-'ROR-Model'!G611","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G612*$S$1","v":0},{"$f":"Pension!G612*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G612*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G612*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G612*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G612*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G612*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G612*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G612*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G612*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G612*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G612*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G612*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G612*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G612*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G612*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G612*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G612*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G612*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G612*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G612*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G612*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G612*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G612*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G612*$AQ$1","v":0},{"$f":"'Corp Charges '!G612*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F613+SUM($F614:$S614))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F613+SUM($F614:$S614))*AU$1","v":0},null,null,null,{"$f":"SUM(F612:AX612)","v":0},null,{"$f":"SUM(AY612:AY612)","v":0},{"$f":"+BA612-'ROR-Model'!G612","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F611:F612)","v":0},null,{"$f":"H1*SUM(H611:H612)","v":0},{"$f":"SUM(I611:I612)","v":0},{"$f":"SUM(J611:J612)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q611:Q612)","v":0},{"$f":"SUM(R611:R612)","v":0},{"$f":"SUM(S611:S612)","v":0},{"$f":"SUM(T611:T612)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE611:AE612)","v":0},0,0,0,{"$f":"SUM(AI611:AI612)","v":0},0,0,0,0,{"$f":"SUM(AN611:AN612)","v":0},0,0,{"$f":"SUM(AQ611:AQ612)","v":0},{"$f":"SUM(AR611:AR612)","v":0},{"$f":"SUM(AS611:AS612)","v":0},0,0,0,0,0,{"$f":"SUM(AY611:AY612)","v":0},null,{"$f":"SUM(BA611:BA612)","v":0},{"$f":"+BA613-'ROR-Model'!G613","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA614-'ROR-Model'!G614","v":0}]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA615-'ROR-Model'!G615","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Pension!G616*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G616*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G616*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G616*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G616*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G616*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G616*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G616*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G616*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G616*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G616*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G616*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G616*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G616*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G616*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G616*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G616*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G616*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G616*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G616*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G616*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G616*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G616*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G616*$AQ$1","v":0},{"$f":"'Corp Charges '!G616*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F622+SUM($F618:$S618))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F617+SUM($F618:$S618))*AU$1","v":0},null,null,null,{"$f":"SUM(F616:AX616)","v":0},null,{"$f":"SUM(AY616:AY616)","v":0},{"$f":"+BA616-'ROR-Model'!G616","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"Pension!G617*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G617*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G617*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G617*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G617*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G617*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G617*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G617*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G617*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G617*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G617*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G617*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G617*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G617*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G617*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G617*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G617*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G617*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G617*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G617*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G617*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G617*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G617*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G617*$AQ$1","v":0},{"$f":"'Corp Charges '!G617*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F618+SUM($F619:$S619))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F618+SUM($F619:$S619))*AU$1","v":0},null,null,null,{"$f":"SUM(F617:AX617)","v":0},null,{"$f":"SUM(AY617:AY617)","v":0},{"$f":"+BA617-'ROR-Model'!G617","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F616:F617)","v":0},null,0,{"$f":"SUM(I616:I617)","v":0},0,{"$f":"SUM(K616:K617)","v":0},0,0,0,0,0,{"$f":"SUM(Q616:Q617)","v":0},{"$f":"SUM(R616:R617)","v":0},{"$f":"SUM(S616:S617)","v":0},{"$f":"SUM(T616:T617)","v":0},{"$f":"SUM(U616:U617)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE616:AE617)","v":0},0,0,0,{"$f":"SUM(AI616:AI617)","v":0},0,0,0,0,{"$f":"SUM(AN616:AN617)","v":0},0,0,{"$f":"SUM(AQ616:AQ617)","v":0},{"$f":"SUM(AR616:AR617)","v":0},{"$f":"SUM(AS616:AS617)","v":0},0,0,0,0,0,{"$f":"SUM(AY616:AY617)","v":0},null,{"$f":"SUM(BA616:BA617)","v":0},{"$f":"+BA618-'ROR-Model'!G618","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA619-'ROR-Model'!G619","v":0}]
[858,"Trans & Comp of Gas by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA620-'ROR-Model'!G620","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G621*$S$1","v":0},{"$f":"Pension!G621*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G621*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G621*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G621*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G621*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G621*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G621*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G621*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G621*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G621*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G621*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G621*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G621*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G621*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G621*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G621*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G621*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G621*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G621*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G621*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G621*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G621*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G621*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G621*$AQ$1","v":0},{"$f":"'Corp Charges '!G621*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F627+SUM($F623:$S623))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F622+SUM($F623:$S623))*AU$1","v":0},null,null,null,{"$f":"SUM(F621:AX621)","v":0},null,{"$f":"SUM(AY621:AY621)","v":0},{"$f":"+BA621-'ROR-Model'!G621","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G622*$S$1","v":0},{"$f":"Pension!G622*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G622*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G622*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G622*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G622*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G622*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G622*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G622*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G622*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G622*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G622*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G622*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G622*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G622*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G622*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G622*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G622*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G622*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G622*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G622*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G622*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G622*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G622*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G622*$AQ$1","v":0},{"$f":"'Corp Charges '!G622*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F623+SUM($F624:$S624))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F623+SUM($F624:$S624))*AU$1","v":0},null,null,null,{"$f":"SUM(F622:AX622)","v":0},null,{"$f":"SUM(AY622:AY622)","v":0},{"$f":"+BA622-'ROR-Model'!G622","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F621:F622)","v":0},null,0,{"$f":"SUM(I621:I622)","v":0},0,{"$f":"SUM(K621:K622)","v":0},0,0,0,0,0,{"$f":"SUM(Q621:Q622)","v":0},{"$f":"SUM(R621:R622)","v":0},{"$f":"SUM(S621:S622)","v":0},{"$f":"SUM(T621:T622)","v":0},{"$f":"SUM(U621:U622)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE621:AE622)","v":0},0,0,0,{"$f":"SUM(AI621:AI622)","v":0},0,0,0,0,{"$f":"SUM(AN621:AN622)","v":0},0,0,{"$f":"SUM(AQ621:AQ622)","v":0},{"$f":"SUM(AR621:AR622)","v":0},{"$f":"SUM(AS621:AS622)","v":0},0,0,0,0,0,{"$f":"SUM(AY621:AY622)","v":0},null,{"$f":"SUM(BA621:BA622)","v":0},{"$f":"+BA623-'ROR-Model'!G623","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA624-'ROR-Model'!G624","v":0}]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA625-'ROR-Model'!G625","v":0}]
[null,null,"Utah Interruptible Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G626*$S$1","v":0},{"$f":"Pension!G626*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G626*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G626*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G626*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G626*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G626*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G626*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G626*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G626*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G626*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G626*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G626*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G626*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G626*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G626*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G626*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G626*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G626*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G626*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G626*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G626*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G626*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G626*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G626*$AQ$1","v":0},{"$f":"'Corp Charges '!G626*$AR$1","v":0},null,{"$f":"AT$4*('ROR-Model'!$F632+SUM($F628:$S628))*AT$1","v":0},{"$f":"AU$4*('ROR-Model'!$F627+SUM($F628:$S628))*AU$1","v":0},null,null,null,{"$f":"SUM(F626:AX626)","v":0},null,{"$f":"SUM(AY626:AY626)","v":0},{"$f":"+BA626-'ROR-Model'!G626","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G627*$S$1","v":0},{"$f":"Pension!G627*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G627*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G627*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G627*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G627*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G627*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G627*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G627*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G627*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G627*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G627*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G627*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G627*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G627*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G627*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G627*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G627*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G627*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G627*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G627*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G627*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G627*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G627*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G627*$AQ$1","v":0},{"$f":"'Corp Charges '!G627*$AR$1","v":0},null,{"$f":"AT$5*('ROR-Model'!$F628+SUM($F629:$S629))*AT$1","v":0},{"$f":"AU$5*('ROR-Model'!$F628+SUM($F629:$S629))*AU$1","v":0},null,null,null,{"$f":"SUM(F627:AX627)","v":0},null,{"$f":"SUM(AY627:AY627)","v":0},{"$f":"+BA627-'ROR-Model'!G627","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F626:F627)","v":0},null,0,{"$f":"SUM(I626:I627)","v":0},0,{"$f":"SUM(K626:K627)","v":0},0,0,0,0,0,{"$f":"SUM(Q626:Q627)","v":0},{"$f":"SUM(R626:R627)","v":0},{"$f":"SUM(S626:S627)","v":0},{"$f":"SUM(T626:T627)","v":0},{"$f":"SUM(U626:U627)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE626:AE627)","v":0},0,0,0,{"$f":"SUM(AI626:AI627)","v":0},0,0,0,0,{"$f":"SUM(AN626:AN627)","v":0},0,0,{"$f":"SUM(AQ626:AQ627)","v":0},{"$f":"SUM(AR626:AR627)","v":0},{"$f":"SUM(AS626:AS627)","v":0},0,0,0,0,0,{"$f":"SUM(AY626:AY627)","v":0},null,{"$f":"SUM(BA626:BA627)","v":0},{"$f":"+BA628-'ROR-Model'!G628","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA629-'ROR-Model'!G629","v":0}]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA630-'ROR-Model'!G630","v":0}]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F536+F611+F628","v":0},null,{"$f":"H536+H611+H628","v":0},{"$f":"I536+I611+I628","v":0},0,0,0,0,0,0,0,0,{"$f":"R536+R611+R628","v":0},{"$f":"S536+S611+S628","v":0},0,{"$f":"U536+U611+U628","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE536+AE611+AE628","v":0},0,0,0,{"$f":"AI536+AI611+AI628","v":0},0,0,0,0,{"$f":"AN536+AN611+AN628","v":0},0,0,{"$f":"AQ536+AQ611+AQ628","v":0},{"$f":"AR536+AR611+AR628","v":0},0,{"$f":"AT536+AT611+AT628","v":0},0,0,0,0,{"$f":"AY536+AY611+AY628","v":0},null,{"$f":"BA536+BA611+BA628","v":0},{"$f":"+BA631-'ROR-Model'!G631","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F521+F526+F531+F541+F546+F551+F556+F561+F566+F571+F576+F581+F586+F591+F596+F601+F606+F616+F621","v":0},null,0,{"$f":"I521+I526+I531+I541+I546+I551+I556+I561+I566+I571+I576+I581+I586+I591+I596+I601+I606+I616+I621","v":0},0,0,0,0,0,0,0,0,{"$f":"R521+R526+R531+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R616+R621","v":0},{"$f":"S521+S526+S531+S541+S546+S551+S556+S561+S566+S571+S576+S581+S586+S591+S596+S601+S606+S616+S621","v":0},{"$f":"T521+T526+T531+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T616+T621","v":0},{"$f":"U521+U526+U531+U541+U546+U551+U556+U561+U566+U571+U576+U581+U586+U591+U596+U601+U606+U616+U621","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE521+AE526+AE531+AE541+AE546+AE551+AE556+AE561+AE566+AE571+AE576+AE581+AE586+AE591+AE596+AE601+AE606+AE616+AE621","v":0},0,0,0,{"$f":"AI521+AI526+AI531+AI541+AI546+AI551+AI556+AI561+AI566+AI571+AI576+AI581+AI586+AI591+AI596+AI601+AI606+AI616+AI621","v":0},0,0,0,0,{"$f":"AN521+AN526+AN531+AN541+AN546+AN551+AN556+AN561+AN566+AN571+AN576+AN581+AN586+AN591+AN596+AN601+AN606+AN616+AN621","v":0},0,0,{"$f":"AQ521+AQ526+AQ531+AQ541+AQ546+AQ551+AQ556+AQ561+AQ566+AQ571+AQ576+AQ581+AQ586+AQ591+AQ596+AQ601+AQ606+AQ616+AQ621","v":0},{"$f":"AR521+AR526+AR531+AR541+AR546+AR551+AR556+AR561+AR566+AR571+AR576+AR581+AR586+AR591+AR596+AR601+AR606+AR616+AR621","v":0},0,{"$f":"AT521+AT526+AT531+AT541+AT546+AT551+AT556+AT561+AT566+AT571+AT576+AT581+AT586+AT591+AT596+AT601+AT606+AT616+AT621","v":0},0,0,0,0,{"$f":"AY521+AY526+AY531+AY541+AY546+AY551+AY556+AY561+AY566+AY571+AY576+AY581+AY586+AY591+AY596+AY601+AY606+AY616+AY621","v":0},null,{"$f":"BA521+BA526+BA531+BA541+BA546+BA551+BA556+BA561+BA566+BA571+BA576+BA581+BA586+BA591+BA596+BA601+BA606+BA616+BA621","v":0},{"$f":"+BA632-'ROR-Model'!G632","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"F537+F612","v":0},null,0,{"$f":"I537+I612","v":0},0,0,0,0,0,0,0,0,{"$f":"R537+R612","v":0},{"$f":"S537+S612","v":0},{"$f":"T537+T612","v":0},{"$f":"U537+U612","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE537+AE612","v":0},0,0,0,{"$f":"AI537+AI612","v":0},0,0,0,0,{"$f":"AN537+AN612","v":0},0,0,{"$f":"AQ537+AQ612","v":0},{"$f":"AR537+AR612","v":0},0,{"$f":"AT537+AT612","v":0},0,0,0,0,{"$f":"AY537+AY612","v":0},null,{"$f":"BA537+BA612","v":0},{"$f":"+BA633-'ROR-Model'!G633","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F617+F622","v":0},null,0,{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,0,0,0,0,{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R617+R622","v":0},{"$f":"S522+S527+S532+S542+S547+S552+S557+S562+S567+S572+S577+S582+S587+S592+S597+S602+S607+S617+S622","v":0},{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U617+U622","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE522+AE527+AE532+AE542+AE547+AE552+AE557+AE562+AE567+AE572+AE577+AE582+AE587+AE592+AE597+AE602+AE607+AE617+AE622","v":0},0,0,0,{"$f":"AI522+AI527+AI532+AI542+AI547+AI552+AI557+AI562+AI567+AI572+AI577+AI582+AI587+AI592+AI597+AI602+AI607+AI617+AI622","v":0},0,0,0,0,{"$f":"AN522+AN527+AN532+AN542+AN547+AN552+AN557+AN562+AN567+AN572+AN577+AN582+AN587+AN592+AN597+AN602+AN607+AN617+AN622","v":0},0,0,{"$f":"AQ522+AQ527+AQ532+AQ542+AQ547+AQ552+AQ557+AQ562+AQ567+AQ572+AQ577+AQ582+AQ587+AQ592+AQ597+AQ602+AQ607+AQ617+AQ622","v":0},{"$f":"AR522+AR527+AR532+AR542+AR547+AR552+AR557+AR562+AR567+AR572+AR577+AR582+AR587+AR592+AR597+AR602+AR607+AR617+AR622","v":0},0,{"$f":"AT522+AT527+AT532+AT542+AT547+AT552+AT557+AT562+AT567+AT572+AT577+AT582+AT587+AT592+AT597+AT602+AT607+AT617+AT622","v":0},0,0,0,0,{"$f":"AY522+AY527+AY532+AY542+AY547+AY552+AY557+AY562+AY567+AY572+AY577+AY582+AY587+AY592+AY597+AY602+AY607+AY617+AY622","v":0},null,{"$f":"BA522+BA527+BA532+BA542+BA547+BA552+BA557+BA562+BA567+BA572+BA577+BA582+BA587+BA592+BA597+BA602+BA607+BA617+BA622","v":0},{"$f":"+BA634-'ROR-Model'!G634","v":0}]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F632","v":0},null,-252509516.85172358,0,0,0,0,0,0,0,0,0,{"$f":"+(R201+R202+R230+R231+R501)-R632","v":0},{"$f":"+(S201+S202+S230+S231+S501)-S632","v":0},{"$f":"+(T201+T202+T230+T231+T501)-T632","v":0},{"$f":"+(U201+U202+U230+U231+U501)-U632","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AE201+AE202+AE230+AE231+AE501)-AE632","v":0},0,0,0,{"$f":"+(AI201+AI202+AI230+AI231+AI501)-AI632","v":0},0,0,0,0,{"$f":"+(AN201+AN202+AN230+AN231+AN501)-AN632","v":0},0,0,{"$f":"+(AQ201+AQ202+AQ230+AQ231+AQ501)-AQ632","v":0},{"$f":"+(AR201+AR202+AR230+AR231+AR501)-AR632","v":0},0,{"$f":"+(AT201+AT202+AT230+AT231+AT501)-AT632","v":0},0,0,0,248618232.90630177,{"$f":"+(AY201+AY202+AY230+AY231+AY501)-AY632","v":-3891283.9454217702},null,{"$f":"+(BA201+BA202+BA230+BA231+BA501)-BA632","v":-3891283.9454217702},{"$f":"+BA635-'ROR-Model'!G636","v":-3891283.9454217702}]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F634","v":0},null,{"$f":"+(H324+H326+H354+H505)-H634","v":-7298681.333080247},{"$f":"+(I324+I326+I354+I505)-I634","v":0},0,0,0,0,0,0,0,0,{"$f":"+(R324+R326+R354+R505)-R634","v":0},{"$f":"+(S324+S326+S354+S505)-S634","v":0},{"$f":"+(T324+T326+T354+T505)-T634","v":0},{"$f":"+(U324+U326+U354+U505)-U634","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+(AE324+AE326+AE354+AE505)-AE634","v":0},0,0,0,{"$f":"+(AI324+AI326+AI354+AI505)-AI634","v":0},0,0,0,0,{"$f":"+(AN324+AN326+AN354+AN505)-AN634","v":0},0,0,{"$f":"+(AQ324+AQ326+AQ354+AQ505)-AQ634","v":0},{"$f":"+(AR324+AR326+AR354+AR505)-AR634","v":0},0,{"$f":"+(AT324+AT326+AT354+AT505)-AT634","v":0},0,0,0,5421769.6730062086,{"$f":"+(AY324+AY326+AY354+AY505)-AY634-AY633","v":-1876911.6600740389},null,{"$f":"+(BA324+BA326+BA354+BA505)-BA634-BA633","v":-1876911.6600740396},{"$f":"+BA636-'ROR-Model'!G637","v":-1876911.6600740396}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA637-'ROR-Model'!G638","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA638-'ROR-Model'!G639","v":0}]
[null,"System Total Gas Purchase Expenses",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F613+F618+F623+F635+F636","v":0},null,{"$f":"H1*H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H613+H618+H623+H635+H636","v":-259808198.18480384},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I613+I618+I623+I635+I636","v":0},{"$f":"J523+J528+J533+J538+J543+J548+J553+J558+J563+J568+J573+J578+J583+J588+J593+J598+J603+J608+J613+J618+J623+J635+J636","v":0},0,0,0,0,0,0,0,{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618+R623+R635+R636","v":0},{"$f":"S523+S528+S533+S538+S543+S548+S553+S558+S563+S568+S573+S578+S583+S588+S593+S598+S603+S608+S613+S618+S623+S635+S636","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE523+AE528+AE533+AE538+AE543+AE548+AE553+AE558+AE563+AE568+AE573+AE578+AE583+AE588+AE593+AE598+AE603+AE608+AE613+AE618+AE623+AE635+AE636","v":0},0,0,0,{"$f":"AI523+AI528+AI533+AI538+AI543+AI548+AI553+AI558+AI563+AI568+AI573+AI578+AI583+AI588+AI593+AI598+AI603+AI608+AI613+AI618+AI623+AI635+AI636","v":0},0,0,0,0,{"$f":"AN523+AN528+AN533+AN538+AN543+AN548+AN553+AN558+AN563+AN568+AN573+AN578+AN583+AN588+AN593+AN598+AN603+AN608+AN613+AN618+AN623+AN635+AN636","v":0},0,0,{"$f":"AQ523+AQ528+AQ533+AQ538+AQ543+AQ548+AQ553+AQ558+AQ563+AQ568+AQ573+AQ578+AQ583+AQ588+AQ593+AQ598+AQ603+AQ608+AQ613+AQ618+AQ623+AQ635+AQ636","v":0},{"$f":"AR523+AR528+AR533+AR538+AR543+AR548+AR553+AR558+AR563+AR568+AR573+AR578+AR583+AR588+AR593+AR598+AR603+AR608+AR613+AR618+AR623+AR635+AR636","v":0},0,{"$f":"AT1*AT524+AT529+AT534+AT539+AT544+AT549+AT554+AT559+AT564+AT569+AT574+AT579+AT584+AT589+AT594+AT599+AT604+AT609+AT614+AT619+AT624+AT636+AT637","v":0},{"$f":"AU1*AU524+AU529+AU534+AU539+AU544+AU549+AU554+AU559+AU564+AU569+AU574+AU579+AU584+AU589+AU594+AU599+AU604+AU609+AU614+AU619+AU624+AU636+AU637","v":0},{"$f":"AV1*AV524+AV529+AV534+AV539+AV544+AV549+AV554+AV559+AV564+AV569+AV574+AV579+AV584+AV589+AV594+AV599+AV604+AV609+AV614+AV619+AV624+AV636+AV637","v":0},{"$f":"AW1*AW524+AW529+AW534+AW539+AW544+AW549+AW554+AW559+AW564+AW569+AW574+AW579+AW584+AW589+AW594+AW599+AW604+AW609+AW614+AW619+AW624+AW636+AW637","v":0},{"$f":"AX1*AX524+AX529+AX534+AX539+AX544+AX549+AX554+AX559+AX564+AX569+AX574+AX579+AX584+AX589+AX594+AX599+AX604+AX609+AX614+AX619+AX624+AX636+AX637","v":5421769.6730062086},{"$f":"AY523+AY528+AY533+AY538+AY543+AY548+AY553+AY558+AY563+AY568+AY573+AY578+AY583+AY588+AY593+AY598+AY603+AY608+AY613+AY618+AY623+AY635+AY636","v":-5768195.6054958086},null,{"$f":"BA523+BA528+BA533+BA538+BA543+BA548+BA553+BA558+BA563+BA568+BA573+BA578+BA583+BA588+BA593+BA598+BA603+BA608+BA613+BA618+BA623+BA635+BA636","v":-5768195.6054958096},{"$f":"+BA639-'ROR-Model'!G640","v":-5768195.6054958096}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA640-'ROR-Model'!G641","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA641-'ROR-Model'!G641","v":0}]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA642-'ROR-Model'!G642","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA643-'ROR-Model'!G643","v":0}]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA644-'ROR-Model'!G644","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA645-'ROR-Model'!G645","v":0}]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"$G$1*EXPENSES!L138","v":-439.10297424000009},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G646*$S$1","v":0},{"$f":"Pension!G646*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G646*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G646*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G646*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G646*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G646*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G646*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G646*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G646*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G646*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G646*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G646*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G646*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G646*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G646*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G646*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G646*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G646*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G646*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G646*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G646*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G646*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G646*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G646*$AQ$1","v":0},{"$f":"'Corp Charges '!G646*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F646:AX646)","v":-439.10297424000009},null,{"$f":"SUM(AY646:AY646)","v":-439.10297424000009},{"$f":"+BA646-'ROR-Model'!G647","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"$G$1*EXPENSES!L139","v":-103645.01056896016},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G647*$S$1","v":0},{"$f":"Pension!G647*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G647*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G647*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G647*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G647*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G647*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G647*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G647*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G647*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G647*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G647*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G647*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G647*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G647*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G647*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G647*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G647*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G647*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G647*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G647*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G647*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G647*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G647*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G647*$AQ$1","v":0},{"$f":"'Corp Charges '!G647*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F647:AX647)","v":-103645.01056896016},null,{"$f":"SUM(AY647:AY647)","v":-103645.01056896016},{"$f":"+BA647-'ROR-Model'!G648","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA648-'ROR-Model'!G649","v":0}]
[null,"Total Production Expenses",null,null,null,{"$f":"SUM(F646:F647)","v":0},{"$f":"SUM(G646:G648)","v":-104084.11354320016},{"$f":"H1*SUM(H646:H647)","v":0},{"$f":"SUM(I646:I647)","v":0},{"$f":"SUM(J646:J647)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R646:R647)","v":0},0,{"$f":"SUM(T646:T647)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE646:AE647)","v":0},0,0,0,{"$f":"SUM(AI646:AI647)","v":0},0,0,0,0,{"$f":"SUM(AN646:AN647)","v":0},0,0,{"$f":"SUM(AQ646:AQ647)","v":0},{"$f":"SUM(AR646:AR647)","v":0},{"$f":"SUM(AS646:AS647)","v":0},{"$f":"AT1*SUM(AT646:AT647)","v":0},{"$f":"AU1*SUM(AU646:AU647)","v":0},{"$f":"AV1*SUM(AV646:AV647)","v":0},{"$f":"AW1*SUM(AW646:AW647)","v":0},{"$f":"AX1*SUM(AX646:AX647)","v":0},{"$f":"SUM(AY646:AY647)","v":-104084.11354320016},null,{"$f":"SUM(BA646:BA647)","v":-104084.11354320016},{"$f":"+BA649-'ROR-Model'!G650","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA650-'ROR-Model'!G665","v":0}]
[]
["Storage Operation and Maintenance "]
["840","Other Storage Operation- Superv"]
[null,null,"Utah",null,null,null,{"$f":"EXPENSES!L145*Adjustments!G1","v":7836.8901509046264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F654:AX654)","v":7836.8901509046264},null,{"$f":"SUM(AY654:AY654)","v":7836.8901509046264},{"$f":"+BA654-'ROR-Model'!G655","v":7836.8901509046264}]
[null,null,"Wyoming",null,null,null,{"$f":"EXPENSES!L146*Adjustments!G2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F655:AX655)","v":0},null,{"$f":"SUM(AY655:AY655)","v":0},{"$f":"+BA655-'ROR-Model'!G656","v":-7836.8901509046264}]
[null,null,"Total",null,null,null,{"$f":"SUM(G654:G655)","v":7836.8901509046264},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY654:AY655)","v":7836.8901509046264},null,{"$f":"SUM(BA654:BA655)","v":7836.8901509046264},{"$f":"SUM(BB654:BB655)","v":0}]
[]
["841","Other Storage Operation Labor/Exp"]
[null,null,"Utah",null,null,null,{"$f":"EXPENSES!L150*Adjustments!G6","v":332092.85196195217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F659:AX659)","v":332092.85196195217},null,{"$f":"SUM(AY659:AY659)","v":332092.85196195217},{"$f":"+BA659-'ROR-Model'!G660","v":332092.85196195217}]
[null,null,"Wyoming",null,null,null,{"$f":"EXPENSES!L151*Adjustments!G7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F660:AX660)","v":0},null,{"$f":"SUM(AY660:AY660)","v":0},{"$f":"+BA660-'ROR-Model'!G661","v":-332092.85196195217}]
[null,null,"Total",null,null,null,{"$f":"SUM(G659:G660)","v":332092.85196195217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY659:AY660)","v":332092.85196195217},null,{"$f":"SUM(BA659:BA660)","v":332092.85196195217},{"$f":"SUM(BB659:BB660)","v":0}]
[]
["843","Other Storage Maintance- Structure"]
[null,null,"Utah",null,null,null,{"$f":"EXPENSES!L155*Adjustments!G11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F664:AX664)","v":0},null,{"$f":"SUM(AY664:AY664)","v":0},{"$f":"+BA664-'ROR-Model'!G665","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"EXPENSES!L156*Adjustments!G12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F665:AX665)","v":0},null,{"$f":"SUM(AY665:AY665)","v":0},{"$f":"+BA665-'ROR-Model'!G666","v":0}]
[null,null,"Total",null,null,null,{"$f":"SUM(G664:G665)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY664:AY665)","v":0},null,{"$f":"SUM(BA664:BA665)","v":0},{"$f":"SUM(BB664:BB665)","v":0}]
[]
[null,"Total Storage and Operation Expense",null,null,null,{"$f":"SUM(F666,F661,F656)","v":0},{"$f":"SUM(G666,G661,G656)","v":339929.74211285682},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ666,AQ661,AQ656)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AY666,AY661,AY656)","v":339929.74211285682},null,{"$f":"SUM(BA666,BA661,BA656)","v":339929.74211285682},0]
[]
["Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA670-'ROR-Model'!G670","v":0}]
[null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA671-'ROR-Model'!G671","v":0}]
[870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA672-'ROR-Model'!G672","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L168","v":519614.99847639166},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G654*$S$1","v":0},{"$f":"Pension!G654*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G654*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G654*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G654*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G654*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G654*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G654*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G654*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G654*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G654*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G654*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G654*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G654*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G654*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G654*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G654*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G654*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G654*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G654*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G654*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G654*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G654*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G654*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G654*$AQ$1","v":0},{"$f":"'Corp Charges '!G654*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F673:AX673)","v":519614.99847639166},null,{"$f":"SUM(AY673:AY673)","v":519614.99847639166},{"$f":"+BA673-'ROR-Model'!G673","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L169","v":67281.298099827254},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G655*$S$1","v":0},{"$f":"Pension!G655*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G655*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G655*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G655*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G655*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G655*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G655*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G655*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G655*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G655*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G655*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G655*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G655*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G655*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G655*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G655*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G655*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G655*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G655*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G655*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G655*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G655*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G655*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G655*$AQ$1","v":0},{"$f":"'Corp Charges '!G655*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F674:AX674)","v":67281.298099827254},null,{"$f":"SUM(AY674:AY674)","v":67281.298099827254},{"$f":"+BA674-'ROR-Model'!G674","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F673:F674)","v":0},{"$f":"SUM(G673:G674)","v":586896.29657621891},{"$f":"H1*SUM(H673:H674)","v":0},{"$f":"SUM(I673:I674)","v":0},{"$f":"SUM(J673:J674)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q673:Q674)","v":0},{"$f":"SUM(R673:R674)","v":0},{"$f":"SUM(S673:S674)","v":0},{"$f":"SUM(T673:T674)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE673:AE674)","v":0},0,0,0,{"$f":"SUM(AI673:AI674)","v":0},0,0,0,0,{"$f":"SUM(AN673:AN674)","v":0},0,0,{"$f":"SUM(AQ673:AQ674)","v":0},{"$f":"SUM(AR673:AR674)","v":0},{"$f":"SUM(AS673:AS674)","v":0},{"$f":"AT1*SUM(AT673:AT674)","v":0},{"$f":"AU1*SUM(AU673:AU674)","v":0},{"$f":"AV1*SUM(AV673:AV674)","v":0},{"$f":"AW1*SUM(AW673:AW674)","v":0},{"$f":"AX1*SUM(AX673:AX674)","v":0},{"$f":"SUM(AY673:AY674)","v":586896.29657621891},null,{"$f":"SUM(BA673:BA674)","v":586896.29657621891},{"$f":"+BA675-'ROR-Model'!G675","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA676-'ROR-Model'!G676","v":0}]
[871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA677-'ROR-Model'!G677","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L173","v":191742.08592418162},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G659*$S$1","v":0},{"$f":"Pension!G659*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G659*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G659*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G659*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G659*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G659*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G659*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G659*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G659*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G659*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G659*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G659*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G659*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G659*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G659*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G659*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G659*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G659*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G659*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G659*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G659*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G659*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G659*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G659*$AQ$1","v":0},{"$f":"'Corp Charges '!G659*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F678:AX678)","v":191742.08592418162},null,{"$f":"SUM(AY678:AY678)","v":191742.08592418162},{"$f":"+BA678-'ROR-Model'!G678","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L174","v":5278.8811362783672},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G660*$S$1","v":0},{"$f":"Pension!G660*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G660*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G660*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G660*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G660*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G660*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G660*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G660*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G660*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G660*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G660*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G660*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G660*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G660*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G660*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G660*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G660*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G660*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G660*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G660*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G660*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G660*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G660*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G660*$AQ$1","v":0},{"$f":"'Corp Charges '!G660*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F679:AX679)","v":5278.8811362783672},null,{"$f":"SUM(AY679:AY679)","v":5278.8811362783672},{"$f":"+BA679-'ROR-Model'!G679","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F678:F679)","v":0},{"$f":"SUM(G678:G679)","v":197020.96706045998},{"$f":"H1*SUM(H678:H679)","v":0},{"$f":"SUM(I678:I679)","v":0},{"$f":"SUM(J678:J679)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q678:Q679)","v":0},{"$f":"SUM(R678:R679)","v":0},{"$f":"SUM(S678:S679)","v":0},{"$f":"SUM(T678:T679)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE678:AE679)","v":0},0,0,0,{"$f":"SUM(AI678:AI679)","v":0},0,0,0,0,{"$f":"SUM(AN678:AN679)","v":0},0,0,{"$f":"SUM(AQ678:AQ679)","v":0},{"$f":"SUM(AR678:AR679)","v":0},{"$f":"SUM(AS678:AS679)","v":0},{"$f":"AT$1*SUM(AT678:AT679)","v":0},{"$f":"AU$1*SUM(AU678:AU679)","v":0},{"$f":"AV$1*SUM(AV678:AV679)","v":0},{"$f":"AW$1*SUM(AW678:AW679)","v":0},{"$f":"AX$1*SUM(AX678:AX679)","v":0},{"$f":"SUM(AY678:AY679)","v":197020.96706045998},null,{"$f":"SUM(BA678:BA679)","v":197020.96706045998},{"$f":"+BA680-'ROR-Model'!G680","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA681-'ROR-Model'!G681","v":0}]
[872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA682-'ROR-Model'!G682","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L178","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G664*$S$1","v":0},{"$f":"Pension!G664*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G664*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G664*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G664*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G664*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G664*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G664*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G664*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G664*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G664*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G664*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G664*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G664*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G664*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G664*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G664*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G664*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G664*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G664*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G664*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G664*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G664*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G664*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G664*$AQ$1","v":0},{"$f":"'Corp Charges '!G664*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F683:AX683)","v":0},null,{"$f":"SUM(AY683:AY683)","v":0},{"$f":"+BA683-'ROR-Model'!G683","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L179","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G665*$S$1","v":0},{"$f":"Pension!G665*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G665*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G665*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G665*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G665*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G665*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G665*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G665*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G665*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G665*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G665*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G665*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G665*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G665*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G665*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G665*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G665*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G665*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G665*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G665*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G665*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G665*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G665*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G665*$AQ$1","v":0},{"$f":"'Corp Charges '!G665*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F684:AX684)","v":0},null,{"$f":"SUM(AY684:AY684)","v":0},{"$f":"+BA684-'ROR-Model'!G684","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F683:F684)","v":0},{"$f":"SUM(G683:G684)","v":0},{"$f":"H1*SUM(H683:H684)","v":0},{"$f":"SUM(I683:I684)","v":0},{"$f":"SUM(J683:J684)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q683:Q684)","v":0},{"$f":"SUM(R683:R684)","v":0},{"$f":"SUM(S683:S684)","v":0},{"$f":"SUM(T683:T684)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE683:AE684)","v":0},0,0,0,{"$f":"SUM(AI683:AI684)","v":0},0,0,0,0,{"$f":"SUM(AN683:AN684)","v":0},0,0,{"$f":"SUM(AQ683:AQ684)","v":0},{"$f":"SUM(AR683:AR684)","v":0},{"$f":"SUM(AS683:AS684)","v":0},{"$f":"AT$1*SUM(AT683:AT684)","v":0},{"$f":"AU$1*SUM(AU683:AU684)","v":0},{"$f":"AV$1*SUM(AV683:AV684)","v":0},{"$f":"AW$1*SUM(AW683:AW684)","v":0},{"$f":"AX$1*SUM(AX683:AX684)","v":0},{"$f":"SUM(AY683:AY684)","v":0},null,{"$f":"SUM(BA683:BA684)","v":0},{"$f":"+BA685-'ROR-Model'!G685","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA686-'ROR-Model'!G686","v":0}]
[873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA687-'ROR-Model'!G687","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L183","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G669*$S$1","v":0},{"$f":"Pension!G669*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G669*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G669*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G669*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G669*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G669*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G669*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G669*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G669*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G669*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G669*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G669*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G669*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G669*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G669*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G669*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G669*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G669*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G669*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G669*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G669*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G669*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G669*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G669*$AQ$1","v":0},{"$f":"'Corp Charges '!G669*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F688:AX688)","v":0},null,{"$f":"SUM(AY688:AY688)","v":0},{"$f":"+BA688-'ROR-Model'!G688","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L184","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G670*$S$1","v":0},{"$f":"Pension!G670*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G670*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G670*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G670*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G670*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G670*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G670*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G670*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G670*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G670*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G670*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G670*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G670*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G670*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G670*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G670*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G670*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G670*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G670*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G670*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G670*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G670*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G670*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G670*$AQ$1","v":0},{"$f":"'Corp Charges '!G670*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F689:AX689)","v":0},null,{"$f":"SUM(AY689:AY689)","v":0},{"$f":"+BA689-'ROR-Model'!G689","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F688:F689)","v":0},{"$f":"SUM(G688:G689)","v":0},{"$f":"H1*SUM(H688:H689)","v":0},{"$f":"SUM(I688:I689)","v":0},{"$f":"SUM(J688:J689)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q688:Q689)","v":0},{"$f":"SUM(R688:R689)","v":0},{"$f":"SUM(S688:S689)","v":0},{"$f":"SUM(T688:T689)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE688:AE689)","v":0},0,0,0,{"$f":"SUM(AI688:AI689)","v":0},0,0,0,0,{"$f":"SUM(AN688:AN689)","v":0},0,0,{"$f":"SUM(AQ688:AQ689)","v":0},{"$f":"SUM(AR688:AR689)","v":0},{"$f":"SUM(AS688:AS689)","v":0},{"$f":"AT$1*SUM(AT688:AT689)","v":0},{"$f":"AU$1*SUM(AU688:AU689)","v":0},{"$f":"AV$1*SUM(AV688:AV689)","v":0},{"$f":"AW$1*SUM(AW688:AW689)","v":0},{"$f":"AX$1*SUM(AX688:AX689)","v":0},{"$f":"SUM(AY688:AY689)","v":0},null,{"$f":"SUM(BA688:BA689)","v":0},{"$f":"+BA690-'ROR-Model'!G690","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA691-'ROR-Model'!G691","v":0}]
[874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA692-'ROR-Model'!G692","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L188","v":1658745.0633132197},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G674*$S$1","v":0},{"$f":"Pension!G674*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G674*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G674*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G674*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G674*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G674*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G674*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G674*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G674*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G674*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G674*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G674*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G674*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G674*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G674*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G674*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G674*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G674*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G674*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G674*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G674*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G674*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G674*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G674*$AQ$1","v":0},{"$f":"'Corp Charges '!G674*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F693:AX693)","v":1658745.0633132197},null,{"$f":"SUM(AY693:AY693)","v":1658745.0633132197},{"$f":"+BA693-'ROR-Model'!G693","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L189","v":65672.483551365673},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G675*$S$1","v":0},{"$f":"Pension!G675*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G675*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G675*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G675*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G675*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G675*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G675*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G675*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G675*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G675*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G675*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G675*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G675*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G675*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G675*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G675*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G675*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G675*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G675*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G675*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G675*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G675*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G675*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G675*$AQ$1","v":0},{"$f":"'Corp Charges '!G675*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F694:AX694)","v":65672.483551365673},null,{"$f":"SUM(AY694:AY694)","v":65672.483551365673},{"$f":"+BA694-'ROR-Model'!G694","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F693:F694)","v":0},{"$f":"SUM(G693:G694)","v":1724417.5468645855},{"$f":"H1*SUM(H693:H694)","v":0},{"$f":"SUM(I693:I694)","v":0},{"$f":"SUM(J693:J694)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q693:Q694)","v":0},{"$f":"SUM(R693:R694)","v":0},{"$f":"SUM(S693:S694)","v":0},{"$f":"SUM(T693:T694)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE693:AE694)","v":0},0,0,0,{"$f":"SUM(AI693:AI694)","v":0},0,0,0,0,{"$f":"SUM(AN693:AN694)","v":0},0,0,{"$f":"SUM(AQ693:AQ694)","v":0},{"$f":"SUM(AR693:AR694)","v":0},{"$f":"SUM(AS693:AS694)","v":0},{"$f":"AT$1*SUM(AT693:AT694)","v":0},{"$f":"AU$1*SUM(AU693:AU694)","v":0},{"$f":"AV$1*SUM(AV693:AV694)","v":0},{"$f":"AW$1*SUM(AW693:AW694)","v":0},{"$f":"AX$1*SUM(AX693:AX694)","v":0},{"$f":"SUM(AY693:AY694)","v":1724417.5468645855},null,{"$f":"SUM(BA693:BA694)","v":1724417.5468645855},{"$f":"+BA695-'ROR-Model'!G695","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA696-'ROR-Model'!G696","v":0}]
[875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA697-'ROR-Model'!G697","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L193","v":261412.85929447738},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G679*$S$1","v":0},{"$f":"Pension!G679*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G679*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G679*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G679*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G679*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G679*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G679*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G679*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G679*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G679*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G679*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G679*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G679*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G679*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G679*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G679*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G679*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G679*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G679*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G679*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G679*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G679*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G679*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G679*$AQ$1","v":0},{"$f":"'Corp Charges '!G679*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F698:AX698)","v":261412.85929447738},null,{"$f":"SUM(AY698:AY698)","v":261412.85929447738},{"$f":"+BA698-'ROR-Model'!G698","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L194","v":7749.7854343550571},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G680*$S$1","v":0},{"$f":"Pension!G680*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G680*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G680*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G680*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G680*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G680*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G680*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G680*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G680*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G680*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G680*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G680*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G680*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G680*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G680*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G680*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G680*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G680*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G680*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G680*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G680*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G680*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G680*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G680*$AQ$1","v":0},{"$f":"'Corp Charges '!G680*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F699:AX699)","v":7749.7854343550571},null,{"$f":"SUM(AY699:AY699)","v":7749.7854343550571},{"$f":"+BA699-'ROR-Model'!G699","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F698:F699)","v":0},{"$f":"SUM(G698:G699)","v":269162.64472883241},{"$f":"H1*SUM(H698:H699)","v":0},{"$f":"SUM(I698:I699)","v":0},{"$f":"SUM(J698:J699)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q698:Q699)","v":0},{"$f":"SUM(R698:R699)","v":0},{"$f":"SUM(S698:S699)","v":0},{"$f":"SUM(T698:T699)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE698:AE699)","v":0},0,0,0,{"$f":"SUM(AI698:AI699)","v":0},0,0,0,0,{"$f":"SUM(AN698:AN699)","v":0},0,0,{"$f":"SUM(AQ698:AQ699)","v":0},{"$f":"SUM(AR698:AR699)","v":0},{"$f":"SUM(AS698:AS699)","v":0},{"$f":"AT$1*SUM(AT698:AT699)","v":0},{"$f":"AU$1*SUM(AU698:AU699)","v":0},{"$f":"AV$1*SUM(AV698:AV699)","v":0},{"$f":"AW$1*SUM(AW698:AW699)","v":0},{"$f":"AX$1*SUM(AX698:AX699)","v":0},{"$f":"SUM(AY698:AY699)","v":269162.64472883241},null,{"$f":"SUM(BA698:BA699)","v":269162.64472883241},{"$f":"+BA700-'ROR-Model'!G700","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA701-'ROR-Model'!G701","v":0}]
[878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA702-'ROR-Model'!G702","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L198","v":310820.73307402525},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G684*$S$1","v":0},{"$f":"Pension!G684*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G684*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G684*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G684*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G684*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G684*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G684*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G684*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G684*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G684*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G684*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G684*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G684*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G684*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G684*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G684*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G684*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G684*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G684*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G684*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G684*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G684*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G684*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G684*$AQ$1","v":0},{"$f":"'Corp Charges '!G684*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F703:AX703)","v":310820.73307402525},null,{"$f":"SUM(AY703:AY703)","v":310820.73307402525},{"$f":"+BA703-'ROR-Model'!G703","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L199","v":31424.909519586014},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G685*$S$1","v":0},{"$f":"Pension!G685*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G685*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G685*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G685*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G685*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G685*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G685*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G685*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G685*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G685*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G685*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G685*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G685*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G685*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G685*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G685*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G685*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G685*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G685*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G685*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G685*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G685*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G685*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G685*$AQ$1","v":0},{"$f":"'Corp Charges '!G685*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F704:AX704)","v":31424.909519586014},null,{"$f":"SUM(AY704:AY704)","v":31424.909519586014},{"$f":"+BA704-'ROR-Model'!G704","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F703:F704)","v":0},{"$f":"SUM(G703:G704)","v":342245.64259361126},{"$f":"H1*SUM(H703:H704)","v":0},{"$f":"SUM(I703:I704)","v":0},{"$f":"SUM(J703:J704)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q703:Q704)","v":0},{"$f":"SUM(R703:R704)","v":0},{"$f":"SUM(S703:S704)","v":0},{"$f":"SUM(T703:T704)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE703:AE704)","v":0},0,0,0,{"$f":"SUM(AI703:AI704)","v":0},0,0,0,0,{"$f":"SUM(AN703:AN704)","v":0},0,0,{"$f":"SUM(AQ703:AQ704)","v":0},{"$f":"SUM(AR703:AR704)","v":0},{"$f":"SUM(AS703:AS704)","v":0},{"$f":"AT$1*SUM(AT703:AT704)","v":0},{"$f":"AU$1*SUM(AU703:AU704)","v":0},{"$f":"AV$1*SUM(AV703:AV704)","v":0},{"$f":"AW$1*SUM(AW703:AW704)","v":0},{"$f":"AX$1*SUM(AX703:AX704)","v":0},{"$f":"SUM(AY703:AY704)","v":342245.64259361126},null,{"$f":"SUM(BA703:BA704)","v":342245.64259361126},{"$f":"+BA705-'ROR-Model'!G705","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA706-'ROR-Model'!G706","v":0}]
[879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA707-'ROR-Model'!G707","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L203","v":296619.71135888249},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G689*$S$1","v":0},{"$f":"Pension!G689*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G689*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G689*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G689*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G689*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G689*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G689*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G689*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G689*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G689*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G689*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G689*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G689*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G689*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G689*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G689*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G689*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G689*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G689*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G689*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G689*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G689*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G689*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G689*$AQ$1","v":0},{"$f":"'Corp Charges '!G689*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F708:AX708)","v":296619.71135888249},null,{"$f":"SUM(AY708:AY708)","v":296619.71135888249},{"$f":"+BA708-'ROR-Model'!G708","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L204","v":6666.2646514648804},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G690*$S$1","v":0},{"$f":"Pension!G690*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G690*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G690*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G690*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G690*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G690*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G690*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G690*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G690*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G690*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G690*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G690*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G690*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G690*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G690*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G690*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G690*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G690*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G690*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G690*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G690*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G690*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G690*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G690*$AQ$1","v":0},{"$f":"'Corp Charges '!G690*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F709:AX709)","v":6666.2646514648804},null,{"$f":"SUM(AY709:AY709)","v":6666.2646514648804},{"$f":"+BA709-'ROR-Model'!G709","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F708:F709)","v":0},{"$f":"SUM(G708:G709)","v":303285.97601034737},{"$f":"H1*SUM(H708:H709)","v":0},{"$f":"SUM(I708:I709)","v":0},{"$f":"SUM(J708:J709)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q708:Q709)","v":0},{"$f":"SUM(R708:R709)","v":0},{"$f":"SUM(S708:S709)","v":0},{"$f":"SUM(T708:T709)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE708:AE709)","v":0},0,0,0,{"$f":"SUM(AI708:AI709)","v":0},0,0,0,0,{"$f":"SUM(AN708:AN709)","v":0},0,0,{"$f":"SUM(AQ708:AQ709)","v":0},{"$f":"SUM(AR708:AR709)","v":0},{"$f":"SUM(AS708:AS709)","v":0},{"$f":"AT$1*SUM(AT708:AT709)","v":0},{"$f":"AU$1*SUM(AU708:AU709)","v":0},{"$f":"AV$1*SUM(AV708:AV709)","v":0},{"$f":"AW$1*SUM(AW708:AW709)","v":0},{"$f":"AX$1*SUM(AX708:AX709)","v":0},{"$f":"SUM(AY708:AY709)","v":303285.97601034737},null,{"$f":"SUM(BA708:BA709)","v":303285.97601034737},{"$f":"+BA710-'ROR-Model'!G710","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA711-'ROR-Model'!G711","v":0}]
[880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA712-'ROR-Model'!G712","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L208","v":2052042.5250505023},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G694*$S$1","v":0},{"$f":"Pension!G694*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G694*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G694*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G694*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G694*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G694*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G694*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G694*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G694*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G694*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G694*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G694*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G694*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G694*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G694*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G694*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G694*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G694*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G694*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G694*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G694*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G694*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G694*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G694*$AQ$1","v":0},{"$f":"'Corp Charges '!G694*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F713:AX713)","v":2052042.5250505023},null,{"$f":"SUM(AY713:AY713)","v":2052042.5250505023},{"$f":"+BA713-'ROR-Model'!G713","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L209","v":118082.25074308249},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G695*$S$1","v":0},{"$f":"Pension!G695*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G695*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G695*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G695*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G695*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G695*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G695*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G695*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G695*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G695*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G695*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G695*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G695*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G695*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G695*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G695*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G695*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G695*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G695*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G695*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G695*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G695*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G695*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G695*$AQ$1","v":0},{"$f":"'Corp Charges '!G695*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F714:AX714)","v":118082.25074308249},null,{"$f":"SUM(AY714:AY714)","v":118082.25074308249},{"$f":"+BA714-'ROR-Model'!G714","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F713:F714)","v":0},{"$f":"SUM(G713:G714)","v":2170124.775793585},{"$f":"H1*SUM(H713:H714)","v":0},{"$f":"SUM(I713:I714)","v":0},{"$f":"SUM(J713:J714)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q713:Q714)","v":0},{"$f":"SUM(R713:R714)","v":0},{"$f":"SUM(S713:S714)","v":0},{"$f":"SUM(T713:T714)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE713:AE714)","v":0},0,0,0,{"$f":"SUM(AI713:AI714)","v":0},0,0,0,0,{"$f":"SUM(AN713:AN714)","v":0},0,0,{"$f":"SUM(AQ713:AQ714)","v":0},{"$f":"SUM(AR713:AR714)","v":0},{"$f":"SUM(AS713:AS714)","v":0},{"$f":"AT$1*SUM(AT713:AT714)","v":0},{"$f":"AU$1*SUM(AU713:AU714)","v":0},{"$f":"AV$1*SUM(AV713:AV714)","v":0},{"$f":"AW$1*SUM(AW713:AW714)","v":0},{"$f":"AX$1*SUM(AX713:AX714)","v":0},{"$f":"SUM(AY713:AY714)","v":2170124.775793585},null,{"$f":"SUM(BA713:BA714)","v":2170124.775793585},{"$f":"+BA715-'ROR-Model'!G715","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA716-'ROR-Model'!G716","v":0}]
[881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA717-'ROR-Model'!G717","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L213","v":7755.4619708777172},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G699*$S$1","v":0},{"$f":"Pension!G699*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G699*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G699*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G699*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G699*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G699*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G699*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G699*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G699*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G699*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G699*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G699*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G699*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G699*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G699*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G699*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G699*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G699*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G699*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G699*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G699*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G699*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G699*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G699*$AQ$1","v":0},{"$f":"'Corp Charges '!G699*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F718:AX718)","v":7755.4619708777172},null,{"$f":"SUM(AY718:AY718)","v":7755.4619708777172},{"$f":"+BA718-'ROR-Model'!G718","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L214","v":37.279378160048736},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G700*$S$1","v":0},{"$f":"Pension!G700*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G700*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G700*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G700*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G700*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G700*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G700*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G700*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G700*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G700*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G700*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G700*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G700*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G700*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G700*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G700*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G700*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G700*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G700*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G700*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G700*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G700*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G700*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G700*$AQ$1","v":0},{"$f":"'Corp Charges '!G700*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F719:AX719)","v":37.279378160048736},null,{"$f":"SUM(AY719:AY719)","v":37.279378160048736},{"$f":"+BA719-'ROR-Model'!G719","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F718:F719)","v":0},{"$f":"SUM(G718:G719)","v":7792.7413490377658},{"$f":"H1*SUM(H718:H719)","v":0},{"$f":"SUM(I718:I719)","v":0},{"$f":"SUM(J718:J719)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q718:Q719)","v":0},{"$f":"SUM(R718:R719)","v":0},{"$f":"SUM(S718:S719)","v":0},{"$f":"SUM(T718:T719)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE718:AE719)","v":0},0,0,0,{"$f":"SUM(AI718:AI719)","v":0},0,0,0,0,{"$f":"SUM(AN718:AN719)","v":0},0,0,{"$f":"SUM(AQ718:AQ719)","v":0},{"$f":"SUM(AR718:AR719)","v":0},{"$f":"SUM(AS718:AS719)","v":0},{"$f":"AT$1*SUM(AT718:AT719)","v":0},{"$f":"AU$1*SUM(AU718:AU719)","v":0},{"$f":"AV$1*SUM(AV718:AV719)","v":0},{"$f":"AW$1*SUM(AW718:AW719)","v":0},{"$f":"AX$1*SUM(AX718:AX719)","v":0},{"$f":"SUM(AY718:AY719)","v":7792.7413490377658},null,{"$f":"SUM(BA718:BA719)","v":7792.7413490377658},{"$f":"+BA720-'ROR-Model'!G720","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA721-'ROR-Model'!G721","v":0}]
[885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA722-'ROR-Model'!G722","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L218","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G704*$S$1","v":0},{"$f":"Pension!G704*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G704*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G704*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G704*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G704*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G704*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G704*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G704*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G704*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G704*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G704*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G704*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G704*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G704*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G704*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G704*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G704*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G704*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G704*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G704*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G704*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G704*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G704*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G704*$AQ$1","v":0},{"$f":"'Corp Charges '!G704*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F723:AX723)","v":0},null,{"$f":"SUM(AY723:AY723)","v":0},{"$f":"+BA723-'ROR-Model'!G723","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L219","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G705*$S$1","v":0},{"$f":"Pension!G705*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G705*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G705*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G705*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G705*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G705*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G705*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G705*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G705*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G705*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G705*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G705*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G705*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G705*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G705*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G705*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G705*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G705*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G705*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G705*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G705*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G705*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G705*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G705*$AQ$1","v":0},{"$f":"'Corp Charges '!G705*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F724:AX724)","v":0},null,{"$f":"SUM(AY724:AY724)","v":0},{"$f":"+BA724-'ROR-Model'!G724","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F723:F724)","v":0},{"$f":"SUM(G723:G724)","v":0},{"$f":"H1*SUM(H723:H724)","v":0},{"$f":"SUM(I723:I724)","v":0},{"$f":"SUM(J723:J724)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q723:Q724)","v":0},{"$f":"SUM(R723:R724)","v":0},{"$f":"SUM(S723:S724)","v":0},{"$f":"SUM(T723:T724)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE723:AE724)","v":0},0,0,0,{"$f":"SUM(AI723:AI724)","v":0},0,0,0,0,{"$f":"SUM(AN723:AN724)","v":0},0,0,{"$f":"SUM(AQ723:AQ724)","v":0},{"$f":"SUM(AR723:AR724)","v":0},{"$f":"SUM(AS723:AS724)","v":0},{"$f":"AT$1*SUM(AT723:AT724)","v":0},{"$f":"AU$1*SUM(AU723:AU724)","v":0},{"$f":"AV$1*SUM(AV723:AV724)","v":0},{"$f":"AW$1*SUM(AW723:AW724)","v":0},{"$f":"AX$1*SUM(AX723:AX724)","v":0},{"$f":"SUM(AY723:AY724)","v":0},null,{"$f":"SUM(BA723:BA724)","v":0},{"$f":"+BA725-'ROR-Model'!G725","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA726-'ROR-Model'!G726","v":0}]
[886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA727-'ROR-Model'!G727","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L223","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G709*$S$1","v":0},{"$f":"Pension!G709*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G709*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G709*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G709*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G709*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G709*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G709*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G709*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G709*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G709*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G709*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G709*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G709*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G709*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G709*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G709*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G709*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G709*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G709*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G709*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G709*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G709*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G709*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G709*$AQ$1","v":0},{"$f":"'Corp Charges '!G709*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F728:AX728)","v":0},null,{"$f":"SUM(AY728:AY728)","v":0},{"$f":"+BA728-'ROR-Model'!G728","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L224","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G710*$S$1","v":0},{"$f":"Pension!G710*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G710*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G710*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G710*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G710*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G710*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G710*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G710*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G710*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G710*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G710*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G710*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G710*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G710*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G710*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G710*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G710*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G710*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G710*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G710*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G710*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G710*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G710*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G710*$AQ$1","v":0},{"$f":"'Corp Charges '!G710*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F729:AX729)","v":0},null,{"$f":"SUM(AY729:AY729)","v":0},{"$f":"+BA729-'ROR-Model'!G729","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F728:F729)","v":0},{"$f":"SUM(G728:G729)","v":0},{"$f":"H1*SUM(H728:H729)","v":0},{"$f":"SUM(I728:I729)","v":0},{"$f":"SUM(J728:J729)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q728:Q729)","v":0},{"$f":"SUM(R728:R729)","v":0},{"$f":"SUM(S728:S729)","v":0},{"$f":"SUM(T728:T729)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE728:AE729)","v":0},0,0,0,{"$f":"SUM(AI728:AI729)","v":0},0,0,0,0,{"$f":"SUM(AN728:AN729)","v":0},0,0,{"$f":"SUM(AQ728:AQ729)","v":0},{"$f":"SUM(AR728:AR729)","v":0},{"$f":"SUM(AS728:AS729)","v":0},{"$f":"AT$1*SUM(AT728:AT729)","v":0},{"$f":"AU$1*SUM(AU728:AU729)","v":0},{"$f":"AV$1*SUM(AV728:AV729)","v":0},{"$f":"AW$1*SUM(AW728:AW729)","v":0},{"$f":"AX$1*SUM(AX728:AX729)","v":0},{"$f":"SUM(AY728:AY729)","v":0},null,{"$f":"SUM(BA728:BA729)","v":0},{"$f":"+BA730-'ROR-Model'!G730","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA731-'ROR-Model'!G731","v":0}]
[887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA732-'ROR-Model'!G732","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L228","v":-47319.368925163522},null,null,null,null,null,null,null,null,null,null,{"$f":"+'PIPELINE INTEGRITY'!G18*R1","v":688799.37333333865},{"$f":"'EDIT Amort Adj'!G714*$S$1","v":0},{"$f":"Pension!G714*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G714*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G714*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G714*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G714*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G714*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G714*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G714*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G714*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G714*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G714*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G714*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G714*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G714*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G714*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G714*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G714*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G714*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G714*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G714*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G714*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G714*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G714*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G714*$AQ$1","v":0},{"$f":"'Corp Charges '!G714*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F733:AX733)","v":641480.00440817513},null,{"$f":"SUM(AY733:AY733)","v":641480.00440817513},{"$f":"+BA733-'ROR-Model'!G733","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L229","v":74.04381464848484},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G715*$S$1","v":0},{"$f":"Pension!G715*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G715*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G715*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G715*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G715*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G715*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G715*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G715*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G715*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G715*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G715*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G715*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G715*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G715*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G715*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G715*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G715*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G715*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G715*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G715*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G715*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G715*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G715*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G715*$AQ$1","v":0},{"$f":"'Corp Charges '!G715*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F734:AX734)","v":74.04381464848484},null,{"$f":"SUM(AY734:AY734)","v":74.04381464848484},{"$f":"+BA734-'ROR-Model'!G734","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F733:F734)","v":0},{"$f":"SUM(G733:G734)","v":-47245.325110515041},{"$f":"H1*SUM(H733:H734)","v":0},{"$f":"SUM(I733:I734)","v":0},{"$f":"SUM(J733:J734)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q733:Q734)","v":0},{"$f":"SUM(R733:R734)","v":688799.37333333865},{"$f":"SUM(S733:S734)","v":0},{"$f":"SUM(T733:T734)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE733:AE734)","v":0},0,0,0,{"$f":"SUM(AI733:AI734)","v":0},0,0,0,0,{"$f":"SUM(AN733:AN734)","v":0},0,0,{"$f":"SUM(AQ733:AQ734)","v":0},{"$f":"SUM(AR733:AR734)","v":0},{"$f":"SUM(AS733:AS734)","v":0},{"$f":"AT$1*SUM(AT733:AT734)","v":0},{"$f":"AU$1*SUM(AU733:AU734)","v":0},{"$f":"AV$1*SUM(AV733:AV734)","v":0},{"$f":"AW$1*SUM(AW733:AW734)","v":0},{"$f":"AX$1*SUM(AX733:AX734)","v":0},{"$f":"SUM(AY733:AY734)","v":641554.04822282365},null,{"$f":"SUM(BA733:BA734)","v":641554.04822282365},{"$f":"+BA735-'ROR-Model'!G735","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA736-'ROR-Model'!G736","v":0}]
[888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA737-'ROR-Model'!G737","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L233","v":18933.155619839905},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G719*$S$1","v":0},{"$f":"Pension!G719*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G719*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G719*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G719*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G719*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G719*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G719*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G719*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G719*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G719*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G719*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G719*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G719*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G719*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G719*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G719*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G719*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G719*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G719*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G719*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G719*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G719*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G719*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G719*$AQ$1","v":0},{"$f":"'Corp Charges '!G719*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F738:AX738)","v":18933.155619839905},null,{"$f":"SUM(AY738:AY738)","v":18933.155619839905},{"$f":"+BA738-'ROR-Model'!G738","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L234","v":-3973.0402252799831},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G720*$S$1","v":0},{"$f":"Pension!G720*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G720*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G720*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G720*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G720*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G720*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G720*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G720*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G720*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G720*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G720*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G720*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G720*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G720*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G720*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G720*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G720*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G720*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G720*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G720*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G720*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G720*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G720*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G720*$AQ$1","v":0},{"$f":"'Corp Charges '!G720*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F739:AX739)","v":-3973.0402252799831},null,{"$f":"SUM(AY739:AY739)","v":-3973.0402252799831},{"$f":"+BA739-'ROR-Model'!G739","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F738:F739)","v":0},{"$f":"SUM(G738:G739)","v":14960.115394559922},{"$f":"H1*SUM(H738:H739)","v":0},{"$f":"SUM(I738:I739)","v":0},{"$f":"SUM(J738:J739)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q738:Q739)","v":0},{"$f":"SUM(R738:R739)","v":0},{"$f":"SUM(S738:S739)","v":0},{"$f":"SUM(T738:T739)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE738:AE739)","v":0},0,0,0,{"$f":"SUM(AI738:AI739)","v":0},0,0,0,0,{"$f":"SUM(AN738:AN739)","v":0},0,0,{"$f":"SUM(AQ738:AQ739)","v":0},{"$f":"SUM(AR738:AR739)","v":0},{"$f":"SUM(AS738:AS739)","v":0},{"$f":"AT$1*SUM(AT738:AT739)","v":0},{"$f":"AU$1*SUM(AU738:AU739)","v":0},{"$f":"AV$1*SUM(AV738:AV739)","v":0},{"$f":"AW$1*SUM(AW738:AW739)","v":0},{"$f":"AX$1*SUM(AX738:AX739)","v":0},{"$f":"SUM(AY738:AY739)","v":14960.115394559922},null,{"$f":"SUM(BA738:BA739)","v":14960.115394559922},{"$f":"+BA740-'ROR-Model'!G740","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA741-'ROR-Model'!G741","v":0}]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA742-'ROR-Model'!G742","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L238","v":57534.704960405827},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G724*$S$1","v":0},{"$f":"Pension!G724*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G724*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G724*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G724*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G724*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G724*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G724*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G724*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G724*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G724*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G724*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G724*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G724*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G724*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G724*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G724*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G724*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G724*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G724*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G724*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G724*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G724*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G724*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G724*$AQ$1","v":0},{"$f":"'Corp Charges '!G724*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F743:AX743)","v":57534.704960405827},null,{"$f":"SUM(AY743:AY743)","v":57534.704960405827},{"$f":"+BA743-'ROR-Model'!G743","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L239","v":1664.9071759508843},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G725*$S$1","v":0},{"$f":"Pension!G725*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G725*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G725*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G725*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G725*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G725*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G725*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G725*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G725*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G725*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G725*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G725*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G725*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G725*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G725*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G725*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G725*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G725*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G725*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G725*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G725*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G725*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G725*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G725*$AQ$1","v":0},{"$f":"'Corp Charges '!G725*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F744:AX744)","v":1664.9071759508843},null,{"$f":"SUM(AY744:AY744)","v":1664.9071759508843},{"$f":"+BA744-'ROR-Model'!G744","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F743:F744)","v":0},{"$f":"SUM(G743:G744)","v":59199.612136356707},{"$f":"H1*SUM(H743:H744)","v":0},{"$f":"SUM(I743:I744)","v":0},{"$f":"SUM(J743:J744)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q743:Q744)","v":0},{"$f":"SUM(R743:R744)","v":0},{"$f":"SUM(S743:S744)","v":0},{"$f":"SUM(T743:T744)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE743:AE744)","v":0},0,0,0,{"$f":"SUM(AI743:AI744)","v":0},0,0,0,0,{"$f":"SUM(AN743:AN744)","v":0},0,0,{"$f":"SUM(AQ743:AQ744)","v":0},{"$f":"SUM(AR743:AR744)","v":0},{"$f":"SUM(AS743:AS744)","v":0},{"$f":"AT$1*SUM(AT743:AT744)","v":0},{"$f":"AU$1*SUM(AU743:AU744)","v":0},{"$f":"AV$1*SUM(AV743:AV744)","v":0},{"$f":"AW$1*SUM(AW743:AW744)","v":0},{"$f":"AX$1*SUM(AX743:AX744)","v":0},{"$f":"SUM(AY743:AY744)","v":59199.612136356707},null,{"$f":"SUM(BA743:BA744)","v":59199.612136356707},{"$f":"+BA745-'ROR-Model'!G745","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA746-'ROR-Model'!G746","v":0}]
[892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA747-'ROR-Model'!G747","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L243","v":131337.7234076208},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G729*$S$1","v":0},{"$f":"Pension!G729*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G729*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G729*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G729*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G729*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G729*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G729*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G729*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G729*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G729*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G729*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G729*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G729*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G729*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G729*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G729*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G729*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G729*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G729*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G729*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G729*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G729*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G729*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G729*$AQ$1","v":0},{"$f":"'Corp Charges '!G729*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F748:AX748)","v":131337.7234076208},null,{"$f":"SUM(AY748:AY748)","v":131337.7234076208},{"$f":"+BA748-'ROR-Model'!G748","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L244","v":6767.8308293468581},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G730*$S$1","v":0},{"$f":"Pension!G730*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G730*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G730*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G730*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G730*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G730*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G730*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G730*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G730*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G730*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G730*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G730*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G730*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G730*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G730*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G730*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G730*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G730*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G730*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G730*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G730*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G730*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G730*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G730*$AQ$1","v":0},{"$f":"'Corp Charges '!G730*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F749:AX749)","v":6767.8308293468581},null,{"$f":"SUM(AY749:AY749)","v":6767.8308293468581},{"$f":"+BA749-'ROR-Model'!G749","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F748:F749)","v":0},{"$f":"SUM(G748:G749)","v":138105.55423696764},{"$f":"H1*SUM(H748:H749)","v":0},{"$f":"SUM(I748:I749)","v":0},{"$f":"SUM(J748:J749)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q748:Q749)","v":0},{"$f":"SUM(R748:R749)","v":0},{"$f":"SUM(S748:S749)","v":0},{"$f":"SUM(T748:T749)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE748:AE749)","v":0},0,0,0,{"$f":"SUM(AI748:AI749)","v":0},0,0,0,0,{"$f":"SUM(AN748:AN749)","v":0},0,0,{"$f":"SUM(AQ748:AQ749)","v":0},{"$f":"SUM(AR748:AR749)","v":0},{"$f":"SUM(AS748:AS749)","v":0},{"$f":"AT$1*SUM(AT748:AT749)","v":0},{"$f":"AU$1*SUM(AU748:AU749)","v":0},{"$f":"AV$1*SUM(AV748:AV749)","v":0},{"$f":"AW$1*SUM(AW748:AW749)","v":0},{"$f":"AX$1*SUM(AX748:AX749)","v":0},{"$f":"SUM(AY748:AY749)","v":138105.55423696764},null,{"$f":"SUM(BA748:BA749)","v":138105.55423696764},{"$f":"+BA750-'ROR-Model'!G750","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA751-'ROR-Model'!G751","v":0}]
[893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA752-'ROR-Model'!G752","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L248","v":97297.872898580041},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G734*$S$1","v":0},{"$f":"Pension!G734*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G734*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G734*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G734*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G734*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G734*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G734*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G734*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G734*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G734*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G734*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G734*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G734*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G734*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G734*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G734*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G734*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G734*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G734*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G734*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G734*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G734*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G734*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G734*$AQ$1","v":0},{"$f":"'Corp Charges '!G734*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F753:AX753)","v":97297.872898580041},null,{"$f":"SUM(AY753:AY753)","v":97297.872898580041},{"$f":"+BA753-'ROR-Model'!G753","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L249","v":11130.992560464903},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G735*$S$1","v":0},{"$f":"Pension!G735*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G735*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G735*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G735*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G735*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G735*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G735*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G735*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G735*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G735*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G735*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G735*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G735*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G735*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G735*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G735*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G735*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G735*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G735*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G735*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G735*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G735*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G735*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G735*$AQ$1","v":0},{"$f":"'Corp Charges '!G735*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F754:AX754)","v":11130.992560464903},null,{"$f":"SUM(AY754:AY754)","v":11130.992560464903},{"$f":"+BA754-'ROR-Model'!G754","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F753:F754)","v":0},{"$f":"SUM(G753:G754)","v":108428.86545904494},{"$f":"H1*SUM(H753:H754)","v":0},{"$f":"SUM(I753:I754)","v":0},{"$f":"SUM(J753:J754)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q753:Q754)","v":0},{"$f":"SUM(R753:R754)","v":0},{"$f":"SUM(S753:S754)","v":0},{"$f":"SUM(T753:T754)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE753:AE754)","v":0},0,0,0,{"$f":"SUM(AI753:AI754)","v":0},0,0,0,0,{"$f":"SUM(AN753:AN754)","v":0},0,0,{"$f":"SUM(AQ753:AQ754)","v":0},{"$f":"SUM(AR753:AR754)","v":0},{"$f":"SUM(AS753:AS754)","v":0},{"$f":"AT$1*SUM(AT753:AT754)","v":0},{"$f":"AU$1*SUM(AU753:AU754)","v":0},{"$f":"AV$1*SUM(AV753:AV754)","v":0},{"$f":"AW$1*SUM(AW753:AW754)","v":0},{"$f":"AX$1*SUM(AX753:AX754)","v":0},{"$f":"SUM(AY753:AY754)","v":108428.86545904494},null,{"$f":"SUM(BA753:BA754)","v":108428.86545904494},{"$f":"+BA755-'ROR-Model'!G755","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA756-'ROR-Model'!G756","v":0}]
[8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA757-'ROR-Model'!G757","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L253","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G739*$S$1","v":0},{"$f":"Pension!G739*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G739*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G739*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G739*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G739*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G739*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G739*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G739*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G739*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G739*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G739*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G739*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G739*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G739*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G739*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G739*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G739*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G739*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G739*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G739*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G739*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G739*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G739*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G739*$AQ$1","v":0},{"$f":"'Corp Charges '!G739*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F758:AX758)","v":0},null,{"$f":"SUM(AY758:AY758)","v":0},{"$f":"+BA758-'ROR-Model'!G758","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L254","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G740*$S$1","v":0},{"$f":"Pension!G740*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G740*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G740*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G740*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G740*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G740*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G740*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G740*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G740*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G740*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G740*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G740*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G740*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G740*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G740*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G740*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G740*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G740*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G740*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G740*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G740*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G740*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G740*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G740*$AQ$1","v":0},{"$f":"'Corp Charges '!G740*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F759:AX759)","v":0},null,{"$f":"SUM(AY759:AY759)","v":0},{"$f":"+BA759-'ROR-Model'!G759","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F758:F759)","v":0},{"$f":"SUM(G758:G759)","v":0},{"$f":"H1*SUM(H758:H759)","v":0},{"$f":"SUM(I758:I759)","v":0},{"$f":"SUM(J758:J759)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q758:Q759)","v":0},{"$f":"SUM(R758:R759)","v":0},{"$f":"SUM(S758:S759)","v":0},{"$f":"SUM(T758:T759)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE758:AE759)","v":0},0,0,0,{"$f":"SUM(AI758:AI759)","v":0},0,0,0,0,{"$f":"SUM(AN758:AN759)","v":0},0,0,{"$f":"SUM(AQ758:AQ759)","v":0},{"$f":"SUM(AR758:AR759)","v":0},{"$f":"SUM(AS758:AS759)","v":0},{"$f":"AT$1*SUM(AT758:AT759)","v":0},{"$f":"AU$1*SUM(AU758:AU759)","v":0},{"$f":"AV$1*SUM(AV758:AV759)","v":0},{"$f":"AW$1*SUM(AW758:AW759)","v":0},{"$f":"AX$1*SUM(AX758:AX759)","v":0},{"$f":"SUM(AY758:AY759)","v":0},null,{"$f":"SUM(BA758:BA759)","v":0},{"$f":"+BA760-'ROR-Model'!G760","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA761-'ROR-Model'!G761","v":0}]
[8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA762-'ROR-Model'!G762","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L258","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G744*$S$1","v":0},{"$f":"Pension!G744*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G744*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G744*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G744*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G744*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G744*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G744*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G744*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G744*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G744*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G744*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G744*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G744*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G744*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G744*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G744*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G744*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G744*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G744*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G744*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G744*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G744*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G744*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G744*$AQ$1","v":0},{"$f":"'Corp Charges '!G744*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F763:AX763)","v":0},null,{"$f":"SUM(AY763:AY763)","v":0},{"$f":"+BA763-'ROR-Model'!G763","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L259","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G745*$S$1","v":0},{"$f":"Pension!G745*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G745*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G745*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G745*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G745*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G745*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G745*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G745*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G745*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G745*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G745*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G745*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G745*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G745*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G745*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G745*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G745*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G745*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G745*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G745*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G745*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G745*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G745*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G745*$AQ$1","v":0},{"$f":"'Corp Charges '!G745*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F764:AX764)","v":0},null,{"$f":"SUM(AY764:AY764)","v":0},{"$f":"+BA764-'ROR-Model'!G764","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F763:F764)","v":0},{"$f":"SUM(G763:G764)","v":0},{"$f":"H1*SUM(H763:H764)","v":0},{"$f":"SUM(I763:I764)","v":0},{"$f":"SUM(J763:J764)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q763:Q764)","v":0},{"$f":"SUM(R763:R764)","v":0},{"$f":"SUM(S763:S764)","v":0},{"$f":"SUM(T763:T764)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE763:AE764)","v":0},0,0,0,{"$f":"SUM(AI763:AI764)","v":0},0,0,0,0,{"$f":"SUM(AN763:AN764)","v":0},0,0,{"$f":"SUM(AQ763:AQ764)","v":0},{"$f":"SUM(AR763:AR764)","v":0},{"$f":"SUM(AS763:AS764)","v":0},{"$f":"AT$1*SUM(AT763:AT764)","v":0},{"$f":"AU$1*SUM(AU763:AU764)","v":0},{"$f":"AV$1*SUM(AV763:AV764)","v":0},{"$f":"AW$1*SUM(AW763:AW764)","v":0},{"$f":"AX$1*SUM(AX763:AX764)","v":0},{"$f":"SUM(AY763:AY764)","v":0},null,{"$f":"SUM(BA763:BA764)","v":0},{"$f":"+BA765-'ROR-Model'!G765","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA766-'ROR-Model'!G766","v":0}]
["System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA767-'ROR-Model'!G767","v":0}]
[null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"F673+F678+F683+F688+F693+F698+F703+F708+F713+F718+F723+F728+F733+F738+F743+F748+F753+F758+F763","v":0},5556537.5264238417,{"$f":"H1*H673+H678+H683+H688+H693+H698+H703+H708+H713+H718+H723+H728+H733+H738+H743+H748+H753+H758+H763","v":0},{"$f":"I673+I678+I683+I688+I693+I698+I703+I708+I713+I718+I723+I728+I733+I738+I743+I748+I753+I758+I763","v":0},{"$f":"J673+J678+J683+J688+J693+J698+J703+J708+J713+J718+J723+J728+J733+J738+J743+J748+J753+J758+J763","v":0},0,0,0,0,0,0,{"$f":"Q673+Q678+Q683+Q688+Q693+Q698+Q703+Q708+Q713+Q718+Q723+Q728+Q733+Q738+Q743+Q748+Q753+Q758+Q763","v":0},{"$f":"R673+R678+R683+R688+R693+R698+R703+R708+R713+R718+R723+R728+R733+R738+R743+R748+R753+R758+R763","v":688799.37333333865},{"$f":"S673+S678+S683+S688+S693+S698+S703+S708+S713+S718+S723+S728+S733+S738+S743+S748+S753+S758+S763","v":0},{"$f":"T673+T678+T683+T688+T693+T698+T703+T708+T713+T718+T723+T728+T733+T738+T743+T748+T753+T758+T763","v":0},{"$f":"U673+U678+U683+U688+U693+U698+U703+U708+U713+U718+U723+U728+U733+U738+U743+U748+U753+U758+U763","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE673+AE678+AE683+AE688+AE693+AE698+AE703+AE708+AE713+AE718+AE723+AE728+AE733+AE738+AE743+AE748+AE753+AE758+AE763","v":0},0,0,0,{"$f":"AI673+AI678+AI683+AI688+AI693+AI698+AI703+AI708+AI713+AI718+AI723+AI728+AI733+AI738+AI743+AI748+AI753+AI758+AI763","v":0},0,0,0,0,{"$f":"AN673+AN678+AN683+AN688+AN693+AN698+AN703+AN708+AN713+AN718+AN723+AN728+AN733+AN738+AN743+AN748+AN753+AN758+AN763","v":0},0,0,{"$f":"AQ673+AQ678+AQ683+AQ688+AQ693+AQ698+AQ703+AQ708+AQ713+AQ718+AQ723+AQ728+AQ733+AQ738+AQ743+AQ748+AQ753+AQ758+AQ763","v":0},{"$f":"AR673+AR678+AR683+AR688+AR693+AR698+AR703+AR708+AR713+AR718+AR723+AR728+AR733+AR738+AR743+AR748+AR753+AR758+AR763","v":0},0,{"$f":"AT673+AT678+AT683+AT688+AT693+AT698+AT703+AT708+AT713+AT718+AT723+AT728+AT733+AT738+AT743+AT748+AT753+AT758+AT763","v":0},0,0,0,0,{"$f":"AY673+AY678+AY683+AY688+AY693+AY698+AY703+AY708+AY713+AY718+AY723+AY728+AY733+AY738+AY743+AY748+AY753+AY758+AY763","v":6245336.8997571804},null,{"$f":"BA673+BA678+BA683+BA688+BA693+BA698+BA703+BA708+BA713+BA718+BA723+BA728+BA733+BA738+BA743+BA748+BA753+BA758+BA763","v":6245336.8997571804},{"$f":"+BA768-'ROR-Model'!G768","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,null,0,317857.8866692509,{"$f":"H1*H674+H679+H684+H689+H694+H699+H704+H709+H714+H719+H724+H729+H734+H739+H744+H749+H754+H759+H764","v":0},{"$f":"I674+I679+I684+I689+I694+I699+I704+I709+I714+I719+I724+I729+I734+I739+I744+I749+I754+I759+I764","v":0},0,0,0,0,0,0,{"$f":"P674+P679+P684+P689+P694+P699+P704+P709+P714+P719+P724+P729+P734+P739+P744+P749+P754+P759+P764","v":0},{"$f":"Q674+Q679+Q684+Q689+Q694+Q699+Q704+Q709+Q714+Q719+Q724+Q729+Q734+Q739+Q744+Q749+Q754+Q759+Q764","v":0},{"$f":"R674+R679+R684+R689+R694+R699+R704+R709+R714+R719+R724+R729+R734+R739+R744+R749+R754+R759+R764","v":0},{"$f":"S674+S679+S684+S689+S694+S699+S704+S709+S714+S719+S724+S729+S734+S739+S744+S749+S754+S759+S764","v":0},{"$f":"T674+T679+T684+T689+T694+T699+T704+T709+T714+T719+T724+T729+T734+T739+T744+T749+T754+T759+T764","v":0},{"$f":"U674+U679+U684+U689+U694+U699+U704+U709+U714+U719+U724+U729+U734+U739+U744+U749+U754+U759+U764","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE674+AE679+AE684+AE689+AE694+AE699+AE704+AE709+AE714+AE719+AE724+AE729+AE734+AE739+AE744+AE749+AE754+AE759+AE764","v":0},0,0,0,{"$f":"AI674+AI679+AI684+AI689+AI694+AI699+AI704+AI709+AI714+AI719+AI724+AI729+AI734+AI739+AI744+AI749+AI754+AI759+AI764","v":0},0,0,0,0,{"$f":"AN674+AN679+AN684+AN689+AN694+AN699+AN704+AN709+AN714+AN719+AN724+AN729+AN734+AN739+AN744+AN749+AN754+AN759+AN764","v":0},0,0,{"$f":"AQ674+AQ679+AQ684+AQ689+AQ694+AQ699+AQ704+AQ709+AQ714+AQ719+AQ724+AQ729+AQ734+AQ739+AQ744+AQ749+AQ754+AQ759+AQ764","v":0},{"$f":"AR674+AR679+AR684+AR689+AR694+AR699+AR704+AR709+AR714+AR719+AR724+AR729+AR734+AR739+AR744+AR749+AR754+AR759+AR764","v":0},0,{"$f":"AT674+AT679+AT684+AT689+AT694+AT699+AT704+AT709+AT714+AT719+AT724+AT729+AT734+AT739+AT744+AT749+AT754+AT759+AT764","v":0},0,0,0,0,{"$f":"AY674+AY679+AY684+AY689+AY694+AY699+AY704+AY709+AY714+AY719+AY724+AY729+AY734+AY739+AY744+AY749+AY754+AY759+AY764","v":317857.8866692509},null,{"$f":"BA674+BA679+BA684+BA689+BA694+BA699+BA704+BA709+BA714+BA719+BA724+BA729+BA734+BA739+BA744+BA749+BA754+BA759+BA764","v":317857.8866692509},{"$f":"+BA769-'ROR-Model'!G769","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA770-'ROR-Model'!G770","v":0}]
[null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745+F750+F755+F760+F765","v":0},{"$f":"G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745+G750+G755+G760+G765","v":5874395.4130930929},{"$f":"H1*H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745+H750+H755+H760+H765","v":0},{"$f":"I675+I680+I685+I690+I695+I700+I705+I710+I715+I720+I725+I730+I735+I740+I745+I750+I755+I760+I765","v":0},{"$f":"J675+J680+J685+J690+J695+J700+J705+J710+J715+J720+J725+J730+J735+J740+J745+J750+J755+J760+J765","v":0},0,0,0,0,0,0,0,{"$f":"R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745+R750+R755+R760+R765","v":688799.37333333865},{"$f":"S675+S680+S685+S690+S695+S700+S705+S710+S715+S720+S725+S730+S735+S740+S745+S750+S755+S760+S765","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE675+AE680+AE685+AE690+AE695+AE700+AE705+AE710+AE715+AE720+AE725+AE730+AE735+AE740+AE745+AE750+AE755+AE760+AE765","v":0},0,0,0,{"$f":"AI675+AI680+AI685+AI690+AI695+AI700+AI705+AI710+AI715+AI720+AI725+AI730+AI735+AI740+AI745+AI750+AI755+AI760+AI765","v":0},0,0,0,0,{"$f":"AN675+AN680+AN685+AN690+AN695+AN700+AN705+AN710+AN715+AN720+AN725+AN730+AN735+AN740+AN745+AN750+AN755+AN760+AN765","v":0},0,0,{"$f":"AQ675+AQ680+AQ685+AQ690+AQ695+AQ700+AQ705+AQ710+AQ715+AQ720+AQ725+AQ730+AQ735+AQ740+AQ745+AQ750+AQ755+AQ760+AQ765","v":0},{"$f":"AR675+AR680+AR685+AR690+AR695+AR700+AR705+AR710+AR715+AR720+AR725+AR730+AR735+AR740+AR745+AR750+AR755+AR760+AR765","v":0},0,{"$f":"AT1*AT675+AT680+AT685+AT690+AT695+AT700+AT705+AT710+AT715+AT720+AT725+AT730+AT735+AT740+AT745+AT750+AT755+AT760+AT765","v":0},{"$f":"AU1*AU675+AU680+AU685+AU690+AU695+AU700+AU705+AU710+AU715+AU720+AU725+AU730+AU735+AU740+AU745+AU750+AU755+AU760+AU765","v":0},{"$f":"AV1*AV675+AV680+AV685+AV690+AV695+AV700+AV705+AV710+AV715+AV720+AV725+AV730+AV735+AV740+AV745+AV750+AV755+AV760+AV765","v":0},{"$f":"AW1*AW675+AW680+AW685+AW690+AW695+AW700+AW705+AW710+AW715+AW720+AW725+AW730+AW735+AW740+AW745+AW750+AW755+AW760+AW765","v":0},{"$f":"AX1*AX675+AX680+AX685+AX690+AX695+AX700+AX705+AX710+AX715+AX720+AX725+AX730+AX735+AX740+AX745+AX750+AX755+AX760+AX765","v":0},{"$f":"AY675+AY680+AY685+AY690+AY695+AY700+AY705+AY710+AY715+AY720+AY725+AY730+AY735+AY740+AY745+AY750+AY755+AY760+AY765","v":6563194.7864264315},null,{"$f":"BA675+BA680+BA685+BA690+BA695+BA700+BA705+BA710+BA715+BA720+BA725+BA730+BA735+BA740+BA745+BA750+BA755+BA760+BA765","v":6563194.7864264315},{"$f":"+BA771-'ROR-Model'!G771","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA772-'ROR-Model'!G772","v":0}]
["Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA773-'ROR-Model'!G773","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA774-'ROR-Model'!G774","v":0}]
[901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA775-'ROR-Model'!G775","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L271","v":101637.19126671902},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G757*$S$1","v":0},{"$f":"Pension!G757*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G757*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G757*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G757*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G757*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G757*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G757*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G757*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G757*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G757*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G757*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G757*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G757*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G757*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G757*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G757*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G757*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G757*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G757*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G757*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G757*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G757*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G757*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G757*$AQ$1","v":0},{"$f":"'Corp Charges '!G757*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F776:AX776)","v":101637.19126671902},null,{"$f":"SUM(AY776:AY776)","v":101637.19126671902},{"$f":"+BA776-'ROR-Model'!G776","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L272","v":2846.9162889682084},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G758*$S$1","v":0},{"$f":"Pension!G758*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G758*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G758*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G758*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G758*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G758*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G758*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G758*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G758*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G758*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G758*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G758*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G758*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G758*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G758*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G758*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G758*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G758*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G758*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G758*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G758*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G758*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G758*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G758*$AQ$1","v":0},{"$f":"'Corp Charges '!G758*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F777:AX777)","v":2846.9162889682084},null,{"$f":"SUM(AY777:AY777)","v":2846.9162889682084},{"$f":"+BA777-'ROR-Model'!G777","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F776:F777)","v":0},{"$f":"SUM(G776:G777)","v":104484.10755568722},{"$f":"H1*SUM(H776:H777)","v":0},{"$f":"SUM(I776:I777)","v":0},{"$f":"SUM(J776:J777)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q776:Q777)","v":0},{"$f":"SUM(R776:R777)","v":0},{"$f":"SUM(S776:S777)","v":0},{"$f":"SUM(T776:T777)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE776:AE777)","v":0},0,0,0,{"$f":"SUM(AI776:AI777)","v":0},0,0,0,0,{"$f":"SUM(AN776:AN777)","v":0},0,0,{"$f":"SUM(AQ776:AQ777)","v":0},{"$f":"SUM(AR776:AR777)","v":0},{"$f":"SUM(AS776:AS777)","v":0},{"$f":"AT$1*SUM(AT776:AT777)","v":0},{"$f":"AU$1*SUM(AU776:AU777)","v":0},{"$f":"AV$1*SUM(AV776:AV777)","v":0},{"$f":"AW$1*SUM(AW776:AW777)","v":0},{"$f":"AX$1*SUM(AX776:AX777)","v":0},{"$f":"SUM(AY776:AY777)","v":104484.10755568722},null,{"$f":"SUM(BA776:BA777)","v":104484.10755568722},{"$f":"+BA778-'ROR-Model'!G778","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA779-'ROR-Model'!G779","v":0}]
[902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA780-'ROR-Model'!G780","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L276","v":157444.30208805832},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G762*$S$1","v":0},{"$f":"Pension!G762*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G762*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G762*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G762*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G762*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G762*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G762*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G762*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G762*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G762*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G762*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G762*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G762*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G762*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G762*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G762*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G762*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G762*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G762*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G762*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G762*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G762*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G762*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G762*$AQ$1","v":0},{"$f":"'Corp Charges '!G762*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F781:AX781)","v":157444.30208805832},null,{"$f":"SUM(AY781:AY781)","v":157444.30208805832},{"$f":"+BA781-'ROR-Model'!G781","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L277","v":4870.389063394221},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G763*$S$1","v":0},{"$f":"Pension!G763*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G763*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G763*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G763*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G763*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G763*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G763*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G763*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G763*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G763*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G763*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G763*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G763*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G763*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G763*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G763*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G763*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G763*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G763*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G763*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G763*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G763*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G763*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G763*$AQ$1","v":0},{"$f":"'Corp Charges '!G763*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F782:AX782)","v":4870.389063394221},null,{"$f":"SUM(AY782:AY782)","v":4870.389063394221},{"$f":"+BA782-'ROR-Model'!G782","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F781:F782)","v":0},{"$f":"SUM(G781:G782)","v":162314.69115145254},{"$f":"H1*SUM(H781:H782)","v":0},{"$f":"SUM(I781:I782)","v":0},{"$f":"SUM(J781:J782)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q781:Q782)","v":0},{"$f":"SUM(R781:R782)","v":0},{"$f":"SUM(S781:S782)","v":0},{"$f":"SUM(T781:T782)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE781:AE782)","v":0},0,0,0,{"$f":"SUM(AI781:AI782)","v":0},0,0,0,0,{"$f":"SUM(AN781:AN782)","v":0},0,0,{"$f":"SUM(AQ781:AQ782)","v":0},{"$f":"SUM(AR781:AR782)","v":0},{"$f":"SUM(AS781:AS782)","v":0},{"$f":"AT$1*SUM(AT781:AT782)","v":0},{"$f":"AU$1*SUM(AU781:AU782)","v":0},{"$f":"AV$1*SUM(AV781:AV782)","v":0},{"$f":"AW$1*SUM(AW781:AW782)","v":0},{"$f":"AX$1*SUM(AX781:AX782)","v":0},{"$f":"SUM(AY781:AY782)","v":162314.69115145254},null,{"$f":"SUM(BA781:BA782)","v":162314.69115145254},{"$f":"+BA783-'ROR-Model'!G783","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA784-'ROR-Model'!G784","v":0}]
[9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA785-'ROR-Model'!G785","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L281","v":1441011.1346508916},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G767*$S$1","v":0},{"$f":"Pension!G767*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G767*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G767*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G767*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G767*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G767*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G767*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G767*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G767*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G767*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G767*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G767*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G767*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G767*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G767*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G767*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G767*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G767*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G767*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G767*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G767*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G767*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G767*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G767*$AQ$1","v":0},{"$f":"'Corp Charges '!G767*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F786:AX786)","v":1441011.1346508916},null,{"$f":"SUM(AY786:AY786)","v":1441011.1346508916},{"$f":"+BA786-'ROR-Model'!G786","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L282","v":40645.788563618204},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G768*$S$1","v":0},{"$f":"Pension!G768*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G768*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G768*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G768*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G768*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G768*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G768*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G768*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G768*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G768*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G768*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G768*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G768*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G768*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G768*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G768*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G768*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G768*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G768*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G768*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G768*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G768*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G768*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G768*$AQ$1","v":0},{"$f":"'Corp Charges '!G768*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F787:AX787)","v":40645.788563618204},null,{"$f":"SUM(AY787:AY787)","v":40645.788563618204},{"$f":"+BA787-'ROR-Model'!G787","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F786:F787)","v":0},{"$f":"SUM(G786:G787)","v":1481656.9232145099},{"$f":"H1*SUM(H786:H787)","v":0},{"$f":"SUM(I786:I787)","v":0},{"$f":"SUM(J786:J787)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q786:Q787)","v":0},{"$f":"SUM(R786:R787)","v":0},{"$f":"SUM(S786:S787)","v":0},{"$f":"SUM(T786:T787)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE786:AE787)","v":0},0,0,0,{"$f":"SUM(AI786:AI787)","v":0},0,0,0,0,{"$f":"SUM(AN786:AN787)","v":0},0,0,{"$f":"SUM(AQ786:AQ787)","v":0},{"$f":"SUM(AR786:AR787)","v":0},{"$f":"SUM(AS786:AS787)","v":0},{"$f":"AT$1*SUM(AT786:AT787)","v":0},{"$f":"AU$1*SUM(AU786:AU787)","v":0},{"$f":"AV$1*SUM(AV786:AV787)","v":0},{"$f":"AW$1*SUM(AW786:AW787)","v":0},{"$f":"AX$1*SUM(AX786:AX787)","v":0},{"$f":"SUM(AY786:AY787)","v":1481656.9232145099},null,{"$f":"SUM(BA786:BA787)","v":1481656.9232145099},{"$f":"+BA788-'ROR-Model'!G788","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA789-'ROR-Model'!G789","v":0}]
[9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA790-'ROR-Model'!G790","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L286","v":63840.948524536216},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G772*$S$1","v":0},{"$f":"Pension!G772*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G772*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G772*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G772*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G772*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G772*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G772*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G772*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G772*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G772*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G772*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G772*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G772*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G772*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G772*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G772*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G772*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G772*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G772*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G772*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G772*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G772*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G772*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G772*$AQ$1","v":0},{"$f":"'Corp Charges '!G772*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F791:AX791)","v":63840.948524536216},null,{"$f":"SUM(AY791:AY791)","v":63840.948524536216},{"$f":"+BA791-'ROR-Model'!G791","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L287","v":2225.8378682175789},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G773*$S$1","v":0},{"$f":"Pension!G773*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G773*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G773*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G773*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G773*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G773*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G773*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G773*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G773*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G773*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G773*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G773*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G773*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G773*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G773*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G773*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G773*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G773*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G773*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G773*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G773*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G773*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G773*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G773*$AQ$1","v":0},{"$f":"'Corp Charges '!G773*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F792:AX792)","v":2225.8378682175789},null,{"$f":"SUM(AY792:AY792)","v":2225.8378682175789},{"$f":"+BA792-'ROR-Model'!G792","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F791:F792)","v":0},{"$f":"SUM(G791:G792)","v":66066.786392753798},{"$f":"H1*SUM(H791:H792)","v":0},{"$f":"SUM(I791:I792)","v":0},{"$f":"SUM(J791:J792)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q791:Q792)","v":0},{"$f":"SUM(R791:R792)","v":0},{"$f":"SUM(S791:S792)","v":0},{"$f":"SUM(T791:T792)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE791:AE792)","v":0},0,0,0,{"$f":"SUM(AI791:AI792)","v":0},0,0,0,0,{"$f":"SUM(AN791:AN792)","v":0},0,0,{"$f":"SUM(AQ791:AQ792)","v":0},{"$f":"SUM(AR791:AR792)","v":0},{"$f":"SUM(AS791:AS792)","v":0},{"$f":"AT$1*SUM(AT791:AT792)","v":0},{"$f":"AU$1*SUM(AU791:AU792)","v":0},{"$f":"AV$1*SUM(AV791:AV792)","v":0},{"$f":"AW$1*SUM(AW791:AW792)","v":0},{"$f":"AX$1*SUM(AX791:AX792)","v":0},{"$f":"SUM(AY791:AY792)","v":66066.786392753798},null,{"$f":"SUM(BA791:BA792)","v":66066.786392753798},{"$f":"+BA793-'ROR-Model'!G793","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA794-'ROR-Model'!G794","v":0}]
[9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA795-'ROR-Model'!G795","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L291","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G777*$S$1","v":0},{"$f":"Pension!G777*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G777*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G777*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G777*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G777*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G777*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G777*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G777*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G777*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G777*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G777*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G777*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G777*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G777*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G777*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G777*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G777*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G777*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G777*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G777*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G777*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G777*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G777*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G777*$AQ$1","v":0},{"$f":"'Corp Charges '!G777*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F796:AX796)","v":0},null,{"$f":"SUM(AY796:AY796)","v":0},{"$f":"+BA796-'ROR-Model'!G796","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L292","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G778*$S$1","v":0},{"$f":"Pension!G778*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G778*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G778*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G778*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G778*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G778*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G778*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G778*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G778*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G778*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G778*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G778*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G778*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G778*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G778*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G778*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G778*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G778*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G778*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G778*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G778*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G778*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G778*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G778*$AQ$1","v":0},{"$f":"'Corp Charges '!G778*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F797:AX797)","v":0},null,{"$f":"SUM(AY797:AY797)","v":0},{"$f":"+BA797-'ROR-Model'!G797","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F796:F797)","v":0},{"$f":"SUM(G796:G797)","v":0},{"$f":"H1*SUM(H796:H797)","v":0},{"$f":"SUM(I796:I797)","v":0},{"$f":"SUM(J796:J797)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q796:Q797)","v":0},{"$f":"SUM(R796:R797)","v":0},{"$f":"SUM(S796:S797)","v":0},{"$f":"SUM(T796:T797)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE796:AE797)","v":0},0,0,0,{"$f":"SUM(AI796:AI797)","v":0},0,0,0,0,{"$f":"SUM(AN796:AN797)","v":0},0,0,{"$f":"SUM(AQ796:AQ797)","v":0},{"$f":"SUM(AR796:AR797)","v":0},{"$f":"SUM(AS796:AS797)","v":0},{"$f":"AT$1*SUM(AT796:AT797)","v":0},{"$f":"AU$1*SUM(AU796:AU797)","v":0},{"$f":"AV$1*SUM(AV796:AV797)","v":0},{"$f":"AW$1*SUM(AW796:AW797)","v":0},{"$f":"AX$1*SUM(AX796:AX797)","v":0},{"$f":"SUM(AY796:AY797)","v":0},null,{"$f":"SUM(BA796:BA797)","v":0},{"$f":"+BA798-'ROR-Model'!G798","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA799-'ROR-Model'!G799","v":0}]
["904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA800-'ROR-Model'!G800","v":0}]
[null,null,"Utah",null,{"$f":"E1*((E200+E229)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F200+F229)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L296","v":0},null,{"$f":"((I200+I229)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J200+J229)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},{"$f":"'Control Panel'!$F$22*(K200+K229)","v":0},{"$f":"'Utah Bad Debt'!G12*$L$1","v":-1758469.602580681},{"$f":"((M200+M229)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N200+N229)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O200+O229)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P200+P229)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q200+Q229)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R200+R229)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S200+S229)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T200+T229)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U200+U229)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V200+V229)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W200+W229)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X200+X229)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y200+Y229)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z200+Z229)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA200+AA229)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB200+AB229)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC200+AC229)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD200+AD229)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE200+AE229)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF200+AF229)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG200+AG229)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH200+AH229)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI200+AI229)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ200+AJ229)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK200+AK229)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL200+AL229)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM200+AM229)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN200+AN229)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO200+AO229)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP200+AP229)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ200+AQ229)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR200+AR229)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS200+AS229)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT200+AT229)+(AT$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU200+AU229)+(AU$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AU$1","v":0},{"$f":"((AV200+AV229)+(AV$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AV$1","v":0},{"$f":"((AW200+AW229)+(AW$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AW$1","v":0},{"$f":"'Control Panel'!$F$22*(AX200+AX229)","v":0},{"$f":"SUM(F801:AX801)","v":-1758469.602580681},null,{"$f":"SUM(AY801:AY801)","v":-1758469.602580681},{"$f":"+BA801-'ROR-Model'!G801","v":0}]
[null,null,"Wyoming",null,{"$f":"E1*((E323)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F323)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L297","v":0},null,{"$f":"((I323)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J323)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},{"$f":"'Control Panel'!F22*(K323+K353)","v":0},{"$f":"'Utah Bad Debt'!G13*L1","v":-397381.93241935631},{"$f":"((M323)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N323)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O323)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P323)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q323)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R323)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S323)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T323)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U323)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V323)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W323)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X323)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y323)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z323)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA323)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB323)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC323)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD323)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE323)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF323)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG323)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH323)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI323)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ323)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK323)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL323)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM323)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN323)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO323)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP323)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ323)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR323)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS323)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT323)+(AT$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU323)+(AU$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AU$1","v":0},{"$f":"((AV323)+(AV$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AV$1","v":0},{"$f":"((AW323)+(AW$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AW$1","v":0},{"$f":"'Control Panel'!$F$22*(AX323+AX353)","v":26.232958734084718},{"$f":"SUM(F802:AX802)","v":-397355.69946062221},null,{"$f":"SUM(AY802:AY802)","v":-397355.69946062221},{"$f":"+BA802-'ROR-Model'!G802","v":0}]
[null,null,"Total",null,{"$f":"E1*SUM(E801:E802)","v":0},{"$f":"SUM(F801:F802)","v":0},{"$f":"SUM(G801:G802)","v":0},{"$f":"H1*SUM(H801:H802)","v":0},{"$f":"SUM(I801:I802)","v":0},{"$f":"SUM(J801:J802)","v":0},0,-2155851.5350000374,0,0,0,0,{"$f":"SUM(Q801:Q802)","v":0},{"$f":"SUM(R801:R802)","v":0},{"$f":"SUM(S801:S802)","v":0},{"$f":"SUM(T801:T802)","v":0},{"$f":"SUM(U801:U802)","v":0},{"$f":"SUM(V801:V802)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$1*SUM(AX801:AX802)","v":26.232958734084718},{"$f":"SUM(AY801:AY802)","v":-2155825.3020413034},null,{"$f":"SUM(BA801:BA802)","v":-2155825.3020413034},{"$f":"+BA803-'ROR-Model'!G803","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA804-'ROR-Model'!G804","v":0}]
["904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA805-'ROR-Model'!G805","v":0}]
[null,null,"Utah",null,{"$f":"E6*((E205+E234)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F205+F234)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L301","v":0},null,{"$f":"((I205+I234)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J205+J234)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G24*$L$1","v":-208219.58000000002},{"$f":"((M205+M234)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N205+N234)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O205+O234)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P205+P234)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q205+Q234)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R205+R234)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S205+S234)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T205+T234)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U205+U234)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V205+V234)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W205+W234)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X205+X234)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y205+Y234)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z205+Z234)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA205+AA234)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB205+AB234)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC205+AC234)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD205+AD234)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE205+AE234)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF205+AF234)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG205+AG234)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH205+AH234)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI205+AI234)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ205+AJ234)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK205+AK234)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL205+AL234)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM205+AM234)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN205+AN234)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO205+AO234)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP205+AP234)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ205+AQ234)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR205+AR234)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS205+AS234)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT205+AT234)+(AT$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU205+AU234)+(AU$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AU$1","v":0},{"$f":"((AV205+AV234)+(AV$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AV$1","v":0},{"$f":"((AW205+AW234)+(AW$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AW$1","v":0},{"$f":"'Control Panel'!$F$22*(AX201+AX230)","v":94616.485547710399},{"$f":"SUM(F806:AX806)","v":-113603.09445228962},null,{"$f":"SUM(AY806:AY806)","v":-113603.09445228962},{"$f":"+BA806-'ROR-Model'!G806","v":0}]
[null,null,"Wyoming",null,{"$f":"E6*((E328)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F328)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L302","v":0},null,{"$f":"((I328)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J328)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G25*$L$1","v":0},{"$f":"((M328)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N328)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O328)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P328)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q328)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R328)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S328)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T328)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U328)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V328)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W328)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X328)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y328)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z328)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA328)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB328)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC328)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD328)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE328)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF328)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG328)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH328)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI328)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ328)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK328)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL328)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM328)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN328)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO328)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP328)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ328)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR328)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS328)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT328)+(AT$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU328)+(AU$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AU$1","v":0},{"$f":"((AV328)+(AV$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AV$1","v":0},{"$f":"((AW328)+(AW$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AW$1","v":0},{"$f":"'Control Panel'!$F$22*AX324","v":15.59114022156397},{"$f":"SUM(F807:AX807)","v":15.59114022156397},null,{"$f":"SUM(AY807:AY807)","v":15.59114022156397},{"$f":"+BA807-'ROR-Model'!G807","v":0}]
[null,null,"Total",null,{"$f":"E6*SUM(E806:E807)","v":0},{"$f":"SUM(F806:F807)","v":0},0,0,0,{"$f":"SUM(J806:J807)","v":0},0,-208219.58000000002,0,0,0,0,0,{"$f":"SUM(R806:R807)","v":0},{"$f":"SUM(S806:S807)","v":0},{"$f":"SUM(T806:T807)","v":0},{"$f":"SUM(U806:U807)","v":0},{"$f":"SUM(V806:V807)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$1*SUM(AX806:AX807)","v":94632.076687931956},{"$f":"SUM(AY806:AY807)","v":-113587.50331206806},null,{"$f":"SUM(BA806:BA807)","v":-113587.50331206806},{"$f":"+BA808-'ROR-Model'!G808","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA809-'ROR-Model'!G809","v":0}]
["904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA810-'ROR-Model'!G810","v":0}]
[null,null,"Utah",null,{"$f":"E11*((E210+E239)+(E$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F210+F239)+(F$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L306","v":0},null,{"$f":"((I210+I239)+(I$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J210+J239)+(J$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G29*$L$1","v":-2216277.5499999998},{"$f":"((M210+M239)+(M$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N210+N239)+(N$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O210+O239)+(O$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P210+P239)+(P$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q210+Q239)+(Q$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R210+R239)+(R$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S210+S239)+(S$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T210+T239)+(T$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U210+U239)+(U$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V210+V239)+(V$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W210+W239)+(W$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X210+X239)+(X$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y210+Y239)+(Y$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z210+Z239)+(Z$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA210+AA239)+(AA$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB210+AB239)+(AB$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC210+AC239)+(AC$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD210+AD239)+(AD$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE210+AE239)+(AE$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF210+AF239)+(AF$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG210+AG239)+(AG$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH210+AH239)+(AH$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI210+AI239)+(AI$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ210+AJ239)+(AJ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK210+AK239)+(AK$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL210+AL239)+(AL$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM210+AM239)+(AM$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN210+AN239)+(AN$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO210+AO239)+(AO$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP210+AP239)+(AP$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ210+AQ239)+(AQ$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR210+AR239)+(AR$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS210+AS239)+(AS$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT210+AT239)+(AT$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU210+AU239)+(AU$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AU$1","v":0},{"$f":"((AV210+AV239)+(AV$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AV$1","v":0},{"$f":"((AW210+AW239)+(AW$353*'ROR-Model'!$M$4))*'Control Panel'!$F$22*AW$1","v":0},{"$f":"'Control Panel'!$F$22*(AX202+AX231)","v":610439.66921070195},{"$f":"SUM(F811:AX811)","v":-1605837.8807892979},null,{"$f":"SUM(AY811:AY811)","v":-1605837.8807892979},{"$f":"+BA811-'ROR-Model'!G811","v":0}]
[null,null,"Wyoming",null,{"$f":"E11*((E333)+(E$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*E$1","v":0},{"$f":"((F333)+(F$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*F$1","v":0},{"$f":"$G$1*EXPENSES!L307","v":0},null,{"$f":"((I333)+(I$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*I$1","v":0},{"$f":"((J333)+(J$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*J$1","v":0},null,{"$f":"'Utah Bad Debt'!G30*$L$1","v":0},{"$f":"((M333)+(M$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*M$1","v":0},{"$f":"((N333)+(N$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*N$1","v":0},{"$f":"((O333)+(O$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*O$1","v":0},{"$f":"((P333)+(P$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*P$1","v":0},{"$f":"((Q333)+(Q$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Q$1","v":0},{"$f":"((R333)+(R$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*R$1","v":0},{"$f":"((S333)+(S$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*S$1","v":0},{"$f":"((T333)+(T$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*T$1","v":0},{"$f":"((U333)+(U$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*U$1","v":0},{"$f":"((V333)+(V$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*V$1","v":0},{"$f":"((W333)+(W$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*W$1","v":0},{"$f":"((X333)+(X$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*X$1","v":0},{"$f":"((Y333)+(Y$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Y$1","v":0},{"$f":"((Z333)+(Z$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*Z$1","v":0},{"$f":"((AA333)+(AA$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AA$1","v":0},{"$f":"((AB333)+(AB$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AB$1","v":0},{"$f":"((AC333)+(AC$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AC$1","v":0},{"$f":"((AD333)+(AD$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AD$1","v":0},{"$f":"((AE333)+(AE$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AE$1","v":0},{"$f":"((AF333)+(AF$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AF$1","v":0},{"$f":"((AG333)+(AG$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AG$1","v":0},{"$f":"((AH333)+(AH$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AH$1","v":0},{"$f":"((AI333)+(AI$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AI$1","v":0},{"$f":"((AJ333)+(AJ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AJ$1","v":0},{"$f":"((AK333)+(AK$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AK$1","v":0},{"$f":"((AL333)+(AL$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AL$1","v":0},{"$f":"((AM333)+(AM$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AM$1","v":0},{"$f":"((AN333)+(AN$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AN$1","v":0},{"$f":"((AO333)+(AO$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AO$1","v":0},{"$f":"((AP333)+(AP$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AP$1","v":0},{"$f":"((AQ333)+(AQ$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AQ$1","v":0},{"$f":"((AR333)+(AR$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AR$1","v":0},{"$f":"((AS333)+(AS$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AS$1","v":0},{"$f":"((AT333)+(AT$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AT$1","v":0},{"$f":"((AU333)+(AU$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AU$1","v":0},{"$f":"((AV333)+(AV$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AV$1","v":0},{"$f":"((AW333)+(AW$353*'ROR-Model'!$N$4))*'Control Panel'!$F$22*AW$1","v":0},{"$f":"'Control Panel'!$F$22*(AX325+AX326+AX354)","v":15459.97236738111},{"$f":"SUM(F812:AX812)","v":15459.97236738111},null,{"$f":"SUM(AY812:AY812)","v":15459.97236738111},{"$f":"+BA812-'ROR-Model'!G812","v":0}]
[null,null,"Total",null,{"$f":"E11*SUM(E811:E812)","v":0},{"$f":"SUM(F811:F812)","v":0},{"$f":"SUM(G811:G812)","v":0},{"$f":"H11*SUM(H811:H812)","v":0},{"$f":"SUM(I811:I812)","v":0},{"$f":"SUM(J811:J812)","v":0},0,-2216277.5499999998,0,0,0,0,0,{"$f":"SUM(R811:R812)","v":0},{"$f":"SUM(S811:S812)","v":0},{"$f":"SUM(T811:T812)","v":0},{"$f":"SUM(U811:U812)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AX$1*SUM(AX811:AX812)","v":625899.64157808304},{"$f":"SUM(AY811:AY812)","v":-1590377.9084219167},null,{"$f":"SUM(BA811:BA812)","v":-1590377.9084219167},{"$f":"+BA813-'ROR-Model'!G813","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA814-'ROR-Model'!G814","v":0}]
[905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA815-'ROR-Model'!G815","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L311","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G797*$S$1","v":0},{"$f":"Pension!G797*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G797*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G797*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G797*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G797*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G797*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G797*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G797*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G797*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G797*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G797*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G797*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G797*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G797*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G797*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G797*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G797*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G797*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G797*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G797*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G797*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G797*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G797*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G797*$AQ$1","v":0},{"$f":"'Corp Charges '!G797*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F816:AX816)","v":0},null,{"$f":"SUM(AY816:AY816)","v":0},{"$f":"+BA816-'ROR-Model'!G816","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L312","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G798*$S$1","v":0},{"$f":"Pension!G798*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G798*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G798*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G798*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G798*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G798*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G798*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G798*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G798*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G798*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G798*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G798*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G798*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G798*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G798*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G798*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G798*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G798*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G798*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G798*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G798*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G798*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G798*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G798*$AQ$1","v":0},{"$f":"'Corp Charges '!G798*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F817:AX817)","v":0},null,{"$f":"SUM(AY817:AY817)","v":0},{"$f":"+BA817-'ROR-Model'!G817","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F816:F817)","v":0},{"$f":"SUM(G816:G817)","v":0},{"$f":"H1*SUM(H816:H817)","v":0},{"$f":"SUM(I816:I817)","v":0},{"$f":"SUM(J816:J817)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q816:Q817)","v":0},{"$f":"SUM(R816:R817)","v":0},{"$f":"SUM(S816:S817)","v":0},{"$f":"SUM(T816:T817)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE816:AE817)","v":0},0,0,0,{"$f":"SUM(AI816:AI817)","v":0},0,0,0,0,{"$f":"SUM(AN816:AN817)","v":0},0,0,{"$f":"SUM(AQ816:AQ817)","v":0},{"$f":"SUM(AR816:AR817)","v":0},{"$f":"SUM(AS816:AS817)","v":0},{"$f":"AT$1*SUM(AT816:AT817)","v":0},{"$f":"AU$1*SUM(AU816:AU817)","v":0},{"$f":"AV$1*SUM(AV816:AV817)","v":0},{"$f":"AW$1*SUM(AW816:AW817)","v":0},{"$f":"AX$1*SUM(AX816:AX817)","v":0},{"$f":"SUM(AY816:AY817)","v":0},null,{"$f":"SUM(BA816:BA817)","v":0},{"$f":"+BA818-'ROR-Model'!G818","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA819-'ROR-Model'!G819","v":0}]
["System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA820-'ROR-Model'!G820","v":0}]
[null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"F776+F781+F786+F791+F796+F801+F816+F811+F806","v":0},{"$f":"G776+G781+G786+G791+G796+G801+G816+G811+G806","v":1763933.5765302051},0,0,0,0,-4182966.7325806809,{"$f":"M776+M781+M786+M791+M796+M801+M816+M811+M806","v":0},0,0,0,0,{"$f":"R776+R781+R786+R791+R796+R801+R816+R811+R806","v":0},{"$f":"S776+S781+S786+S791+S796+S801+S816+S811+S806","v":0},{"$f":"T776+T781+T786+T791+T796+T801+T816+T811+T806","v":0},{"$f":"U776+U781+U786+U791+U796+U801+U816+U811+U806","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE776+AE781+AE786+AE791+AE796+AE801+AE816+AE811+AE806","v":0},0,0,0,{"$f":"AI776+AI781+AI786+AI791+AI796+AI801+AI816+AI811+AI806","v":0},0,0,0,0,{"$f":"AN776+AN781+AN786+AN791+AN796+AN801+AN816+AN811+AN806","v":0},0,0,{"$f":"AQ776+AQ781+AQ786+AQ791+AQ796+AQ801+AQ816+AQ811+AQ806","v":0},{"$f":"AR776+AR781+AR786+AR791+AR796+AR801+AR816+AR811+AR806","v":0},0,{"$f":"AT776+AT781+AT786+AT791+AT796+AT801+AT816+AT811+AT806","v":0},0,0,0,705056.15475841239,{"$f":"AY776+AY781+AY786+AY791+AY796+AY801+AY816+AY806+AY811","v":-1713977.0012920634},null,{"$f":"BA776+BA781+BA786+BA791+BA796+BA801+BA816+BA806+BA811","v":-1713977.0012920634},{"$f":"+BA821-'ROR-Model'!G821","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"F777+F782+F787+F792+F797+F802+F817","v":0},{"$f":"G777+G782+G787+G792+G797+G802+G817","v":50588.931784198212},{"$f":"H1*H777+H782+H787+H792+H797+H802+H817","v":0},{"$f":"I777+I782+I787+I792+I797+I802+I817","v":0},{"$f":"J777+J782+J787+J792+J797+J802+J817","v":0},0,-397381.93241935631,0,0,0,{"$f":"P777+P782+P787+P792+P797+P802+P817","v":0},{"$f":"Q777+Q782+Q787+Q792+Q797+Q802+Q817","v":0},{"$f":"R777+R782+R787+R792+R797+R802+R817","v":0},{"$f":"S777+S782+S787+S792+S797+S802+S817","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE777+AE782+AE787+AE792+AE797+AE802+AE817","v":0},0,0,0,{"$f":"AI777+AI782+AI787+AI792+AI797+AI802+AI817","v":0},0,0,0,0,{"$f":"AN777+AN782+AN787+AN792+AN797+AN802+AN817","v":0},0,0,{"$f":"AQ777+AQ782+AQ787+AQ792+AQ797+AQ802+AQ817","v":0},{"$f":"AR777+AR782+AR787+AR792+AR797+AR802+AR817","v":0},0,{"$f":"AT777+AT782+AT787+AT792+AT797+AT802+AT817","v":0},0,0,0,{"$f":"AX777+AX782+AX787+AX792+AX797+AX802+1*AX807+1*AX812+AX817","v":15501.796466336758},{"$f":"AY777+AY782+AY787+AY792+AY797+AY802+AY817","v":-346766.767676424},null,{"$f":"BA777+BA782+BA787+BA792+BA797+BA802+BA817","v":-346766.767676424},{"$f":"+BA822-'ROR-Model'!G822","v":-15475.563507602667}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA823-'ROR-Model'!G823","v":0}]
[null,"System Total Customer Accounts Exp",null,null,null,{"$f":"F778+F783+F788+F793+F813+F808+F803+F818+F798","v":0},{"$f":"G778+G783+G788+G793+G813+G808+G803+G818+G798","v":1814522.5083144035},0,0,0,0,-4580348.6650000373,{"$f":"M778+M783+M788+M793+M813+M808+M803+M818+M798","v":0},0,0,0,0,{"$f":"R778+R783+R788+R793+R813+R808+R803+R818+R798","v":0},{"$f":"S778+S783+S788+S793+S813+S808+S803+S818+S798","v":0},{"$f":"T778+T783+T788+T793+T813+T808+T803+T818+T798","v":0},{"$f":"U778+U783+U788+U793+U813+U808+U803+U818+U798","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE778+AE783+AE788+AE793+AE813+AE808+AE803+AE818+AE798","v":0},0,0,0,{"$f":"AI778+AI783+AI788+AI793+AI813+AI808+AI803+AI818+AI798","v":0},0,0,0,0,{"$f":"AN778+AN783+AN788+AN793+AN813+AN808+AN803+AN818+AN798","v":0},0,0,{"$f":"AQ778+AQ783+AQ788+AQ793+AQ813+AQ808+AQ803+AQ818+AQ798","v":0},{"$f":"AR778+AR783+AR788+AR793+AR813+AR808+AR803+AR818+AR798","v":0},0,0,0,0,0,720557.95122474898,{"$f":"AY778+AY783+AY788+AY793+AY798+AY803+AY818+AY808+AY813","v":-2045268.2054608846},null,{"$f":"BA778+BA783+BA788+BA793+BA798+BA803+BA818+BA808+BA813","v":-2045268.2054608846},{"$f":"+BA824-'ROR-Model'!G824","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA825-'ROR-Model'!G825","v":0}]
["Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA826-'ROR-Model'!G826","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA827-'ROR-Model'!G827","v":0}]
[907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA828-'ROR-Model'!G828","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L325","v":63690.661897777696},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G810*$S$1","v":0},{"$f":"Pension!G810*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G810*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G810*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G810*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G810*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G810*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G810*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G810*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G810*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G810*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G810*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G810*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G810*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G810*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G810*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G810*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G810*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G810*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G810*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G810*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G810*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G810*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G810*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G810*$AQ$1","v":0},{"$f":"'Corp Charges '!G810*$AR$1","v":0},null,0,0,0,0,0,{"$f":"SUM(F829:AX829)","v":63690.661897777696},null,{"$f":"SUM(AY829:AY829)","v":63690.661897777696},{"$f":"+BA829-'ROR-Model'!G829","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L326","v":1792.4472396771635},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G811*$S$1","v":0},{"$f":"Pension!G811*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G811*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G811*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G811*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G811*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G811*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G811*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G811*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G811*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G811*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G811*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G811*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G811*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G811*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G811*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G811*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G811*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G811*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G811*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G811*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G811*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G811*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G811*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G811*$AQ$1","v":0},{"$f":"'Corp Charges '!G811*$AR$1","v":0},null,0,0,0,0,0,{"$f":"SUM(F830:AX830)","v":1792.4472396771635},null,{"$f":"SUM(AY830:AY830)","v":1792.4472396771635},{"$f":"+BA830-'ROR-Model'!G830","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F829:F830)","v":0},{"$f":"SUM(G829:G830)","v":65483.109137454856},{"$f":"H1*SUM(H829:H830)","v":0},{"$f":"SUM(I829:I830)","v":0},{"$f":"SUM(J829:J830)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q829:Q830)","v":0},{"$f":"SUM(R829:R830)","v":0},{"$f":"SUM(S829:S830)","v":0},{"$f":"SUM(T829:T830)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE829:AE830)","v":0},0,0,0,{"$f":"SUM(AI829:AI830)","v":0},0,0,0,0,{"$f":"SUM(AN829:AN830)","v":0},0,0,{"$f":"SUM(AQ829:AQ830)","v":0},{"$f":"SUM(AR829:AR830)","v":0},{"$f":"SUM(AS829:AS830)","v":0},{"$f":"AT$1*SUM(AT829:AT830)","v":0},{"$f":"AU$1*SUM(AU829:AU830)","v":0},{"$f":"AV$1*SUM(AV829:AV830)","v":0},{"$f":"AW$1*SUM(AW829:AW830)","v":0},{"$f":"AX$1*SUM(AX829:AX830)","v":0},{"$f":"SUM(AY829:AY830)","v":65483.109137454856},null,{"$f":"SUM(BA829:BA830)","v":65483.109137454856},{"$f":"+BA831-'ROR-Model'!G831","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA832-'ROR-Model'!G832","v":0}]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA833-'ROR-Model'!G833","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L330","v":720561.75970899686},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY & STEP ADJ'!H18","v":-22148556.803531196},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G815*$S$1","v":0},{"$f":"Pension!G815*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G815*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G815*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G815*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G815*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G815*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G815*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G815*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G815*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G815*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G815*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G815*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G815*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G815*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G815*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G815*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G815*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G815*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G815*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G815*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G815*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G815*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G815*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G815*$AQ$1","v":0},{"$f":"'Corp Charges '!G815*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F834:AX834)","v":-21427995.043822199},null,{"$f":"SUM(AY834:AY834)","v":-21427995.043822199},{"$f":"+BA834-'ROR-Model'!G834","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L331","v":3153.4312093963963},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY & STEP ADJ'!H19","v":-36603.513564099994},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G816*$S$1","v":0},{"$f":"Pension!G816*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G816*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G816*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G816*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G816*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G816*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G816*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G816*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G816*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G816*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G816*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G816*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G816*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G816*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G816*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G816*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G816*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G816*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G816*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G816*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G816*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G816*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G816*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G816*$AQ$1","v":0},{"$f":"'Corp Charges '!G816*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F835:AX835)","v":-33450.082354703598},null,{"$f":"SUM(AY835:AY835)","v":-33450.082354703598},{"$f":"+BA835-'ROR-Model'!G835","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F834:F835)","v":0},723715.1909183932,0,0,{"$f":"SUM(J834:J835)","v":0},-22185160.317095295,0,0,0,0,0,{"$f":"SUM(Q834:Q835)","v":0},{"$f":"SUM(R834:R835)","v":0},{"$f":"SUM(S834:S835)","v":0},{"$f":"SUM(T834:T835)","v":0},{"$f":"SUM(U834:U835)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE834:AE835)","v":0},0,0,0,{"$f":"SUM(AI834:AI835)","v":0},0,0,0,0,{"$f":"SUM(AN834:AN835)","v":0},0,0,{"$f":"SUM(AQ834:AQ835)","v":0},{"$f":"SUM(AR834:AR835)","v":0},{"$f":"SUM(AS834:AS835)","v":0},{"$f":"AT$1*SUM(AT834:AT835)","v":0},{"$f":"AU$1*SUM(AU834:AU835)","v":0},{"$f":"AV$1*SUM(AV834:AV835)","v":0},{"$f":"AW$1*SUM(AW834:AW835)","v":0},{"$f":"AX$1*SUM(AX834:AX835)","v":0},{"$f":"SUM(AY834:AY835)","v":-21461445.126176901},null,{"$f":"SUM(BA834:BA835)","v":-21461445.126176901},{"$f":"+BA836-'ROR-Model'!G836","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA837-'ROR-Model'!G837","v":0}]
[909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA838-'ROR-Model'!G838","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L335","v":-7994.1225638400065},null,null,null,null,null,null,null,{"$f":"Advertising!H26*O1","v":0},null,null,null,{"$f":"'EDIT Amort Adj'!G820*$S$1","v":0},{"$f":"Pension!G820*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G820*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G820*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G820*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G820*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G820*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G820*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G820*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G820*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G820*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G820*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G820*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G820*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G820*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G820*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G820*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G820*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G820*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G820*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G820*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G820*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G820*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G820*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G820*$AQ$1","v":0},{"$f":"'Corp Charges '!G820*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F839:AX839)","v":-7994.1225638400065},null,{"$f":"SUM(AY839:AY839)","v":-7994.1225638400065},{"$f":"+BA839-'ROR-Model'!G839","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L336","v":-315.42880488000083},null,null,null,null,null,null,null,{"$f":"Advertising!H27*O1","v":0},null,null,null,{"$f":"'EDIT Amort Adj'!G821*$S$1","v":0},{"$f":"Pension!G821*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G821*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G821*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G821*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G821*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G821*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G821*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G821*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G821*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G821*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G821*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G821*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G821*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G821*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G821*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G821*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G821*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G821*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G821*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G821*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G821*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G821*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G821*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G821*$AQ$1","v":0},{"$f":"'Corp Charges '!G821*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F840:AX840)","v":-315.42880488000083},null,{"$f":"SUM(AY840:AY840)","v":-315.42880488000083},{"$f":"+BA840-'ROR-Model'!G840","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F839:F840)","v":0},{"$f":"SUM(G839:G840)","v":-8309.5513687200073},{"$f":"H1*SUM(H839:H840)","v":0},{"$f":"SUM(I839:I840)","v":0},{"$f":"SUM(J839:J840)","v":0},0,0,0,0,{"$f":"SUM(O839:O840)","v":0},0,{"$f":"SUM(Q839:Q840)","v":0},{"$f":"SUM(R839:R840)","v":0},{"$f":"SUM(S839:S840)","v":0},{"$f":"SUM(T839:T840)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE839:AE840)","v":0},0,0,0,{"$f":"SUM(AI839:AI840)","v":0},0,0,0,0,{"$f":"SUM(AN839:AN840)","v":0},0,0,{"$f":"SUM(AQ839:AQ840)","v":0},{"$f":"SUM(AR839:AR840)","v":0},{"$f":"SUM(AS839:AS840)","v":0},{"$f":"AT$1*SUM(AT839:AT840)","v":0},{"$f":"AU$1*SUM(AU839:AU840)","v":0},{"$f":"AV$1*SUM(AV839:AV840)","v":0},{"$f":"AW$1*SUM(AW839:AW840)","v":0},{"$f":"AX$1*SUM(AX839:AX840)","v":0},{"$f":"SUM(AY839:AY840)","v":-8309.5513687200073},null,{"$f":"SUM(BA839:BA840)","v":-8309.5513687200073},{"$f":"+BA841-'ROR-Model'!G841","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA842-'ROR-Model'!G842","v":0}]
[910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA843-'ROR-Model'!G843","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L340","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G825*$S$1","v":0},{"$f":"Pension!G825*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G825*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G825*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G825*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G825*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G825*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G825*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G825*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G825*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G825*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G825*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G825*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G825*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G825*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G825*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G825*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G825*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G825*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G825*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G825*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G825*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G825*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G825*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G825*$AQ$1","v":0},{"$f":"'Corp Charges '!G825*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F844:AX844)","v":0},null,{"$f":"SUM(AY844:AY844)","v":0},{"$f":"+BA844-'ROR-Model'!G844","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L341","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G826*$S$1","v":0},{"$f":"Pension!G826*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G826*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G826*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G826*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G826*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G826*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G826*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G826*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G826*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G826*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G826*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G826*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G826*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G826*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G826*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G826*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G826*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G826*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G826*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G826*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G826*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G826*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G826*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G826*$AQ$1","v":0},{"$f":"'Corp Charges '!G826*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F845:AX845)","v":0},null,{"$f":"SUM(AY845:AY845)","v":0},{"$f":"+BA845-'ROR-Model'!G845","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F844:F845)","v":0},{"$f":"SUM(G844:G845)","v":0},{"$f":"H1*SUM(H844:H845)","v":0},{"$f":"SUM(I844:I845)","v":0},{"$f":"SUM(J844:J845)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q844:Q845)","v":0},{"$f":"SUM(R844:R845)","v":0},{"$f":"SUM(S844:S845)","v":0},{"$f":"SUM(T844:T845)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE844:AE845)","v":0},0,0,0,{"$f":"SUM(AI844:AI845)","v":0},0,0,0,0,{"$f":"SUM(AN844:AN845)","v":0},0,0,{"$f":"SUM(AQ844:AQ845)","v":0},{"$f":"SUM(AR844:AR845)","v":0},{"$f":"SUM(AS844:AS845)","v":0},{"$f":"AT$1*SUM(AT844:AT845)","v":0},{"$f":"AU$1*SUM(AU844:AU845)","v":0},{"$f":"AV$1*SUM(AV844:AV845)","v":0},{"$f":"AW$1*SUM(AW844:AW845)","v":0},{"$f":"AX$1*SUM(AX844:AX845)","v":0},{"$f":"SUM(AY844:AY845)","v":0},null,{"$f":"SUM(BA844:BA845)","v":0},{"$f":"+BA846-'ROR-Model'!G846","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA847-'ROR-Model'!G847","v":0}]
["System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA848-'ROR-Model'!G848","v":0}]
[null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"F829+F834+F839+F844","v":0},776258.29904293455,{"$f":"H829+H834+H839+H844","v":0},0,0,-22148556.803531196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ829+AQ834+AQ839+AQ844","v":0},{"$f":"AR829+AR834+AR839+AR844","v":0},0,{"$f":"AT829+AT834+AT839+AT844","v":0},0,0,0,0,{"$f":"AY829+AY834+AY839+AY844","v":-21372298.50448826},null,{"$f":"BA829+BA834+BA839+BA844","v":-21372298.50448826},{"$f":"+BA849-'ROR-Model'!G849","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,null,0,4630.4496441935589,{"$f":"H830+H835+H840+H845","v":0},0,0,-36603.513564099994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ830+AQ835+AQ840+AQ845","v":0},{"$f":"AR830+AR835+AR840+AR845","v":0},{"$f":"AS830+AS835+AS840+AS845","v":0},{"$f":"AT830+AT835+AT840+AT845","v":0},0,0,0,0,{"$f":"AY830+AY835+AY840+AY845","v":-31973.063919906435},null,{"$f":"BA830+BA835+BA840+BA845","v":-31973.063919906435},{"$f":"+BA850-'ROR-Model'!G850","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA851-'ROR-Model'!G851","v":0}]
[null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"F831+F836+F841+F846","v":0},{"$f":"G831+G836+G841+G846","v":780888.74868712807},{"$f":"H1*H831+H836+H841+H846","v":0},{"$f":"I1*I831+I836+I841+I846","v":0},0,-22185160.317095295,{"$f":"L831+L836+L841+L846","v":0},0,0,0,0,0,{"$f":"R831+R836+R841+R846","v":0},{"$f":"S831+S836+S841+S846","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE831+AE836+AE841+AE846","v":0},0,0,0,{"$f":"AI831+AI836+AI841+AI846","v":0},0,0,0,0,{"$f":"AN831+AN836+AN841+AN846","v":0},0,0,{"$f":"AQ831+AQ836+AQ841+AQ846","v":0},{"$f":"AR831+AR836+AR841+AR846","v":0},0,0,0,0,0,0,{"$f":"SUM(F852:AS852)","v":-21404271.568408165},null,{"$f":"SUM(AY852:AY852)","v":-21404271.568408165},{"$f":"+BA852-'ROR-Model'!G852","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA853-'ROR-Model'!G853","v":0}]
["Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA854-'ROR-Model'!G854","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA855-'ROR-Model'!G855","v":0}]
[920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA856-'ROR-Model'!G856","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L353","v":1610805.7441557627},null,null,null,null,null,{"$f":"Incentive!H22*M1","v":0},null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G838*$S$1","v":0},{"$f":"Pension!G838*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G838*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G838*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G838*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G838*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G838*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G838*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G838*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G838*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G838*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G838*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G838*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G838*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G838*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G838*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G838*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G838*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G838*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G838*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G838*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G838*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G838*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G838*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G838*$AQ$1","v":0},{"$f":"'Corp Charges '!G838*$AR$1","v":6126573.2158439755},{"$f":"'Labor Adjustment ROO'!G13*AS1","v":0},0,0,0,0,0,{"$f":"SUM(F857:AX857)","v":7737378.9599997383},null,{"$f":"SUM(AY857:AY857)","v":7737378.9599997383},{"$f":"+BA857-'ROR-Model'!G857","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L354","v":52192.325732963276},null,null,null,null,null,{"$f":"Incentive!H23*M1","v":0},null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G839*$S$1","v":0},{"$f":"Pension!G839*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G839*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G839*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G839*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G839*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G839*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G839*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G839*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G839*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G839*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G839*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G839*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G839*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G839*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G839*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G839*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G839*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G839*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G839*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G839*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G839*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G839*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G839*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G839*$AQ$1","v":0},{"$f":"'Corp Charges '!G839*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G14*AS1","v":0},0,0,0,0,0,{"$f":"SUM(F858:AX858)","v":52192.325732963276},null,{"$f":"SUM(AY858:AY858)","v":52192.325732963276},{"$f":"+BA858-'ROR-Model'!G858","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F857:F858)","v":0},{"$f":"SUM(G857:G858)","v":1662998.0698887259},{"$f":"H1*SUM(H857:H858)","v":0},{"$f":"SUM(I857:I858)","v":0},{"$f":"SUM(J857:J858)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q857:Q858)","v":0},{"$f":"SUM(R857:R858)","v":0},{"$f":"SUM(S857:S858)","v":0},{"$f":"SUM(T857:T858)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE857:AE858)","v":0},0,0,0,{"$f":"SUM(AI857:AI858)","v":0},0,0,0,0,{"$f":"SUM(AN857:AN858)","v":0},0,0,{"$f":"SUM(AQ857:AQ858)","v":0},{"$f":"SUM(AR857:AR858)","v":6126573.2158439755},0,{"$f":"AT$1*SUM(AT857:AT858)","v":0},{"$f":"AU$1*SUM(AU857:AU858)","v":0},{"$f":"AV$1*SUM(AV857:AV858)","v":0},{"$f":"AW$1*SUM(AW857:AW858)","v":0},{"$f":"AX$1*SUM(AX857:AX858)","v":0},{"$f":"SUM(F859:AT859)","v":7789571.2857327014},null,{"$f":"SUM(AY859:AY859)","v":7789571.2857327014},{"$f":"+BA859-'ROR-Model'!G859","v":0}]
[]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA861-'ROR-Model'!G860","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L357","v":103081.72473970242},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$14*$N$1","v":0},null,{"$f":"+Donations!L15*P1","v":-183037.69443359252},{"$f":"+'RESERVE ACCRUAL'!H25*Q1","v":-74439.618641495967},null,{"$f":"'EDIT Amort Adj'!G842*$S$1","v":0},{"$f":"Pension!G842*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G842*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G842*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G842*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G842*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G842*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G842*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G842*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G842*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G842*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G842*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G842*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G842*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G842*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G842*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G842*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G842*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G842*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G842*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G842*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G842*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G842*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G842*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G842*$AQ$1","v":0},{"$f":"'Corp Charges '!G842*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F862:AX862)","v":-154395.58833538607},null,{"$f":"SUM(AY862:AY862)","v":-154395.58833538607},{"$f":"+BA862-'ROR-Model'!G862","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L358","v":5374.2184526204655},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$15*$N$1","v":0},null,{"$f":"+Donations!L16*P1","v":-5152.7151408075242},{"$f":"+'RESERVE ACCRUAL'!H26*Q1","v":-2095.5582468240445},null,{"$f":"'EDIT Amort Adj'!G843*$S$1","v":0},{"$f":"Pension!G843*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G843*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G843*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G843*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G843*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G843*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G843*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G843*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G843*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G843*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G843*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G843*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G843*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G843*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G843*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G843*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G843*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G843*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G843*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G843*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G843*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G843*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G843*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G843*$AQ$1","v":0},{"$f":"'Corp Charges '!G843*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F863:AX863)","v":-1874.0549350111032},null,{"$f":"SUM(AY863:AY863)","v":-1874.0549350111032},{"$f":"+BA863-'ROR-Model'!G863","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F862:F863)","v":0},{"$f":"SUM(G862:G863)","v":108455.94319232288},{"$f":"H1*SUM(H862:H863)","v":0},{"$f":"SUM(I862:I863)","v":0},{"$f":"SUM(J862:J863)","v":0},0,0,0,0,0,-188190.40957440005,{"$f":"SUM(Q862:Q863)","v":-76535.176888320013},{"$f":"SUM(R862:R863)","v":0},{"$f":"SUM(S862:S863)","v":0},{"$f":"SUM(T862:T863)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE862:AE863)","v":0},0,0,0,{"$f":"SUM(AI862:AI863)","v":0},0,0,0,0,{"$f":"SUM(AN862:AN863)","v":0},0,0,{"$f":"SUM(AQ862:AQ863)","v":0},{"$f":"SUM(AR862:AR863)","v":0},null,{"$f":"AT$1*SUM(AT862:AT863)","v":0},{"$f":"AU$1*SUM(AU862:AU863)","v":0},{"$f":"AV$1*SUM(AV862:AV863)","v":0},{"$f":"AW$1*SUM(AW862:AW863)","v":0},{"$f":"AX$1*SUM(AX862:AX863)","v":0},{"$f":"SUM(F864:AS864)","v":-156269.64327039718},null,{"$f":"SUM(AY864:AY864)","v":-156269.64327039718},{"$f":"+BA864-'ROR-Model'!G864","v":0}]
[]
[922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA866-'ROR-Model'!G865","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L361","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G846*$S$1","v":0},{"$f":"Pension!G846*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G846*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G846*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G846*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G846*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G846*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G846*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G846*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G846*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G846*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G846*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G846*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G846*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G846*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G846*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G846*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G846*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G846*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G846*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G846*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G846*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G846*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G846*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G846*$AQ$1","v":0},{"$f":"'Corp Charges '!G846*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F867:AX867)","v":0},null,{"$f":"SUM(AY867:AY867)","v":0},{"$f":"+BA867-'ROR-Model'!G867","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L362","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G847*$S$1","v":0},{"$f":"Pension!G847*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G847*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G847*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G847*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G847*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G847*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G847*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G847*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G847*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G847*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G847*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G847*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G847*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G847*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G847*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G847*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G847*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G847*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G847*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G847*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G847*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G847*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G847*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G847*$AQ$1","v":0},{"$f":"'Corp Charges '!G847*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F868:AX868)","v":0},null,{"$f":"SUM(AY868:AY868)","v":0},{"$f":"+BA868-'ROR-Model'!G868","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F867:F868)","v":0},{"$f":"SUM(G867:G868)","v":0},{"$f":"H1*SUM(H867:H868)","v":0},{"$f":"SUM(I867:I868)","v":0},{"$f":"SUM(J867:J868)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q867:Q868)","v":0},{"$f":"SUM(R867:R868)","v":0},{"$f":"SUM(S867:S868)","v":0},{"$f":"SUM(T867:T868)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE867:AE868)","v":0},0,0,0,{"$f":"SUM(AI867:AI868)","v":0},0,0,0,0,{"$f":"SUM(AN867:AN868)","v":0},0,0,{"$f":"SUM(AQ867:AQ868)","v":0},{"$f":"SUM(AR867:AR868)","v":0},null,{"$f":"AT$1*SUM(AT867:AT868)","v":0},{"$f":"AU$1*SUM(AU867:AU868)","v":0},{"$f":"AV$1*SUM(AV867:AV868)","v":0},{"$f":"AW$1*SUM(AW867:AW868)","v":0},{"$f":"AX$1*SUM(AX867:AX868)","v":0},{"$f":"SUM(F869:AS869)","v":0},null,{"$f":"SUM(AY869:AY869)","v":0},{"$f":"+BA869-'ROR-Model'!G869","v":0}]
[]
[923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA871-'ROR-Model'!G870","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L365","v":2650113.2062245049},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G850*$S$1","v":0},{"$f":"Pension!G850*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G850*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G850*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G850*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G850*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G850*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G850*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G850*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G850*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G850*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G850*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G850*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G850*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G850*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G850*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G850*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G850*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G850*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G850*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G850*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G850*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G850*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G850*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G850*$AQ$1","v":0},{"$f":"'Corp Charges '!G850*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F872:AX872)","v":2650113.2062245049},null,{"$f":"SUM(AY872:AY872)","v":2650113.2062245049},{"$f":"+BA872-'ROR-Model'!G872","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L366","v":75453.425316345878},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G851*$S$1","v":0},{"$f":"Pension!G851*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G851*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G851*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G851*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G851*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G851*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G851*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G851*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G851*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G851*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G851*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G851*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G851*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G851*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G851*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G851*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G851*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G851*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G851*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G851*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G851*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G851*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G851*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G851*$AQ$1","v":0},{"$f":"'Corp Charges '!G851*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F873:AX873)","v":75453.425316345878},null,{"$f":"SUM(AY873:AY873)","v":75453.425316345878},{"$f":"+BA873-'ROR-Model'!G873","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F872:F873)","v":0},{"$f":"SUM(G872:G873)","v":2725566.6315408507},{"$f":"H1*SUM(H872:H873)","v":0},{"$f":"SUM(I872:I873)","v":0},{"$f":"SUM(J872:J873)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q872:Q873)","v":0},{"$f":"SUM(R872:R873)","v":0},{"$f":"SUM(S872:S873)","v":0},{"$f":"SUM(T872:T873)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE872:AE873)","v":0},0,0,0,{"$f":"SUM(AI872:AI873)","v":0},0,0,0,0,{"$f":"SUM(AN872:AN873)","v":0},0,0,{"$f":"SUM(AQ872:AQ873)","v":0},{"$f":"SUM(AR872:AR873)","v":0},null,{"$f":"AT$1*SUM(AT872:AT873)","v":0},{"$f":"AU$1*SUM(AU872:AU873)","v":0},{"$f":"AV$1*SUM(AV872:AV873)","v":0},{"$f":"AW$1*SUM(AW872:AW873)","v":0},{"$f":"AX$1*SUM(AX872:AX873)","v":0},{"$f":"SUM(F874:AS874)","v":2725566.6315408507},null,{"$f":"SUM(AY874:AY874)","v":2725566.6315408507},{"$f":"+BA874-'ROR-Model'!G874","v":0}]
[]
[924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA876-'ROR-Model'!G875","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L369","v":51893.670824799803},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G854*$S$1","v":0},{"$f":"Pension!G854*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G854*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G854*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G854*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G854*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G854*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G854*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G854*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G854*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G854*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G854*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G854*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G854*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G854*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G854*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G854*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G854*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G854*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G854*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G854*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G854*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G854*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G854*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G854*$AQ$1","v":0},{"$f":"'Corp Charges '!G854*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F877:AX877)","v":51893.670824799803},null,{"$f":"SUM(AY877:AY877)","v":51893.670824799803},{"$f":"+BA877-'ROR-Model'!G877","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L370","v":1770.9325308499901},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G855*$S$1","v":0},{"$f":"Pension!G855*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G855*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G855*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G855*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G855*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G855*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G855*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G855*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G855*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G855*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G855*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G855*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G855*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G855*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G855*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G855*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G855*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G855*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G855*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G855*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G855*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G855*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G855*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G855*$AQ$1","v":0},{"$f":"'Corp Charges '!G855*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F878:AX878)","v":1770.9325308499901},null,{"$f":"SUM(AY878:AY878)","v":1770.9325308499901},{"$f":"+BA878-'ROR-Model'!G878","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F877:F878)","v":0},{"$f":"SUM(G877:G878)","v":53664.603355649793},{"$f":"H1*SUM(H877:H878)","v":0},{"$f":"SUM(I877:I878)","v":0},{"$f":"SUM(J877:J878)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q877:Q878)","v":0},{"$f":"SUM(R877:R878)","v":0},{"$f":"SUM(S877:S878)","v":0},{"$f":"SUM(T877:T878)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE877:AE878)","v":0},0,0,0,{"$f":"SUM(AI877:AI878)","v":0},0,0,0,0,{"$f":"SUM(AN877:AN878)","v":0},0,0,{"$f":"SUM(AQ877:AQ878)","v":0},{"$f":"SUM(AR877:AR878)","v":0},null,{"$f":"AT$1*SUM(AT877:AT878)","v":0},{"$f":"AU$1*SUM(AU877:AU878)","v":0},{"$f":"AV$1*SUM(AV877:AV878)","v":0},{"$f":"AW$1*SUM(AW877:AW878)","v":0},{"$f":"AX$1*SUM(AX877:AX878)","v":0},{"$f":"SUM(F879:AS879)","v":53664.603355649793},null,{"$f":"SUM(AY879:AY879)","v":53664.603355649793},{"$f":"+BA879-'ROR-Model'!G879","v":0}]
[]
[925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA881-'ROR-Model'!G880","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L373","v":248187.78576860018},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G858*$S$1","v":0},{"$f":"Pension!G858*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G858*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G858*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G858*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G858*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G858*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G858*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G858*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G858*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G858*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G858*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G858*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G858*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G858*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G858*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G858*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G858*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G858*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G858*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G858*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G858*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G858*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G858*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G858*$AQ$1","v":0},{"$f":"'Corp Charges '!G858*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F882:AX882)","v":248187.78576860018},null,{"$f":"SUM(AY882:AY882)","v":248187.78576860018},{"$f":"+BA882-'ROR-Model'!G882","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L374","v":7565.5818283999979},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G859*$S$1","v":0},{"$f":"Pension!G859*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G859*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G859*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G859*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G859*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G859*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G859*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G859*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G859*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G859*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G859*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G859*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G859*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G859*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G859*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G859*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G859*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G859*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G859*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G859*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G859*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G859*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G859*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G859*$AQ$1","v":0},{"$f":"'Corp Charges '!G859*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F883:AX883)","v":7565.5818283999979},null,{"$f":"SUM(AY883:AY883)","v":7565.5818283999979},{"$f":"+BA883-'ROR-Model'!G883","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F882:F883)","v":0},{"$f":"SUM(G882:G883)","v":255753.36759700018},{"$f":"H1*SUM(H882:H883)","v":0},{"$f":"SUM(I882:I883)","v":0},{"$f":"SUM(J882:J883)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q882:Q883)","v":0},{"$f":"SUM(R882:R883)","v":0},{"$f":"SUM(S882:S883)","v":0},{"$f":"SUM(T882:T883)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE882:AE883)","v":0},0,0,0,{"$f":"SUM(AI882:AI883)","v":0},0,0,0,0,{"$f":"SUM(AN882:AN883)","v":0},0,0,{"$f":"SUM(AQ882:AQ883)","v":0},{"$f":"SUM(AR882:AR883)","v":0},null,{"$f":"AT$1*SUM(AT882:AT883)","v":0},{"$f":"AU$1*SUM(AU882:AU883)","v":0},{"$f":"AV$1*SUM(AV882:AV883)","v":0},{"$f":"AW$1*SUM(AW882:AW883)","v":0},{"$f":"AX$1*SUM(AX882:AX883)","v":0},{"$f":"SUM(F884:AS884)","v":255753.36759700018},null,{"$f":"SUM(AY884:AY884)","v":255753.36759700018},{"$f":"+BA884-'ROR-Model'!G884","v":0}]
[]
[926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA886-'ROR-Model'!G885","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L377","v":963230.09246927314},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G862*$S$1","v":0},{"$f":"Pension!G862*$T$1","v":3376645.4793681717},{"$f":"'Optional Adjustment 1'!G862*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G862*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G862*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G862*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G862*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G862*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G862*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G862*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G862*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G862*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G862*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G862*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G862*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G862*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G862*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G862*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G862*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G862*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G862*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G862*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G862*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G862*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G862*$AQ$1","v":0},{"$f":"'Corp Charges '!G862*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F887:AX887)","v":4339875.5718374448},null,{"$f":"SUM(AY887:AY887)","v":4339875.5718374448},{"$f":"+BA887-'ROR-Model'!G887","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L378","v":42774.777164606261},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G863*$S$1","v":0},{"$f":"Pension!G863*$T$1","v":96314.685033900445},{"$f":"'Optional Adjustment 1'!G863*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G863*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G863*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G863*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G863*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G863*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G863*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G863*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G863*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G863*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G863*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G863*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G863*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G863*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G863*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G863*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G863*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G863*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G863*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G863*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G863*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G863*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G863*$AQ$1","v":0},{"$f":"'Corp Charges '!G863*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F888:AX888)","v":139089.46219850669},null,{"$f":"SUM(AY888:AY888)","v":139089.46219850669},{"$f":"+BA888-'ROR-Model'!G888","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F887:F888)","v":0},{"$f":"SUM(G887:G888)","v":1006004.8696338794},{"$f":"H1*SUM(H887:H888)","v":0},{"$f":"SUM(I887:I888)","v":0},{"$f":"SUM(J887:J888)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q887:Q888)","v":0},{"$f":"SUM(R887:R888)","v":0},{"$f":"SUM(S887:S888)","v":0},{"$f":"SUM(T887:T888)","v":3472960.1644020723},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE887:AE888)","v":0},0,0,0,{"$f":"SUM(AI887:AI888)","v":0},0,0,0,0,{"$f":"SUM(AN887:AN888)","v":0},0,0,{"$f":"SUM(AQ887:AQ888)","v":0},{"$f":"SUM(AR887:AR888)","v":0},null,{"$f":"AT$1*SUM(AT887:AT888)","v":0},{"$f":"AU$1*SUM(AU887:AU888)","v":0},{"$f":"AV$1*SUM(AV887:AV888)","v":0},{"$f":"AW$1*SUM(AW887:AW888)","v":0},{"$f":"AX$1*SUM(AX887:AX888)","v":0},{"$f":"SUM(F889:AS889)","v":4478965.0340359518},null,{"$f":"SUM(AY889:AY889)","v":4478965.0340359518},{"$f":"+BA889-'ROR-Model'!G889","v":0}]
[]
["928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA891-'ROR-Model'!G890","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L381","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G866*$S$1","v":0},{"$f":"Pension!G866*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G866*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G866*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G866*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G866*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G866*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G866*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G866*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G866*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G866*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G866*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G866*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G866*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G866*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G866*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G866*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G866*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G866*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G866*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G866*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G866*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G866*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G866*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G866*$AQ$1","v":0},{"$f":"'Corp Charges '!G866*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F892:AX892)","v":0},null,{"$f":"SUM(AY892:AY892)","v":0},{"$f":"+BA892-'ROR-Model'!G892","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L382","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G867*$S$1","v":0},{"$f":"Pension!G867*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G867*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G867*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G867*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G867*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G867*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G867*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G867*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G867*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G867*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G867*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G867*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G867*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G867*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G867*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G867*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G867*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G867*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G867*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G867*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G867*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G867*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G867*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G867*$AQ$1","v":0},{"$f":"'Corp Charges '!G867*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F893:AX893)","v":0},null,{"$f":"SUM(AY893:AY893)","v":0},{"$f":"+BA893-'ROR-Model'!G893","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F892:F893)","v":0},{"$f":"SUM(G892:G893)","v":0},{"$f":"H1*SUM(H892:H893)","v":0},{"$f":"SUM(I892:I893)","v":0},{"$f":"SUM(J892:J893)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q892:Q893)","v":0},{"$f":"SUM(R892:R893)","v":0},{"$f":"SUM(S892:S893)","v":0},{"$f":"SUM(T892:T893)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE892:AE893)","v":0},0,0,0,{"$f":"SUM(AI892:AI893)","v":0},0,0,0,0,{"$f":"SUM(AN892:AN893)","v":0},0,0,{"$f":"SUM(AQ892:AQ893)","v":0},{"$f":"SUM(AR892:AR893)","v":0},null,{"$f":"AT$1*SUM(AT892:AT893)","v":0},{"$f":"AU$1*SUM(AU892:AU893)","v":0},{"$f":"AV$1*SUM(AV892:AV893)","v":0},{"$f":"AW$1*SUM(AW892:AW893)","v":0},{"$f":"AX$1*SUM(AX892:AX893)","v":0},{"$f":"SUM(F894:AS894)","v":0},null,{"$f":"SUM(AY894:AY894)","v":0},{"$f":"+BA894-'ROR-Model'!G894","v":0}]
[]
[9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA896-'ROR-Model'!G895","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L385","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G870*$S$1","v":0},{"$f":"Pension!G870*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G870*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G870*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G870*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G870*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G870*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G870*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G870*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G870*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G870*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G870*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G870*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G870*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G870*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G870*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G870*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G870*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G870*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G870*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G870*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G870*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G870*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G870*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G870*$AQ$1","v":0},{"$f":"'Corp Charges '!G870*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F897:AX897)","v":0},null,{"$f":"SUM(AY897:AY897)","v":0},{"$f":"+BA897-'ROR-Model'!G895","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L386","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G871*$S$1","v":0},{"$f":"Pension!G871*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G871*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G871*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G871*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G871*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G871*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G871*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G871*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G871*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G871*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G871*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G871*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G871*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G871*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G871*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G871*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G871*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G871*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G871*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G871*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G871*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G871*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G871*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G871*$AQ$1","v":0},{"$f":"'Corp Charges '!G871*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F898:AX898)","v":0},null,{"$f":"SUM(AY898:AY898)","v":0},{"$f":"+BA898-'ROR-Model'!G896","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F897:F898)","v":0},{"$f":"SUM(G897:G898)","v":0},{"$f":"H1*SUM(H897:H898)","v":0},{"$f":"SUM(I897:I898)","v":0},{"$f":"SUM(J897:J898)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q897:Q898)","v":0},{"$f":"SUM(R897:R898)","v":0},{"$f":"SUM(S897:S898)","v":0},{"$f":"SUM(T897:T898)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE897:AE898)","v":0},0,0,0,{"$f":"SUM(AI897:AI898)","v":0},0,0,0,0,{"$f":"SUM(AN897:AN898)","v":0},0,0,{"$f":"SUM(AQ897:AQ898)","v":0},{"$f":"SUM(AR897:AR898)","v":0},null,{"$f":"AT$1*SUM(AT897:AT898)","v":0},{"$f":"AU$1*SUM(AU897:AU898)","v":0},{"$f":"AV$1*SUM(AV897:AV898)","v":0},{"$f":"AW$1*SUM(AW897:AW898)","v":0},{"$f":"AX$1*SUM(AX897:AX898)","v":0},{"$f":"SUM(F899:AS899)","v":0},null,{"$f":"SUM(AY899:AY899)","v":0},{"$f":"+BA899-'ROR-Model'!G897","v":0}]
[]
[9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA901-'ROR-Model'!G898","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L389","v":76972.691678893752},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G874*$S$1","v":0},{"$f":"Pension!G874*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G874*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G874*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G874*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G874*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G874*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G874*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G874*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G874*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G874*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G874*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G874*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G874*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G874*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G874*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G874*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G874*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G874*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G874*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G874*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G874*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G874*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G874*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G874*$AQ$1","v":0},{"$f":"'Corp Charges '!G874*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F902:AX902)","v":76972.691678893752},null,{"$f":"SUM(AY902:AY902)","v":76972.691678893752},{"$f":"+BA902-'ROR-Model'!G902","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L390","v":1392.6234875919981},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G875*$S$1","v":0},{"$f":"Pension!G875*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G875*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G875*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G875*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G875*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G875*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G875*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G875*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G875*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G875*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G875*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G875*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G875*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G875*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G875*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G875*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G875*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G875*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G875*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G875*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G875*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G875*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G875*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G875*$AQ$1","v":0},{"$f":"'Corp Charges '!G875*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F903:AX903)","v":1392.6234875919981},null,{"$f":"SUM(AY903:AY903)","v":1392.6234875919981},{"$f":"+BA903-'ROR-Model'!G903","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F902:F903)","v":0},{"$f":"SUM(G902:G903)","v":78365.315166485758},{"$f":"H1*SUM(H902:H903)","v":0},{"$f":"SUM(I902:I903)","v":0},{"$f":"SUM(J902:J903)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q902:Q903)","v":0},{"$f":"SUM(R902:R903)","v":0},{"$f":"SUM(S902:S903)","v":0},{"$f":"SUM(T902:T903)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE902:AE903)","v":0},0,0,0,{"$f":"SUM(AI902:AI903)","v":0},0,0,0,0,{"$f":"SUM(AN902:AN903)","v":0},0,0,{"$f":"SUM(AQ902:AQ903)","v":0},{"$f":"SUM(AR902:AR903)","v":0},null,{"$f":"AT$1*SUM(AT902:AT903)","v":0},{"$f":"AU$1*SUM(AU902:AU903)","v":0},{"$f":"AV$1*SUM(AV902:AV903)","v":0},{"$f":"AW$1*SUM(AW902:AW903)","v":0},{"$f":"AX$1*SUM(AX902:AX903)","v":0},{"$f":"SUM(F904:AS904)","v":78365.315166485758},null,{"$f":"SUM(AY904:AY904)","v":78365.315166485758},{"$f":"+BA904-'ROR-Model'!G904","v":0}]
[]
[931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA906-'ROR-Model'!G905","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L393","v":112.34319719999985},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G878*$S$1","v":0},{"$f":"Pension!G878*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G878*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G878*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G878*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G878*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G878*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G878*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G878*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G878*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G878*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G878*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G878*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G878*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G878*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G878*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G878*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G878*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G878*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G878*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G878*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G878*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G878*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G878*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G878*$AQ$1","v":0},{"$f":"'Corp Charges '!G878*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F907:AX907)","v":112.34319719999985},null,{"$f":"SUM(AY907:AY907)","v":112.34319719999985},{"$f":"+BA907-'ROR-Model'!G907","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L394","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G879*$S$1","v":0},{"$f":"Pension!G879*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G879*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G879*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G879*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G879*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G879*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G879*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G879*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G879*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G879*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G879*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G879*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G879*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G879*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G879*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G879*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G879*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G879*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G879*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G879*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G879*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G879*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G879*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G879*$AQ$1","v":0},{"$f":"'Corp Charges '!G879*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F908:AX908)","v":0},null,{"$f":"SUM(AY908:AY908)","v":0},{"$f":"+BA908-'ROR-Model'!G908","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F907:F908)","v":0},{"$f":"SUM(G907:G908)","v":112.34319719999985},{"$f":"H1*SUM(H907:H908)","v":0},{"$f":"SUM(I907:I908)","v":0},{"$f":"SUM(J907:J908)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q907:Q908)","v":0},{"$f":"SUM(R907:R908)","v":0},{"$f":"SUM(S907:S908)","v":0},{"$f":"SUM(T907:T908)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE907:AE908)","v":0},0,0,0,{"$f":"SUM(AI907:AI908)","v":0},0,0,0,0,{"$f":"SUM(AN907:AN908)","v":0},0,0,{"$f":"SUM(AQ907:AQ908)","v":0},{"$f":"SUM(AR907:AR908)","v":0},null,{"$f":"AT$1*SUM(AT907:AT908)","v":0},{"$f":"AU$1*SUM(AU907:AU908)","v":0},{"$f":"AV$1*SUM(AV907:AV908)","v":0},{"$f":"AW$1*SUM(AW907:AW908)","v":0},{"$f":"AX$1*SUM(AX907:AX908)","v":0},{"$f":"SUM(F909:AS909)","v":112.34319719999985},null,{"$f":"SUM(AY909:AY909)","v":112.34319719999985},{"$f":"+BA909-'ROR-Model'!G909","v":0}]
[]
[935,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA911-'ROR-Model'!G900","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L397","v":130753.28907809826},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G882*$S$1","v":0},{"$f":"Pension!G882*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G882*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G882*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G882*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G882*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G882*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G882*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G882*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G882*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G882*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G882*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G882*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G882*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G882*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G882*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G882*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G882*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G882*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G882*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G882*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G882*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G882*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G882*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G882*$AQ$1","v":0},{"$f":"'Corp Charges '!G882*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F912:AX912)","v":130753.28907809826},null,{"$f":"SUM(AY912:AY912)","v":130753.28907809826},{"$f":"+BA912-'ROR-Model'!G912","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L398","v":12103.146428600827},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G883*$S$1","v":0},{"$f":"Pension!G883*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G883*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G883*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G883*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G883*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G883*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G883*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G883*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G883*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G883*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G883*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G883*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G883*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G883*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G883*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G883*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G883*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G883*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G883*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G883*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G883*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G883*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G883*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G883*$AQ$1","v":0},{"$f":"'Corp Charges '!G883*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F913:AX913)","v":12103.146428600827},null,{"$f":"SUM(AY913:AY913)","v":12103.146428600827},{"$f":"+BA913-'ROR-Model'!G913","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F912:F913)","v":0},{"$f":"SUM(G912:G913)","v":142856.43550669908},{"$f":"H1*SUM(H912:H913)","v":0},{"$f":"SUM(I912:I913)","v":0},{"$f":"SUM(J912:J913)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q912:Q913)","v":0},{"$f":"SUM(R912:R913)","v":0},{"$f":"SUM(S912:S913)","v":0},{"$f":"SUM(T912:T913)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE912:AE913)","v":0},0,0,0,{"$f":"SUM(AI912:AI913)","v":0},0,0,0,0,{"$f":"SUM(AN912:AN913)","v":0},0,0,{"$f":"SUM(AQ912:AQ913)","v":0},{"$f":"SUM(AR912:AR913)","v":0},null,{"$f":"AT$1*SUM(AT912:AT913)","v":0},{"$f":"AU$1*SUM(AU912:AU913)","v":0},{"$f":"AV$1*SUM(AV912:AV913)","v":0},{"$f":"AW$1*SUM(AW912:AW913)","v":0},{"$f":"AX$1*SUM(AX912:AX913)","v":0},{"$f":"SUM(F914:AS914)","v":142856.43550669908},null,{"$f":"SUM(AY914:AY914)","v":142856.43550669908},{"$f":"+BA914-'ROR-Model'!G914","v":0}]
[]
["System Total Administrative & General Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA916-'ROR-Model'!G915","v":0}]
[null,"Utah Administrative & General Exp",null,null,null,{"$f":"F857+F862+F867+F872+F877+F882+F887+F892+F897+F902+F907+F912","v":0},{"$f":"G857+G862+G867+G872+G877+G882+G887+G892+G897+G902+G907+G912","v":5835150.5481368359},{"$f":"H1*H857+H862+H867+H872+H877+H882+H887+H892+H897+H902+H907+H912","v":0},{"$f":"I857+I862+I867+I872+I877+I882+I887+I892+I897+I902+I907+I912","v":0},0,0,0,{"$f":"M857+M862+M867+M872+M877+M882+M887+M892+M897+M902+M907+M912","v":0},0,0,-183037.69443359252,-74439.618641495967,0,{"$f":"S857+S862+S867+S872+S877+S882+S887+S892+S897+S902+S907+S912","v":0},{"$f":"T857+T862+T867+T872+T877+T882+T887+T892+T897+T902+T907+T912","v":3376645.4793681717},{"$f":"U857+U862+U867+U872+U877+U882+U887+U892+U897+U902+U907+U912","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE857+AE862+AE867+AE872+AE877+AE882+AE887+AE892+AE897+AE902+AE907+AE912","v":0},0,0,0,{"$f":"AI857+AI862+AI867+AI872+AI877+AI882+AI887+AI892+AI897+AI902+AI907+AI912","v":0},0,0,0,0,{"$f":"AN857+AN862+AN867+AN872+AN877+AN882+AN887+AN892+AN897+AN902+AN907+AN912","v":0},0,0,{"$f":"AQ857+AQ862+AQ867+AQ872+AQ877+AQ882+AQ887+AQ892+AQ897+AQ902+AQ907+AQ912","v":0},{"$f":"AR857+AR862+AR867+AR872+AR877+AR882+AR887+AR892+AR897+AR902+AR907+AR912","v":6126573.2158439755},0,{"$f":"AT$1*AT857+AT862+AT867+AT872+AT877+AT882+AT887+AT892+AT897+AT902+AT907+AT912","v":0},0,0,0,0,{"$f":"SUM(F917:AX917)","v":15080891.930273894},null,{"$f":"SUM(AY917:AY917)","v":15080891.930273894},{"$f":"+BA917-'ROR-Model'!G917","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,null,{"$f":"F858+F863+F868+F873+F878+F883+F888+F893+F898+F903+F908+F913","v":0},{"$f":"G858+G863+G868+G873+G878+G883+G888+G893+G898+G903+G908+G913","v":198627.03094197871},{"$f":"H1*H858+H863+H868+H873+H878+H883+H888+H893+H898+H903+H908+H913","v":0},{"$f":"I858+I863+I868+I873+I878+I883+I888+I893+I898+I903+I908+I913","v":0},0,0,0,0,0,0,-5152.7151408075242,-2095.5582468240445,0,{"$f":"S858+S863+S868+S873+S878+S883+S888+S893+S898+S903+S908+S913","v":0},{"$f":"T858+T863+T868+T873+T878+T883+T888+T893+T898+T903+T908+T913","v":96314.685033900445},{"$f":"U858+U863+U868+U873+U878+U883+U888+U893+U898+U903+U908+U913","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE858+AE863+AE868+AE873+AE878+AE883+AE888+AE893+AE898+AE903+AE908+AE913","v":0},0,0,0,{"$f":"AI858+AI863+AI868+AI873+AI878+AI883+AI888+AI893+AI898+AI903+AI908+AI913","v":0},0,0,0,0,{"$f":"AN858+AN863+AN868+AN873+AN878+AN883+AN888+AN893+AN898+AN903+AN908+AN913","v":0},0,0,{"$f":"AQ858+AQ863+AQ868+AQ873+AQ878+AQ883+AQ888+AQ893+AQ898+AQ903+AQ908+AQ913","v":0},{"$f":"AR858+AR863+AR868+AR873+AR878+AR883+AR888+AR893+AR898+AR903+AR908+AR913","v":0},0,0,0,0,0,0,{"$f":"SUM(F918:AX918)","v":287693.44258824759},null,{"$f":"SUM(AY918:AY918)","v":287693.44258824759},{"$f":"+BA918-'ROR-Model'!G918","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,null,{"$f":"IF((F917+F918)=F914+F909+F904+F899+F894+F889+F884+F879+F874+F869+F864+F859,F917+F918,\"ERROR\")","v":0},{"$f":"G917+G918","v":6033777.5790788149},{"$f":"SUM(H917:H918)","v":0},{"$f":"SUM(I917:I918)","v":0},{"$f":"SUM(J917:J918)","v":0},0,0,0,0,0,-188190.40957440005,-76535.176888320013,{"$f":"SUM(R917:R918)","v":0},{"$f":"IF((S917+S918)=S914+S909+S904+S899+S894+S889+S884+S879+S874+S869+S864+S859,S917+S918,\"ERROR\")","v":0},{"$f":"IF((T917+T918)=T914+T909+T904+T899+T894+T889+T884+T879+T874+T869+T864+T859,T917+T918,\"ERROR\")","v":3472960.1644020723},0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AE917+AE918)=AE914+AE909+AE904+AE899+AE894+AE889+AE884+AE879+AE874+AE869+AE864+AE859,AE917+AE918,\"ERROR\")","v":0},0,0,0,{"$f":"IF((AI917+AI918)=AI914+AI909+AI904+AI899+AI894+AI889+AI884+AI879+AI874+AI869+AI864+AI859,AI917+AI918,\"ERROR\")","v":0},0,0,0,0,{"$f":"IF((AN917+AN918)=AN914+AN909+AN904+AN899+AN894+AN889+AN884+AN879+AN874+AN869+AN864+AN859,AN917+AN918,\"ERROR\")","v":0},0,0,0,6126573.2158439755,0,{"$f":"AT1*IF((AT917+AT918)=AT914+AT909+AT904+AT899+AT894+AT889+AT884+AT879+AT874+AT869+AT864+AT859,AT917+AT918,\"ERROR\")","v":0},{"$f":"AU1*IF((AU917+AU918)=AU914+AU909+AU904+AU899+AU894+AU889+AU884+AU879+AU874+AU869+AU864+AU859,AU917+AU918,\"ERROR\")","v":0},{"$f":"AV1*IF((AV917+AV918)=AV914+AV909+AV904+AV899+AV894+AV889+AV884+AV879+AV874+AV869+AV864+AV859,AV917+AV918,\"ERROR\")","v":0},{"$f":"AW1*IF((AW917+AW918)=AW914+AW909+AW904+AW899+AW894+AW889+AW884+AW879+AW874+AW869+AW864+AW859,AW917+AW918,\"ERROR\")","v":0},{"$f":"AX1*IF((AX917+AX918)=AX914+AX909+AX904+AX899+AX894+AX889+AX884+AX879+AX874+AX869+AX864+AX859,AX917+AX918,\"ERROR\")","v":0},{"$f":"SUM(F920:AX920)","v":15368585.372862143},null,{"$f":"SUM(AY920:AY920)","v":15368585.372862143},{"$f":"+BA920-'ROR-Model'!G920","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA922-'ROR-Model'!G910","v":0}]
[null,"Total Utility O&M Expenses",null,null,null,{"$f":"F649+F771+F824+F852+F920","v":0},{"$f":"G649+G771+G824+G852+G920","v":14399500.135630239},{"$f":"H1*H649+H771+H824+H852+H920","v":0},{"$f":"I649+I771+I824+I852+I920","v":0},{"$f":"J649+J771+J824+J852+J920","v":0},-22185160.317095295,{"$f":"L649+L771+L824+L852+L920","v":-4580348.6650000373},0,0,0,-188190.40957440005,-76535.176888320013,{"$f":"R649+R771+R824+R852+R920","v":688799.37333333865},{"$f":"S649+S771+S824+S852+S920","v":0},{"$f":"T649+T771+T824+T852+T920","v":3472960.1644020723},0,0,0,0,0,{"$f":"Z649+Z771+Z824+Z852+Z920","v":0},0,0,0,0,{"$f":"AE649+AE771+AE824+AE852+AE920","v":0},0,0,0,{"$f":"AI649+AI771+AI824+AI852+AI920","v":0},0,0,0,0,{"$f":"AN649+AN771+AN824+AN852+AN920","v":0},0,0,0,6126573.2158439755,0,{"$f":"AT1*AT649+AT771+AT824+AT852+AT920","v":0},{"$f":"AU1*AU649+AU771+AU824+AU852+AU920","v":0},{"$f":"AV1*AV649+AV771+AV824+AV852+AV920","v":0},{"$f":"AW1*AW649+AW771+AW824+AW852+AW920","v":0},{"$f":"AX1*AX650+AX771+AX824+AX852+AX920","v":720557.95122474898},{"$f":"SUM(F923:AX923)","v":-1621843.7281236788},null,{"$f":"SUM(AY923:AY923)","v":-1621843.7281236788},{"$f":"+BA923-'ROR-Model'!G923","v":-339929.74211285589}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"EXPENSES!L410*$G$1","v":-1163.4769500975381},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G900*$S$1","v":0},{"$f":"Pension!G900*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G900*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G900*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G900*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G900*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G900*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G900*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G900*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G900*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G900*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G900*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G900*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G900*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G900*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G900*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G900*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G900*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G900*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G900*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G900*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G900*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G900*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G900*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G900*$AQ$1","v":0},{"$f":"'Corp Charges '!G900*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F931:AX931)","v":-1163.4769500975381},null,{"$f":"SUM(AY931:AY931)","v":-1163.4769500975381},{"$f":"+BA931-'ROR-Model'!G931","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"EXPENSES!L411*$G$1","v":1294103.7511597159},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G901*$S$1","v":0},{"$f":"Pension!G901*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G901*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G901*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G901*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G901*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G901*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G901*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G901*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G901*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G901*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G901*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G901*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G901*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G901*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G901*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G901*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G901*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G901*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G901*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G901*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G901*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G901*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G901*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G901*$AQ$1","v":0},{"$f":"'Corp Charges '!G901*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F932:AX932)","v":1294103.7511597159},null,{"$f":"SUM(AY932:AY932)","v":1294103.7511597159},{"$f":"+BA932-'ROR-Model'!G932","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"EXPENSES!L412*$G$1","v":28184203.625307724},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G902*$S$1","v":0},{"$f":"Pension!G902*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G902*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G902*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G902*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G902*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G902*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G902*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G902*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G902*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G902*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G902*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G902*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G902*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G902*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G902*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G902*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G902*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G902*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G902*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G902*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G902*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G902*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G902*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G902*$AQ$1","v":0},{"$f":"'Corp Charges '!G902*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F933:AX933)","v":28184203.625307724},null,{"$f":"SUM(AY933:AY933)","v":28184203.625307724},{"$f":"+BA933-'ROR-Model'!G933","v":0}]
[null,null,"Storage",null,null,null,{"$f":"EXPENSES!L413*$G$1","v":5864508.5057795718},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F934:AX934)","v":5864508.5057795718},null,{"$f":"SUM(AY934:AY934)","v":5864508.5057795718},{"$f":"+BA934-'ROR-Model'!G934","v":0}]
[null,null,"General",null,null,null,{"$f":"EXPENSES!L414*$G$1","v":3955383.5411794372},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G903*$S$1","v":0},{"$f":"Pension!G903*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G903*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G903*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G903*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G903*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G903*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G903*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G903*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G903*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G903*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G903*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G903*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G903*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G903*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G903*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G903*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G903*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G903*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G903*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G903*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G903*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G903*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G903*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G903*$AQ$1","v":0},{"$f":"'Corp Charges '!G903*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F935:AX935)","v":3955383.5411794372},null,{"$f":"SUM(AY935:AY935)","v":3955383.5411794372},{"$f":"+BA935-'ROR-Model'!G935","v":0}]
[null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(F931:F935)","v":0},{"$f":"SUM(G931:G935)","v":39297035.946476355},{"$f":"H1*SUM(H931:H935)","v":0},{"$f":"SUM(I931:I935)","v":0},{"$f":"SUM(J931:J935)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q931:Q935)","v":0},{"$f":"SUM(R931:R935)","v":0},{"$f":"SUM(S931:S935)","v":0},{"$f":"SUM(T931:T935)","v":0},{"$f":"SUM(U931:U935)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE931:AE935)","v":0},0,0,0,{"$f":"SUM(AI931:AI935)","v":0},0,0,0,0,{"$f":"SUM(AN931:AN935)","v":0},0,0,{"$f":"SUM(AQ931:AQ935)","v":0},{"$f":"SUM(AR931:AR935)","v":0},{"$f":"SUM(AS931:AS935)","v":0},{"$f":"AT$1*SUM(AT931:AT935)","v":0},{"$f":"AU$1*SUM(AU931:AU935)","v":0},{"$f":"AV$1*SUM(AV931:AV935)","v":0},{"$f":"AW$1*SUM(AW931:AW935)","v":0},{"$f":"AX$1*SUM(AX931:AX935)","v":0},{"$f":"SUM(AY931:AY935)","v":39297035.946476355},null,{"$f":"SUM(BA931:BA935)","v":39297035.946476355},{"$f":"+BA936-'ROR-Model'!G936","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA937-'ROR-Model'!G924","v":0}]
[404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA938-'ROR-Model'!G925","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L418*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G907*$S$1","v":0},{"$f":"Pension!G907*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G907*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G907*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G907*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G907*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G907*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G907*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G907*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G907*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G907*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G907*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G907*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G907*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G907*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G907*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G907*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G907*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G907*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G907*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G907*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G907*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G907*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G907*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G907*$AQ$1","v":0},{"$f":"'Corp Charges '!G907*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F939:AX939)","v":0},null,{"$f":"SUM(AY939:AY939)","v":0},{"$f":"+BA939-'ROR-Model'!G939","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L419*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G908*$S$1","v":0},{"$f":"Pension!G908*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G908*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G908*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G908*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G908*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G908*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G908*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G908*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G908*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G908*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G908*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G908*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G908*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G908*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G908*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G908*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G908*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G908*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G908*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G908*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G908*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G908*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G908*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G908*$AQ$1","v":0},{"$f":"'Corp Charges '!G908*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F940:AX940)","v":0},null,{"$f":"SUM(AY940:AY940)","v":0},{"$f":"+BA940-'ROR-Model'!G940","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L420*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G909*$S$1","v":0},{"$f":"Pension!G909*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G909*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G909*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G909*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G909*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G909*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G909*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G909*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G909*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G909*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G909*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G909*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G909*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G909*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G909*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G909*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G909*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G909*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G909*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G909*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G909*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G909*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G909*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G909*$AQ$1","v":0},{"$f":"'Corp Charges '!G909*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F941:AX941)","v":0},null,{"$f":"SUM(AY941:AY941)","v":0},{"$f":"+BA941-'ROR-Model'!G941","v":0}]
[null,null,"Storage",null,null,null,{"$f":"+EXPENSES!L421*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F942:AX942)","v":0},null,{"$f":"SUM(AY942:AY942)","v":0},{"$f":"+BA942-'ROR-Model'!G942","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L422*G1","v":7054602.443040682},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G910*$S$1","v":0},{"$f":"Pension!G910*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G910*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G910*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G910*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G910*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G910*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G910*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G910*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G910*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G910*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G910*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G910*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G910*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G910*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G910*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G910*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G910*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G910*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G910*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G910*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G910*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G910*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G910*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G910*$AQ$1","v":0},{"$f":"'Corp Charges '!G910*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F943:AX943)","v":7054602.443040682},null,{"$f":"SUM(AY943:AY943)","v":7054602.443040682},{"$f":"+BA943-'ROR-Model'!G929","v":7054602.443040682}]
[null,null,"Total Amortization Expense",null,null,{"$f":"SUM(F939:F943)","v":0},{"$f":"SUM(G939:G943)","v":7054602.443040682},null,{"$f":"SUM(I939:I943)","v":0},{"$f":"SUM(J939:J943)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q939:Q943)","v":0},{"$f":"SUM(R939:R943)","v":0},{"$f":"SUM(S939:S943)","v":0},{"$f":"SUM(T939:T943)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE939:AE943)","v":0},0,0,0,{"$f":"SUM(AI939:AI943)","v":0},0,0,0,0,{"$f":"SUM(AN939:AN943)","v":0},0,0,{"$f":"SUM(AQ939:AQ943)","v":0},{"$f":"SUM(AR939:AR943)","v":0},{"$f":"SUM(AS939:AS943)","v":0},{"$f":"AT$1*SUM(AT939:AT943)","v":0},{"$f":"AU$1*SUM(AU939:AU943)","v":0},{"$f":"AV$1*SUM(AV939:AV943)","v":0},{"$f":"AW$1*SUM(AW939:AW943)","v":0},{"$f":"AX$1*SUM(AX939:AX943)","v":0},{"$f":"SUM(AY939:AY943)","v":7054602.443040682},null,{"$f":"SUM(BA939:BA943)","v":7054602.443040682},{"$f":"+BA944-'ROR-Model'!G944","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA945-'ROR-Model'!G945","v":0}]
[null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"F936+F944","v":0},{"$f":"G936+G944","v":46351638.389517039},{"$f":"H1*+H936+H944","v":0},{"$f":"I936+I944","v":0},{"$f":"J936+J944","v":0},0,0,0,0,0,0,0,{"$f":"R936+R944","v":0},{"$f":"S936+S944","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AE936+AE944","v":0},0,0,0,{"$f":"AI936+AI944","v":0},0,0,0,0,{"$f":"AN936+AN944","v":0},0,0,{"$f":"AQ936+AQ944","v":0},{"$f":"AR936+AR944","v":0},{"$f":"AS936+AS944","v":0},{"$f":"AT1*AT936+AT944","v":0},{"$f":"AU1*AU936+AU944","v":0},{"$f":"AV1*AV936+AV944","v":0},{"$f":"AW1*AW936+AW944","v":0},{"$f":"AX1*AX936+AX944","v":0},{"$f":"SUM(F946:AS946)","v":46351638.389517039},null,{"$f":"SUM(AY946:AY946)","v":46351638.389517039},{"$f":"+BA946-'ROR-Model'!G946","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA947-'ROR-Model'!G947","v":0}]
["Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA948-'ROR-Model'!G948","v":0}]
[408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA949-'ROR-Model'!G949","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L429*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G917*$S$1","v":0},{"$f":"Pension!G917*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G917*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G917*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G917*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G917*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G917*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G917*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G917*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G917*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G917*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G917*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G917*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G917*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G917*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G917*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G917*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G917*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G917*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G917*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G917*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G917*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G917*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G917*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G917*$AQ$1","v":0},{"$f":"'Corp Charges '!G917*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F950:AX950)","v":0},null,{"$f":"SUM(AY950:AY950)","v":0},{"$f":"+BA950-'ROR-Model'!G950","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L430*G1","v":189686.48131213244},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G918*$S$1","v":0},{"$f":"Pension!G918*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G918*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G918*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G918*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G918*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G918*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G918*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G918*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G918*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G918*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G918*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G918*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G918*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G918*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G918*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G918*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G918*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G918*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G918*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G918*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G918*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G918*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G918*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G918*$AQ$1","v":0},{"$f":"'Corp Charges '!G918*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F951:AX951)","v":189686.48131213244},null,{"$f":"SUM(AY951:AY951)","v":189686.48131213244},{"$f":"+BA951-'ROR-Model'!G951","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L431*G1","v":4808703.6334239803},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G919*$S$1","v":0},{"$f":"Pension!G919*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G919*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G919*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G919*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G919*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G919*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G919*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G919*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G919*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G919*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G919*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G919*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G919*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G919*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G919*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G919*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G919*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G919*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G919*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G919*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G919*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G919*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G919*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G919*$AQ$1","v":0},{"$f":"'Corp Charges '!G919*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F952:AX952)","v":4808703.6334239803},null,{"$f":"SUM(AY952:AY952)","v":4808703.6334239803},{"$f":"+BA952-'ROR-Model'!G952","v":0}]
[null,null,"Storage",null,null,null,{"$f":"+EXPENSES!L432*G2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F953:AX953)","v":0},null,{"$f":"SUM(AY953:AY953)","v":0},{"$f":"+BA953-'ROR-Model'!G953","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L433*G1","v":549915.55131647643},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G920*$S$1","v":0},{"$f":"Pension!G920*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G920*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G920*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G920*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G920*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G920*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G920*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G920*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G920*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G920*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G920*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G920*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G920*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G920*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G920*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G920*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G920*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G920*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G920*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G920*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G920*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G920*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G920*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G920*$AQ$1","v":0},{"$f":"'Corp Charges '!G920*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F954:AX954)","v":549915.55131647643},null,{"$f":"SUM(AY954:AY954)","v":549915.55131647643},{"$f":"+BA954-'ROR-Model'!G954","v":0}]
[null,null,"Total Other Taxes",null,null,{"$f":"SUM(F950:F954)","v":0},{"$f":"SUM(G949:G954)","v":5548305.6660525892},{"$f":"H1*SUM(H950:H954)","v":0},{"$f":"SUM(I950:I954)","v":0},{"$f":"SUM(J950:J954)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q950:Q954)","v":0},{"$f":"SUM(R950:R954)","v":0},{"$f":"SUM(S950:S954)","v":0},{"$f":"SUM(T950:T954)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE950:AE954)","v":0},0,0,0,{"$f":"SUM(AI950:AI954)","v":0},0,0,0,0,{"$f":"SUM(AN950:AN954)","v":0},0,0,{"$f":"SUM(AQ950:AQ954)","v":0},{"$f":"SUM(AR950:AR954)","v":0},{"$f":"SUM(AS950:AS954)","v":0},{"$f":"AT1*SUM(AT950:AT954)","v":0},{"$f":"AU1*SUM(AU950:AU954)","v":0},{"$f":"AV1*SUM(AV950:AV954)","v":0},{"$f":"AW1*SUM(AW950:AW954)","v":0},{"$f":"AX1*SUM(AX950:AX954)","v":0},{"$f":"SUM(AY950:AY954)","v":5548305.6660525892},null,{"$f":"SUM(BA950:BA954)","v":5548305.6660525892},{"$f":"+BA955-'ROR-Model'!G955","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA956-'ROR-Model'!G956","v":0}]
[4090,"Income Taxes - Federal",null,null,null,{"$f":"((F512)-(F639+F923+F946+F955-F959))*Taxes!$P$18","v":0},{"$f":"((G512)-(G640+G923+G946+G955-G959))*Taxes!$P$23","v":-16210253.068931717},{"$f":"((H512)-(H639+H923+H946+H955-H959))*Taxes!$P$18","v":780539.65822438046},{"$f":"((I512)-(I639+I923+I946+I955-I959))*Taxes!$P$18","v":0},{"$f":"((J512)-(J639+J923+J946+J955-J959))*Taxes!$P$18","v":0},{"$f":"((K512)-(K640+K923+K946+K955-K959))*Taxes!$P$23","v":5424284.7357485173},{"$f":"((L512)-(L639+L923+L946+L955-L959))*Taxes!$P$23","v":1119897.9404634195},{"$f":"((M512)-(M639+M923+M946+M955-M959))*Taxes!$P$23","v":0},{"$f":"((N512)-(N639+N923+N946+N955-N959))*Taxes!$P$23","v":0},{"$f":"((O512)-(O639+O923+O946+O955-O959))*Taxes!$P$23","v":0},{"$f":"((P512)-(P639+P923+P946+P955-P959))*Taxes!$P$23","v":46012.665740444521},{"$f":"((Q512)-(Q639+Q923+Q946+Q955-Q959))*Taxes!$P$23","v":18712.895728917701},{"$f":"((R512)-(R639+R923+R946+R955-R959))*Taxes!$P$23","v":-168411.851587393},{"$f":"((S512)-(S639+S923+S946+S955-S959))*Taxes!$P$23","v":1254466.7448306086},{"$f":"((T512)-(T639+T923+T946+T955-T959))*Taxes!$P$23","v":-849140.80125499528},{"$f":"((U512)-(U639+U923+U946+U955-U959))*Taxes!$P$18","v":0},{"$f":"((V512)-(V639+V923+V946+V955-V959))*Taxes!$P$18","v":0},{"$f":"((W512)-(W639+W923+W946+W955-W959))*Taxes!$P$18","v":0},{"$f":"((X512)-(X639+X923+X946+X955-X959))*Taxes!$P$18","v":0},{"$f":"((Y512)-(Y639+Y923+Y946+Y955-Y959))*Taxes!$P$18","v":0},{"$f":"((Z512)-(Z639+Z923+Z946+Z955-Z959))*Taxes!$P$18","v":0},{"$f":"((AA512)-(AA639+AA923+AA946+AA955-AA959))*Taxes!$P$18","v":0},{"$f":"((AB512)-(AB639+AB923+AB946+AB955-AB959))*Taxes!$P$18","v":0},{"$f":"((AC512)-(AC639+AC923+AC946+AC955-AC959))*Taxes!$P$18","v":0},{"$f":"((AD512)-(AD639+AD923+AD946+AD955-AD959))*Taxes!$P$18","v":0},{"$f":"((AE512)-(AE639+AE923+AE946+AE955-AE959))*Taxes!$P$18","v":0},{"$f":"((AF512)-(AF639+AF923+AF946+AF955-AF959))*Taxes!$P$18","v":0},{"$f":"((AG512)-(AG639+AG923+AG946+AG955-AG959))*Taxes!$P$18","v":0},{"$f":"((AH512)-(AH639+AH923+AH946+AH955-AH959))*Taxes!$P$18","v":0},{"$f":"((AI512)-(AI639+AI923+AI946+AI955-AI959))*Taxes!$P$18","v":0},{"$f":"((AJ512)-(AJ639+AJ923+AJ946+AJ955-AJ959))*Taxes!$P$18","v":0},{"$f":"((AK512)-(AK639+AK923+AK946+AK955-AK959))*Taxes!$P$18","v":0},{"$f":"((AL512)-(AL639+AL923+AL946+AL955-AL959))*Taxes!$P$18","v":0},{"$f":"((AM512)-(AM639+AM923+AM946+AM955-AM959))*Taxes!$P$18","v":0},{"$f":"((AN512)-(AN639+AN923+AN946+AN955-AN959))*Taxes!$P$18","v":0},{"$f":"((AO512)-(AO639+AO923+AO946+AO955-AO959))*Taxes!$P$18","v":0},{"$f":"((AP512)-(AP639+AP923+AP946+AP955-AP959))*Taxes!$P$18","v":0},{"$f":"((AQ512)-(AQ639+AQ923+AQ946+AQ955-AQ959))*Taxes!$P$23","v":0},{"$f":"((AR512)-(AR639+AR923+AR946+AR955-AR959))*Taxes!$P$18","v":-267557.43865024828},{"$f":"((AS512)-(AS639+AS923+AS946+AS955-AS959))*Taxes!$P$23","v":0},{"$f":"((AT512)-(AT639+AT923+AT946+AT955-AT959))*Taxes!$P$18","v":0},{"$f":"((AU512)-(AU639+AU923+AU946+AU955-AU959))*Taxes!$P$18","v":0},{"$f":"((AV512)-(AV639+AV923+AV946+AV955-AV959))*Taxes!$P$18","v":0},{"$f":"((AW512)-(AW639+AW923+AW946+AW955-AW959))*Taxes!$P$18","v":0},{"$f":"((AX512)-(AX640+AX923+AX946+AX955-AX959))*Taxes!$P$23","v":61947634.115314029},{"$f":"SUM(F957:AX957)","v":53096185.595625967},null,{"$f":"SUM(AY957:AY957)","v":53096185.595625967},{"$f":"+BA957-'ROR-Model'!G957","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA958-'ROR-Model'!G958","v":0}]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"+EXPENSES!L438*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G925*$S$1","v":0},{"$f":"Pension!G925*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G925*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G925*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G925*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G925*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G925*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G925*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G925*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G925*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G925*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G925*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G925*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G925*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G925*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G925*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G925*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G925*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G925*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G925*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G925*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G925*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G925*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G925*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G925*$AQ$1","v":0},{"$f":"'Corp Charges '!G925*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F959:AX959)","v":0},null,{"$f":"SUM(AY959:AY959)","v":0},{"$f":"+BA959-'ROR-Model'!G959","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA960-'ROR-Model'!G960","v":0}]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"+EXPENSES!L440*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G927*$S$1","v":0},{"$f":"Pension!G927*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G927*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G927*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G927*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G927*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G927*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G927*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G927*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G927*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G927*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G927*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G927*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G927*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G927*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G927*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G927*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G927*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G927*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G927*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G927*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G927*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G927*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G927*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G927*$AQ$1","v":0},{"$f":"'Corp Charges '!G927*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F961:AX961)","v":0},null,{"$f":"SUM(AY961:AY961)","v":0},{"$f":"+BA961-'ROR-Model'!G961","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA962-'ROR-Model'!G962","v":0}]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"+EXPENSES!L442*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G929*$S$1","v":0},{"$f":"Pension!G929*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G929*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G929*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G929*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G929*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G929*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G929*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G929*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G929*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G929*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G929*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G929*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G929*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G929*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G929*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G929*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G929*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G929*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G929*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G929*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G929*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G929*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G929*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G929*$AQ$1","v":0},{"$f":"'Corp Charges '!G929*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F963:AX963)","v":0},null,{"$f":"SUM(AY963:AY963)","v":0},{"$f":"+BA963-'ROR-Model'!G963","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA964-'ROR-Model'!G964","v":0}]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"+EXPENSES!L444*G1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G931*$S$1","v":0},{"$f":"Pension!G931*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G931*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G931*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G931*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G931*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G931*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G931*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G931*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G931*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G931*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G931*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G931*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G931*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G931*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G931*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G931*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G931*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G931*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G931*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G931*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G931*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G931*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G931*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G931*$AQ$1","v":0},{"$f":"'Corp Charges '!G931*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F965:AX965)","v":0},null,{"$f":"SUM(AY965:AY965)","v":0},{"$f":"+BA965-'ROR-Model'!G965","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA966-'ROR-Model'!G966","v":0}]
[null,"Total Tax Expenses",null,null,null,{"$f":"F955+F957+F959+F961+F963+F965","v":0},{"$f":"G955+G957+G959+G961+G963+G965","v":-10661947.402879128},{"$f":"H955+H957+H959+H961+H963+H965","v":780539.65822438046},{"$f":"I955+I957+I959+I961+I963+I965","v":0},0,5424284.7357485173,1119897.9404634195,0,0,0,46012.665740444521,18712.895728917701,{"$f":"R955+R957+R959+R961+R963+R965","v":-168411.851587393},{"$f":"S955+S957+S959+S961+S963+S965","v":1254466.7448306086},-849140.80125499528,{"$f":"U955+U957+U959+U961+U963+U965","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE955+AE957+AE959+AE961+AE963+AE965","v":0},0,0,0,{"$f":"AI955+AI957+AI959+AI961+AI963+AI965","v":0},0,0,0,0,{"$f":"AN955+AN957+AN959+AN961+AN963+AN965","v":0},0,0,{"$f":"AQ955+AQ957+AQ959+AQ961+AQ963+AQ965","v":0},{"$f":"AR955+AR957+AR959+AR961+AR963+AR965","v":-267557.43865024828},0,0,0,0,0,61947634.115314029,{"$f":"SUM(F967:AX967)","v":58644491.261678554},null,{"$f":"SUM(AY967:AY967)","v":58644491.261678554},{"$f":"+BA967-'ROR-Model'!G971","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"F946+F967","v":0},{"$f":"G1*G946+G967","v":35689690.986637913},{"$f":"H1*H946+H967","v":780539.65822438046},{"$f":"I946+I967","v":0},{"$f":"J946+J967","v":0},5424284.7357485173,1119897.9404634195,0,0,0,46012.665740444521,18712.895728917701,{"$f":"R946+R967","v":-168411.851587393},{"$f":"S946+S967","v":1254466.7448306086},-849140.80125499528,0,0,0,0,0,0,0,0,0,0,{"$f":"AE946+AE967","v":0},0,0,0,{"$f":"AI946+AI967","v":0},0,0,0,0,{"$f":"AN946+AN967","v":0},0,0,{"$f":"AQ946+AQ967","v":0},{"$f":"AR946+AR967","v":-267557.43865024828},0,0,0,0,0,61947634.115314029,{"$f":"SUM(F970:AX970)","v":104996129.65119559},null,{"$f":"SUM(AY970:AY970)","v":104996129.65119559},{"$f":"+BA970-'ROR-Model'!G974","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA971-'ROR-Model'!G959","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA972-'ROR-Model'!G960","v":0}]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"F639+F923+F970","v":0},{"$f":"G1*G639+G923+G970","v":50089191.122268155},{"$f":"H1*H639+H923+H970","v":-259027658.52657947},{"$f":"I639+I923+I970","v":0},{"$f":"J639+J923+J970","v":0},-16760875.581346776,-3460450.7245366178,0,0,0,-142177.74383395552,-57822.281159402308,{"$f":"R639+R923+R970","v":520387.52174594568},{"$f":"S639+S923+S970","v":1254466.7448306086},2623819.3631470772,0,0,0,0,0,0,0,0,0,0,{"$f":"AE639+AE923+AE970","v":0},0,0,0,{"$f":"AI639+AI923+AI970","v":0},0,0,0,0,{"$f":"AN639+AN923+AN970","v":0},0,0,{"$f":"AQ639+AQ923+AQ970","v":0},{"$f":"AR639+AR923+AR970","v":5859015.777193727},0,0,0,0,0,68089961.739544988,{"$f":"SUM(F973:AX973)","v":-151012142.58872572},null,{"$f":"SUM(AY973:AY973)","v":-151012142.58872572},{"$f":"+BA973-'ROR-Model'!G977","v":-254726358.25391048}]
[]
[]
[]
["FERC Acct",null,"Description"]
[]
["UTILITY RATE BASE"]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,{"$f":"'Rate Base'!$AQ$15*F1","v":1759.6676530341902},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G950*$S$1","v":0},{"$f":"Pension!G950*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G950*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G950*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G950*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G950*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G950*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G950*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G950*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G950*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G950*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G950*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G950*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G950*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G950*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G950*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G950*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G950*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G950*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G950*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G950*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G950*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G950*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G950*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G950*$AQ$1","v":0},{"$f":"'Corp Charges '!G950*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F984:AX984)","v":1759.6676530341902},null,{"$f":"SUM(AY984:AY984)","v":1759.6676530341902},{"$f":"+BA984-'ROR-Model'!G987","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"'Rate Base'!$AQ$16*F1","v":1124325.9185919883},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G951*$S$1","v":0},{"$f":"Pension!G951*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G951*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G951*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G951*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G951*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G951*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G951*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G951*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G951*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G951*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G951*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G951*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G951*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G951*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G951*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G951*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G951*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G951*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G951*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G951*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G951*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G951*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G951*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G951*$AQ$1","v":0},{"$f":"'Corp Charges '!G951*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F985:AX985)","v":1124325.9185919883},null,{"$f":"SUM(AY985:AY985)","v":1124325.9185919883},{"$f":"+BA985-'ROR-Model'!G988","v":0}]
[null,"Distribution - General",null,null,null,{"$f":"'Rate Base'!AQ17*Adjustments!F1","v":6848257.5844497234},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F986:AX986)","v":6848257.5844497234},null,{"$f":"SUM(AY986:AY986)","v":6848257.5844497234}]
[null,"Total Intangible Plant",null,null,null,{"$f":"SUM(F984:F986)","v":7974343.1706947461},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S984:S985)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ984:AQ985)","v":0},0,null,null,null,null,null,null,{"$f":"SUM(F987:AX987)","v":7974343.1706947461},null,{"$f":"SUM(AY987:AY987)","v":7974343.1706947461},{"$f":"+BA987-'ROR-Model'!G990","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA988-'ROR-Model'!G991","v":0}]
[null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA989-'ROR-Model'!G992","v":0}]
["325","Land & Land Rights",null,null,null,{"$f":"'Rate Base'!$AQ$21*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP21*Wexpro!$G$12*$J$1","v":-394806.15342000005},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G956*$S$1","v":0},{"$f":"Pension!G956*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G956*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G956*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G956*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G956*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G956*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G956*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G956*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G956*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G956*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G956*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G956*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G956*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G956*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G956*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G956*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G956*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G956*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G956*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G956*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G956*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G956*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G956*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G956*$AQ$1","v":0},{"$f":"'Corp Charges '!G956*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F990:AX990)","v":-394806.15342000005},null,{"$f":"SUM(AY990:AY990)","v":-394806.15342000005},{"$f":"+BA990-'ROR-Model'!G993","v":0}]
["326...9","Structures",null,null,null,{"$f":"'Rate Base'!$AQ$22*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP22*Wexpro!$G$12*$J$1","v":-90575.373420000004},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G957*$S$1","v":0},{"$f":"Pension!G957*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G957*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G957*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G957*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G957*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G957*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G957*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G957*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G957*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G957*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G957*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G957*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G957*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G957*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G957*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G957*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G957*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G957*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G957*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G957*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G957*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G957*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G957*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G957*$AQ$1","v":0},{"$f":"'Corp Charges '!G957*$AR$1","v":0},null,null,null,null,null,null,-90575.373420000004,null,-90575.373420000004,{"$f":"+BA991-'ROR-Model'!G994","v":0}]
["330","Gas Wells - Construction",null,null,null,{"$f":"'Rate Base'!$AQ$23*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP23*Wexpro!$G$12*$J$1","v":-3287043.51003},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G958*$S$1","v":0},{"$f":"Pension!G958*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G958*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G958*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G958*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G958*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G958*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G958*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G958*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G958*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G958*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G958*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G958*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G958*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G958*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G958*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G958*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G958*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G958*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G958*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G958*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G958*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G958*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G958*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G958*$AQ$1","v":0},{"$f":"'Corp Charges '!G958*$AR$1","v":0},null,null,null,null,null,null,-3287043.51003,null,-3287043.51003,{"$f":"+BA992-'ROR-Model'!G995","v":0}]
["331","Gas Wells - Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$24*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP24*Wexpro!$G$12*$J$1","v":-1084630.4311500003},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G959*$S$1","v":0},{"$f":"Pension!G959*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G959*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G959*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G959*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G959*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G959*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G959*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G959*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G959*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G959*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G959*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G959*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G959*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G959*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G959*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G959*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G959*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G959*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G959*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G959*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G959*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G959*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G959*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G959*$AQ$1","v":0},{"$f":"'Corp Charges '!G959*$AR$1","v":0},null,null,null,null,null,null,-1084630.4311500003,null,-1084630.4311500003,{"$f":"+BA993-'ROR-Model'!G996","v":0}]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,{"$f":"'Rate Base'!$AQ$25*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP25*Wexpro!$G$12*$J$1","v":-169710.41556000002},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G960*$S$1","v":0},{"$f":"Pension!G960*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G960*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G960*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G960*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G960*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G960*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G960*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G960*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G960*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G960*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G960*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G960*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G960*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G960*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G960*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G960*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G960*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G960*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G960*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G960*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G960*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G960*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G960*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G960*$AQ$1","v":0},{"$f":"'Corp Charges '!G960*$AR$1","v":0},null,null,null,null,null,null,-169710.41556000002,null,-169710.41556000002,{"$f":"+BA994-'ROR-Model'!G997","v":0}]
["336","Purification Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$26*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP26*Wexpro!$G$12*$J$1","v":-3591.9267300000001},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G961*$S$1","v":0},{"$f":"Pension!G961*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G961*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G961*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G961*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G961*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G961*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G961*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G961*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G961*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G961*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G961*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G961*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G961*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G961*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G961*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G961*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G961*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G961*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G961*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G961*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G961*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G961*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G961*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G961*$AQ$1","v":0},{"$f":"'Corp Charges '!G961*$AR$1","v":0},null,null,null,null,null,null,-3591.9267300000001,null,-3591.9267300000001,{"$f":"+BA995-'ROR-Model'!G998","v":0}]
["337","Other Equipment",null,null,null,{"$f":"'Rate Base'!$AQ$27*$F$1","v":0},null,null,null,{"$f":"-'Rate Base'!AP27*Wexpro!$G$12*$J$1","v":-7634.7576899999976},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G962*$S$1","v":0},{"$f":"Pension!G962*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G962*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G962*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G962*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G962*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G962*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G962*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G962*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G962*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G962*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G962*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G962*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G962*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G962*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G962*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G962*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G962*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G962*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G962*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G962*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G962*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G962*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G962*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G962*$AQ$1","v":0},{"$f":"'Corp Charges '!G962*$AR$1","v":0},null,null,null,null,null,null,-7634.7576899999976,null,-7634.7576899999976,{"$f":"+BA996-'ROR-Model'!G999","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA997-'ROR-Model'!G1000","v":0}]
[null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(F990:F996)","v":0},null,null,null,{"$f":"SUM(J990:J996)","v":-5037992.5680000009},null,null,null,null,null,null,null,null,{"$f":"SUM(S990:S996)","v":0},{"$f":"SUM(T990:T996)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE990:AE996)","v":0},0,0,0,{"$f":"SUM(AI990:AI996)","v":0},0,0,0,0,{"$f":"SUM(AN990:AN996)","v":0},0,0,{"$f":"SUM(AQ990:AQ996)","v":0},{"$f":"SUM(AR990:AR996)","v":0},null,null,null,null,null,null,{"$f":"+AY1122","v":-5037992.5680000009},null,{"$f":"+BA1122","v":-5037992.5680000009},{"$f":"+BA998-'ROR-Model'!G1001","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA999-'ROR-Model'!G1013","v":0}]
[null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1000-'ROR-Model'!G1003","v":0}]
[360,"LNG Plant"]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!AQ33*Adjustments!F1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(F1002:AX1002)","v":0},null,{"$f":"SUM(AY1002:AY1002)","v":0},{"$f":"+BA1002-'ROR-Model'!G1006","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1002:F1002)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ1002:AQ1002)","v":0},0,0,null,null,null,null,null,{"$f":"SUM(F1003:AX1003)","v":0},null,0,{"$f":"+BA1003-'ROR-Model'!G1007","v":0}]
[]
[363,"LNG Plant - Land"]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!AQ37*Adjustments!F1","v":2749789.1542285979},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(F1006:AX1006)","v":2749789.1542285979},null,{"$f":"SUM(AY1006:AY1006)","v":2749789.1542285979},{"$f":"+BA1006-'ROR-Model'!G1011","v":2749789.1542285979}]
[null,null,"Total",null,null,{"$f":"SUM(F1006:F1006)","v":2749789.1542285979},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,{"$f":"SUM(F1007:AX1007)","v":2749789.1542285979},null,2749789.1542285979,{"$f":"+BA1007-'ROR-Model'!G1012","v":0}]
[]
[null,"Total Storage Plant",null,null,null,{"$f":"F1007+F1003","v":2749789.1542285979}]
[]
["374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1011-'ROR-Model'!G1015","v":0}]
[null,null,"Wyoming",null,{"$f":"+F1012","v":147281.63999988849},{"$f":"'Rate Base'!$AQ$44*$F$1","v":147281.63999988849},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G968*$S$1","v":0},{"$f":"Pension!G968*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G968*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G968*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G968*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G968*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G968*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G968*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G968*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G968*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G968*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G968*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G968*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G968*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G968*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G968*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G968*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G968*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G968*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G968*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G968*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G968*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G968*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G968*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G968*$AQ$1","v":0},{"$f":"'Corp Charges '!G968*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F1012:AX1012)","v":147281.63999988849},null,{"$f":"SUM(AY1012:AY1012)","v":147281.63999988849},{"$f":"+BA1012-'ROR-Model'!G1016","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$45*$F$1","v":9202962.5438168608},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G969*$S$1","v":0},{"$f":"Pension!G969*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G969*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G969*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G969*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G969*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G969*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G969*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G969*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G969*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G969*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G969*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G969*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G969*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G969*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G969*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G969*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G969*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G969*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G969*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G969*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G969*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G969*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G969*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G969*$AQ$1","v":0},{"$f":"'Corp Charges '!G969*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F1013:AX1013)","v":9202962.5438168608},null,{"$f":"SUM(AY1013:AY1013)","v":9202962.5438168608},{"$f":"+BA1013-'ROR-Model'!G1017","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1012:F1013)","v":9350244.1838167496},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1012:S1013)","v":0},{"$f":"SUM(T1012:T1013)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1012:AE1013)","v":0},0,0,0,{"$f":"SUM(AI1012:AI1013)","v":0},0,0,0,0,{"$f":"SUM(AN1012:AN1013)","v":0},0,0,{"$f":"SUM(AQ1012:AQ1013)","v":0},{"$f":"SUM(AR1012:AR1013)","v":0},null,null,null,null,null,null,{"$f":"SUM(F1014:AX1014)","v":9350244.1838167496},null,{"$f":"SUM(AY1014:AY1014)","v":9350244.1838167496},{"$f":"+BA1014-'ROR-Model'!G1018","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1015-'ROR-Model'!G1019","v":0}]
["375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1016-'ROR-Model'!G1020","v":0}]
[null,null,"Wyoming",null,{"$f":"+F1017","v":54986.497891604202},{"$f":"'Rate Base'!$AQ$49*$F$1","v":54986.497891604202},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G973*$S$1","v":0},{"$f":"Pension!G973*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G973*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G973*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G973*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G973*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G973*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G973*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G973*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G973*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G973*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G973*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G973*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G973*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G973*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G973*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G973*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G973*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G973*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G973*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G973*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G973*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G973*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G973*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G973*$AQ$1","v":0},{"$f":"'Corp Charges '!G973*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F1017:AX1017)","v":54986.497891604202},null,{"$f":"SUM(AY1017:AY1017)","v":54986.497891604202},{"$f":"+BA1017-'ROR-Model'!G1021","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$50*$F$1","v":720164.76796967536},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G974*$S$1","v":0},{"$f":"Pension!G974*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G974*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G974*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G974*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G974*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G974*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G974*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G974*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G974*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G974*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G974*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G974*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G974*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G974*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G974*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G974*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G974*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G974*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G974*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G974*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G974*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G974*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G974*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G974*$AQ$1","v":0},{"$f":"'Corp Charges '!G974*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F1018:AX1018)","v":720164.76796967536},null,{"$f":"SUM(AY1018:AY1018)","v":720164.76796967536},{"$f":"+BA1018-'ROR-Model'!G1022","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1017:F1018)","v":775151.26586127956},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1017:S1018)","v":0},{"$f":"SUM(T1017:T1018)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1017:AE1018)","v":0},0,0,0,{"$f":"SUM(AI1017:AI1018)","v":0},0,0,0,0,{"$f":"SUM(AN1017:AN1018)","v":0},0,0,{"$f":"SUM(AQ1017:AQ1018)","v":0},{"$f":"SUM(AR1017:AR1018)","v":0},null,null,null,null,null,null,{"$f":"SUM(F1019:AX1019)","v":775151.26586127956},null,{"$f":"SUM(AY1019:AY1019)","v":775151.26586127956},{"$f":"+BA1019-'ROR-Model'!G1023","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1020-'ROR-Model'!G1024","v":0}]
["376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1021-'ROR-Model'!G1025","v":0}]
[null,null,"Dist - Wy - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$54*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G978*$S$1","v":0},{"$f":"Pension!G978*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G978*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G978*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G978*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G978*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G978*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G978*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G978*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G978*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G978*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G978*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G978*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G978*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G978*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G978*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G978*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G978*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G978*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G978*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G978*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G978*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G978*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G978*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G978*$AQ$1","v":0},{"$f":"'Corp Charges '!G978*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F1022:AX1022)","v":0},null,{"$f":"SUM(AY1022:AY1022)","v":0},{"$f":"+BA1022-'ROR-Model'!G1026","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$55*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G979*$S$1","v":0},{"$f":"Pension!G979*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G979*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G979*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G979*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G979*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G979*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G979*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G979*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G979*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G979*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G979*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G979*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G979*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G979*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G979*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G979*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G979*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G979*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G979*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G979*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G979*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G979*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G979*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G979*$AQ$1","v":0},{"$f":"'Corp Charges '!G979*$AR$1","v":0},null,null,null,null,null,null,0,null,0,{"$f":"+BA1023-'ROR-Model'!G1027","v":0}]
[null,null,"Dist - Wy - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$56*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G980*$S$1","v":0},{"$f":"Pension!G980*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G980*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G980*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G980*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G980*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G980*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G980*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G980*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G980*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G980*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G980*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G980*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G980*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G980*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G980*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G980*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G980*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G980*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G980*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G980*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G980*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G980*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G980*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G980*$AQ$1","v":0},{"$f":"'Corp Charges '!G980*$AR$1","v":0},null,null,null,null,null,null,0,null,0,{"$f":"+BA1024-'ROR-Model'!G1028","v":0}]
[null,null,"Total Wyoming Distribution",null,{"$f":"+F1025","v":9266292.9284018725},{"$f":"'Rate Base'!$AQ$57*$F$1","v":9266292.9284018725},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G981*$S$1","v":0},{"$f":"Pension!G981*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G981*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G981*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G981*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G981*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G981*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G981*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G981*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G981*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G981*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G981*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G981*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G981*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G981*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G981*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G981*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G981*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G981*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G981*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G981*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G981*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G981*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G981*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G981*$AQ$1","v":0},{"$f":"'Corp Charges '!G981*$AR$1","v":0},null,null,null,null,null,null,9266292.9284018725,null,9266292.9284018725,{"$f":"+BA1025-'ROR-Model'!G1029","v":0}]
[null,null,"Dist - Ut - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$58*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G982*$S$1","v":0},{"$f":"Pension!G982*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G982*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G982*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G982*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G982*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G982*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G982*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G982*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G982*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G982*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G982*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G982*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G982*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G982*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G982*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G982*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G982*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G982*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G982*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G982*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G982*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G982*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G982*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G982*$AQ$1","v":0},{"$f":"'Corp Charges '!G982*$AR$1","v":0},null,null,null,null,null,null,0,null,0,{"$f":"+BA1026-'ROR-Model'!G1030","v":0}]
[null,null,"Dist - Ut - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$59*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G983*$S$1","v":0},{"$f":"Pension!G983*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G983*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G983*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G983*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G983*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G983*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G983*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G983*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G983*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G983*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G983*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G983*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G983*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G983*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G983*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G983*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G983*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G983*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G983*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G983*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G983*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G983*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G983*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G983*$AQ$1","v":0},{"$f":"'Corp Charges '!G983*$AR$1","v":0},null,null,null,null,null,null,0,null,0,{"$f":"+BA1027-'ROR-Model'!G1031","v":0}]
[null,null,"Storage - Utah",null,null,{"$f":"'Rate Base'!$AQ$60*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G984*$S$1","v":0},{"$f":"Pension!G984*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G984*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G984*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G984*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G984*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G984*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G984*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G984*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G984*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G984*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G984*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G984*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G984*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G984*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G984*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G984*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G984*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G984*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G984*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G984*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G984*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G984*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G984*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G984*$AQ$1","v":0},{"$f":"'Corp Charges '!G984*$AR$1","v":0},null,null,null,null,null,null,0,null,0,{"$f":"+BA1028-'ROR-Model'!G1032","v":0}]
[null,null,"Total Utah  Distribution",null,null,{"$f":"'Rate Base'!$AQ$61*$F$1","v":360598938.06533575},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G985*$S$1","v":0},{"$f":"Pension!G985*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G985*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G985*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G985*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G985*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G985*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G985*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G985*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G985*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G985*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G985*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G985*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G985*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G985*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G985*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G985*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G985*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G985*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G985*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G985*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G985*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G985*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G985*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G985*$AQ$1","v":0},{"$f":"'Corp Charges '!G985*$AR$1","v":0},null,null,null,null,null,null,360598938.06533575,null,360598938.06533575,{"$f":"+BA1029-'ROR-Model'!G1033","v":0}]
[null,null,"Total Mains",null,null,{"$f":"SUM(F1022:F1029)","v":369865230.99373764},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G986*$S$1","v":0},{"$f":"Pension!G986*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G986*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G986*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G986*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G986*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G986*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G986*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G986*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G986*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G986*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G986*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G986*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G986*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G986*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G986*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G986*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G986*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G986*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G986*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G986*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G986*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G986*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G986*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G986*$AQ$1","v":0},{"$f":"'Corp Charges '!G986*$AR$1","v":0},null,null,null,null,null,null,369865230.99373764,null,369865230.99373764,{"$f":"+BA1030-'ROR-Model'!G1034","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1031-'ROR-Model'!G1035","v":0}]
["377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1032-'ROR-Model'!G1036","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$65*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G989*$S$1","v":0},{"$f":"Pension!G989*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G989*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G989*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G989*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G989*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G989*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G989*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G989*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G989*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G989*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G989*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G989*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G989*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G989*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G989*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G989*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G989*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G989*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G989*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G989*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G989*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G989*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G989*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G989*$AQ$1","v":0},{"$f":"'Corp Charges '!G989*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F1033:AX1033)","v":0},null,{"$f":"SUM(AY1033:AY1033)","v":0},{"$f":"+BA1033-'ROR-Model'!G1037","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$66*$F$1","v":-285356.51967876218},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G990*$S$1","v":0},{"$f":"Pension!G990*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G990*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G990*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G990*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G990*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G990*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G990*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G990*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G990*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G990*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G990*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G990*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G990*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G990*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G990*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G990*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G990*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G990*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G990*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G990*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G990*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G990*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G990*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G990*$AQ$1","v":0},{"$f":"'Corp Charges '!G990*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F1034:AX1034)","v":-285356.51967876218},null,{"$f":"SUM(AY1034:AY1034)","v":-285356.51967876218},{"$f":"+BA1034-'ROR-Model'!G1038","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1033:F1034)","v":-285356.51967876218},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1033:S1034)","v":0},{"$f":"SUM(T1033:T1034)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1033:AE1034)","v":0},0,0,0,{"$f":"SUM(AI1033:AI1034)","v":0},0,0,0,0,{"$f":"SUM(AN1033:AN1034)","v":0},0,0,{"$f":"SUM(AQ1033:AQ1034)","v":0},{"$f":"SUM(AR1033:AR1034)","v":0},null,null,null,null,null,null,{"$f":"SUM(F1035:AX1035)","v":-285356.51967876218},null,{"$f":"SUM(AY1035:AY1035)","v":-285356.51967876218},{"$f":"+BA1035-'ROR-Model'!G1039","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1036-'ROR-Model'!G1040","v":0}]
["378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1037-'ROR-Model'!G1041","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$70*$F$1","v":6573914.4797870945},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G994*$S$1","v":0},{"$f":"Pension!G994*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G994*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G994*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G994*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G994*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G994*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G994*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G994*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G994*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G994*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G994*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G994*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G994*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G994*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G994*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G994*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G994*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G994*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G994*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G994*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G994*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G994*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G994*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G994*$AQ$1","v":0},{"$f":"'Corp Charges '!G994*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F1038:AX1038)","v":6573914.4797870945},null,{"$f":"SUM(AY1038:AY1038)","v":6573914.4797870945},{"$f":"+BA1038-'ROR-Model'!G1042","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$71*$F$1","v":122912467.00546393},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G995*$S$1","v":0},{"$f":"Pension!G995*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G995*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G995*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G995*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G995*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G995*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G995*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G995*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G995*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G995*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G995*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G995*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G995*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G995*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G995*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G995*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G995*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G995*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G995*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G995*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G995*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G995*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G995*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G995*$AQ$1","v":0},{"$f":"'Corp Charges '!G995*$AR$1","v":0},null,null,null,null,null,null,{"$f":"SUM(F1039:AX1039)","v":122912467.00546393},null,{"$f":"SUM(AY1039:AY1039)","v":122912467.00546393},{"$f":"+BA1039-'ROR-Model'!G1043","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1038:F1039)","v":129486381.48525102},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1038:S1039)","v":0},{"$f":"SUM(T1038:T1039)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1038:AE1039)","v":0},0,0,0,{"$f":"SUM(AI1038:AI1039)","v":0},0,0,0,0,{"$f":"SUM(AN1038:AN1039)","v":0},0,0,{"$f":"SUM(AQ1038:AQ1039)","v":0},{"$f":"SUM(AR1038:AR1039)","v":0},null,null,null,null,null,null,{"$f":"SUM(F1040:AX1040)","v":129486381.48525102},null,{"$f":"SUM(AY1040:AY1040)","v":129486381.48525102},{"$f":"+BA1040-'ROR-Model'!G1044","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1041-'ROR-Model'!G1045","v":0}]
["380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1042-'ROR-Model'!G1046","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$75*$F$1","v":1930593.2851570025},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G999*$S$1","v":0},{"$f":"Pension!G999*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G999*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G999*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G999*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G999*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G999*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G999*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G999*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G999*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G999*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G999*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G999*AE$1","v":0},{"$f":"'Optional Adjustment 12'!G999*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G999*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G999*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G999*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G999*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G999*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G999*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G999*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G999*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G999*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G999*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G999*$AQ$1","v":0},{"$f":"'Corp Charges '!G999*$AR$1","v":0},{"$f":"'Corp Charges '!G999*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1043:AX1043)","v":1930593.2851570025},null,{"$f":"SUM(AY1043:AY1043)","v":1930593.2851570025},{"$f":"+BA1043-'ROR-Model'!G1047","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$76*$F$1","v":42450718.4903934},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1000*$S$1","v":0},{"$f":"Pension!G1000*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1000*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1000*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1000*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1000*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1000*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1000*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1000*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1000*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1000*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1000*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1000*AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1000*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1000*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1000*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1000*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1000*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1000*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1000*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1000*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1000*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1000*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1000*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1000*$AQ$1","v":0},{"$f":"'Corp Charges '!G1000*$AR$1","v":0},{"$f":"'Corp Charges '!G1000*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1044:AX1044)","v":42450718.4903934},null,{"$f":"SUM(AY1044:AY1044)","v":42450718.4903934},{"$f":"+BA1044-'ROR-Model'!G1048","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1043:F1044)","v":44381311.775550403},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1043:S1044)","v":0},{"$f":"SUM(T1043:T1044)","v":0},{"$f":"SUM(U1043:U1044)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1043:AE1044)","v":0},0,0,0,{"$f":"SUM(AI1043:AI1044)","v":0},0,0,0,0,{"$f":"SUM(AN1043:AN1044)","v":0},0,0,{"$f":"SUM(AQ1043:AQ1044)","v":0},{"$f":"SUM(AR1043:AR1044)","v":0},{"$f":"SUM(AS1043:AS1044)","v":0},null,null,null,null,null,{"$f":"SUM(F1045:AX1045)","v":44381311.775550403},null,{"$f":"SUM(AY1045:AY1045)","v":44381311.775550403},{"$f":"+BA1045-'ROR-Model'!G1049","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1046-'ROR-Model'!G1050","v":0}]
["381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1047-'ROR-Model'!G1051","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$80*$F$1","v":240040.93326983042},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1004*$S$1","v":0},{"$f":"Pension!G1004*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1004*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1004*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1004*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1004*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1004*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1004*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1004*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1004*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1004*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1004*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1004*AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1004*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1004*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1004*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1004*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1004*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1004*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1004*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1004*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1004*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1004*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1004*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1004*$AQ$1","v":0},{"$f":"'Corp Charges '!G1004*$AR$1","v":0},{"$f":"'Corp Charges '!G1004*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1048:AX1048)","v":240040.93326983042},null,{"$f":"SUM(AY1048:AY1048)","v":240040.93326983042},{"$f":"+BA1048-'ROR-Model'!G1052","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$81*$F$1","v":11043945.886143327},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1005*$S$1","v":0},{"$f":"Pension!G1005*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1005*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1005*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1005*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1005*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1005*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1005*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1005*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1005*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1005*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1005*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1005*AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1005*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1005*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1005*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1005*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1005*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1005*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1005*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1005*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1005*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1005*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1005*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1005*$AQ$1","v":0},{"$f":"'Corp Charges '!G1005*$AR$1","v":0},{"$f":"'Corp Charges '!G1005*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1049:AX1049)","v":11043945.886143327},null,{"$f":"SUM(AY1049:AY1049)","v":11043945.886143327},{"$f":"+BA1049-'ROR-Model'!G1053","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1048:F1049)","v":11283986.819413157},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1048:S1049)","v":0},{"$f":"SUM(T1048:T1049)","v":0},{"$f":"SUM(U1048:U1049)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1048:AE1049)","v":0},0,0,0,{"$f":"SUM(AI1048:AI1049)","v":0},0,0,0,0,{"$f":"SUM(AN1048:AN1049)","v":0},0,0,{"$f":"SUM(AQ1048:AQ1049)","v":0},{"$f":"SUM(AR1048:AR1049)","v":0},{"$f":"SUM(AS1048:AS1049)","v":0},null,null,null,null,null,{"$f":"SUM(F1050:AX1050)","v":11283986.819413157},null,{"$f":"SUM(AY1050:AY1050)","v":11283986.819413157},{"$f":"+BA1050-'ROR-Model'!G1054","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1051-'ROR-Model'!G1055","v":0}]
["383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1052-'ROR-Model'!G1056","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$85*$F$1","v":-150.93932756100548},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1009*$S$1","v":0},{"$f":"Pension!G1009*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1009*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1009*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1009*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1009*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1009*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1009*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1009*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1009*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1009*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1009*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1009*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1009*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1009*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1009*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1009*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1009*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1009*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1009*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1009*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1009*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1009*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1009*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1009*$AQ$1","v":0},{"$f":"'Corp Charges '!G1009*$AR$1","v":0},{"$f":"'Corp Charges '!G1009*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1053:AX1053)","v":-150.93932756100548},null,{"$f":"SUM(AY1053:AY1053)","v":-150.93932756100548},{"$f":"+BA1053-'ROR-Model'!G1057","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$86*$F$1","v":-17863.873858898878},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1010*$S$1","v":0},{"$f":"Pension!G1010*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1010*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1010*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1010*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1010*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1010*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1010*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1010*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1010*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1010*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1010*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1010*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1010*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1010*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1010*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1010*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1010*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1010*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1010*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1010*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1010*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1010*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1010*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1010*$AQ$1","v":0},{"$f":"'Corp Charges '!G1010*$AR$1","v":0},{"$f":"'Corp Charges '!G1010*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1054:AX1054)","v":-17863.873858898878},null,{"$f":"SUM(AY1054:AY1054)","v":-17863.873858898878},{"$f":"+BA1054-'ROR-Model'!G1058","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1053:F1054)","v":-18014.813186459884},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1053:S1054)","v":0},{"$f":"SUM(T1053:T1054)","v":0},{"$f":"SUM(U1053:U1054)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1053:AE1054)","v":0},0,0,0,{"$f":"SUM(AI1053:AI1054)","v":0},0,0,0,0,{"$f":"SUM(AN1053:AN1054)","v":0},0,0,{"$f":"SUM(AQ1053:AQ1054)","v":0},{"$f":"SUM(AR1053:AR1054)","v":0},{"$f":"SUM(AS1053:AS1054)","v":0},null,null,null,null,null,{"$f":"SUM(F1055:AX1055)","v":-18014.813186459884},null,{"$f":"SUM(AY1055:AY1055)","v":-18014.813186459884},{"$f":"+BA1055-'ROR-Model'!G1059","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1056-'ROR-Model'!G1060","v":0}]
["387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1057-'ROR-Model'!G1061","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$90*$F$1","v":148577.61503090209},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1014*$S$1","v":0},{"$f":"Pension!G1014*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1014*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1014*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1014*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1014*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1014*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1014*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1014*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1014*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1014*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1014*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1014*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1014*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1014*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1014*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1014*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1014*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1014*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1014*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1014*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1014*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1014*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1014*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1014*$AQ$1","v":0},{"$f":"'Corp Charges '!G1014*$AR$1","v":0},{"$f":"'Corp Charges '!G1014*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1058:AX1058)","v":148577.61503090209},null,{"$f":"SUM(AY1058:AY1058)","v":148577.61503090209},{"$f":"+BA1058-'ROR-Model'!G1062","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$91*$F$1","v":1304585.9950844031},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1015*$S$1","v":0},{"$f":"Pension!G1015*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1015*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1015*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1015*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1015*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1015*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1015*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1015*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1015*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1015*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1015*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1015*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1015*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1015*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1015*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1015*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1015*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1015*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1015*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1015*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1015*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1015*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1015*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1015*$AQ$1","v":0},{"$f":"'Corp Charges '!G1015*$AR$1","v":0},{"$f":"'Corp Charges '!G1015*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1059:AX1059)","v":1304585.9950844031},null,{"$f":"SUM(AY1059:AY1059)","v":1304585.9950844031},{"$f":"+BA1059-'ROR-Model'!G1063","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1058:F1059)","v":1453163.6101153051},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1058:S1059)","v":0},{"$f":"SUM(T1058:T1059)","v":0},{"$f":"SUM(U1058:U1059)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1058:AE1059)","v":0},0,0,0,{"$f":"SUM(AI1058:AI1059)","v":0},0,0,0,0,{"$f":"SUM(AN1058:AN1059)","v":0},0,0,{"$f":"SUM(AQ1058:AQ1059)","v":0},{"$f":"SUM(AR1058:AR1059)","v":0},{"$f":"SUM(AS1058:AS1059)","v":0},null,null,null,null,null,{"$f":"SUM(F1060:AX1060)","v":1453163.6101153051},null,{"$f":"SUM(AY1060:AY1060)","v":1453163.6101153051},{"$f":"+BA1060-'ROR-Model'!G1064","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1061-'ROR-Model'!G1068","v":0}]
["389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1062-'ROR-Model'!G1069","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$98*$F$1","v":47.290541802938606},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1027*$S$1","v":0},{"$f":"Pension!G1027*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1027*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1027*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1027*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1027*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1027*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1027*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1027*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1027*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1027*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1027*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1027*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1027*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1027*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1027*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1027*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1027*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1027*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1027*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1027*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1027*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1027*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1027*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1027*$AQ$1","v":0},{"$f":"'Corp Charges '!G1027*$AR$1","v":0},{"$f":"'Corp Charges '!G1027*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1063:AX1063)","v":47.290541802938606},null,{"$f":"SUM(AY1063:AY1063)","v":47.290541802938606},{"$f":"+BA1063-'ROR-Model'!G1070","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$99*$F$1","v":30817.736247481778},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1028*$S$1","v":0},{"$f":"Pension!G1028*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1028*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1028*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1028*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1028*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1028*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1028*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1028*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1028*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1028*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1028*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1028*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1028*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1028*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1028*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1028*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1028*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1028*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1028*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1028*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1028*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1028*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1028*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1028*$AQ$1","v":0},{"$f":"'Corp Charges '!G1028*$AR$1","v":0},{"$f":"'Corp Charges '!G1028*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1064:AX1064)","v":30817.736247481778},null,{"$f":"SUM(AY1064:AY1064)","v":30817.736247481778},{"$f":"+BA1064-'ROR-Model'!G1071","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$100*$F$1","v":30865.02678928338},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1029*$S$1","v":0},{"$f":"Pension!G1029*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1029*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1029*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1029*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1029*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1029*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1029*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1029*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1029*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1029*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1029*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1029*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1029*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1029*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1029*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1029*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1029*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1029*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1029*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1029*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1029*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1029*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1029*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1029*$AQ$1","v":0},{"$f":"'Corp Charges '!G1029*$AR$1","v":0},{"$f":"'Corp Charges '!G1029*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1065:AX1065)","v":30865.02678928338},null,{"$f":"SUM(AY1065:AY1065)","v":30865.02678928338},{"$f":"+BA1065-'ROR-Model'!G1072","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1066-'ROR-Model'!G1073","v":0}]
["390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1067-'ROR-Model'!G1074","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$103*$F$1","v":302143.01561103016},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1032*$S$1","v":0},{"$f":"Pension!G1032*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1032*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1032*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1032*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1032*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1032*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1032*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1032*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1032*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1032*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1032*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1032*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1032*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1032*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1032*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1032*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1032*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1032*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1032*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1032*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1032*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1032*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1032*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1032*$AQ$1","v":0},{"$f":"'Corp Charges '!G1032*$AR$1","v":0},{"$f":"'Corp Charges '!G1032*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1068:AX1068)","v":302143.01561103016},null,{"$f":"SUM(AY1068:AY1068)","v":302143.01561103016},{"$f":"+BA1068-'ROR-Model'!G1075","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$104*$F$1","v":1849181.1734228209},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1033*$S$1","v":0},{"$f":"Pension!G1033*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1033*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1033*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1033*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1033*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1033*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1033*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1033*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1033*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1033*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1033*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1033*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1033*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1033*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1033*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1033*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1033*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1033*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1033*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1033*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1033*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1033*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1033*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1033*$AQ$1","v":0},{"$f":"'Corp Charges '!G1033*$AR$1","v":0},{"$f":"'Corp Charges '!G1033*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1069:AX1069)","v":1849181.1734228209},null,{"$f":"SUM(AY1069:AY1069)","v":1849181.1734228209},{"$f":"+BA1069-'ROR-Model'!G1076","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$105*$F$1","v":1665984.3805812001},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1034*$S$1","v":0},{"$f":"Pension!G1034*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1034*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1034*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1034*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1034*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1034*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1034*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1034*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1034*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1034*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1034*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1034*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1034*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1034*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1034*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1034*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1034*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1034*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1034*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1034*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1034*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1034*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1034*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1034*$AQ$1","v":0},{"$f":"'Corp Charges '!G1034*$AR$1","v":0},{"$f":"'Corp Charges '!G1034*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1070:AX1070)","v":1665984.3805812001},null,{"$f":"SUM(AY1070:AY1070)","v":1665984.3805812001},{"$f":"+BA1070-'ROR-Model'!G1077","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$106*$F$1","v":3817308.5696150512},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1035*$S$1","v":0},{"$f":"Pension!G1035*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1035*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1035*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1035*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1035*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1035*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1035*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1035*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1035*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1035*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1035*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1035*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1035*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1035*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1035*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1035*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1035*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1035*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1035*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1035*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1035*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1035*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1035*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1035*$AQ$1","v":0},{"$f":"'Corp Charges '!G1035*$AR$1","v":0},{"$f":"'Corp Charges '!G1035*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1071:AX1071)","v":3817308.5696150512},null,{"$f":"SUM(AY1071:AY1071)","v":3817308.5696150512},{"$f":"+BA1071-'ROR-Model'!G1078","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1072-'ROR-Model'!G1079","v":0}]
["391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1073-'ROR-Model'!G1080","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$109*$F$1","v":84454.033321087307},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1038*$S$1","v":0},{"$f":"Pension!G1038*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1038*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1038*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1038*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1038*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1038*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1038*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1038*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1038*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1038*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1038*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1038*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1038*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1038*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1038*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1038*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1038*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1038*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1038*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1038*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1038*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1038*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1038*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1038*$AQ$1","v":0},{"$f":"'Corp Charges '!G1038*$AR$1","v":0},{"$f":"'Corp Charges '!G1038*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1074:AX1074)","v":84454.033321087307},null,{"$f":"SUM(AY1074:AY1074)","v":84454.033321087307},{"$f":"+BA1074-'ROR-Model'!G1081","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$110*$F$1","v":10634400.399923369},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1039*$S$1","v":0},{"$f":"Pension!G1039*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1039*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1039*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1039*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1039*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1039*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1039*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1039*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1039*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1039*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1039*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1039*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1039*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1039*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1039*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1039*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1039*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1039*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1039*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1039*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1039*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1039*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1039*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1039*$AQ$1","v":0},{"$f":"'Corp Charges '!G1039*$AR$1","v":0},{"$f":"'Corp Charges '!G1039*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1075:AX1075)","v":10634400.399923369},null,{"$f":"SUM(AY1075:AY1075)","v":10634400.399923369},{"$f":"+BA1075-'ROR-Model'!G1082","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$111*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1040*$S$1","v":0},{"$f":"Pension!G1040*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1040*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1040*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1040*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1040*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1040*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1040*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1040*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1040*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1040*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1040*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1040*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1040*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1040*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1040*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1040*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1040*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1040*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1040*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1040*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1040*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1040*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1040*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1040*$AQ$1","v":0},{"$f":"'Corp Charges '!G1040*$AR$1","v":0},{"$f":"'Corp Charges '!G1040*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1076:AX1076)","v":0},null,{"$f":"SUM(AY1076:AY1076)","v":0},{"$f":"+BA1076-'ROR-Model'!G1083","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$112*$F$1","v":10718854.433244459},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1041*$S$1","v":0},{"$f":"Pension!G1041*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1041*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1041*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1041*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1041*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1041*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1041*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1041*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1041*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1041*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1041*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1041*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1041*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1041*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1041*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1041*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1041*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1041*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1041*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1041*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1041*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1041*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1041*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1041*$AQ$1","v":0},{"$f":"'Corp Charges '!G1041*$AR$1","v":0},{"$f":"'Corp Charges '!G1041*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1077:AX1077)","v":10718854.433244459},null,{"$f":"SUM(AY1077:AY1077)","v":10718854.433244459},{"$f":"+BA1077-'ROR-Model'!G1084","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1078-'ROR-Model'!G1085","v":0}]
["392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1079-'ROR-Model'!G1086","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$115*$F$1","v":926927.04291546252},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1044*$S$1","v":0},{"$f":"Pension!G1044*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1044*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1044*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1044*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1044*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1044*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1044*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1044*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1044*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1044*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1044*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1044*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1044*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1044*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1044*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1044*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1044*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1044*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1044*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1044*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1044*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1044*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1044*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1044*$AQ$1","v":0},{"$f":"'Corp Charges '!G1044*$AR$1","v":0},{"$f":"'Corp Charges '!G1044*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1080:AX1080)","v":926927.04291546252},null,{"$f":"SUM(AY1080:AY1080)","v":926927.04291546252},{"$f":"+BA1080-'ROR-Model'!G1087","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$116*$F$1","v":15527944.151745632},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1045*$S$1","v":0},{"$f":"Pension!G1045*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1045*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1045*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1045*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1045*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1045*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1045*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1045*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1045*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1045*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1045*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1045*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1045*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1045*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1045*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1045*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1045*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1045*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1045*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1045*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1045*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1045*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1045*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1045*$AQ$1","v":0},{"$f":"'Corp Charges '!G1045*$AR$1","v":0},{"$f":"'Corp Charges '!G1045*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1081:AX1081)","v":15527944.151745632},null,{"$f":"SUM(AY1081:AY1081)","v":15527944.151745632},{"$f":"+BA1081-'ROR-Model'!G1088","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$117*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1046*$S$1","v":0},{"$f":"Pension!G1046*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1046*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1046*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1046*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1046*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1046*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1046*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1046*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1046*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1046*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1046*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1046*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1046*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1046*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1046*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1046*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1046*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1046*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1046*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1046*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1046*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1046*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1046*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1046*$AQ$1","v":0},{"$f":"'Corp Charges '!G1046*$AR$1","v":0},{"$f":"'Corp Charges '!G1046*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1082:AX1082)","v":0},null,{"$f":"SUM(AY1082:AY1082)","v":0},{"$f":"+BA1082-'ROR-Model'!G1089","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$118*$F$1","v":16454871.194661096},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1047*$S$1","v":0},{"$f":"Pension!G1047*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1047*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1047*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1047*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1047*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1047*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1047*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1047*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1047*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1047*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1047*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1047*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1047*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1047*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1047*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1047*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1047*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1047*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1047*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1047*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1047*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1047*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1047*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1047*$AQ$1","v":0},{"$f":"'Corp Charges '!G1047*$AR$1","v":0},{"$f":"'Corp Charges '!G1047*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1083:AX1083)","v":16454871.194661096},null,{"$f":"SUM(AY1083:AY1083)","v":16454871.194661096},{"$f":"+BA1083-'ROR-Model'!G1090","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1084-'ROR-Model'!G1091","v":0}]
["393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1085-'ROR-Model'!G1092","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$121*$F$1","v":-8917.3102475565556},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1050*$S$1","v":0},{"$f":"Pension!G1050*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1050*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1050*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1050*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1050*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1050*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1050*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1050*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1050*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1050*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1050*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1050*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1050*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1050*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1050*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1050*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1050*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1050*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1050*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1050*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1050*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1050*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1050*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1050*$AQ$1","v":0},{"$f":"'Corp Charges '!G1050*$AR$1","v":0},{"$f":"'Corp Charges '!G1050*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1086:AX1086)","v":-8917.3102475565556},null,{"$f":"SUM(AY1086:AY1086)","v":-8917.3102475565556},{"$f":"+BA1086-'ROR-Model'!G1093","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$122*$F$1","v":-1109416.6842875939},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1051*$S$1","v":0},{"$f":"Pension!G1051*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1051*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1051*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1051*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1051*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1051*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1051*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1051*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1051*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1051*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1051*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1051*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1051*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1051*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1051*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1051*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1051*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1051*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1051*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1051*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1051*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1051*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1051*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1051*$AQ$1","v":0},{"$f":"'Corp Charges '!G1051*$AR$1","v":0},{"$f":"'Corp Charges '!G1051*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1087:AX1087)","v":-1109416.6842875939},null,{"$f":"SUM(AY1087:AY1087)","v":-1109416.6842875939},{"$f":"+BA1087-'ROR-Model'!G1094","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$123*$F$1","v":-1118333.9945351505},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1052*$S$1","v":0},{"$f":"Pension!G1052*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1052*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1052*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1052*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1052*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1052*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1052*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1052*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1052*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1052*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1052*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1052*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1052*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1052*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1052*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1052*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1052*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1052*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1052*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1052*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1052*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1052*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1052*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1052*$AQ$1","v":0},{"$f":"'Corp Charges '!G1052*$AR$1","v":0},{"$f":"'Corp Charges '!G1052*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1088:AX1088)","v":-1118333.9945351505},null,{"$f":"SUM(AY1088:AY1088)","v":-1118333.9945351505},{"$f":"+BA1088-'ROR-Model'!G1095","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1089-'ROR-Model'!G1096","v":0}]
["394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1090-'ROR-Model'!G1097","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$126*$F$1","v":1390367.3719751472},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1055*$S$1","v":0},{"$f":"Pension!G1055*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1055*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1055*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1055*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1055*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1055*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1055*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1055*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1055*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1055*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1055*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1055*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1055*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1055*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1055*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1055*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1055*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1055*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1055*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1055*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1055*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1055*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1055*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1055*$AQ$1","v":0},{"$f":"'Corp Charges '!G1055*$AR$1","v":0},{"$f":"'Corp Charges '!G1055*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1091:AX1091)","v":1390367.3719751472},null,{"$f":"SUM(AY1091:AY1091)","v":1390367.3719751472},{"$f":"+BA1091-'ROR-Model'!G1098","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$127*$F$1","v":18491443.061235499},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1056*$S$1","v":0},{"$f":"Pension!G1056*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1056*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1056*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1056*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1056*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1056*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1056*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1056*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1056*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1056*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1056*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1056*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1056*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1056*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1056*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1056*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1056*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1056*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1056*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1056*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1056*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1056*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1056*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1056*$AQ$1","v":0},{"$f":"'Corp Charges '!G1056*$AR$1","v":0},{"$f":"'Corp Charges '!G1056*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1092:AX1092)","v":18491443.061235499},null,{"$f":"SUM(AY1092:AY1092)","v":18491443.061235499},{"$f":"+BA1092-'ROR-Model'!G1099","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$128*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1057*$S$1","v":0},{"$f":"Pension!G1057*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1057*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1057*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1057*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1057*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1057*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1057*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1057*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1057*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1057*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1057*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1057*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1057*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1057*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1057*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1057*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1057*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1057*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1057*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1057*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1057*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1057*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1057*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1057*$AQ$1","v":0},{"$f":"'Corp Charges '!G1057*$AR$1","v":0},{"$f":"'Corp Charges '!G1057*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1093:AX1093)","v":0},null,{"$f":"SUM(AY1093:AY1093)","v":0},{"$f":"+BA1093-'ROR-Model'!G1100","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$129*$F$1","v":19881810.433210645},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1058*$S$1","v":0},{"$f":"Pension!G1058*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1058*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1058*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1058*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1058*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1058*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1058*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1058*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1058*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1058*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1058*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1058*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1058*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1058*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1058*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1058*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1058*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1058*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1058*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1058*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1058*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1058*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1058*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1058*$AQ$1","v":0},{"$f":"'Corp Charges '!G1058*$AR$1","v":0},{"$f":"'Corp Charges '!G1058*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1094:AX1094)","v":19881810.433210645},null,{"$f":"SUM(AY1094:AY1094)","v":19881810.433210645},{"$f":"+BA1094-'ROR-Model'!G1101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1095-'ROR-Model'!G1102","v":0}]
["395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1096-'ROR-Model'!G1103","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$132*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1061*$S$1","v":0},{"$f":"Pension!G1061*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1061*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1061*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1061*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1061*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1061*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1061*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1061*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1061*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1061*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1061*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1061*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1061*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1061*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1061*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1061*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1061*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1061*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1061*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1061*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1061*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1061*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1061*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1061*$AQ$1","v":0},{"$f":"'Corp Charges '!G1061*$AR$1","v":0},{"$f":"'Corp Charges '!G1061*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1097:AX1097)","v":0},null,{"$f":"SUM(AY1097:AY1097)","v":0},{"$f":"+BA1097-'ROR-Model'!G1104","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$133*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1062*$S$1","v":0},{"$f":"Pension!G1062*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1062*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1062*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1062*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1062*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1062*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1062*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1062*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1062*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1062*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1062*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1062*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1062*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1062*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1062*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1062*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1062*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1062*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1062*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1062*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1062*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1062*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1062*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1062*$AQ$1","v":0},{"$f":"'Corp Charges '!G1062*$AR$1","v":0},{"$f":"'Corp Charges '!G1062*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1098:AX1098)","v":0},null,{"$f":"SUM(AY1098:AY1098)","v":0},{"$f":"+BA1098-'ROR-Model'!G1105","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$134*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1063*$S$1","v":0},{"$f":"Pension!G1063*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1063*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1063*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1063*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1063*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1063*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1063*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1063*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1063*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1063*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1063*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1063*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1063*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1063*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1063*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1063*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1063*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1063*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1063*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1063*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1063*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1063*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1063*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1063*$AQ$1","v":0},{"$f":"'Corp Charges '!G1063*$AR$1","v":0},{"$f":"'Corp Charges '!G1063*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1099:AX1099)","v":0},null,{"$f":"SUM(AY1099:AY1099)","v":0},{"$f":"+BA1099-'ROR-Model'!G1106","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$135*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1064*$S$1","v":0},{"$f":"Pension!G1064*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1064*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1064*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1064*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1064*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1064*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1064*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1064*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1064*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1064*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1064*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1064*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1064*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1064*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1064*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1064*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1064*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1064*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1064*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1064*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1064*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1064*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1064*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1064*$AQ$1","v":0},{"$f":"'Corp Charges '!G1064*$AR$1","v":0},{"$f":"'Corp Charges '!G1064*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1100:AX1100)","v":0},null,{"$f":"SUM(AY1100:AY1100)","v":0},{"$f":"+BA1100-'ROR-Model'!G1107","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1101-'ROR-Model'!G1108","v":0}]
["396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1102-'ROR-Model'!G1109","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$138*$F$1","v":-112592.49570981693},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1067*$S$1","v":0},{"$f":"Pension!G1067*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1067*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1067*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1067*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1067*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1067*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1067*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1067*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1067*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1067*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1067*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1067*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1067*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1067*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1067*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1067*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1067*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1067*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1067*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1067*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1067*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1067*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1067*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1067*$AQ$1","v":0},{"$f":"'Corp Charges '!G1067*$AR$1","v":0},{"$f":"'Corp Charges '!G1067*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1103:AX1103)","v":-112592.49570981693},null,{"$f":"SUM(AY1103:AY1103)","v":-112592.49570981693},{"$f":"+BA1103-'ROR-Model'!G1110","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$139*$F$1","v":-1116939.1291772574},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1068*$S$1","v":0},{"$f":"Pension!G1068*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1068*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1068*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1068*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1068*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1068*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1068*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1068*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1068*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1068*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1068*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1068*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1068*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1068*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1068*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1068*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1068*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1068*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1068*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1068*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1068*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1068*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1068*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1068*$AQ$1","v":0},{"$f":"'Corp Charges '!G1068*$AR$1","v":0},{"$f":"'Corp Charges '!G1068*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1104:AX1104)","v":-1116939.1291772574},null,{"$f":"SUM(AY1104:AY1104)","v":-1116939.1291772574},{"$f":"+BA1104-'ROR-Model'!G1111","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$140*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1069*$S$1","v":0},{"$f":"Pension!G1069*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1069*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1069*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1069*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1069*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1069*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1069*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1069*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1069*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1069*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1069*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1069*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1069*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1069*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1069*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1069*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1069*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1069*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1069*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1069*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1069*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1069*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1069*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1069*$AQ$1","v":0},{"$f":"'Corp Charges '!G1069*$AR$1","v":0},{"$f":"'Corp Charges '!G1069*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1105:AX1105)","v":0},null,{"$f":"SUM(AY1105:AY1105)","v":0},{"$f":"+BA1105-'ROR-Model'!G1112","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$141*$F$1","v":-1229531.6248870753},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1070*$S$1","v":0},{"$f":"Pension!G1070*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1070*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1070*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1070*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1070*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1070*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1070*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1070*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1070*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1070*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1070*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1070*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1070*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1070*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1070*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1070*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1070*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1070*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1070*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1070*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1070*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1070*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1070*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1070*$AQ$1","v":0},{"$f":"'Corp Charges '!G1070*$AR$1","v":0},{"$f":"'Corp Charges '!G1070*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1106:AX1106)","v":-1229531.6248870753},null,{"$f":"SUM(AY1106:AY1106)","v":-1229531.6248870753},{"$f":"+BA1106-'ROR-Model'!G1113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1107-'ROR-Model'!G1114","v":0}]
["397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1108-'ROR-Model'!G1115","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$144*$F$1","v":-550099.33383065334},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1073*$S$1","v":0},{"$f":"Pension!G1073*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1073*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1073*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1073*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1073*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1073*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1073*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1073*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1073*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1073*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1073*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1073*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1073*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1073*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1073*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1073*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1073*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1073*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1073*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1073*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1073*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1073*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1073*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1073*$AQ$1","v":0},{"$f":"'Corp Charges '!G1073*$AR$1","v":0},{"$f":"'Corp Charges '!G1073*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1109:AX1109)","v":-550099.33383065334},null,{"$f":"SUM(AY1109:AY1109)","v":-550099.33383065334},{"$f":"+BA1109-'ROR-Model'!G1116","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$145*$F$1","v":-1650643.5603810833},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1074*$S$1","v":0},{"$f":"Pension!G1074*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1074*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1074*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1074*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1074*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1074*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1074*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1074*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1074*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1074*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1074*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1074*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1074*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1074*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1074*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1074*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1074*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1074*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1074*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1074*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1074*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1074*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1074*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1074*$AQ$1","v":0},{"$f":"'Corp Charges '!G1074*$AR$1","v":0},{"$f":"'Corp Charges '!G1074*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1110:AX1110)","v":-1650643.5603810833},null,{"$f":"SUM(AY1110:AY1110)","v":-1650643.5603810833},{"$f":"+BA1110-'ROR-Model'!G1117","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$146*$F$1","v":-2200742.8942117365},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1075*$S$1","v":0},{"$f":"Pension!G1075*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1075*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1075*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1075*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1075*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1075*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1075*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1075*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1075*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1075*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1075*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1075*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1075*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1075*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1075*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1075*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1075*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1075*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1075*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1075*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1075*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1075*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1075*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1075*$AQ$1","v":0},{"$f":"'Corp Charges '!G1075*$AR$1","v":0},{"$f":"'Corp Charges '!G1075*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1111:AX1111)","v":-2200742.8942117365},null,{"$f":"SUM(AY1111:AY1111)","v":-2200742.8942117365},{"$f":"+BA1111-'ROR-Model'!G1118","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1112-'ROR-Model'!G1119","v":0}]
["398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1113-'ROR-Model'!G1120","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$149*$F$1","v":-2981.1290802335134},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1078*$S$1","v":0},{"$f":"Pension!G1078*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1078*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1078*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1078*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1078*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1078*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1078*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1078*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1078*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1078*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1078*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1078*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1078*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1078*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1078*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1078*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1078*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1078*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1078*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1078*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1078*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1078*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1078*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1078*$AQ$1","v":0},{"$f":"'Corp Charges '!G1078*$AR$1","v":0},{"$f":"'Corp Charges '!G1078*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1114:AX1114)","v":-2981.1290802335134},null,{"$f":"SUM(AY1114:AY1114)","v":-2981.1290802335134},{"$f":"+BA1114-'ROR-Model'!G1121","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$150*$F$1","v":-50849.914583524689},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1079*$S$1","v":0},{"$f":"Pension!G1079*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1079*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1079*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1079*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1079*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1079*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1079*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1079*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1079*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1079*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1079*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1079*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1079*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1079*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1079*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1079*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1079*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1079*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1079*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1079*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1079*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1079*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1079*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1079*$AQ$1","v":0},{"$f":"'Corp Charges '!G1079*$AR$1","v":0},{"$f":"'Corp Charges '!G1079*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1115:AX1115)","v":-50849.914583524689},null,{"$f":"SUM(AY1115:AY1115)","v":-50849.914583524689},{"$f":"+BA1115-'ROR-Model'!G1122","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$151*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1080*$S$1","v":0},{"$f":"Pension!G1080*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1080*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1080*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1080*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1080*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1080*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1080*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1080*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1080*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1080*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1080*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1080*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1080*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1080*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1080*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1080*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1080*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1080*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1080*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1080*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1080*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1080*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1080*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1080*$AQ$1","v":0},{"$f":"'Corp Charges '!G1080*$AR$1","v":0},{"$f":"'Corp Charges '!G1080*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1116:AX1116)","v":0},null,{"$f":"SUM(AY1116:AY1116)","v":0},{"$f":"+BA1116-'ROR-Model'!G1123","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$152*$F$1","v":-53831.043663756922},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1081*$S$1","v":0},{"$f":"Pension!G1081*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1081*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1081*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1081*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1081*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1081*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1081*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1081*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1081*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1081*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1081*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1081*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1081*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1081*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1081*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1081*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1081*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1081*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1081*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1081*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1081*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1081*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1081*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1081*$AQ$1","v":0},{"$f":"'Corp Charges '!G1081*$AR$1","v":0},{"$f":"'Corp Charges '!G1081*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1117:AX1117)","v":-53831.043663756922},null,{"$f":"SUM(AY1117:AY1117)","v":-53831.043663756922},{"$f":"+BA1117-'ROR-Model'!G1124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1118-'ROR-Model'!G1125","v":0}]
[null,"Total General Plant",null,null,null,{"$f":"(F1117+F1111+F1106+F1100+F1094+F1088+F1083+F1077+F1071+F1065)*F1","v":46301270.100222819},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(T1117+T1111+T1106+T1100+T1094+T1088+T1083+T1077+T1071+T1065)*T1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1119:AX1119)","v":46301270.100222819},null,{"$f":"SUM(AY1119:AY1119)","v":46301270.100222819},{"$f":"+BA1119-'ROR-Model'!G1126","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1120-'ROR-Model'!G1127","v":0}]
[101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1121-'ROR-Model'!G1128","v":0}]
[null,null,"Production",null,null,{"$f":"+F998*F1","v":0},0,0,0,-5037992.5680000009,0,0,0,0,0,0,0,0,0,{"$f":"+T998*T1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1122:AX1122)","v":-5037992.5680000009},null,{"$f":"SUM(AY1122:AY1122)","v":-5037992.5680000009},{"$f":"+BA1122-'ROR-Model'!G1130","v":0}]
[null,null,"Storage",null,null,{"$f":"F1003+F1007","v":2749789.1542285979},{"$f":"G1003+G1007","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1003+AQ1007","v":0},0,0,0,0,0,0,0,{"$f":"SUM(F1123:AX1123)","v":2749789.1542285979},null,{"$f":"SUM(AY1123:AY1123)","v":2749789.1542285979},{"$f":"+BA1123-'ROR-Model'!G1131","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"(+F984+F1012+F1017+F1025+F1033+F1038+F1043+F1048+F1053+F1058)*F1","v":18363296.107863668},{"$f":"(+G984+G1012+G1017+G1025+G1033+G1038+G1043+G1048+G1053+G1058)*G1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(+T984+T1012+T1017+T1025+T1033+T1038+T1043+T1048+T1053+T1058)*T1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1124:AX1124)","v":18363296.107863668},null,{"$f":"SUM(AY1124:AY1124)","v":18363296.107863668},{"$f":"+BA1124-'ROR-Model'!G1132","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"(+F985+F1013+F1018+F1029+F1034+F1039+F1044+F1049+F1054+F1059)*F1","v":549054888.27926159},{"$f":"(+G985+G1013+G1018+G1029+G1034+G1039+G1044+G1049+G1054+G1059)*G1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(+T985+T1013+T1018+T1029+T1034+T1039+T1044+T1049+T1054+T1059)*T1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1125:AX1125)","v":549054888.27926159},null,{"$f":"SUM(AY1125:AY1125)","v":549054888.27926159},{"$f":"+BA1125-'ROR-Model'!G1133","v":0}]
[null,null,"General",null,null,{"$f":"+F1119*F1","v":46301270.100222819},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T1119*T1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F1126:AX1126)","v":46301270.100222819},null,{"$f":"SUM(AY1126:AY1126)","v":46301270.100222819},{"$f":"+BA1126-'ROR-Model'!G1134","v":-6848257.5844497234}]
[null,null,"Gas Plant in Service",null,null,{"$f":"SUM(F1122:F1126)","v":616469243.64157665},{"$f":"SUM(G1122:G1126)","v":0},0,{"$f":"SUM(I1122:I1126)","v":0},-5037992.5680000009,{"$f":"SUM(K1122:K1126)","v":0},0,{"$f":"SUM(M1122:M1126)","v":0},0,0,0,0,{"$f":"SUM(R1122:R1126)","v":0},{"$f":"SUM(S1122:S1126)","v":0},{"$f":"SUM(T1122:T1126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ1122:AQ1126)","v":0},0,{"$f":"SUM(AS1122:AS1126)","v":0},{"$f":"SUM(AT1122:AT1126)","v":0},0,0,0,0,{"$f":"SUM(AY1122:AY1126)","v":611431251.07357669},null,{"$f":"SUM(BA1122:BA1126)","v":611431251.07357669},{"$f":"+BA1127-'ROR-Model'!G1135","v":-6848257.5844498873}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1128-'ROR-Model'!G1136","v":0}]
[105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1129-'ROR-Model'!G1137","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$165*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1098*$S$1","v":0},{"$f":"Pension!G1098*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1098*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1098*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1098*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1098*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1098*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1098*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1098*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1098*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1098*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1098*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1098*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1098*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1098*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1098*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1098*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1098*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1098*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1098*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1098*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1098*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1098*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1098*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1098*$AQ$1","v":0},{"$f":"'Corp Charges '!G1098*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1098*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1130:AX1130)","v":0},null,{"$f":"SUM(AY1130:AY1130)","v":0},{"$f":"+BA1130-'ROR-Model'!G1138","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1130)","v":0},null,null,{"$f":"SUM(I1130)","v":0},{"$f":"SUM(J1130)","v":0},{"$f":"SUM(K1130)","v":0},0,0,0,0,0,0,{"$f":"SUM(R1130)","v":0},{"$f":"SUM(S1130)","v":0},{"$f":"SUM(T1130)","v":0},{"$f":"SUM(U1130)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1130)","v":0},0,0,0,{"$f":"SUM(AI1130)","v":0},0,0,0,0,{"$f":"SUM(AN1130)","v":0},0,0,{"$f":"SUM(AQ1130)","v":0},null,{"$f":"SUM(AS1130)","v":0},{"$f":"SUM(AT1130)","v":0},0,0,{"$f":"SUM(AW1130)","v":0},0,{"$f":"SUM(AY1130)","v":0},null,{"$f":"SUM(BA1130)","v":0},{"$f":"+BA1131-'ROR-Model'!G1139","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1132-'ROR-Model'!G1140","v":0}]
[106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1133-'ROR-Model'!G1141","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$169*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1102*$S$1","v":0},{"$f":"Pension!G1102*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1102*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1102*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1102*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1102*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1102*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1102*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1102*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1102*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1102*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1102*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1102*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1102*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1102*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1102*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1102*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1102*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1102*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1102*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1102*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1102*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1102*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1102*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1102*$AQ$1","v":0},{"$f":"'Corp Charges '!G1102*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1102*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1134:AX1134)","v":0},null,{"$f":"SUM(AY1134:AY1134)","v":0},{"$f":"+BA1134-'ROR-Model'!G1142","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$170*F1","v":-4807183.8499999996},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1103*$S$1","v":0},{"$f":"Pension!G1103*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1103*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1103*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1103*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1103*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1103*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1103*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1103*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1103*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1103*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1103*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1103*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1103*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1103*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1103*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1103*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1103*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1103*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1103*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1103*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1103*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1103*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1103*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1103*$AQ$1","v":0},{"$f":"'Corp Charges '!G1103*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1103*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1135:AX1135)","v":-4807183.8499999996},null,{"$f":"SUM(AY1135:AY1135)","v":-4807183.8499999996},{"$f":"+BA1135-'ROR-Model'!G1143","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$171*F1","v":-89444868.080000073},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1104*$S$1","v":0},{"$f":"Pension!G1104*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1104*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1104*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1104*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1104*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1104*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1104*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1104*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1104*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1104*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1104*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1104*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1104*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1104*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1104*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1104*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1104*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1104*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1104*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1104*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1104*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1104*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1104*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1104*$AQ$1","v":0},{"$f":"'Corp Charges '!G1104*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1104*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1136:AX1136)","v":-89444868.080000073},null,{"$f":"SUM(AY1136:AY1136)","v":-89444868.080000073},{"$f":"+BA1136-'ROR-Model'!G1144","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$172*F1","v":-22631641.240000006},null,null,null,null,null,null,{"$f":"Incentive!H26*M1","v":0},null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1105*$S$1","v":0},{"$f":"Pension!G1105*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1105*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1105*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1105*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1105*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1105*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1105*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1105*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1105*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1105*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1105*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1105*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1105*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1105*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1105*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1105*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1105*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1105*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1105*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1105*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1105*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1105*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1105*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1105*$AQ$1","v":0},{"$f":"'Corp Charges '!G1105*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1105*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1137:AX1137)","v":-22631641.240000006},null,{"$f":"SUM(AY1137:AY1137)","v":-22631641.240000006},{"$f":"+BA1137-'ROR-Model'!G1145","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1134:F1137)","v":-116883693.17000008},null,null,{"$f":"SUM(I1134:I1137)","v":0},{"$f":"SUM(J1134:J1137)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1134:R1137)","v":0},{"$f":"SUM(S1134:S1137)","v":0},{"$f":"SUM(T1134:T1137)","v":0},{"$f":"SUM(U1134:U1137)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1134:AE1137)","v":0},0,0,0,{"$f":"SUM(AI1134:AI1137)","v":0},0,0,0,0,{"$f":"SUM(AN1134:AN1137)","v":0},0,0,{"$f":"SUM(AQ1134:AQ1137)","v":0},{"$f":"'Corp Charges '!G1106*$AR$1","v":0},{"$f":"SUM(AS1134:AS1137)","v":0},{"$f":"SUM(AT1134:AT1137)","v":0},0,0,0,0,{"$f":"SUM(AY1134:AY1137)","v":-116883693.17000008},null,{"$f":"SUM(BA1134:BA1137)","v":-116883693.17000008},{"$f":"+BA1138-'ROR-Model'!G1146","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1139-'ROR-Model'!G1147","v":0}]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1140-'ROR-Model'!G1148","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$176*F1","v":0},null,null,null,{"$f":"WEX_ADJ_108_PROD*J1","v":4597076.9237400005},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1109*$S$1","v":0},{"$f":"Pension!G1109*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1109*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1109*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1109*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1109*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1109*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1109*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1109*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1109*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1109*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1109*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1109*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1109*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1109*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1109*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1109*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1109*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1109*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1109*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1109*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1109*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1109*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1109*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1109*$AQ$1","v":0},{"$f":"'Corp Charges '!G1109*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1109*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1141:AX1141)","v":4597076.9237400005},null,{"$f":"SUM(AY1141:AY1141)","v":4597076.9237400005},{"$f":"+BA1141-'ROR-Model'!G1149","v":0}]
[null,null,"Storage",null,null,{"$f":"'Rate Base'!AQ177*Adjustments!F1","v":-2273396.0490520038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1142:AX1142)","v":-2273396.0490520038},null,{"$f":"SUM(AY1142:AY1142)","v":-2273396.0490520038},{"$f":"+BA1142-'ROR-Model'!G1150","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$178*F1","v":-9099919.5853842199},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1110*$S$1","v":0},{"$f":"Pension!G1110*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1110*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1110*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1110*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1110*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1110*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1110*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1110*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1110*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1110*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1110*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1110*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1110*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1110*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1110*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1110*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1110*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1110*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1110*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1110*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1110*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1110*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1110*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1110*$AQ$1","v":0},{"$f":"'Corp Charges '!G1110*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1110*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1143:AX1143)","v":-9099919.5853842199},null,{"$f":"SUM(AY1143:AY1143)","v":-9099919.5853842199},{"$f":"+BA1143-'ROR-Model'!G1151","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$179*F1","v":-188377144.17932987},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1111*$S$1","v":0},{"$f":"Pension!G1111*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1111*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1111*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1111*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1111*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1111*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1111*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1111*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1111*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1111*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1111*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1111*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1111*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1111*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1111*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1111*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1111*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1111*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1111*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1111*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1111*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1111*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1111*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1111*$AQ$1","v":0},{"$f":"'Corp Charges '!G1111*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1111*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1144:AX1144)","v":-188377144.17932987},null,{"$f":"SUM(AY1144:AY1144)","v":-188377144.17932987},{"$f":"+BA1144-'ROR-Model'!G1152","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$180*F1","v":-29415360.47334075},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1112*$S$1","v":0},{"$f":"Pension!G1112*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1112*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1112*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1112*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1112*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1112*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1112*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1112*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1112*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1112*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1112*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1112*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1112*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1112*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1112*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1112*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1112*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1112*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1112*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1112*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1112*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1112*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1112*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1112*$AQ$1","v":0},{"$f":"'Corp Charges '!G1112*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1112*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1145:AX1145)","v":-29415360.47334075},null,{"$f":"SUM(AY1145:AY1145)","v":-29415360.47334075},{"$f":"+BA1145-'ROR-Model'!G1153","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1141:F1145)","v":-229165820.28710684},{"$f":"G1*SUM(G1141:G1145)","v":0},{"$f":"H1*SUM(H1141:H1145)","v":0},{"$f":"SUM(I1141:I1145)","v":0},{"$f":"SUM(J1141:J1145)","v":4597076.9237400005},0,0,0,0,0,0,{"$f":"SUM(Q1141:Q1145)","v":0},0,{"$f":"SUM(S1141:S1145)","v":0},0,{"$f":"SUM(U1141:U1145)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1141:AE1145)","v":0},0,0,0,{"$f":"SUM(AI1141:AI1145)","v":0},0,0,0,0,{"$f":"SUM(AN1141:AN1145)","v":0},0,0,{"$f":"SUM(AQ1141:AQ1145)","v":0},{"$f":"'Corp Charges '!G1113*$AR$1","v":0},{"$f":"SUM(AS1141:AS1145)","v":0},{"$f":"SUM(AT1141:AT1145)","v":0},0,0,0,0,{"$f":"SUM(AY1141:AY1145)","v":-224568743.36336684},null,{"$f":"SUM(BA1141:BA1145)","v":-224568743.36336684},{"$f":"+BA1146-'ROR-Model'!G1154","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1147-'ROR-Model'!G1155","v":0}]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1148-'ROR-Model'!G1156","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$184*F1","v":0},null,null,null,{"$f":"WEX_ADJ_111_PROD*J1","v":387467.42957999994},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1116*$S$1","v":0},{"$f":"Pension!G1116*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1116*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1116*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1116*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1116*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1116*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1116*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1116*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1116*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1116*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1116*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1116*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1116*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1116*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1116*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1116*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1116*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1116*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1116*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1116*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1116*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1116*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1116*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1116*$AQ$1","v":0},{"$f":"'Corp Charges '!G1116*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1116*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1149:AX1149)","v":387467.42957999994},null,{"$f":"SUM(AY1149:AY1149)","v":387467.42957999994},{"$f":"+BA1149-'ROR-Model'!G1157","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$185*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1117*$S$1","v":0},{"$f":"Pension!G1117*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1117*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1117*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1117*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1117*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1117*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1117*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1117*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1117*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1117*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1117*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1117*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1117*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1117*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1117*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1117*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1117*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1117*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1117*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1117*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1117*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1117*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1117*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1117*$AQ$1","v":0},{"$f":"'Corp Charges '!G1117*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1117*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1150:AX1150)","v":0},null,{"$f":"SUM(AY1150:AY1150)","v":0},{"$f":"+BA1150-'ROR-Model'!G1158","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$186*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1118*$S$1","v":0},{"$f":"Pension!G1118*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1118*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1118*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1118*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1118*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1118*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1118*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1118*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1118*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1118*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1118*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1118*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1118*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1118*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1118*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1118*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1118*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1118*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1118*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1118*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1118*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1118*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1118*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1118*$AQ$1","v":0},{"$f":"'Corp Charges '!G1118*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1118*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1151:AX1151)","v":0},null,{"$f":"SUM(AY1151:AY1151)","v":0},{"$f":"+BA1151-'ROR-Model'!G1159","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$187*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1119*$S$1","v":0},{"$f":"Pension!G1119*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1119*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1119*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1119*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1119*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1119*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1119*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1119*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1119*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1119*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1119*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1119*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1119*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1119*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1119*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1119*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1119*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1119*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1119*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1119*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1119*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1119*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1119*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1119*$AQ$1","v":0},{"$f":"'Corp Charges '!G1119*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1119*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1152:AX1152)","v":0},null,{"$f":"SUM(AY1152:AY1152)","v":0},{"$f":"+BA1152-'ROR-Model'!G1160","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1149:F1152)","v":0},{"$f":"G1*SUM(G1149:G1152)","v":0},{"$f":"H1*SUM(H1149:H1152)","v":0},{"$f":"SUM(I1149:I1152)","v":0},{"$f":"SUM(J1149:J1152)","v":387467.42957999994},0,0,0,0,0,0,{"$f":"SUM(Q1149:Q1152)","v":0},0,{"$f":"SUM(S1149:S1152)","v":0},0,{"$f":"SUM(U1149:U1152)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1149:AE1152)","v":0},0,0,0,{"$f":"SUM(AI1149:AI1152)","v":0},0,0,0,0,{"$f":"SUM(AN1149:AN1152)","v":0},0,0,{"$f":"SUM(AQ1149:AQ1152)","v":0},{"$f":"'Corp Charges '!G1120*$AR$1","v":0},{"$f":"SUM(AS1149:AS1152)","v":0},{"$f":"SUM(AT1149:AT1152)","v":0},0,0,0,0,{"$f":"SUM(AY1149:AY1152)","v":387467.42957999994},null,{"$f":"SUM(BA1149:BA1152)","v":387467.42957999994},{"$f":"+BA1153-'ROR-Model'!G1161","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1154-'ROR-Model'!G1162","v":0}]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1155-'ROR-Model'!G1163","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$191*F6","v":9382.7580769296037},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1123*$S$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1156:AX1156)","v":9382.7580769296037},null,{"$f":"SUM(AY1156:AY1156)","v":9382.7580769296037},{"$f":"+BA1156-'ROR-Model'!G1164","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$192*F6","v":-603434.47164827585},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1124*$S$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1157:AX1157)","v":-603434.47164827585},null,{"$f":"SUM(AY1157:AY1157)","v":-603434.47164827585},{"$f":"+BA1157-'ROR-Model'!G1165","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$193*F6","v":-14368548.164025754},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1125*$S$1","v":5644320.1538812825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1158:AX1158)","v":-8724228.0101444721},null,{"$f":"SUM(AY1158:AY1158)","v":-8724228.0101444721},{"$f":"+BA1158-'ROR-Model'!G1166","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$194*F6","v":-15297589.14159891},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1126*$S$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1159:AX1159)","v":-15297589.14159891},null,{"$f":"SUM(AY1159:AY1159)","v":-15297589.14159891},{"$f":"+BA1159-'ROR-Model'!G1167","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1156:F1159)","v":-30260189.019196011},{"$f":"SUM(G1156:G1159)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S1156:S1159)","v":5644320.1538812825},0,{"$f":"SUM(U1156:U1159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ1156:AQ1159)","v":0},0,{"$f":"SUM(AS1156:AS1159)","v":0},{"$f":"SUM(AT1156:AT1159)","v":0},0,0,0,0,{"$f":"SUM(AY1156:AY1159)","v":-24615868.86531473},null,{"$f":"SUM(BA1156:BA1159)","v":-24615868.86531473},{"$f":"+BA1160-'ROR-Model'!G1168","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1161-'ROR-Model'!G1170","v":0}]
[]
["System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1163-'ROR-Model'!G1171","v":0}]
[null,"Production",null,null,null,{"$f":"F1122+F1134+F1141+F1149+F1156","v":9382.7580769296037},0,0,0,-53448.214680000499,0,0,0,0,0,0,0,0,0,0,{"$f":"U1122+U1134+U1141+U1149+U1156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1122+AQ1134+AQ1141+AQ1149+AQ1156","v":0},{"$f":"AR1122+AR1134+AR1141+AR1149+AR1156","v":0},{"$f":"AS1122+AS1134+AS1141+AS1149+AS1156","v":0},{"$f":"AT1122+AT1134+AT1141+AT1149+AT1156","v":0},0,0,0,0,{"$f":"AY1122+AY1134+AY1141+AY1149+AY1156","v":-44065.456603070896},null,{"$f":"BA1122+BA1134+BA1141+BA1149+BA1156","v":-44065.456603070896},{"$f":"+BA1164-'ROR-Model'!G1172","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1124+F1135+F1143+F1150+F1157","v":3852758.200831173},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S1124+S1135+S1143+S1150+S1157","v":0},{"$f":"T1124+T1135+T1143+T1150+T1157","v":0},{"$f":"U1124+U1135+U1143+U1150+U1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1124+AQ1135+AQ1143+AQ1150+AQ1157","v":0},{"$f":"AR1124+AR1135+AR1143+AR1150+AR1157","v":0},{"$f":"AS1124+AS1135+AS1143+AS1150+AS1157","v":0},{"$f":"AT1124+AT1135+AT1143+AT1150+AT1157","v":0},0,0,0,0,{"$f":"AY1124+AY1135+AY1143+AY1150+AY1157","v":3852758.200831173},null,{"$f":"BA1124+BA1135+BA1143+BA1150+BA1157","v":3852758.200831173},{"$f":"+BA1165-'ROR-Model'!G1174","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1125+F1136+F1144+F1151+F1158","v":256864327.85590592},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S1125+S1136+S1144+S1151+S1158","v":5644320.1538812825},0,{"$f":"U1125+U1136+U1144+U1151+U1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1125+AQ1136+AQ1144+AQ1151+AQ1158","v":0},{"$f":"AR1125+AR1136+AR1144+AR1151+AR1158","v":0},{"$f":"AS1125+AS1136+AS1144+AS1151+AS1158","v":0},{"$f":"AT1125+AT1136+AT1144+AT1151+AT1158","v":0},0,0,0,0,{"$f":"AY1125+AY1136+AY1144+AY1151+AY1158","v":262508648.0097872},null,{"$f":"BA1125+BA1136+BA1144+BA1151+BA1158","v":262508648.0097872},{"$f":"+BA1166-'ROR-Model'!G1175","v":0}]
[null,"General",null,null,null,{"$f":"F1126+F1137+F1145+F1152+F1159","v":-21043320.754716847},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S1126+S1137+S1145+S1152+S1159","v":0},0,{"$f":"U1126+U1137+U1145+U1152+U1159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1126+AQ1137+AQ1145+AQ1152+AQ1159","v":0},{"$f":"AR1126+AR1137+AR1145+AR1152+AR1159","v":0},{"$f":"AS1126+AS1137+AS1145+AS1152+AS1159","v":0},{"$f":"AT1126+AT1137+AT1145+AT1152+AT1159","v":0},0,0,0,0,{"$f":"AY1126+AY1137+AY1145+AY1152+AY1159","v":-21043320.754716847},null,{"$f":"BA1126+BA1137+BA1145+BA1152+BA1159","v":-21043320.754716847},{"$f":"+BA1167-'ROR-Model'!G1176","v":-6848257.5844497234}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1168-'ROR-Model'!G1177","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1169-'ROR-Model'!G1178","v":0}]
[null,"System Net Utility Plant",null,null,null,{"$f":"F1127+F1131+F1138+F1146+F1153+F1160","v":240159541.1652737},{"$f":"G1127+G1131+G1138+G1146+G1153+G1160","v":0},0,0,-53448.214680000499,0,0,0,0,0,0,0,0,{"$f":"S1127+S1131+S1138+S1146+S1153+S1160","v":5644320.1538812825},0,{"$f":"U1127+U1131+U1138+U1146+U1153+U1160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1127+AQ1131+AQ1138+AQ1146+AQ1153+AQ1160","v":0},0,{"$f":"AS1127+AS1131+AS1138+AS1146+AS1153+AS1160","v":0},{"$f":"AT1127+AT1131+AT1138+AT1146+AT1153+AT1160","v":0},0,0,0,0,{"$f":"AY1127+AY1131+AY1138+AY1146+AY1153+AY1160","v":245750413.10447502},null,{"$f":"BA1127+BA1131+BA1138+BA1146+BA1153+BA1160","v":245750413.10447502},{"$f":"+BA1170-'ROR-Model'!G1179","v":-6848257.5844498873}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1171-'ROR-Model'!G1180","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1172-'ROR-Model'!G1181","v":0}]
["WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1173-'ROR-Model'!G1182","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1174-'ROR-Model'!G1183","v":0}]
[154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1175-'ROR-Model'!G1184","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$212*F1","v":-65802.131916976301},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1143*$S$1","v":0},{"$f":"Pension!G1143*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1143*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1143*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1143*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1143*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1143*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1143*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1143*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1143*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1143*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1143*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1143*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1143*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1143*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1143*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1143*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1143*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1143*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1143*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1143*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1143*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1143*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1143*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1143*$AQ$1","v":0},{"$f":"'Corp Charges '!G1143*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1143*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1176:AX1176)","v":-65802.131916976301},null,{"$f":"SUM(AY1176:AY1176)","v":-65802.131916976301},{"$f":"+BA1176-'ROR-Model'!G1185","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$213*F1","v":-2284139.7255830169},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1144*$S$1","v":0},{"$f":"Pension!G1144*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1144*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1144*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1144*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1144*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1144*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1144*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1144*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1144*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1144*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1144*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1144*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1144*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1144*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1144*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1144*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1144*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1144*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1144*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1144*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1144*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1144*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1144*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1144*$AQ$1","v":0},{"$f":"'Corp Charges '!G1144*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1144*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1177:AX1177)","v":-2284139.7255830169},null,{"$f":"SUM(AY1177:AY1177)","v":-2284139.7255830169},{"$f":"+BA1177-'ROR-Model'!G1186","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1176:F1177)","v":-2349941.8574999934},{"$f":"G1*SUM(G1176:G1177)","v":0},{"$f":"H1*SUM(H1176:H1177)","v":0},{"$f":"SUM(I1176:I1177)","v":0},{"$f":"SUM(J1176:J1177)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1176:Q1177)","v":0},0,{"$f":"SUM(S1176:S1177)","v":0},0,{"$f":"SUM(U1176:U1177)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1176:AE1177)","v":0},0,0,0,{"$f":"SUM(AI1176:AI1177)","v":0},0,0,0,0,{"$f":"SUM(AN1176:AN1177)","v":0},0,0,{"$f":"SUM(AQ1176:AQ1177)","v":0},{"$f":"'Corp Charges '!G1145*$AR$1","v":0},{"$f":"SUM(AS1176:AS1177)","v":0},{"$f":"SUM(AT1176:AT1177)","v":0},0,0,0,0,{"$f":"SUM(AY1176:AY1177)","v":-2349941.8574999934},null,{"$f":"SUM(BA1176:BA1177)","v":-2349941.8574999934},{"$f":"+BA1178-'ROR-Model'!G1187","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1179-'ROR-Model'!G1188","v":0}]
[1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1180-'ROR-Model'!G1189","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$217*F1","v":0},null,null,{"$f":"'Und Stor'!D26*Adjustments!I1","v":-53358201.609999999},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1148*$S$1","v":0},{"$f":"Pension!G1148*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1141*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1141*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1141*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1141*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1141*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1141*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1141*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1141*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1141*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1141*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1141*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1141*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1141*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1141*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1141*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1141*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1141*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1141*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1141*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1141*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1141*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1141*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1148*$AQ$1","v":0},{"$f":"'Corp Charges '!G1148*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1141*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1181:AX1181)","v":-53358201.609999999},null,{"$f":"SUM(AY1181:AY1181)","v":-53358201.609999999},{"$f":"+BA1181-'ROR-Model'!G1190","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1181)","v":0},{"$f":"G1*SUM(G1181)","v":0},{"$f":"H1*SUM(H1181)","v":0},{"$f":"SUM(I1181)","v":-53358201.609999999},{"$f":"SUM(J1181)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1181)","v":0},{"$f":"SUM(S1181)","v":0},{"$f":"SUM(T1181)","v":0},{"$f":"SUM(U1181)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1181)","v":0},0,0,0,{"$f":"SUM(AI1181)","v":0},0,0,0,0,{"$f":"SUM(AN1181)","v":0},0,0,{"$f":"SUM(AQ1181)","v":0},{"$f":"'Corp Charges '!G1149*$AR$1","v":0},{"$f":"SUM(AS1181)","v":0},{"$f":"SUM(AT1181)","v":0},0,0,0,0,{"$f":"SUM(AY1181)","v":-53358201.609999999},null,{"$f":"SUM(BA1181)","v":-53358201.609999999},{"$f":"+BA1182-'ROR-Model'!G1191","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1183-'ROR-Model'!G1192","v":0}]
[165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1184-'ROR-Model'!G1193","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$222*F1","v":-1362585.6383333337},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1152*$S$1","v":0},{"$f":"Pension!G1152*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1145*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1145*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1145*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1145*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1145*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1145*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1145*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1145*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1145*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1145*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1145*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1145*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1145*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1145*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1145*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1145*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1145*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1145*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1145*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1145*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1145*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1145*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1152*$AQ$1","v":0},{"$f":"'Corp Charges '!G1152*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1145*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1185:AX1185)","v":-1362585.6383333337},null,{"$f":"SUM(AY1185:AY1185)","v":-1362585.6383333337},{"$f":"+BA1185-'ROR-Model'!G1194","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1185:F1185)","v":-1362585.6383333337},{"$f":"G1*SUM(G1185)","v":0},{"$f":"H1*SUM(H1185)","v":0},{"$f":"SUM(I1185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ1185)","v":0},{"$f":"'Corp Charges '!G1153*$AR$1","v":0},{"$f":"SUM(AS1185)","v":0},{"$f":"SUM(AT1185)","v":0},0,0,0,0,{"$f":"SUM(AY1185:AY1185)","v":-1362585.6383333337},null,{"$f":"SUM(BA1185:BA1185)","v":-1362585.6383333337},{"$f":"+BA1186-'ROR-Model'!G1195","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1187-'ROR-Model'!G1196","v":0}]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1188-'ROR-Model'!G1197","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$226*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1156*$S$1","v":0},{"$f":"Pension!G1156*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1149*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1149*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1149*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1149*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1149*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1149*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1149*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1149*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1149*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1149*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1149*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1149*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1149*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1149*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1149*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1149*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1149*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1149*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1149*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1149*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1149*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1149*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1156*$AQ$1","v":0},{"$f":"'Corp Charges '!G1156*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1149*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1189:AX1189)","v":0},null,{"$f":"SUM(AY1189:AY1189)","v":0},{"$f":"+BA1189-'ROR-Model'!G1198","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$227*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1157*$S$1","v":0},{"$f":"Pension!G1157*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1150*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1150*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1150*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1150*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1150*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1150*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1150*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1150*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1150*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1150*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1150*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1150*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1150*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1150*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1150*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1150*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1150*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1150*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1150*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1150*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1150*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1150*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1157*$AQ$1","v":0},{"$f":"'Corp Charges '!G1157*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1150*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1190:AX1190)","v":0},null,{"$f":"SUM(AY1190:AY1190)","v":0},{"$f":"+BA1190-'ROR-Model'!G1199","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$228*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1158*$S$1","v":0},{"$f":"Pension!G1158*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1151*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1151*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1151*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1151*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1151*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1151*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1151*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1151*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1151*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1151*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1151*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1151*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1151*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1151*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1151*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1151*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1151*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1151*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1151*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1151*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1151*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1151*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1158*$AQ$1","v":0},{"$f":"'Corp Charges '!G1158*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1151*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1191:AX1191)","v":0},null,{"$f":"SUM(AY1191:AY1191)","v":0},{"$f":"+BA1191-'ROR-Model'!G1200","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$229*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1159*$S$1","v":0},{"$f":"Pension!G1159*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1152*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1152*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1152*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1152*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1152*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1152*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1152*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1152*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1152*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1152*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1152*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1152*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1152*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1152*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1152*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1152*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1152*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1152*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1152*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1152*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1152*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1152*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1159*$AQ$1","v":0},{"$f":"'Corp Charges '!G1159*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1152*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1192:AX1192)","v":0},null,{"$f":"SUM(AY1192:AY1192)","v":0},{"$f":"+BA1192-'ROR-Model'!G1201","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1189:F1192)","v":0},{"$f":"G1*SUM(G1189:G1192)","v":0},{"$f":"H1*SUM(H1189:H1192)","v":0},{"$f":"SUM(I1189:I1192)","v":0},{"$f":"SUM(J1189:J1192)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1189:Q1192)","v":0},0,{"$f":"SUM(S1189:S1192)","v":0},0,{"$f":"SUM(U1189:U1192)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1189:AE1192)","v":0},0,0,0,{"$f":"SUM(AI1189:AI1192)","v":0},0,0,0,0,{"$f":"SUM(AN1189:AN1192)","v":0},0,0,{"$f":"SUM(AQ1189:AQ1192)","v":0},{"$f":"'Corp Charges '!G1160*$AR$1","v":0},{"$f":"SUM(AS1189:AS1192)","v":0},{"$f":"SUM(AT1189:AT1192)","v":0},0,0,0,0,{"$f":"SUM(AY1189:AY1192)","v":0},null,{"$f":"SUM(BA1189:BA1192)","v":0},{"$f":"+BA1193-'ROR-Model'!G1202","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1194-'ROR-Model'!G1203","v":0}]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1195-'ROR-Model'!G1204","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$233*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1163*$S$1","v":0},{"$f":"Pension!G1163*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1156*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1156*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1156*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1156*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1156*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1156*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1156*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1156*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1156*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1156*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1156*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1156*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1156*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1156*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1156*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1156*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1156*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1156*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1156*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1156*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1156*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1156*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1163*$AQ$1","v":0},{"$f":"'Corp Charges '!G1163*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1156*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1196:AX1196)","v":0},null,{"$f":"SUM(AY1196:AY1196)","v":0},{"$f":"+BA1196-'ROR-Model'!G1205","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$234*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1164*$S$1","v":0},{"$f":"Pension!G1164*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1157*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1157*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1157*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1157*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1157*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1157*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1157*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1157*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1157*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1157*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1157*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1157*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1157*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1157*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1157*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1157*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1157*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1157*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1157*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1157*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1157*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1157*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1164*$AQ$1","v":0},{"$f":"'Corp Charges '!G1164*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1157*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1197:AX1197)","v":0},null,{"$f":"SUM(AY1197:AY1197)","v":0},{"$f":"+BA1197-'ROR-Model'!G1206","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$235*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1165*$S$1","v":0},{"$f":"Pension!G1165*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1158*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1158*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1158*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1158*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1158*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1158*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1158*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1158*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1158*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1158*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1158*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1158*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1158*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1158*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1158*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1158*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1158*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1158*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1158*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1158*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1158*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1158*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1165*$AQ$1","v":0},{"$f":"'Corp Charges '!G1165*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1158*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1198:AX1198)","v":0},null,{"$f":"SUM(AY1198:AY1198)","v":0},{"$f":"+BA1198-'ROR-Model'!G1207","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$236*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1166*$S$1","v":0},{"$f":"Pension!G1166*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1159*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1159*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1159*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1159*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1159*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1159*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1159*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1159*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1159*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1159*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1159*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1159*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1159*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1159*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1159*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1159*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1159*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1159*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1159*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1159*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1159*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1159*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1166*$AQ$1","v":0},{"$f":"'Corp Charges '!G1166*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1159*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1199:AX1199)","v":0},null,{"$f":"SUM(AY1199:AY1199)","v":0},{"$f":"+BA1199-'ROR-Model'!G1208","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1196:F1199)","v":0},{"$f":"G1*SUM(G1196:G1199)","v":0},{"$f":"H1*SUM(H1196:H1199)","v":0},{"$f":"SUM(I1196:I1199)","v":0},{"$f":"SUM(J1196:J1199)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1196:Q1199)","v":0},0,{"$f":"SUM(S1196:S1199)","v":0},0,{"$f":"SUM(U1196:U1199)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1196:AE1199)","v":0},0,0,0,{"$f":"SUM(AI1196:AI1199)","v":0},0,0,0,0,{"$f":"SUM(AN1196:AN1199)","v":0},0,0,{"$f":"SUM(AQ1196:AQ1199)","v":0},{"$f":"'Corp Charges '!G1167*$AR$1","v":0},{"$f":"SUM(AS1196:AS1199)","v":0},{"$f":"SUM(AT1196:AT1199)","v":0},0,0,0,0,{"$f":"SUM(AY1196:AY1199)","v":0},null,{"$f":"SUM(BA1196:BA1199)","v":0},{"$f":"+BA1200-'ROR-Model'!G1209","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1201-'ROR-Model'!G1210","v":0}]
[2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1202-'ROR-Model'!G1211","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$240*F1","v":4972.1125000000029},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1170*$S$1","v":0},{"$f":"Pension!G1170*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1163*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1163*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1163*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1163*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1163*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1163*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1163*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1163*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1163*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1163*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1163*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1163*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1163*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1163*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1163*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1163*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1163*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1163*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1163*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1163*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1163*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1163*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1170*$AQ$1","v":0},{"$f":"'Corp Charges '!G1170*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1163*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1203:AX1203)","v":4972.1125000000029},null,{"$f":"SUM(AY1203:AY1203)","v":4972.1125000000029},{"$f":"+BA1203-'ROR-Model'!G1212","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$241*F1","v":65818.057499999646},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1171*$S$1","v":0},{"$f":"Pension!G1171*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1164*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1164*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1164*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1164*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1164*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1164*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1164*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1164*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1164*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1164*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1164*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1164*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1164*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1164*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1164*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1164*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1164*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1164*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1164*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1164*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1164*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1164*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1171*$AQ$1","v":0},{"$f":"'Corp Charges '!G1171*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1164*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1204:AX1204)","v":65818.057499999646},null,{"$f":"SUM(AY1204:AY1204)","v":65818.057499999646},{"$f":"+BA1204-'ROR-Model'!G1213","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1203:F1204)","v":70790.169999999649},{"$f":"G1*SUM(G1203:G1204)","v":0},{"$f":"H1*SUM(H1203:H1204)","v":0},{"$f":"SUM(I1203:I1204)","v":0},{"$f":"SUM(J1203:J1204)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1203:Q1204)","v":0},0,{"$f":"SUM(S1203:S1204)","v":0},0,{"$f":"SUM(U1203:U1204)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1203:AE1204)","v":0},0,0,0,{"$f":"SUM(AI1203:AI1204)","v":0},0,0,0,0,{"$f":"SUM(AN1203:AN1204)","v":0},0,0,{"$f":"SUM(AQ1203:AQ1204)","v":0},{"$f":"'Corp Charges '!G1172*$AR$1","v":0},{"$f":"SUM(AS1203:AS1204)","v":0},{"$f":"SUM(AT1203:AT1204)","v":0},0,0,0,0,{"$f":"SUM(AY1203:AY1204)","v":70790.169999999649},null,{"$f":"SUM(BA1203:BA1204)","v":70790.169999999649},{"$f":"+BA1205-'ROR-Model'!G1214","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1206-'ROR-Model'!G1215","v":0}]
[252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1207-'ROR-Model'!G1216","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!AQ245*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1175*$S$1","v":0},{"$f":"Pension!G1175*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1168*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1168*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1168*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1168*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1168*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1168*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1168*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1168*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1168*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1168*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1168*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1168*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1168*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1168*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1168*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1168*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1168*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1168*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1168*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1168*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1168*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1168*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1175*$AQ$1","v":0},{"$f":"'Corp Charges '!G1175*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1168*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1208:AX1208)","v":0},null,{"$f":"SUM(AY1208:AY1208)","v":0},{"$f":"+BA1208-'ROR-Model'!G1217","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!AQ246*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1176*$S$1","v":0},{"$f":"Pension!G1176*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1169*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1169*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1169*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1169*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1169*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1169*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1169*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1169*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1169*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1169*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1169*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1169*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1169*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1169*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1169*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1169*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1169*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1169*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1169*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1169*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1169*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1169*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1176*$AQ$1","v":0},{"$f":"'Corp Charges '!G1176*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1169*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1209:AX1209)","v":0},null,{"$f":"SUM(AY1209:AY1209)","v":0},{"$f":"+BA1209-'ROR-Model'!G1218","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1208:F1209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S1208:S1209)","v":0},{"$f":"Pension!G1177*$T$1","v":0},{"$f":"SUM(U1208:U1209)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1208:AE1209)","v":0},0,0,0,{"$f":"SUM(AI1208:AI1209)","v":0},0,0,0,0,{"$f":"SUM(AN1208:AN1209)","v":0},0,0,{"$f":"SUM(AQ1208:AQ1209)","v":0},{"$f":"'Corp Charges '!G1177*$AR$1","v":0},{"$f":"SUM(AS1208:AS1209)","v":0},{"$f":"SUM(AT1208:AT1209)","v":0},0,0,0,0,{"$f":"SUM(F1210:AX1210)","v":0},null,{"$f":"SUM(BA1208:BA1209)","v":0},{"$f":"+BA1210-'ROR-Model'!G1219","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1211-'ROR-Model'!G1220","v":0}]
[2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1212-'ROR-Model'!G1221","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$250*F1","v":594.76583333333838},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1180*$S$1","v":0},{"$f":"Pension!G1180*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1173*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1173*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1173*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1173*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1173*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1173*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1173*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1173*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1173*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1173*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1173*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1173*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1173*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1173*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1173*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1173*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1173*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1173*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1173*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1173*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1173*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1173*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1180*$AQ$1","v":0},{"$f":"'Corp Charges '!G1180*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1173*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1213:AX1213)","v":594.76583333333838},null,{"$f":"SUM(AY1213:AY1213)","v":594.76583333333838},{"$f":"+BA1213-'ROR-Model'!G1222","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1213)","v":594.76583333333838},{"$f":"G1*SUM(G1213)","v":0},{"$f":"H1*SUM(H1213)","v":0},{"$f":"SUM(I1213)","v":0},{"$f":"SUM(J1213)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1213)","v":0},{"$f":"SUM(S1213)","v":0},{"$f":"SUM(T1213)","v":0},{"$f":"SUM(U1213)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1213)","v":0},0,0,0,{"$f":"SUM(AI1213)","v":0},0,0,0,0,{"$f":"SUM(AN1213)","v":0},0,0,{"$f":"SUM(AQ1213)","v":0},{"$f":"'Corp Charges '!G1181*$AR$1","v":0},{"$f":"SUM(AS1213)","v":0},{"$f":"SUM(AT1213)","v":0},0,0,0,0,{"$f":"SUM(AY1213)","v":594.76583333333838},null,{"$f":"SUM(BA1213)","v":594.76583333333838},{"$f":"+BA1214-'ROR-Model'!G1223","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1215-'ROR-Model'!G1224","v":0}]
[255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1216-'ROR-Model'!G1225","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$254*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1184*$S$1","v":0},{"$f":"Pension!G1177*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1177*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1177*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1177*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1177*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1177*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1177*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1177*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1177*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1177*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1177*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1177*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1177*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1177*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1177*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1177*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1177*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1177*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1177*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1177*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1177*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1177*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1177*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1184*$AQ$1","v":0},{"$f":"'Corp Charges '!G1184*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1177*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1217:AX1217)","v":0},null,{"$f":"SUM(AY1217:AY1217)","v":0},{"$f":"+BA1217-'ROR-Model'!G1226","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$255*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1185*$S$1","v":0},{"$f":"Pension!G1178*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1178*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1178*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1178*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1178*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1178*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1178*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1178*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1178*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1178*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1178*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1178*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1178*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1178*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1178*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1178*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1178*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1178*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1178*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1178*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1178*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1178*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1178*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1185*$AQ$1","v":0},{"$f":"'Corp Charges '!G1185*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1178*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1218:AX1218)","v":0},null,{"$f":"SUM(AY1218:AY1218)","v":0},{"$f":"+BA1218-'ROR-Model'!G1227","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$256*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1186*$S$1","v":0},{"$f":"Pension!G1179*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1179*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1179*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1179*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1179*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1179*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1179*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1179*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1179*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1179*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1179*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1179*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1179*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1179*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1179*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1179*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1179*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1179*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1179*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1179*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1179*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1179*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1179*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1186*$AQ$1","v":0},{"$f":"'Corp Charges '!G1186*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1179*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1219:AX1219)","v":0},null,{"$f":"SUM(AY1219:AY1219)","v":0},{"$f":"+BA1219-'ROR-Model'!G1228","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$257*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1187*$S$1","v":0},{"$f":"Pension!G1180*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1180*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1180*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1180*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1180*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1180*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1180*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1180*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1180*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1180*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1180*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1180*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1180*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1180*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1180*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1180*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1180*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1180*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1180*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1180*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1180*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1180*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1180*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1187*$AQ$1","v":0},{"$f":"'Corp Charges '!G1187*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1180*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1220:AX1220)","v":0},null,{"$f":"SUM(AY1220:AY1220)","v":0},{"$f":"+BA1220-'ROR-Model'!G1229","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1217:F1220)","v":0},{"$f":"G1*SUM(G1217:G1220)","v":0},{"$f":"H1*SUM(H1217:H1220)","v":0},{"$f":"SUM(I1217:I1220)","v":0},{"$f":"SUM(J1217:J1220)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1217:Q1220)","v":0},0,{"$f":"SUM(S1217:S1220)","v":0},0,{"$f":"SUM(U1217:U1220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1217:AE1220)","v":0},0,0,0,{"$f":"SUM(AI1217:AI1220)","v":0},0,0,0,0,{"$f":"SUM(AN1217:AN1220)","v":0},0,0,{"$f":"SUM(AQ1217:AQ1220)","v":0},{"$f":"'Corp Charges '!G1188*$AR$1","v":0},{"$f":"SUM(AS1217:AS1220)","v":0},{"$f":"SUM(AT1217:AT1220)","v":0},0,0,0,0,{"$f":"SUM(AY1217:AY1220)","v":0},null,{"$f":"SUM(BA1217:BA1220)","v":0},{"$f":"+BA1221-'ROR-Model'!G1230","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1222-'ROR-Model'!G1231","v":0}]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1223-'ROR-Model'!G1232","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$261*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1191*$S$1","v":0},{"$f":"Pension!G1184*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1184*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1184*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1184*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1184*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1184*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1184*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1184*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1184*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1184*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1184*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1184*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1184*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1184*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1184*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1184*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1184*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1184*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1184*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1184*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1184*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1184*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1184*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1191*$AQ$1","v":0},{"$f":"'Corp Charges '!G1191*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1184*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1224:AX1224)","v":0},null,{"$f":"SUM(AY1224:AY1224)","v":0},{"$f":"+BA1224-'ROR-Model'!G1233","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$262*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1192*$S$1","v":0},{"$f":"Pension!G1185*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1185*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1185*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1185*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1185*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1185*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1185*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1185*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1185*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1185*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1185*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1185*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1185*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1185*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1185*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1185*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1185*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1185*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1185*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1185*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1185*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1185*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1185*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1192*$AQ$1","v":0},{"$f":"'Corp Charges '!G1192*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1185*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1225:AX1225)","v":0},null,{"$f":"SUM(AY1225:AY1225)","v":0},{"$f":"+BA1225-'ROR-Model'!G1234","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$263*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1193*$S$1","v":0},{"$f":"Pension!G1186*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1186*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1186*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1186*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1186*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1186*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1186*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1186*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1186*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1186*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1186*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1186*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1186*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1186*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1186*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1186*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1186*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1186*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1186*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1186*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1186*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1186*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1186*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1193*$AQ$1","v":0},{"$f":"'Corp Charges '!G1193*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1186*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1226:AX1226)","v":0},null,{"$f":"SUM(AY1226:AY1226)","v":0},{"$f":"+BA1226-'ROR-Model'!G1235","v":0}]
[null,null,"Storage",null,null,{"$f":"'Rate Base'!$AQ$264*F1","v":-1727470.7690155488},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1227:AX1227)","v":-1727470.7690155488},null,{"$f":"SUM(AY1227:AY1227)","v":-1727470.7690155488},{"$f":"+BA1227-'ROR-Model'!G1237","v":5696382.6232845131}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$265*F1","v":-17969073.009754658},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1194*$S$1","v":0},{"$f":"Pension!G1187*$T$1","v":10545219.617454596},{"$f":"'Optional Adjustment 1'!G1187*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1187*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1187*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1187*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1187*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1187*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1187*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1187*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1187*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1187*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1187*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1187*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1187*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1187*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1187*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1187*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1187*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1187*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1187*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1187*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1187*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1187*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1194*$AQ$1","v":0},{"$f":"'Corp Charges '!G1194*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1187*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1228:AX1228)","v":-7423853.3923000619},null,{"$f":"SUM(AY1228:AY1228)","v":-7423853.3923000619},{"$f":"+BA1228-'ROR-Model'!G1237","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1224:F1228)","v":-19696543.778770208},{"$f":"G1*SUM(G1224:G1228)","v":0},{"$f":"H1*SUM(H1224:H1228)","v":0},{"$f":"SUM(I1224:I1228)","v":0},{"$f":"SUM(J1224:J1228)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1224:Q1228)","v":0},0,{"$f":"SUM(S1224:S1228)","v":0},10545219.617454596,{"$f":"SUM(U1224:U1228)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1224:AE1228)","v":0},0,0,0,{"$f":"SUM(AI1224:AI1228)","v":0},0,0,0,0,{"$f":"SUM(AN1224:AN1228)","v":0},0,0,{"$f":"SUM(AQ1224:AQ1228)","v":0},{"$f":"'Corp Charges '!G1195*$AR$1","v":0},{"$f":"SUM(AS1224:AS1228)","v":0},{"$f":"SUM(AT1224:AT1228)","v":0},0,0,0,0,{"$f":"SUM(AY1224:AY1228)","v":-9151324.1613156106},null,{"$f":"SUM(BA1224:BA1228)","v":-9151324.1613156106},{"$f":"+BA1229-'ROR-Model'!G1238","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1230-'ROR-Model'!G1239","v":0}]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1231-'ROR-Model'!G1240","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$269*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1198*$S$1","v":0},{"$f":"Pension!G1191*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1191*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1191*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1191*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1191*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1191*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1191*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1191*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1191*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1191*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1191*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1191*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1191*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1191*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1191*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1191*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1191*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1191*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1191*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1191*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1191*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1191*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1191*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1198*$AQ$1","v":0},{"$f":"'Corp Charges '!G1198*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1191*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1232:AX1232)","v":0},null,{"$f":"SUM(AY1232:AY1232)","v":0},{"$f":"+BA1232-'ROR-Model'!G1241","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$270*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1199*$S$1","v":0},{"$f":"Pension!G1192*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1192*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1192*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1192*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1192*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1192*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1192*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1192*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1192*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1192*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1192*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1192*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1192*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1192*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1192*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1192*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1192*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1192*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1192*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1192*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1192*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1192*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1192*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1199*$AQ$1","v":0},{"$f":"'Corp Charges '!G1199*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1192*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1233:AX1233)","v":0},null,{"$f":"SUM(AY1233:AY1233)","v":0},{"$f":"+BA1233-'ROR-Model'!G1242","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$271*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1200*$S$1","v":0},{"$f":"Pension!G1193*$T$1","v":0},{"$f":"'Optional Adjustment 1'!G1193*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1193*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1193*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1193*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1193*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1193*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1193*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1193*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1193*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1193*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1193*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1193*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1193*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1193*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1193*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1193*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1193*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1193*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1193*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1193*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1193*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1193*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1200*$AQ$1","v":0},{"$f":"'Corp Charges '!G1200*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1193*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1234:AX1234)","v":0},null,{"$f":"SUM(AY1234:AY1234)","v":0},{"$f":"+BA1234-'ROR-Model'!G1243","v":0}]
[null,null,"Storage",null,null,{"$f":"'Rate Base'!$AQ$272*F1","v":-87341.552937958157},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1235:AX1235)","v":-87341.552937958157},null,{"$f":"SUM(AY1235:AY1235)","v":-87341.552937958157},{"$f":"+BA1235-'ROR-Model'!G1245","v":1381262.6059560392}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$273*F1","v":-3760851.4308380783},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1201*$S$1","v":0},{"$f":"Pension!G1194*$T$1","v":2292247.2719440809},{"$f":"'Optional Adjustment 1'!G1194*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1194*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1194*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1194*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1194*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1194*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1194*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1194*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1194*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1194*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1194*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1194*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1194*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1194*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1194*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1194*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1194*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1194*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1194*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1194*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1194*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1194*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1201*$AQ$1","v":0},{"$f":"'Corp Charges '!G1201*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1194*$AS$1","v":0},null,null,null,null,null,{"$f":"SUM(F1236:AX1236)","v":-1468604.1588939973},null,{"$f":"SUM(AY1236:AY1236)","v":-1468604.1588939973},{"$f":"+BA1236-'ROR-Model'!G1245","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1232:F1236)","v":-3848192.9837760366},{"$f":"G1*SUM(G1232:G1236)","v":0},{"$f":"H1*SUM(H1232:H1236)","v":0},{"$f":"SUM(I1232:I1236)","v":0},{"$f":"SUM(J1232:J1236)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1232:Q1236)","v":0},0,{"$f":"SUM(S1232:S1236)","v":0},2292247.2719440809,{"$f":"SUM(U1232:U1236)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1232:AE1236)","v":0},0,0,0,{"$f":"SUM(AI1232:AI1236)","v":0},0,0,0,0,{"$f":"SUM(AN1232:AN1236)","v":0},0,0,{"$f":"SUM(AQ1232:AQ1236)","v":0},{"$f":"'Corp Charges '!G1202*$AR$1","v":0},{"$f":"SUM(AS1232:AS1236)","v":0},{"$f":"SUM(AT1232:AT1236)","v":0},0,0,0,0,{"$f":"SUM(AY1232:AY1236)","v":-1555945.7118319555},null,{"$f":"SUM(BA1232:BA1236)","v":-1555945.7118319555},{"$f":"+BA1237-'ROR-Model'!G1246","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1238-'ROR-Model'!G1247","v":0}]
["186007","Deferred Pension Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1239-'ROR-Model'!G1248","v":0}]
[null,"General",null,null,null,{"$f":"'Rate Base'!$AQ$277*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1205*$S$1","v":0},{"$f":"Pension!G1198*$T$1","v":-8380.36},{"$f":"'Optional Adjustment 1'!G1198*$U$1","v":0},{"$f":"'Optional Adjustment 2'!G1198*$V$1","v":0},{"$f":"'Optional Adjustment 3'!G1198*$W$1","v":0},{"$f":"'Optional Adjustment 4'!G1198*$X$1","v":0},{"$f":"'Optional Adjustment 5'!G1198*$Y$1","v":0},{"$f":"'Optional Adjustment 6'!G1198*$Z$1","v":0},{"$f":"'Optional Adjustment 7'!G1198*$AA$1","v":0},{"$f":"'Optional Adjustment 8'!G1198*$AB$1","v":0},{"$f":"'Optional Adjustment 9'!G1198*$AC$1","v":0},{"$f":"'Optional Adjustment 10'!G1198*$AD$1","v":0},{"$f":"'Optional Adjustment 11'!G1198*$AE$1","v":0},{"$f":"'Optional Adjustment 12'!G1198*$AF$1","v":0},{"$f":"'Optional Adjustment 13'!G1198*$AG$1","v":0},{"$f":"'Optional Adjustment 14'!G1198*$AH$1","v":0},{"$f":"'Optional Adjustment 15'!G1198*$AI$1","v":0},{"$f":"'Optional Adjustment 16'!G1198*$AJ$1","v":0},{"$f":"'Optional Adjustment 17'!G1198*$AK$1","v":0},{"$f":"'Optional Adjustment 18'!G1198*$AL$1","v":0},{"$f":"'Optional Adjustment 19'!G1198*$AM$1","v":0},{"$f":"'Optional Adjustment 20'!G1198*$AN$1","v":0},{"$f":"'Optional Adjustment 21'!G1198*$AO$1","v":0},{"$f":"'Optional Adjustment 22'!G1198*$AP$1","v":0},{"$f":"'Optional Adjustment 23'!G1205*$AQ$1","v":0},{"$f":"'Corp Charges '!G1205*$AR$1","v":0},{"$f":"'Labor Adjustment ROO'!G1198*$AS$1","v":0},0,0,0,0,0,{"$f":"SUM(F1240:AX1240)","v":-8380.36},null,{"$f":"SUM(AY1240:AY1240)","v":-8380.36},{"$f":"+BA1240-'ROR-Model'!G1249","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F1240)","v":0},{"$f":"G1*SUM(G1240)","v":0},{"$f":"H1*SUM(H1240)","v":0},{"$f":"SUM(I1240)","v":0},{"$f":"SUM(J1240)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1240)","v":0},{"$f":"SUM(S1240)","v":0},{"$f":"SUM(T1240)","v":-8380.36},{"$f":"SUM(U1240)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1240)","v":0},0,0,0,{"$f":"SUM(AI1240)","v":0},0,0,0,0,{"$f":"SUM(AN1240)","v":0},0,0,{"$f":"SUM(AQ1240)","v":0},{"$f":"'Corp Charges '!G1206*$AR$1","v":0},{"$f":"SUM(AS1240)","v":0},{"$f":"SUM(AT1240)","v":0},0,0,0,0,{"$f":"SUM(AY1240)","v":-8380.36},null,{"$f":"SUM(BA1240)","v":-8380.36},{"$f":"+BA1241-'ROR-Model'!G1250","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1242-'ROR-Model'!G1251","v":0}]
["System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1243-'ROR-Model'!G1252","v":0}]
[null,"Production",null,null,null,{"$f":"F1181+F1189+F1196+F1217+F1224+F1232","v":0},0,0,-53358201.609999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1181+AQ1189+AQ1196+AQ1217+AQ1224+AQ1232","v":0},0,0,{"$f":"AT1181+AT1189+AT1196+AT1217+AT1224+AT1232","v":0},0,0,0,0,{"$f":"AY1181+AY1189+AY1196+AY1217+AY1224+AY1232","v":-53358201.609999999},null,{"$f":"BA1181+BA1189+BA1196+BA1217+BA1224+BA1232","v":-53358201.609999999},{"$f":"+BA1244-'ROR-Model'!G1253","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1176+F1190+F1197+F1203+F1218+F1225+F1233+F1208","v":-60830.019416976298},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1176+AQ1190+AQ1197+AQ1203+AQ1218+AQ1225+AQ1233+AQ1208","v":0},0,0,{"$f":"AT1176+AT1190+AT1197+AT1203+AT1218+AT1225+AT1233+AT1208","v":0},0,0,0,0,{"$f":"AY1176+AY1190+AY1197+AY1203+AY1218+AY1225+AY1233+AY1208","v":-60830.019416976298},null,{"$f":"BA1176+BA1190+BA1197+BA1203+BA1218+BA1225+BA1233+BA1208","v":-60830.019416976298},{"$f":"+BA1245-'ROR-Model'!G1255","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1177+F1191+F1198+F1204+F1219+F1226+F1234+F1209","v":-2218321.6680830172},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1177+AQ1191+AQ1198+AQ1204+AQ1219+AQ1226+AQ1234+AQ1209","v":0},0,0,{"$f":"AT1177+AT1191+AT1198+AT1204+AT1219+AT1226+AT1234+AT1209","v":0},0,0,0,0,{"$f":"AY1177+AY1191+AY1198+AY1204+AY1219+AY1226+AY1234+AY1209","v":-2218321.6680830172},null,{"$f":"BA1177+BA1191+BA1198+BA1204+BA1219+BA1226+BA1234+BA1209","v":-2218321.6680830172},{"$f":"+BA1246-'ROR-Model'!G1256","v":0}]
[null,"General",null,null,null,{"$f":"F1185+F1192+F1199+F1213+F1220+F1228+F1236+F1240","v":-23091915.313092735},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T1185+T1192+T1199+T1213+T1220+T1228+T1236+T1240","v":12829086.529398678},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1185+AQ1192+AQ1199+AQ1213+AQ1220+AQ1228+AQ1236+AQ1240","v":0},0,0,{"$f":"AT1185+AT1192+AT1199+AT1213+AT1220+AT1228+AT1236+AT1240","v":0},0,0,0,0,{"$f":"AY1185+AY1192+AY1199+AY1213+AY1220+AY1228+AY1236+AY1240","v":-10262828.783694059},null,{"$f":"BA1185+BA1192+BA1199+BA1213+BA1220+BA1228+BA1236+BA1240","v":-10262828.783694059},{"$f":"+BA1247-'ROR-Model'!G1257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1248-'ROR-Model'!G1258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1249-'ROR-Model'!G1259","v":0}]
[null,"System Working Capital (W/O WC Cash)",null,null,null,{"$f":"+F1178+F1182+F1186+F1193+F1200+F1205+F1210+F1214+F1221+F1229+F1237+F1241","v":-27185879.32254624},0,0,-53358201.609999999,0,0,0,0,0,0,0,0,0,0,{"$f":"+T1178+T1182+T1186+T1193+T1200+T1205+T1210+T1214+T1221+T1229+T1237+T1241","v":12829086.529398678},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AQ1178+AQ1182+AQ1186+AQ1193+AQ1200+AQ1205+AQ1210+AQ1214+AQ1221+AQ1229+AQ1237+AQ1241","v":0},0,0,{"$f":"+AT1178+AT1182+AT1186+AT1193+AT1200+AT1205+AT1210+AT1214+AT1221+AT1229+AT1237+AT1241","v":0},0,0,0,0,{"$f":"+AY1178+AY1182+AY1186+AY1193+AY1200+AY1205+AY1210+AY1214+AY1221+AY1229+AY1237+AY1241","v":-67714994.403147563},null,{"$f":"+BA1178+BA1182+BA1186+BA1193+BA1200+BA1205+BA1210+BA1214+BA1221+BA1229+BA1237+BA1241","v":-67714994.403147563},{"$f":"+BA1250-'ROR-Model'!G1260","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1251-'ROR-Model'!G1261","v":0}]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1252-'ROR-Model'!G1262","v":0}]
[null,"Production",null,null,null,{"$f":"F1164+F1244","v":9382.7580769296037},{"$f":"G1*G1164+G1244","v":0},{"$f":"H1*H1164+H1244","v":0},{"$f":"I1164+I1244","v":-53358201.609999999},-53448.214680000499,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1164+AQ1244","v":0},0,0,{"$f":"AT1164+AT1244","v":0},0,0,0,0,{"$f":"AY1164+AY1244","v":-53402267.066603072},null,{"$f":"BA1164+BA1244","v":-53402267.066603072},{"$f":"+BA1253-'ROR-Model'!G1263","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1165+F1245","v":3791928.1814141967},{"$f":"G1*G1165+G1245","v":0},{"$f":"H1*H1165+H1245","v":0},{"$f":"I1165+I1245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1165+AQ1245","v":0},0,0,{"$f":"AT1165+AT1245","v":0},0,0,0,0,{"$f":"AY1165+AY1245","v":3791928.1814141967},null,{"$f":"BA1165+BA1245","v":3791928.1814141967},{"$f":"+BA1254-'ROR-Model'!G1265","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1166+F1246","v":254646006.18782291},{"$f":"G1*G1166+G1246","v":0},{"$f":"H1*H1166+H1246","v":0},{"$f":"I1166+I1246","v":0},0,0,0,0,0,0,0,0,0,5644320.1538812825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1166+AQ1246","v":0},0,0,{"$f":"AT1166+AT1246","v":0},0,0,0,0,{"$f":"AY1166+AY1246","v":260290326.34170419},null,{"$f":"BA1166+BA1246","v":260290326.34170419},{"$f":"+BA1255-'ROR-Model'!G1266","v":0}]
[null,"General",null,null,null,{"$f":"F1167+F1247","v":-44135236.067809582},{"$f":"G1*G1167+G1247","v":0},{"$f":"H1*H1167+H1247","v":0},{"$f":"I1167+I1247","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1167+T1247","v":12829086.529398678},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1167+AQ1247","v":0},0,0,{"$f":"AT1167+AT1247","v":0},0,0,0,0,{"$f":"AY1167+AY1247","v":-31306149.538410906},null,{"$f":"BA1167+BA1247","v":-31306149.538410906},{"$f":"+BA1256-'ROR-Model'!G1267","v":-6848257.5844497234}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1257-'ROR-Model'!G1268","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1258-'ROR-Model'!G1269","v":0}]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"F1170+F1250","v":212973661.84272745},{"$f":"G1*G1170+G1250","v":0},{"$f":"H1*H1170+H1250","v":0},{"$f":"I1170+I1250","v":-53358201.609999999},-53448.214680000499,0,0,0,0,0,0,0,0,5644320.1538812825,12829086.529398678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ1170+AQ1250","v":0},0,0,{"$f":"AT1170+AT1250","v":0},0,0,0,0,{"$f":"AY1170+AY1250","v":178035418.70132744},null,{"$f":"BA1170+BA1250","v":178035418.70132744},{"$f":"+BA1259-'ROR-Model'!G1270","v":-6848257.5844499171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1260-'ROR-Model'!G1271","v":0}]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1261-'ROR-Model'!G1272","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1262-'ROR-Model'!G1273","v":0}]
[null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1263-'ROR-Model'!G1274","v":0}]
[null,null,"Gas Purchase Expenses",null,null,{"$f":"F639","v":0},{"$f":"G1*G639","v":0},{"$f":"H1*H639","v":-259808198.18480384},{"$f":"I639","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ639","v":0},0,0,0,0,0,0,5421769.6730062086,{"$f":"SUM(F1264:AX1264)","v":-254386428.51179764},null,{"$f":"SUM(AY1264:AY1264)","v":-254386428.51179764},{"$f":"+BA1264-'ROR-Model'!G1275","v":-254386428.51179764}]
[null,null,"Operation & Maintenance Expenses",null,null,{"$f":"F923","v":0},{"$f":"G1*G923","v":14399500.135630239},{"$f":"H1*H923","v":0},{"$f":"I923","v":0},0,-22185160.317095295,-4580348.6650000373,0,0,0,-188190.40957440005,-76535.176888320013,688799.37333333865,0,3472960.1644020723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ923","v":0},6126573.2158439755,0,0,0,0,0,720557.95122474898,-1621843.7281236788,null,-1621843.7281236788,{"$f":"+BA1265-'ROR-Model'!G1276","v":-339929.74211285589}]
[null,null,"Deprec, Depl, & Amort",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,15,null,15,{"$f":"+BA1266-'ROR-Model'!G1277","v":15}]
[null,null,"Taxes - Excluding Income Taxes",null,null,{"$f":"F955","v":0},{"$f":"G1*G955","v":5548305.6660525892},{"$f":"H1*H955","v":0},{"$f":"I955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ955","v":0},0,0,0,0,0,0,0,5548305.6660525892,null,5548305.6660525892,{"$f":"+BA1267-'ROR-Model'!G1278","v":0}]
[null,null,"Income Taxes - Federal & State",null,null,{"$f":"F957+F959+F961","v":0},{"$f":"G1*G957+G959+G961","v":-16210253.068931717},{"$f":"H1*H957+H959+H961","v":780539.65822438046},{"$f":"I957+I959+I961","v":0},0,5424284.7357485173,1119897.9404634195,0,0,0,46012.665740444521,18712.895728917701,-168411.851587393,1254466.7448306086,-849140.80125499528,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ957+AQ959+AQ961","v":0},-267557.43865024828,0,0,0,0,0,61947634.115314029,53096185.595625967,null,53096185.595625967,{"$f":"+BA1268-'ROR-Model'!G1279","v":0}]
[null,null,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+BA1269-'ROR-Model'!G1280","v":0}]
[null,null,"Investment Tax Credit Adjustment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+BA1270-'ROR-Model'!G1281","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+BA1271-'ROR-Model'!G1282","v":0}]
[null,null,"Cost of Service - Including Gas Costs",null,null,{"$f":"SUM(F1264:F1270)","v":0},{"$f":"G1*SUM(G1264:G1270)","v":3737552.7327511124},{"$f":"H1*SUM(H1264:H1270)","v":-259027658.52657947},{"$f":"SUM(I1264:I1270)","v":0},{"$f":"SUM(J1264:J1270)","v":0},-16760875.581346776,-3460450.7245366178,0,0,0,-142177.74383395552,-57822.281159402308,{"$f":"SUM(R1264:R1270)","v":520387.52174594568},{"$f":"SUM(S1264:S1270)","v":1254466.7448306086},{"$f":"SUM(T1264:T1270)","v":2623819.3631470772},{"$f":"SUM(U1264:U1270)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE1264:AE1270)","v":0},0,0,0,{"$f":"SUM(AI1264:AI1270)","v":0},0,0,0,0,{"$f":"SUM(AN1264:AN1270)","v":0},0,0,0,5859015.777193727,0,{"$f":"SUM(AT1264:AT1270)","v":1},2,3,4,68089966.739544988,{"$f":"SUM(F1272:AS1272)","v":-265453742.71778774},null,-265453742.71778774,{"$f":"+BA1272-'ROR-Model'!G1285","v":-322816319.99345547}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1273-'ROR-Model'!G1286","v":0}]
[null,null,"Daily Cost of Service",null,null,{"$f":"+F1272/365","v":0},{"$f":"+G1272/365","v":10239.870500687979},{"$f":"+H1272/365","v":-709664.81788103969},{"$f":"+I1272/365","v":0},0,-45920.207072182951,-9480.6869165386779,0,0,0,-389.5280652985083,-158.41720865589673,{"$f":"+R1272/365","v":1425.7192376601251},{"$f":"+S1272/365","v":3436.8951913167357},{"$f":"+T1272/365","v":7188.5462004029514},{"$f":"+U1272/365","v":0},0,0,0,0,0,0,0,0,0,{"$f":"+AE1272/365","v":0},0,0,0,{"$f":"+AI1272/365","v":0},0,0,0,0,{"$f":"+AN1272/365","v":0},0,0,0,16052.098019708841,0,{"$f":"+AT1272/365","v":2.7397260273972603E-3},5.4794520547945206E-3,8.21917808219178E-3,1.0958904109589041E-2,186547.85408094517,{"$f":"SUM(F1274:AX1274)","v":-540722.64651573345},null,{"$f":"SUM(AY1274:AY1274)","v":-540722.64651573345},{"$f":"+BA1274-'ROR-Model'!G1287","v":-697880.39247646695}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1275-'ROR-Model'!G1288","v":0}]
[null,"Working Capital - Cash Factor",null,null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"+BA1276-'ROR-Model'!G1289","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1278-'ROR-Model'!G1291","v":0}]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"F1274*F1276","v":0},{"$f":"G1*G1274*G1276","v":76932.147071668791},{"$f":"H1*H1274*H1276","v":-5331711.7767402511},{"$f":"I1274*I1276","v":0},{"$f":"J1274*J1276","v":0},{"$f":"K1274*K1276","v":-344998.51573331049},{"$f":"L1274*L1276","v":-71228.400803955083},0,0,0,-2926.5243545876929,-1190.1884886317521,{"$f":"R1274*R1276","v":10711.428632540519},{"$f":"S1274*S1276","v":25821.393572362635},{"$f":"T1274*T1276","v":54007.547603627376},{"$f":"U1274*U1276","v":0},0,0,0,0,{"$f":"Z1274*Z1276","v":0},0,0,0,0,{"$f":"AE1274*AE1276","v":0},0,0,0,{"$f":"AI1274*AI1276","v":0},0,0,0,0,{"$f":"AN1274*AN1276","v":0},0,0,0,120599.41242207252,0,{"$f":"AT1274*AT1276","v":2.0583561643835617E-2},4.1167123287671234E-2,6.1750684931506844E-2,8.2334246575342468E-2,{"$f":"AX1274*AX1276","v":1401534.0277101409},{"$f":"SUM(F1279:AX1279)","v":-4062449.2432727069},null,{"$f":"SUM(AY1279:AY1279)","v":-4062449.2432727069},{"$f":"+BA1279-'ROR-Model'!G1292","v":-5243175.3886756981}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY1276*AY1274","v":-4062449.2432727055},null,{"$f":"BA1276*BA1274","v":-4062449.2432727055},{"$f":"+BA1280-'ROR-Model'!G1293","v":-4062449.2432727055}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1281-'ROR-Model'!G1294","v":0}]
["SYSTEM TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BA1282-'ROR-Model'!G1295","v":0}]
[null,"Production",null,null,null,{"$f":"F1253","v":9382.7580769296037},{"$f":"G1*G1253","v":0},{"$f":"H1*H1253","v":0},{"$f":"I1253","v":-53358201.609999999},{"$f":"J1253","v":-53448.214680000499},0,0,0,0,0,0,0,{"$f":"R1253","v":0},{"$f":"S1253","v":0},{"$f":"T1253","v":0},{"$f":"U1253","v":0},{"$f":"V1253","v":0},0,0,0,0,0,0,0,0,{"$f":"AE1253","v":0},0,0,0,{"$f":"AI1253","v":0},0,0,0,0,{"$f":"AN1253","v":0},0,0,{"$f":"AQ1253","v":0},{"$f":"AR1253","v":0},{"$f":"AS1253","v":0},{"$f":"AT1253","v":0},0,0,0,0,{"$f":"SUM(F1283:AX1283)","v":-53402267.066603072},null,{"$f":"SUM(AY1283:AY1283)","v":-53402267.066603072},{"$f":"+BA1283-'ROR-Model'!G1296","v":0}]
[null,"Distribution - Wyoming",null,null,null,3791928.1814141967,{"$f":"G1*G1254","v":0},{"$f":"H1*H1254","v":0},{"$f":"I1254","v":0},0,0,0,0,0,0,0,0,{"$f":"R1254","v":0},{"$f":"S1254","v":0},{"$f":"T1254","v":0},{"$f":"U1254","v":0},{"$f":"V1254","v":0},0,0,0,0,0,0,0,0,{"$f":"AE1254","v":0},0,0,0,{"$f":"AI1254","v":0},0,0,0,0,{"$f":"AN1254","v":0},0,0,{"$f":"AQ1254","v":0},{"$f":"AR1254","v":0},{"$f":"AS1254","v":0},{"$f":"AT1254","v":0},0,0,0,0,{"$f":"SUM(F1284:AX1284)","v":3791928.1814141967},null,{"$f":"SUM(AY1284:AY1284)","v":3791928.1814141967},{"$f":"+BA1284-'ROR-Model'!G1298","v":0}]
[null,"Distribution - Utah",null,null,null,254646006.18782291,{"$f":"G1*G1255","v":0},{"$f":"H1*H1255","v":0},{"$f":"I1255","v":0},0,0,0,0,0,0,0,0,{"$f":"R1255","v":0},{"$f":"S1255","v":5644320.1538812825},{"$f":"T1255","v":0},{"$f":"U1255","v":0},{"$f":"V1255","v":0},0,0,0,0,0,0,0,0,{"$f":"AE1255","v":0},0,0,0,{"$f":"AI1255","v":0},0,0,0,0,0,0,0,{"$f":"AQ1255","v":0},{"$f":"AR1255","v":0},{"$f":"AS1255","v":0},{"$f":"AT1255","v":0},0,0,0,0,{"$f":"SUM(F1285:AX1285)","v":260290326.34170419},null,{"$f":"SUM(AY1285:AY1285)","v":260290326.34170419},{"$f":"+BA1285-'ROR-Model'!G1299","v":0}]
[null,"General",null,null,null,{"$f":"F1256+F1279","v":-44135236.067809582},{"$f":"G1*G1256+G1279","v":76932.147071668791},{"$f":"H1*H1256+H1279","v":-5331711.7767402511},{"$f":"I1256+I1279","v":0},{"$f":"J1256+J1279","v":0},-344998.51573331049,-71228.400803955083,0,0,0,-2926.5243545876929,-1190.1884886317521,{"$f":"R1256+R1279","v":10711.428632540519},{"$f":"S1256+S1279","v":25821.393572362635},{"$f":"T1256+T1279","v":12883094.077002306},{"$f":"U1256+U1279","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE1256+AE1279","v":0},0,0,0,{"$f":"AI1256+AI1279","v":0},0,0,0,0,{"$f":"AN1256+AN1279","v":0},0,0,{"$f":"AQ1256+AQ1279","v":0},120599.41242207252,0,{"$f":"AT1256+AT1279","v":2.0583561643835617E-2},4.1167123287671234E-2,6.1750684931506844E-2,8.2334246575342468E-2,1401534.0277101409,-35368598.781683609,null,{"$f":"BA1256+BA1279","v":-35368598.781683609},{"$f":"+BA1286-'ROR-Model'!G1300","v":-12091432.973125417}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY1287:AY1287)","v":0},{"$f":"+BA1287-'ROR-Model'!G1301","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY1288:AY1288)","v":0},{"$f":"+BA1288-'ROR-Model'!G1302","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,null,{"$f":"F1259+F1279","v":212973661.84272745},{"$f":"G1*G1259+G1279","v":76932.147071668791},{"$f":"H1*H1259+H1279","v":-5331711.7767402511},{"$f":"I1259+I1279","v":-53358201.609999999},{"$f":"J1259+J1279","v":-53448.214680000499},-344998.51573331049,-71228.400803955083,0,0,0,-2926.5243545876929,-1190.1884886317521,{"$f":"R1259+R1279","v":10711.428632540519},{"$f":"S1259+S1279","v":5670141.5474536456},{"$f":"T1259+T1279","v":12883094.077002306},{"$f":"U1259+U1279","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AE1259+AE1279","v":0},0,0,0,{"$f":"AI1259+AI1279","v":0},0,0,0,0,{"$f":"AN1259+AN1279","v":0},0,0,0,120599.41242207252,0,{"$f":"AT1259+AT1279","v":2.0583561643835617E-2},4.1167123287671234E-2,6.1750684931506844E-2,8.2334246575342468E-2,1401534.0277101409,{"$f":"SUM(F1289:AX1289)","v":173972969.45805472},null,{"$f":"SUM(AY1289:AY1289)","v":173972969.45805472},{"$f":"+BA1289-'ROR-Model'!G1303","v":-12091432.973125637}]

{"sheet":"ROR-Model","index":10,"n_rows":1448,"n_cols":25,"rows_kept":1448,"cut":false,"hidden":false,"merged":[[6,19,6,20],[1,15,1,20],[7,18,7,20],[2,15,2,20],[3,15,3,20],[5,15,5,17],[4,15,4,20],[7,15,7,17],[6,16,6,17],[979,0,979,3],[7,0,7,1],[8,0,8,1],[8,2,8,3],[10,0,10,3],[514,0,514,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null," ",null,null,"Jurisdictional Allocation Base Summary"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,"#1","Gross Plant",{"$f":"'Utah Allocation'!D18","v":0.97261967199890476},{"$f":"'Utah Allocation'!E18","v":2.7380328001095224E-2}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,"#2","Rate Base",{"$f":"'Utah Allocation'!D35","v":0.97422987183663845},{"$f":"'Utah Allocation'!E35","v":2.5770128163361543E-2}]
[null,null,null,null,null,null,null,null,null,null,"#3","Sales",{"$f":"'Utah Allocation'!D46","v":0.97424307002076738},{"$f":"'Utah Allocation'!E46","v":2.5756929979232748E-2}]
[null,null,null,null,null,"Booked Revenue",null,null,"Average Projected",null,"#4","Utah",1,0,null,"PT = Pass Through Item"]
[null,null,null,null,null,2024,null,null,"Revenue ",null,"#5","Wyoming",0,1]
[null,null,null,null,null,"Historical","CASE","Imputed","Adjusted",null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,"HOT"]
["FERC",null,null,null,null,"12 Months","Adjustments","Tax","System",null,null,null,null,null,null,"Utah Method & Allocations",null,null,"Wyoming Method & Allocations",null,null,null,"This Scenario"]
["Account",null,"Description",null,null,"2024-12-01","Total","Adjustment","Total",null,null,"Alloc Base","Utah","Wyoming",null,null,"General","PT",null,"General","PT",null,{"$f":"+'Control Panel'!F11","v":"Utah"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,null,null,1]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y10+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y11+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"GSR","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$15","v":446193838.13000005},{"$f":"+Adjustments!BA16","v":26838285.686233819},null,{"$f":"SUM($F$16:$H$16)","v":473032123.81623387},null,null,"Utah",{"$f":"VLOOKUP($L16,$L$2:$N$7,2,FALSE)*I16","v":473032123.81623387},{"$f":"VLOOKUP($L16,$L$2:$N$7,3,FALSE)*I16","v":0},null,"G",{"$f":"IF(P16=\"G\",M16,IF(P16=\"PT\",0,ERR))","v":473032123.81623387},{"$f":"IF(P16=\"PT\",M16,IF(P16=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S16=\"G\",N16,IF(S16=\"PT\",0,ERR))","v":0},{"$f":"IF(S16=\"PT\",N16,IF(S16=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y16)","v":473032123.81623387},null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$17","v":71550593.020000011},{"$f":"+Adjustments!BA18","v":35670140.144066192},null,{"$f":"SUM($F$18:$H$18)","v":107220733.1640662},null,null,"Utah",{"$f":"VLOOKUP($L18,$L$2:$N$7,2,FALSE)*I18","v":107220733.1640662},{"$f":"VLOOKUP($L18,$L$2:$N$7,3,FALSE)*I18","v":0},null,"PT",{"$f":"IF(P18=\"G\",M18,IF(P18=\"PT\",0,ERR))","v":0},{"$f":"IF(P18=\"PT\",M18,IF(P18=\"G\",0,ERR))","v":107220733.1640662},"PT",{"$f":"IF(S18=\"G\",N18,IF(S18=\"PT\",0,ERR))","v":0},{"$f":"IF(S18=\"PT\",N18,IF(S18=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y18)","v":0},null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$19","v":732002343.58000004},{"$f":"+Adjustments!BA20","v":-36547568.422623545},null,{"$f":"SUM($F$20:$H$20)","v":695454775.15737653},null,null,"Utah",{"$f":"VLOOKUP($L20,$L$2:$N$7,2,FALSE)*I20","v":695454775.15737653},{"$f":"VLOOKUP($L20,$L$2:$N$7,3,FALSE)*I20","v":0},null,"PT",{"$f":"IF(P20=\"G\",M20,IF(P20=\"PT\",0,ERR))","v":0},{"$f":"IF(P20=\"PT\",M20,IF(P20=\"G\",0,ERR))","v":695454775.15737653},"PT",{"$f":"IF(S20=\"G\",N20,IF(S20=\"PT\",0,ERR))","v":0},{"$f":"IF(S20=\"PT\",N20,IF(S20=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y20)","v":0},null,11]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":1249746774.73},{"$f":"SUM(G16:G20)","v":25960857.407676466},{"$f":"SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":1275707632.1376767},null,null,null,{"$f":"SUM(M16:M20)","v":1275707632.1376767},{"$f":"SUM(N16:N20)","v":0},null,null,{"$f":"SUM(Q16:Q20)","v":473032123.81623387},{"$f":"SUM(R16:R20)","v":802675508.32144272},null,{"$f":"SUM(T16:T20)","v":0},{"$f":"SUM(U16:U20)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y21)","v":473032123.81623387},null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$22","v":106719832.462},{"$f":"+Adjustments!BA23","v":10987075.538000003},null,{"$f":"SUM($F$23:$H$23)","v":117706908},null,null,"Utah",{"$f":"VLOOKUP($L23,$L$2:$N$7,2,FALSE)*I23","v":117706908},{"$f":"VLOOKUP($L23,$L$2:$N$7,3,FALSE)*I23","v":0},null,"G",{"$f":"IF(P23=\"G\",M23,IF(P23=\"PT\",0,ERR))","v":117706908},{"$f":"IF(P23=\"PT\",M23,IF(P23=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S23=\"G\",N23,IF(S23=\"PT\",0,ERR))","v":0},{"$f":"IF(S23=\"PT\",N23,IF(S23=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y23)","v":117706908},null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"GSC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$24","v":0},{"$f":"+Adjustments!BA25","v":0},null,{"$f":"SUM($F$25:$H$25)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L25,$L$2:$N$7,2,FALSE)*I25","v":0},{"$f":"VLOOKUP($L25,$L$2:$N$7,3,FALSE)*I25","v":0},null,"G",{"$f":"IF(P25=\"G\",M25,IF(P25=\"PT\",0,ERR))","v":0},{"$f":"IF(P25=\"PT\",M25,IF(P25=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S25=\"G\",N25,IF(S25=\"PT\",0,ERR))","v":0},{"$f":"IF(S25=\"PT\",N25,IF(S25=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y25)","v":0},null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$26","v":0},{"$f":"+Adjustments!BA27","v":0},null,{"$f":"SUM($F$27:$H$27)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L27,$L$2:$N$7,2,FALSE)*I27","v":0},{"$f":"VLOOKUP($L27,$L$2:$N$7,3,FALSE)*I27","v":0},null,"PT",{"$f":"IF(P27=\"G\",M27,IF(P27=\"PT\",0,ERR))","v":0},{"$f":"IF(P27=\"PT\",M27,IF(P27=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S27=\"G\",N27,IF(S27=\"PT\",0,ERR))","v":0},{"$f":"IF(S27=\"PT\",N27,IF(S27=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y27)","v":0},null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$28","v":0},{"$f":"+Adjustments!BA29","v":0},null,{"$f":"SUM($F$29:$H$29)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L29,$L$2:$N$7,2,FALSE)*I29","v":0},{"$f":"VLOOKUP($L29,$L$2:$N$7,3,FALSE)*I29","v":0},null,"PT",{"$f":"IF(P29=\"G\",M29,IF(P29=\"PT\",0,ERR))","v":0},{"$f":"IF(P29=\"PT\",M29,IF(P29=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S29=\"G\",N29,IF(S29=\"PT\",0,ERR))","v":0},{"$f":"IF(S29=\"PT\",N29,IF(S29=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y29)","v":0},null,20]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},null,null,null,{"$f":"SUM(M25:M29)","v":0},{"$f":"SUM(N25:N29)","v":0},null,null,{"$f":"SUM(Q25:Q29)","v":0},{"$f":"SUM(R25:R29)","v":0},null,{"$f":"SUM(T25:T29)","v":0},{"$f":"SUM(U25:U29)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y30)","v":0},null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$31","v":0},{"$f":"+Adjustments!BA32","v":0},null,{"$f":"SUM(F32:H32)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L32,$L$2:$N$7,2,FALSE)*I32","v":0},{"$f":"VLOOKUP($L32,$L$2:$N$7,3,FALSE)*I32","v":0},null,"G",{"$f":"IF(P32=\"G\",M32,IF(P32=\"PT\",0,ERR))","v":0},{"$f":"IF(P32=\"PT\",M32,IF(P32=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S32=\"G\",N32,IF(S32=\"PT\",0,ERR))","v":0},{"$f":"IF(S32=\"PT\",N32,IF(S32=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y32)","v":0},null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,"GSS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$33","v":0},{"$f":"+Adjustments!BA34","v":0},null,{"$f":"SUM(F34:H34)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L34,$L$2:$N$7,2,FALSE)*I34","v":0},{"$f":"VLOOKUP($L34,$L$2:$N$7,3,FALSE)*I34","v":0},null,"G",{"$f":"IF(P34=\"G\",M34,IF(P34=\"PT\",0,ERR))","v":0},{"$f":"IF(P34=\"PT\",M34,IF(P34=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S34=\"G\",N34,IF(S34=\"PT\",0,ERR))","v":0},{"$f":"IF(S34=\"PT\",N34,IF(S34=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y34)","v":0},null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$35","v":0},{"$f":"+Adjustments!BA36","v":0},null,{"$f":"SUM($F$36:$H$36)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L36,$L$2:$N$7,2,FALSE)*I36","v":0},{"$f":"VLOOKUP($L36,$L$2:$N$7,3,FALSE)*I36","v":0},null,"PT",{"$f":"IF(P36=\"G\",M36,IF(P36=\"PT\",0,ERR))","v":0},{"$f":"IF(P36=\"PT\",M36,IF(P36=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S36=\"G\",N36,IF(S36=\"PT\",0,ERR))","v":0},{"$f":"IF(S36=\"PT\",N36,IF(S36=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y36)","v":0},null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$37","v":0},{"$f":"+Adjustments!BA38","v":0},null,{"$f":"SUM($F$38:$H$38)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L38,$L$2:$N$7,2,FALSE)*I38","v":0},{"$f":"VLOOKUP($L38,$L$2:$N$7,3,FALSE)*I38","v":0},null,"PT",{"$f":"IF(P38=\"G\",M38,IF(P38=\"PT\",0,ERR))","v":0},{"$f":"IF(P38=\"PT\",M38,IF(P38=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S38=\"G\",N38,IF(S38=\"PT\",0,ERR))","v":0},{"$f":"IF(S38=\"PT\",N38,IF(S38=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y38)","v":0},null,29]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F34:F38)","v":0},{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},null,null,null,{"$f":"SUM(M34:M38)","v":0},{"$f":"SUM(N34:N38)","v":0},null,null,{"$f":"SUM(Q34:Q38)","v":0},{"$f":"SUM(R34:R38)","v":0},null,{"$f":"SUM(T34:T38)","v":0},{"$f":"SUM(U34:U38)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y39)","v":0},null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$40","v":0},{"$f":"+Adjustments!BA41","v":0},null,{"$f":"SUM($F$41:$H$41)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L41,$L$2:$N$7,2,FALSE)*I41","v":0},{"$f":"VLOOKUP($L41,$L$2:$N$7,3,FALSE)*I41","v":0},null,"G",{"$f":"IF(P41=\"G\",M41,IF(P41=\"PT\",0,ERR))","v":0},{"$f":"IF(P41=\"PT\",M41,IF(P41=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S41=\"G\",N41,IF(S41=\"PT\",0,ERR))","v":0},{"$f":"IF(S41=\"PT\",N41,IF(S41=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y41)","v":0},null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$42","v":3729223.6},{"$f":"+Adjustments!BA43","v":-80266.43111359654},null,{"$f":"SUM($F$43:$H$43)","v":3648957.1688864036},null,null,"Utah",{"$f":"VLOOKUP($L43,$L$2:$N$7,2,FALSE)*I43","v":3648957.1688864036},{"$f":"VLOOKUP($L43,$L$2:$N$7,3,FALSE)*I43","v":0},null,"G",{"$f":"IF(P43=\"G\",M43,IF(P43=\"PT\",0,ERR))","v":3648957.1688864036},{"$f":"IF(P43=\"PT\",M43,IF(P43=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S43=\"G\",N43,IF(S43=\"PT\",0,ERR))","v":0},{"$f":"IF(S43=\"PT\",N43,IF(S43=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y43)","v":3648957.1688864036},null,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$44","v":1601111.9},{"$f":"+Adjustments!BA45","v":739624.50983113062},null,{"$f":"SUM($F$45:$H$45)","v":2340736.4098311304},null,null,"Utah",{"$f":"VLOOKUP($L45,$L$2:$N$7,2,FALSE)*I45","v":2340736.4098311304},{"$f":"VLOOKUP($L45,$L$2:$N$7,3,FALSE)*I45","v":0},null,"PT",{"$f":"IF(P45=\"G\",M45,IF(P45=\"PT\",0,ERR))","v":0},{"$f":"IF(P45=\"PT\",M45,IF(P45=\"G\",0,ERR))","v":2340736.4098311304},"PT",{"$f":"IF(S45=\"G\",N45,IF(S45=\"PT\",0,ERR))","v":0},{"$f":"IF(S45=\"PT\",N45,IF(S45=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y45)","v":0},null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$46","v":15223653.570000002},{"$f":"+Adjustments!BA47","v":-2002156.2122497996},null,{"$f":"SUM($F$47:$H$47)","v":13221497.357750203},null,null,"Utah",{"$f":"VLOOKUP($L47,$L$2:$N$7,2,FALSE)*I47","v":13221497.357750203},{"$f":"VLOOKUP($L47,$L$2:$N$7,3,FALSE)*I47","v":0},null,"PT",{"$f":"IF(P47=\"G\",M47,IF(P47=\"PT\",0,ERR))","v":0},{"$f":"IF(P47=\"PT\",M47,IF(P47=\"G\",0,ERR))","v":13221497.357750203},"PT",{"$f":"IF(S47=\"G\",N47,IF(S47=\"PT\",0,ERR))","v":0},{"$f":"IF(S47=\"PT\",N47,IF(S47=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y47)","v":0},null,38]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":20553989.07},{"$f":"SUM(G43:G47)","v":-1342798.1335322657},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":19211190.936467737},null,null,null,{"$f":"SUM(M43:M47)","v":19211190.936467737},{"$f":"SUM(N43:N47)","v":0},null,null,{"$f":"SUM(Q43:Q47)","v":3648957.1688864036},{"$f":"SUM(R43:R47)","v":15562233.767581334},null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y48)","v":3648957.1688864036},null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$49","v":2285449.7819999997},{"$f":"+Adjustments!BA50","v":-47685.781999999657},null,{"$f":"SUM($F$50:$H$50)","v":2237764},null,null,"Utah",{"$f":"VLOOKUP($L50,$L$2:$N$7,2,FALSE)*I50","v":2237764},{"$f":"VLOOKUP($L50,$L$2:$N$7,3,FALSE)*I50","v":0},null,"G",{"$f":"IF(P50=\"G\",M50,IF(P50=\"PT\",0,ERR))","v":2237764},{"$f":"IF(P50=\"PT\",M50,IF(P50=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S50=\"G\",N50,IF(S50=\"PT\",0,ERR))","v":0},{"$f":"IF(S50=\"PT\",N50,IF(S50=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y50)","v":2237764},null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"F-3","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$51","v":0},{"$f":"+Adjustments!BA52","v":0},null,{"$f":"SUM($F$52:$H$52)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L52,$L$2:$N$7,2,FALSE)*I52","v":0},{"$f":"VLOOKUP($L52,$L$2:$N$7,3,FALSE)*I52","v":0},null,"G",{"$f":"IF(P52=\"G\",M52,IF(P52=\"PT\",0,ERR))","v":0},{"$f":"IF(P52=\"PT\",M52,IF(P52=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S52=\"G\",N52,IF(S52=\"PT\",0,ERR))","v":0},{"$f":"IF(S52=\"PT\",N52,IF(S52=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y52)","v":0},null,43]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,{"$f":"SUM($F$53:$H$53)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L53,$L$2:$N$7,2,FALSE)*I53","v":0},{"$f":"VLOOKUP($L53,$L$2:$N$7,3,FALSE)*I53","v":0},null,"PT",{"$f":"IF(P53=\"G\",M53,IF(P53=\"PT\",0,ERR))","v":0},{"$f":"IF(P53=\"PT\",M53,IF(P53=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S53=\"G\",N53,IF(S53=\"PT\",0,ERR))","v":0},{"$f":"IF(S53=\"PT\",N53,IF(S53=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y53)","v":0},null,44]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,{"$f":"Revenue!$F$53","v":0},{"$f":"+Adjustments!BA54","v":0},null,{"$f":"SUM($F$54:$H$54)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L54,$L$2:$N$7,2,FALSE)*I54","v":0},{"$f":"VLOOKUP($L54,$L$2:$N$7,3,FALSE)*I54","v":0},null,"PT",{"$f":"IF(P54=\"G\",M54,IF(P54=\"PT\",0,ERR))","v":0},{"$f":"IF(P54=\"PT\",M54,IF(P54=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S54=\"G\",N54,IF(S54=\"PT\",0,ERR))","v":0},{"$f":"IF(S54=\"PT\",N54,IF(S54=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y54)","v":0},null,45]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,{"$f":"SUM($F$55:$H$55)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L55,$L$2:$N$7,2,FALSE)*I55","v":0},{"$f":"VLOOKUP($L55,$L$2:$N$7,3,FALSE)*I55","v":0},null,"PT",{"$f":"IF(P55=\"G\",M55,IF(P55=\"PT\",0,ERR))","v":0},{"$f":"IF(P55=\"PT\",M55,IF(P55=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S55=\"G\",N55,IF(S55=\"PT\",0,ERR))","v":0},{"$f":"IF(S55=\"PT\",N55,IF(S55=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y55)","v":0},null,46]
[null,null,"Commodity Demand Revenue",null,null,{"$f":"Revenue!$F$55","v":0},{"$f":"+Adjustments!BA56","v":0},null,{"$f":"SUM($F$56:$H$56)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L56,$L$2:$N$7,2,FALSE)*I56","v":0},{"$f":"VLOOKUP($L56,$L$2:$N$7,3,FALSE)*I56","v":0},null,"PT",{"$f":"IF(P56=\"G\",M56,IF(P56=\"PT\",0,ERR))","v":0},{"$f":"IF(P56=\"PT\",M56,IF(P56=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S56=\"G\",N56,IF(S56=\"PT\",0,ERR))","v":0},{"$f":"IF(S56=\"PT\",N56,IF(S56=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y56)","v":0},null,47]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F52:F56)","v":0},{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},null,null,null,{"$f":"SUM(M52:M56)","v":0},{"$f":"SUM(N52:N56)","v":0},null,null,{"$f":"SUM(Q52:Q56)","v":0},{"$f":"SUM(R52:R56)","v":0},null,{"$f":"SUM(T52:T56)","v":0},{"$f":"SUM(U52:U56)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y57)","v":0},null,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,"Total Sales Dth",null,null,{"$f":"Revenue!$F$58","v":0},{"$f":"+Adjustments!BA59","v":0},null,{"$f":"SUM($F$59:$H$59)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L59,$L$2:$N$7,2,FALSE)*I59","v":0},{"$f":"VLOOKUP($L59,$L$2:$N$7,3,FALSE)*I59","v":0},null,"G",{"$f":"IF(P59=\"G\",M59,IF(P59=\"PT\",0,ERR))","v":0},{"$f":"IF(P59=\"PT\",M59,IF(P59=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S59=\"G\",N59,IF(S59=\"PT\",0,ERR))","v":0},{"$f":"IF(S59=\"PT\",N59,IF(S59=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y59)","v":0},null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y60)","v":0},null,51]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$60","v":1219699.41051646},{"$f":"+Adjustments!BA61","v":438928.81579791126},null,{"$f":"SUM($F$61:$H$61)","v":1658628.2263143712},null,null,"Utah",{"$f":"VLOOKUP($L61,$L$2:$N$7,2,FALSE)*I61","v":1658628.2263143712},{"$f":"VLOOKUP($L61,$L$2:$N$7,3,FALSE)*I61","v":0},null,"G",{"$f":"IF(P61=\"G\",M61,IF(P61=\"PT\",0,ERR))","v":1658628.2263143712},{"$f":"IF(P61=\"PT\",M61,IF(P61=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S61=\"G\",N61,IF(S61=\"PT\",0,ERR))","v":0},{"$f":"IF(S61=\"PT\",N61,IF(S61=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y61)","v":1658628.2263143712},null,52]
[null,null,null,null,null,{"$f":"Revenue!$F$61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y62)","v":0},null,53]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$62","v":170922.80424098001},{"$f":"+Adjustments!BA63","v":25704.175795389048},null,{"$f":"SUM($F$63:$H$63)","v":196626.98003636906},null,null,"Utah",{"$f":"VLOOKUP($L63,$L$2:$N$7,2,FALSE)*I63","v":196626.98003636906},{"$f":"VLOOKUP($L63,$L$2:$N$7,3,FALSE)*I63","v":0},null,"PT",{"$f":"IF(P63=\"G\",M63,IF(P63=\"PT\",0,ERR))","v":0},{"$f":"IF(P63=\"PT\",M63,IF(P63=\"G\",0,ERR))","v":196626.98003636906},"PT",{"$f":"IF(S63=\"G\",N63,IF(S63=\"PT\",0,ERR))","v":0},{"$f":"IF(S63=\"PT\",N63,IF(S63=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y63)","v":0},null,54]
[null,null,null,null,null,{"$f":"Revenue!$F$63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y64)","v":0},null,55]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$64","v":1195169.21524256},{"$f":"+Adjustments!BA65","v":-587001.18781614187},null,{"$f":"SUM($F$65:$H$65)","v":608168.02742641815},null,null,"Utah",{"$f":"VLOOKUP($L65,$L$2:$N$7,2,FALSE)*I65","v":608168.02742641815},{"$f":"VLOOKUP($L65,$L$2:$N$7,3,FALSE)*I65","v":0},null,"PT",{"$f":"IF(P65=\"G\",M65,IF(P65=\"PT\",0,ERR))","v":0},{"$f":"IF(P65=\"PT\",M65,IF(P65=\"G\",0,ERR))","v":608168.02742641815},"PT",{"$f":"IF(S65=\"G\",N65,IF(S65=\"PT\",0,ERR))","v":0},{"$f":"IF(S65=\"PT\",N65,IF(S65=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y65)","v":0},null,56]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":2585791.4299999997},{"$f":"SUM(G61:G65)","v":-122368.19622284157},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":2463423.2337771584},null,null,null,{"$f":"SUM(M61:M65)","v":2463423.2337771584},{"$f":"SUM(N61:N65)","v":0},null,null,{"$f":"SUM(Q61:Q65)","v":1658628.2263143712},{"$f":"SUM(R61:R65)","v":804795.00746278721},null,{"$f":"SUM(T61:T65)","v":0},{"$f":"SUM(U61:U65)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y66)","v":1658628.2263143712},null,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$67","v":148437.61599999998},{"$f":"+Adjustments!BA68","v":-2619.61599999998},null,{"$f":"SUM($F$68:$H$68)","v":145818},null,null,"Utah",{"$f":"VLOOKUP($L68,$L$2:$N$7,2,FALSE)*I68","v":145818},{"$f":"VLOOKUP($L68,$L$2:$N$7,3,FALSE)*I68","v":0},null,"G",{"$f":"IF(P68=\"G\",M68,IF(P68=\"PT\",0,ERR))","v":145818},{"$f":"IF(P68=\"PT\",M68,IF(P68=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S68=\"G\",N68,IF(S68=\"PT\",0,ERR))","v":0},{"$f":"IF(S68=\"PT\",N68,IF(S68=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y68)","v":145818},null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,"F-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$69","v":0},{"$f":"+Adjustments!BA70","v":0},null,{"$f":"SUM($F$70:$H$70)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L70,$L$2:$N$7,2,FALSE)*I70","v":0},{"$f":"VLOOKUP($L70,$L$2:$N$7,3,FALSE)*I70","v":0},null,"G",{"$f":"IF(P70=\"G\",M70,IF(P70=\"PT\",0,ERR))","v":0},{"$f":"IF(P70=\"PT\",M70,IF(P70=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S70=\"G\",N70,IF(S70=\"PT\",0,ERR))","v":0},{"$f":"IF(S70=\"PT\",N70,IF(S70=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y70)","v":0},null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$71","v":0},{"$f":"+Adjustments!BA72","v":0},null,{"$f":"SUM($F$72:$H$72)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L72,$L$2:$N$7,2,FALSE)*I72","v":0},{"$f":"VLOOKUP($L72,$L$2:$N$7,3,FALSE)*I72","v":0},null,"PT",{"$f":"IF(P72=\"G\",M72,IF(P72=\"PT\",0,ERR))","v":0},{"$f":"IF(P72=\"PT\",M72,IF(P72=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S72=\"G\",N72,IF(S72=\"PT\",0,ERR))","v":0},{"$f":"IF(S72=\"PT\",N72,IF(S72=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y72)","v":0},null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$73","v":0},{"$f":"+Adjustments!BA74","v":0},null,{"$f":"SUM($F$74:$H$74)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L74,$L$2:$N$7,2,FALSE)*I74","v":0},{"$f":"VLOOKUP($L74,$L$2:$N$7,3,FALSE)*I74","v":0},null,"PT",{"$f":"IF(P74=\"G\",M74,IF(P74=\"PT\",0,ERR))","v":0},{"$f":"IF(P74=\"PT\",M74,IF(P74=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S74=\"G\",N74,IF(S74=\"PT\",0,ERR))","v":0},{"$f":"IF(S74=\"PT\",N74,IF(S74=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y74)","v":0},null,65]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F70:F74)","v":0},{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},null,null,null,{"$f":"SUM(M70:M74)","v":0},{"$f":"SUM(N70:N74)","v":0},null,null,{"$f":"SUM(Q70:Q74)","v":0},{"$f":"SUM(R70:R74)","v":0},null,{"$f":"SUM(T70:T74)","v":0},{"$f":"SUM(U70:U74)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y75)","v":0},null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75+1","v":67}]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$76","v":0},{"$f":"+Adjustments!BA77","v":0},null,{"$f":"SUM($F$77:$H$77)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L77,$L$2:$N$7,2,FALSE)*I77","v":0},{"$f":"VLOOKUP($L77,$L$2:$N$7,3,FALSE)*I77","v":0},null,"G",{"$f":"IF(P77=\"G\",M77,IF(P77=\"PT\",0,ERR))","v":0},{"$f":"IF(P77=\"PT\",M77,IF(P77=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S77=\"G\",N77,IF(S77=\"PT\",0,ERR))","v":0},{"$f":"IF(S77=\"PT\",N77,IF(S77=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y77)","v":0},null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$78","v":0},{"$f":"+Adjustments!BA79","v":0},null,{"$f":"SUM($F$79:$H$79)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L79,$L$2:$N$7,2,FALSE)*I79","v":0},{"$f":"VLOOKUP($L79,$L$2:$N$7,3,FALSE)*I79","v":0},null,"G",{"$f":"IF(P79=\"G\",M79,IF(P79=\"PT\",0,ERR))","v":0},{"$f":"IF(P79=\"PT\",M79,IF(P79=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S79=\"G\",N79,IF(S79=\"PT\",0,ERR))","v":0},{"$f":"IF(S79=\"PT\",N79,IF(S79=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y79)","v":0},null,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$80","v":0},{"$f":"+Adjustments!BA81","v":0},null,{"$f":"SUM($F$81:$H$81)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L81,$L$2:$N$7,2,FALSE)*I81","v":0},{"$f":"VLOOKUP($L81,$L$2:$N$7,3,FALSE)*I81","v":0},null,"PT",{"$f":"IF(P81=\"G\",M81,IF(P81=\"PT\",0,ERR))","v":0},{"$f":"IF(P81=\"PT\",M81,IF(P81=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S81=\"G\",N81,IF(S81=\"PT\",0,ERR))","v":0},{"$f":"IF(S81=\"PT\",N81,IF(S81=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y81)","v":0},null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$82","v":0},{"$f":"+Adjustments!BA83","v":0},null,{"$f":"SUM($F$83:$H$83)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L83,$L$2:$N$7,2,FALSE)*I83","v":0},{"$f":"VLOOKUP($L83,$L$2:$N$7,3,FALSE)*I83","v":0},null,"PT",{"$f":"IF(P83=\"G\",M83,IF(P83=\"PT\",0,ERR))","v":0},{"$f":"IF(P83=\"PT\",M83,IF(P83=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S83=\"G\",N83,IF(S83=\"PT\",0,ERR))","v":0},{"$f":"IF(S83=\"PT\",N83,IF(S83=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y83)","v":0},null,74]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F79:F83)","v":0},{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},null,null,null,{"$f":"SUM(M79:M83)","v":0},{"$f":"SUM(N79:N83)","v":0},null,null,{"$f":"SUM(Q79:Q83)","v":0},{"$f":"SUM(R79:R83)","v":0},null,{"$f":"SUM(T79:T83)","v":0},{"$f":"SUM(U79:U83)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y84)","v":0},null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$85","v":0},{"$f":"+Adjustments!BA86","v":0},null,{"$f":"SUM($F$86:$H$86)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L86,$L$2:$N$7,2,FALSE)*I86","v":0},{"$f":"VLOOKUP($L86,$L$2:$N$7,3,FALSE)*I86","v":0},null,"G",{"$f":"IF(P86=\"G\",M86,IF(P86=\"PT\",0,ERR))","v":0},{"$f":"IF(P86=\"PT\",M86,IF(P86=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S86=\"G\",N86,IF(S86=\"PT\",0,ERR))","v":0},{"$f":"IF(S86=\"PT\",N86,IF(S86=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y86)","v":0},null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$87","v":0},{"$f":"+Adjustments!BA88","v":0},null,{"$f":"SUM($F$88:$H$88)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L88,$L$2:$N$7,2,FALSE)*I88","v":0},{"$f":"VLOOKUP($L88,$L$2:$N$7,3,FALSE)*I88","v":0},null,"G",{"$f":"IF(P88=\"G\",M88,IF(P88=\"PT\",0,ERR))","v":0},{"$f":"IF(P88=\"PT\",M88,IF(P88=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S88=\"G\",N88,IF(S88=\"PT\",0,ERR))","v":0},{"$f":"IF(S88=\"PT\",N88,IF(S88=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y88)","v":0},null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$89","v":0},{"$f":"+Adjustments!BA90","v":0},null,{"$f":"SUM($F$90:$H$90)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L90,$L$2:$N$7,2,FALSE)*I90","v":0},{"$f":"VLOOKUP($L90,$L$2:$N$7,3,FALSE)*I90","v":0},null,"PT",{"$f":"IF(P90=\"G\",M90,IF(P90=\"PT\",0,ERR))","v":0},{"$f":"IF(P90=\"PT\",M90,IF(P90=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S90=\"G\",N90,IF(S90=\"PT\",0,ERR))","v":0},{"$f":"IF(S90=\"PT\",N90,IF(S90=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y90)","v":0},null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$91","v":0},{"$f":"+Adjustments!BA92","v":0},null,{"$f":"SUM($F$92:$H$92)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L92,$L$2:$N$7,2,FALSE)*I92","v":0},{"$f":"VLOOKUP($L92,$L$2:$N$7,3,FALSE)*I92","v":0},null,"PT",{"$f":"IF(P92=\"G\",M92,IF(P92=\"PT\",0,ERR))","v":0},{"$f":"IF(P92=\"PT\",M92,IF(P92=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S92=\"G\",N92,IF(S92=\"PT\",0,ERR))","v":0},{"$f":"IF(S92=\"PT\",N92,IF(S92=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y92)","v":0},null,83]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F88:F92)","v":0},{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},{"$f":"SUM(I88:I92)","v":0},null,null,null,{"$f":"SUM(M88:M92)","v":0},{"$f":"SUM(N88:N92)","v":0},null,null,{"$f":"SUM(Q88:Q92)","v":0},{"$f":"SUM(R88:R92)","v":0},null,{"$f":"SUM(T88:T92)","v":0},{"$f":"SUM(U88:U92)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y93)","v":0},null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$94","v":0},{"$f":"+Adjustments!BA95","v":0},null,{"$f":"SUM($F$95:$H$95)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L95,$L$2:$N$7,2,FALSE)*I95","v":0},{"$f":"VLOOKUP($L95,$L$2:$N$7,3,FALSE)*I95","v":0},null,"G",{"$f":"IF(P95=\"G\",M95,IF(P95=\"PT\",0,ERR))","v":0},{"$f":"IF(P95=\"PT\",M95,IF(P95=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S95=\"G\",N95,IF(S95=\"PT\",0,ERR))","v":0},{"$f":"IF(S95=\"PT\",N95,IF(S95=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y95)","v":0},null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,"IS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$96","v":228322.27000000002},{"$f":"+Adjustments!BA97","v":-33677.344238426391},null,{"$f":"SUM($F$97:$H$97)","v":194644.92576157363},null,null,"Utah",{"$f":"VLOOKUP($L97,$L$2:$N$7,2,FALSE)*I97","v":194644.92576157363},{"$f":"VLOOKUP($L97,$L$2:$N$7,3,FALSE)*I97","v":0},null,"G",{"$f":"IF(P97=\"G\",M97,IF(P97=\"PT\",0,ERR))","v":194644.92576157363},{"$f":"IF(P97=\"PT\",M97,IF(P97=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S97=\"G\",N97,IF(S97=\"PT\",0,ERR))","v":0},{"$f":"IF(S97=\"PT\",N97,IF(S97=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y97)","v":194644.92576157363},null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$98","v":47935.62},{"$f":"+Adjustments!BA99","v":8669.3511880600745},null,{"$f":"SUM($F$99:$H$99)","v":56604.971188060081},null,null,"Utah",{"$f":"VLOOKUP($L99,$L$2:$N$7,2,FALSE)*I99","v":56604.971188060081},{"$f":"VLOOKUP($L99,$L$2:$N$7,3,FALSE)*I99","v":0},null,"PT",{"$f":"IF(P99=\"G\",M99,IF(P99=\"PT\",0,ERR))","v":0},{"$f":"IF(P99=\"PT\",M99,IF(P99=\"G\",0,ERR))","v":56604.971188060081},"PT",{"$f":"IF(S99=\"G\",N99,IF(S99=\"PT\",0,ERR))","v":0},{"$f":"IF(S99=\"PT\",N99,IF(S99=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y99)","v":0},null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$100","v":1825478.9499999997},{"$f":"+Adjustments!BA101","v":-531438.05874777213},null,{"$f":"SUM($F$101:$H$101)","v":1294040.8912522276},null,null,"Utah",{"$f":"VLOOKUP($L101,$L$2:$N$7,2,FALSE)*I101","v":1294040.8912522276},{"$f":"VLOOKUP($L101,$L$2:$N$7,3,FALSE)*I101","v":0},null,"PT",{"$f":"IF(P101=\"G\",M101,IF(P101=\"PT\",0,ERR))","v":0},{"$f":"IF(P101=\"PT\",M101,IF(P101=\"G\",0,ERR))","v":1294040.8912522276},"PT",{"$f":"IF(S101=\"G\",N101,IF(S101=\"PT\",0,ERR))","v":0},{"$f":"IF(S101=\"PT\",N101,IF(S101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y101)","v":0},null,92]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":2101736.84},{"$f":"SUM(G97:G101)","v":-556446.05179813842},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":1545290.7882018613},null,null,null,{"$f":"SUM(M97:M101)","v":1545290.7882018613},{"$f":"SUM(N97:N101)","v":0},null,null,{"$f":"SUM(Q97:Q101)","v":194644.92576157363},{"$f":"SUM(R97:R101)","v":1350645.8624402876},null,{"$f":"SUM(T97:T101)","v":0},{"$f":"SUM(U97:U101)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y102)","v":194644.92576157363},null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$103","v":267061.41399999999},{"$f":"+Adjustments!BA104","v":-47351.41399999999},null,{"$f":"SUM($F$104:$H$104)","v":219710},null,null,"Utah",{"$f":"VLOOKUP($L104,$L$2:$N$7,2,FALSE)*I104","v":219710},{"$f":"VLOOKUP($L104,$L$2:$N$7,3,FALSE)*I104","v":0},null,"G",{"$f":"IF(P104=\"G\",M104,IF(P104=\"PT\",0,ERR))","v":219710},{"$f":"IF(P104=\"PT\",M104,IF(P104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S104=\"G\",N104,IF(S104=\"PT\",0,ERR))","v":0},{"$f":"IF(S104=\"PT\",N104,IF(S104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y104)","v":219710},null,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,"IS-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$105","v":0},{"$f":"+Adjustments!BA106","v":0},null,{"$f":"SUM($F$106:$H$106)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L106,$L$2:$N$7,2,FALSE)*I106","v":0},{"$f":"VLOOKUP($L106,$L$2:$N$7,3,FALSE)*I106","v":0},null,"G",{"$f":"IF(P106=\"G\",M106,IF(P106=\"PT\",0,ERR))","v":0},{"$f":"IF(P106=\"PT\",M106,IF(P106=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S106=\"G\",N106,IF(S106=\"PT\",0,ERR))","v":0},{"$f":"IF(S106=\"PT\",N106,IF(S106=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y106)","v":0},null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$107","v":0},{"$f":"+Adjustments!BA108","v":0},null,{"$f":"SUM($F$108:$H$108)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L108,$L$2:$N$7,2,FALSE)*I108","v":0},{"$f":"VLOOKUP($L108,$L$2:$N$7,3,FALSE)*I108","v":0},null,"PT",{"$f":"IF(P108=\"G\",M108,IF(P108=\"PT\",0,ERR))","v":0},{"$f":"IF(P108=\"PT\",M108,IF(P108=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S108=\"G\",N108,IF(S108=\"PT\",0,ERR))","v":0},{"$f":"IF(S108=\"PT\",N108,IF(S108=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y108)","v":0},null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$109","v":0},{"$f":"+Adjustments!BA110","v":0},null,{"$f":"SUM($F$110:$H$110)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L110,$L$2:$N$7,2,FALSE)*I110","v":0},{"$f":"VLOOKUP($L110,$L$2:$N$7,3,FALSE)*I110","v":0},null,"PT",{"$f":"IF(P110=\"G\",M110,IF(P110=\"PT\",0,ERR))","v":0},{"$f":"IF(P110=\"PT\",M110,IF(P110=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S110=\"G\",N110,IF(S110=\"PT\",0,ERR))","v":0},{"$f":"IF(S110=\"PT\",N110,IF(S110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y110)","v":0},null,101]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F106:F110)","v":0},{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},null,null,null,{"$f":"SUM(M106:M110)","v":0},{"$f":"SUM(N106:N110)","v":0},null,null,{"$f":"SUM(Q106:Q110)","v":0},{"$f":"SUM(R106:R110)","v":0},null,{"$f":"SUM(T106:T110)","v":0},{"$f":"SUM(U106:U110)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y111)","v":0},null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$112","v":0},{"$f":"+Adjustments!BA113","v":0},null,{"$f":"SUM($F$113:$H$113)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L113,$L$2:$N$7,2,FALSE)*I113","v":0},{"$f":"VLOOKUP($L113,$L$2:$N$7,3,FALSE)*I113","v":0},null,"G",{"$f":"IF(P113=\"G\",M113,IF(P113=\"PT\",0,ERR))","v":0},{"$f":"IF(P113=\"PT\",M113,IF(P113=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S113=\"G\",N113,IF(S113=\"PT\",0,ERR))","v":0},{"$f":"IF(S113=\"PT\",N113,IF(S113=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y113)","v":0},null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$114","v":0},{"$f":"+Adjustments!BA115","v":0},null,{"$f":"SUM($F$115:$H$115)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L115,$L$2:$N$7,2,FALSE)*I115","v":0},{"$f":"VLOOKUP($L115,$L$2:$N$7,3,FALSE)*I115","v":0},null,"G",{"$f":"IF(P115=\"G\",M115,IF(P115=\"PT\",0,ERR))","v":0},{"$f":"IF(P115=\"PT\",M115,IF(P115=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S115=\"G\",N115,IF(S115=\"PT\",0,ERR))","v":0},{"$f":"IF(S115=\"PT\",N115,IF(S115=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y115)","v":0},null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$116","v":0},{"$f":"+Adjustments!BA117","v":0},null,{"$f":"SUM($F$117:$H$117)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L117,$L$2:$N$7,2,FALSE)*I117","v":0},{"$f":"VLOOKUP($L117,$L$2:$N$7,3,FALSE)*I117","v":0},null,"PT",{"$f":"IF(P117=\"G\",M117,IF(P117=\"PT\",0,ERR))","v":0},{"$f":"IF(P117=\"PT\",M117,IF(P117=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S117=\"G\",N117,IF(S117=\"PT\",0,ERR))","v":0},{"$f":"IF(S117=\"PT\",N117,IF(S117=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y117)","v":0},null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$118","v":0},{"$f":"+Adjustments!BA119","v":0},null,{"$f":"SUM($F$119:$H$119)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L119,$L$2:$N$7,2,FALSE)*I119","v":0},{"$f":"VLOOKUP($L119,$L$2:$N$7,3,FALSE)*I119","v":0},null,"PT",{"$f":"IF(P119=\"G\",M119,IF(P119=\"PT\",0,ERR))","v":0},{"$f":"IF(P119=\"PT\",M119,IF(P119=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S119=\"G\",N119,IF(S119=\"PT\",0,ERR))","v":0},{"$f":"IF(S119=\"PT\",N119,IF(S119=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y119)","v":0},null,110]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":0},{"$f":"SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":0},null,null,null,{"$f":"SUM(M115:M119)","v":0},{"$f":"SUM(N115:N119)","v":0},null,null,{"$f":"SUM(Q115:Q119)","v":0},{"$f":"SUM(R115:R119)","v":0},null,{"$f":"SUM(T115:T119)","v":0},{"$f":"SUM(U115:U119)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y120)","v":0},null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$121","v":0},{"$f":"+Adjustments!BA122","v":0},null,{"$f":"SUM($F$122:$H$122)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L122,$L$2:$N$7,2,FALSE)*I122","v":0},{"$f":"VLOOKUP($L122,$L$2:$N$7,3,FALSE)*I122","v":0},null,"G",{"$f":"IF(P122=\"G\",M122,IF(P122=\"PT\",0,ERR))","v":0},{"$f":"IF(P122=\"PT\",M122,IF(P122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S122=\"G\",N122,IF(S122=\"PT\",0,ERR))","v":0},{"$f":"IF(S122=\"PT\",N122,IF(S122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y122)","v":0},null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"TBF","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$123","v":10941105.890000001},{"$f":"+Adjustments!BA124","v":-1697377.7108545993},null,{"$f":"SUM($F$124:$H$124)","v":9243728.1791454013},null,null,"Utah",{"$f":"VLOOKUP($L124,$L$2:$N$7,2,FALSE)*I124","v":9243728.1791454013},{"$f":"VLOOKUP($L124,$L$2:$N$7,3,FALSE)*I124","v":0},null,"G",{"$f":"IF(P124=\"G\",M124,IF(P124=\"PT\",0,ERR))","v":9243728.1791454013},{"$f":"IF(P124=\"PT\",M124,IF(P124=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S124=\"G\",N124,IF(S124=\"PT\",0,ERR))","v":0},{"$f":"IF(S124=\"PT\",N124,IF(S124=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y124)","v":9243728.1791454013},null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$125","v":84855.449999999983},{"$f":"+Adjustments!BA126","v":94678.545272530202},null,{"$f":"SUM($F$126:$H$126)","v":179533.99527253018},null,null,"Utah",{"$f":"VLOOKUP($L126,$L$2:$N$7,2,FALSE)*I126","v":179533.99527253018},{"$f":"VLOOKUP($L126,$L$2:$N$7,3,FALSE)*I126","v":0},null,"PT",{"$f":"IF(P126=\"G\",M126,IF(P126=\"PT\",0,ERR))","v":0},{"$f":"IF(P126=\"PT\",M126,IF(P126=\"G\",0,ERR))","v":179533.99527253018},"PT",{"$f":"IF(S126=\"G\",N126,IF(S126=\"PT\",0,ERR))","v":0},{"$f":"IF(S126=\"PT\",N126,IF(S126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y126)","v":0},null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$127","v":0},{"$f":"+Adjustments!BA128","v":0},null,{"$f":"SUM($F$128:$H$128)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L128,$L$2:$N$7,2,FALSE)*I128","v":0},{"$f":"VLOOKUP($L128,$L$2:$N$7,3,FALSE)*I128","v":0},null,"PT",{"$f":"IF(P128=\"G\",M128,IF(P128=\"PT\",0,ERR))","v":0},{"$f":"IF(P128=\"PT\",M128,IF(P128=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S128=\"G\",N128,IF(S128=\"PT\",0,ERR))","v":0},{"$f":"IF(S128=\"PT\",N128,IF(S128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y128)","v":0},null,119]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":11025961.34},{"$f":"SUM(G124:G128)","v":-1602699.165582069},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":9423262.1744179316},null,null,null,{"$f":"SUM(M124:M128)","v":9423262.1744179316},{"$f":"SUM(N124:N128)","v":0},null,null,{"$f":"SUM(Q124:Q128)","v":9243728.1791454013},{"$f":"SUM(R124:R128)","v":179533.99527253018},null,{"$f":"SUM(T124:T128)","v":0},{"$f":"SUM(U124:U128)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y129)","v":9243728.1791454013},null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$130","v":51993974},{"$f":"+Adjustments!BA131","v":-33571072},null,{"$f":"SUM($F$131:$H$131)","v":18422902},null,null,"Utah",{"$f":"VLOOKUP($L131,$L$2:$N$7,2,FALSE)*I131","v":18422902},{"$f":"VLOOKUP($L131,$L$2:$N$7,3,FALSE)*I131","v":0},null,"G",{"$f":"IF(P131=\"G\",M131,IF(P131=\"PT\",0,ERR))","v":18422902},{"$f":"IF(P131=\"PT\",M131,IF(P131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S131=\"G\",N131,IF(S131=\"PT\",0,ERR))","v":0},{"$f":"IF(S131=\"PT\",N131,IF(S131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y131)","v":18422902},null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,"FT-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$132","v":0},{"$f":"+Adjustments!BA133","v":0},null,{"$f":"SUM($F$133:$H$133)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L133,$L$2:$N$7,2,FALSE)*I133","v":0},{"$f":"VLOOKUP($L133,$L$2:$N$7,3,FALSE)*I133","v":0},null,"G",{"$f":"IF(P133=\"G\",M133,IF(P133=\"PT\",0,ERR))","v":0},{"$f":"IF(P133=\"PT\",M133,IF(P133=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S133=\"G\",N133,IF(S133=\"PT\",0,ERR))","v":0},{"$f":"IF(S133=\"PT\",N133,IF(S133=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y133)","v":0},null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$134","v":0},{"$f":"+Adjustments!BA135","v":0},null,{"$f":"SUM($F$135:$H$135)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L135,$L$2:$N$7,2,FALSE)*I135","v":0},{"$f":"VLOOKUP($L135,$L$2:$N$7,3,FALSE)*I135","v":0},null,"PT",{"$f":"IF(P135=\"G\",M135,IF(P135=\"PT\",0,ERR))","v":0},{"$f":"IF(P135=\"PT\",M135,IF(P135=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S135=\"G\",N135,IF(S135=\"PT\",0,ERR))","v":0},{"$f":"IF(S135=\"PT\",N135,IF(S135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y135)","v":0},null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$136","v":0},{"$f":"+Adjustments!BA137","v":0},null,{"$f":"SUM($F$137:$H$137)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L137,$L$2:$N$7,2,FALSE)*I137","v":0},{"$f":"VLOOKUP($L137,$L$2:$N$7,3,FALSE)*I137","v":0},null,"PT",{"$f":"IF(P137=\"G\",M137,IF(P137=\"PT\",0,ERR))","v":0},{"$f":"IF(P137=\"PT\",M137,IF(P137=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S137=\"G\",N137,IF(S137=\"PT\",0,ERR))","v":0},{"$f":"IF(S137=\"PT\",N137,IF(S137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y137)","v":0},null,128]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F133:F137)","v":0},{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},null,null,null,{"$f":"SUM(M133:M137)","v":0},{"$f":"SUM(N133:N137)","v":0},null,null,{"$f":"SUM(Q133:Q137)","v":0},{"$f":"SUM(R133:R137)","v":0},null,{"$f":"SUM(T133:T137)","v":0},{"$f":"SUM(U133:U137)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y138)","v":0},null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$139","v":0},{"$f":"+Adjustments!BA140","v":0},null,{"$f":"SUM($F$140:$H$140)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L140,$L$2:$N$7,2,FALSE)*I140","v":0},{"$f":"VLOOKUP($L140,$L$2:$N$7,3,FALSE)*I140","v":0},null,"G",{"$f":"IF(P140=\"G\",M140,IF(P140=\"PT\",0,ERR))","v":0},{"$f":"IF(P140=\"PT\",M140,IF(P140=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S140=\"G\",N140,IF(S140=\"PT\",0,ERR))","v":0},{"$f":"IF(S140=\"PT\",N140,IF(S140=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y140)","v":0},null,{"$f":"Y139+1","v":131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,"MT","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$141","v":46158.909999999996},{"$f":"+Adjustments!BA142","v":-4.5400000017252751E-3},null,{"$f":"SUM($F$142:$H$142)","v":46158.905459999994},null,null,"Utah",{"$f":"VLOOKUP($L142,$L$2:$N$7,2,FALSE)*I142","v":46158.905459999994},{"$f":"VLOOKUP($L142,$L$2:$N$7,3,FALSE)*I142","v":0},null,"G",{"$f":"IF(P142=\"G\",M142,IF(P142=\"PT\",0,ERR))","v":46158.905459999994},{"$f":"IF(P142=\"PT\",M142,IF(P142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S142=\"G\",N142,IF(S142=\"PT\",0,ERR))","v":0},{"$f":"IF(S142=\"PT\",N142,IF(S142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y142)","v":46158.905459999994},null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$143","v":1469.63},{"$f":"+Adjustments!BA144","v":-1469.63},null,{"$f":"SUM($F$144:$H$144)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L144,$L$2:$N$7,2,FALSE)*I144","v":0},{"$f":"VLOOKUP($L144,$L$2:$N$7,3,FALSE)*I144","v":0},null,"PT",{"$f":"IF(P144=\"G\",M144,IF(P144=\"PT\",0,ERR))","v":0},{"$f":"IF(P144=\"PT\",M144,IF(P144=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S144=\"G\",N144,IF(S144=\"PT\",0,ERR))","v":0},{"$f":"IF(S144=\"PT\",N144,IF(S144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y144)","v":0},null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$145","v":0},{"$f":"+Adjustments!BA146","v":0},null,{"$f":"SUM($F$146:$H$146)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L146,$L$2:$N$7,2,FALSE)*I146","v":0},{"$f":"VLOOKUP($L146,$L$2:$N$7,3,FALSE)*I146","v":0},null,"PT",{"$f":"IF(P146=\"G\",M146,IF(P146=\"PT\",0,ERR))","v":0},{"$f":"IF(P146=\"PT\",M146,IF(P146=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S146=\"G\",N146,IF(S146=\"PT\",0,ERR))","v":0},{"$f":"IF(S146=\"PT\",N146,IF(S146=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y146)","v":0},null,137]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":47628.539999999994},{"$f":"SUM(G142:G146)","v":-1469.6345400000018},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":46158.905459999994},null,null,null,{"$f":"SUM(M142:M146)","v":46158.905459999994},{"$f":"SUM(N142:N146)","v":0},null,null,{"$f":"SUM(Q142:Q146)","v":46158.905459999994},{"$f":"SUM(R142:R146)","v":0},null,{"$f":"SUM(T142:T146)","v":0},{"$f":"SUM(U142:U146)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y147)","v":46158.905459999994},null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$148","v":15092868},{"$f":"+Adjustments!BA149","v":-15045294},null,{"$f":"SUM($F$149:$H$149)","v":47574},null,null,"Utah",{"$f":"VLOOKUP($L149,$L$2:$N$7,2,FALSE)*I149","v":47574},{"$f":"VLOOKUP($L149,$L$2:$N$7,3,FALSE)*I149","v":0},null,"G",{"$f":"IF(P149=\"G\",M149,IF(P149=\"PT\",0,ERR))","v":47574},{"$f":"IF(P149=\"PT\",M149,IF(P149=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S149=\"G\",N149,IF(S149=\"PT\",0,ERR))","v":0},{"$f":"IF(S149=\"PT\",N149,IF(S149=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y149)","v":47574},null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$150","v":0},{"$f":"+Adjustments!BA151","v":2240124},null,{"$f":"SUM($F$151:$H$151)","v":2240124},null,null,"Utah",{"$f":"VLOOKUP($L151,$L$2:$N$7,2,FALSE)*I151","v":2240124},{"$f":"VLOOKUP($L151,$L$2:$N$7,3,FALSE)*I151","v":0},null,"G",{"$f":"IF(P151=\"G\",M151,IF(P151=\"PT\",0,ERR))","v":2240124},{"$f":"IF(P151=\"PT\",M151,IF(P151=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S151=\"G\",N151,IF(S151=\"PT\",0,ERR))","v":0},{"$f":"IF(S151=\"PT\",N151,IF(S151=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y151)","v":2240124},null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$152","v":0},{"$f":"+Adjustments!BA153","v":0},null,{"$f":"SUM($F$153:$H$153)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L153,$L$2:$N$7,2,FALSE)*I153","v":0},{"$f":"VLOOKUP($L153,$L$2:$N$7,3,FALSE)*I153","v":0},null,"PT",{"$f":"IF(P153=\"G\",M153,IF(P153=\"PT\",0,ERR))","v":0},{"$f":"IF(P153=\"PT\",M153,IF(P153=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S153=\"G\",N153,IF(S153=\"PT\",0,ERR))","v":0},{"$f":"IF(S153=\"PT\",N153,IF(S153=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y153)","v":0},null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$154","v":0},{"$f":"+Adjustments!BA155","v":0},null,{"$f":"SUM($F$155:$H$155)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L155,$L$2:$N$7,2,FALSE)*I155","v":0},{"$f":"VLOOKUP($L155,$L$2:$N$7,3,FALSE)*I155","v":0},null,"PT",{"$f":"IF(P155=\"G\",M155,IF(P155=\"PT\",0,ERR))","v":0},{"$f":"IF(P155=\"PT\",M155,IF(P155=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S155=\"G\",N155,IF(S155=\"PT\",0,ERR))","v":0},{"$f":"IF(S155=\"PT\",N155,IF(S155=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y155)","v":0},null,146]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},{"$f":"SUM(G151:G155)","v":2240124},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":2240124},null,null,null,{"$f":"SUM(M151:M155)","v":2240124},{"$f":"SUM(N151:N155)","v":0},null,null,{"$f":"SUM(Q151:Q155)","v":2240124},{"$f":"SUM(R151:R155)","v":0},null,{"$f":"SUM(T151:T155)","v":0},{"$f":"SUM(U151:U155)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y156)","v":2240124},null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$157","v":0},{"$f":"+Adjustments!BA158","v":45567272},null,{"$f":"SUM($F$158:$H$158)","v":45567272},null,null,"Utah",{"$f":"VLOOKUP($L158,$L$2:$N$7,2,FALSE)*I158","v":45567272},{"$f":"VLOOKUP($L158,$L$2:$N$7,3,FALSE)*I158","v":0},null,"G",{"$f":"IF(P158=\"G\",M158,IF(P158=\"PT\",0,ERR))","v":45567272},{"$f":"IF(P158=\"PT\",M158,IF(P158=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S158=\"G\",N158,IF(S158=\"PT\",0,ERR))","v":0},{"$f":"IF(S158=\"PT\",N158,IF(S158=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y158)","v":45567272},null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[null,"IT","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$159","v":-9265.7799999999552},{"$f":"+Adjustments!BA160","v":9265.7799999999552},null,{"$f":"SUM($F$160:$H$160)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L160,$L$2:$N$7,2,FALSE)*I160","v":0},{"$f":"VLOOKUP($L160,$L$2:$N$7,3,FALSE)*I160","v":0},null,"G",{"$f":"IF(P160=\"G\",M160,IF(P160=\"PT\",0,ERR))","v":0},{"$f":"IF(P160=\"PT\",M160,IF(P160=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S160=\"G\",N160,IF(S160=\"PT\",0,ERR))","v":0},{"$f":"IF(S160=\"PT\",N160,IF(S160=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y160)","v":0},null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$161","v":0},{"$f":"+Adjustments!BA162","v":0},null,{"$f":"SUM($F$162:$H$162)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L162,$L$2:$N$7,2,FALSE)*I162","v":0},{"$f":"VLOOKUP($L162,$L$2:$N$7,3,FALSE)*I162","v":0},null,"PT",{"$f":"IF(P162=\"G\",M162,IF(P162=\"PT\",0,ERR))","v":0},{"$f":"IF(P162=\"PT\",M162,IF(P162=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S162=\"G\",N162,IF(S162=\"PT\",0,ERR))","v":0},{"$f":"IF(S162=\"PT\",N162,IF(S162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y162)","v":0},null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$163","v":0},{"$f":"+Adjustments!BA164","v":0},null,{"$f":"SUM($F$164:$H$164)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L164,$L$2:$N$7,2,FALSE)*I164","v":0},{"$f":"VLOOKUP($L164,$L$2:$N$7,3,FALSE)*I164","v":0},null,"PT",{"$f":"IF(P164=\"G\",M164,IF(P164=\"PT\",0,ERR))","v":0},{"$f":"IF(P164=\"PT\",M164,IF(P164=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S164=\"G\",N164,IF(S164=\"PT\",0,ERR))","v":0},{"$f":"IF(S164=\"PT\",N164,IF(S164=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y164)","v":0},null,155]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":-9265.7799999999552},{"$f":"SUM(G160:G164)","v":9265.7799999999552},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":0},null,null,null,{"$f":"SUM(M160:M164)","v":0},{"$f":"SUM(N160:N164)","v":0},null,null,{"$f":"SUM(Q160:Q164)","v":0},{"$f":"SUM(R160:R164)","v":0},null,{"$f":"SUM(T160:T164)","v":0},{"$f":"SUM(U160:U164)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y165)","v":0},null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$166","v":4750.6000000000222},{"$f":"+Adjustments!BA167","v":-4750.6000000000222},null,{"$f":"SUM($F$167:$H$167)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L167,$L$2:$N$7,2,FALSE)*I167","v":0},{"$f":"VLOOKUP($L167,$L$2:$N$7,3,FALSE)*I167","v":0},null,"G",{"$f":"IF(P167=\"G\",M167,IF(P167=\"PT\",0,ERR))","v":0},{"$f":"IF(P167=\"PT\",M167,IF(P167=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S167=\"G\",N167,IF(S167=\"PT\",0,ERR))","v":0},{"$f":"IF(S167=\"PT\",N167,IF(S167=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y167)","v":0},null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,"TSS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$168","v":12033744.559999999},{"$f":"+Adjustments!BA169","v":1296575.2312376015},null,{"$f":"SUM($F$169:$H$169)","v":13330319.7912376},null,null,"Utah",{"$f":"VLOOKUP($L169,$L$2:$N$7,2,FALSE)*I169","v":13330319.7912376},{"$f":"VLOOKUP($L169,$L$2:$N$7,3,FALSE)*I169","v":0},null,"G",{"$f":"IF(P169=\"G\",M169,IF(P169=\"PT\",0,ERR))","v":13330319.7912376},{"$f":"IF(P169=\"PT\",M169,IF(P169=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S169=\"G\",N169,IF(S169=\"PT\",0,ERR))","v":0},{"$f":"IF(S169=\"PT\",N169,IF(S169=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y169)","v":13330319.7912376},null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$170","v":319467.24},{"$f":"+Adjustments!BA171","v":-209300.21688000002},null,{"$f":"SUM($F$171:$H$171)","v":110167.02311999997},null,null,"Utah",{"$f":"VLOOKUP($L171,$L$2:$N$7,2,FALSE)*I171","v":110167.02311999997},{"$f":"VLOOKUP($L171,$L$2:$N$7,3,FALSE)*I171","v":0},null,"PT",{"$f":"IF(P171=\"G\",M171,IF(P171=\"PT\",0,ERR))","v":0},{"$f":"IF(P171=\"PT\",M171,IF(P171=\"G\",0,ERR))","v":110167.02311999997},"PT",{"$f":"IF(S171=\"G\",N171,IF(S171=\"PT\",0,ERR))","v":0},{"$f":"IF(S171=\"PT\",N171,IF(S171=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y171)","v":0},null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$172","v":0},{"$f":"+Adjustments!BA173","v":0},null,{"$f":"SUM($F$173:$H$173)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L173,$L$2:$N$7,2,FALSE)*I173","v":0},{"$f":"VLOOKUP($L173,$L$2:$N$7,3,FALSE)*I173","v":0},null,"PT",{"$f":"IF(P173=\"G\",M173,IF(P173=\"PT\",0,ERR))","v":0},{"$f":"IF(P173=\"PT\",M173,IF(P173=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S173=\"G\",N173,IF(S173=\"PT\",0,ERR))","v":0},{"$f":"IF(S173=\"PT\",N173,IF(S173=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y173)","v":0},null,164]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F169:F173)","v":12353211.799999999},{"$f":"SUM(G169:G173)","v":1087275.0143576015},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":13440486.814357599},null,null,null,{"$f":"SUM(M169:M173)","v":13440486.814357599},{"$f":"SUM(N169:N173)","v":0},null,null,{"$f":"SUM(Q169:Q173)","v":13330319.7912376},{"$f":"SUM(R169:R173)","v":110167.02311999997},null,{"$f":"SUM(T169:T173)","v":0},{"$f":"SUM(U169:U173)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y174)","v":13330319.7912376},null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$175","v":7216914},{"$f":"+Adjustments!BA176","v":1230111},null,{"$f":"SUM($F$176:$H$176)","v":8447025},null,null,"Utah",{"$f":"VLOOKUP($L176,$L$2:$N$7,2,FALSE)*I176","v":8447025},{"$f":"VLOOKUP($L176,$L$2:$N$7,3,FALSE)*I176","v":0},null,"G",{"$f":"IF(P176=\"G\",M176,IF(P176=\"PT\",0,ERR))","v":8447025},{"$f":"IF(P176=\"PT\",M176,IF(P176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S176=\"G\",N176,IF(S176=\"PT\",0,ERR))","v":0},{"$f":"IF(S176=\"PT\",N176,IF(S176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y176)","v":8447025},null,167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,"TSM","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$177","v":18469681.920000002},{"$f":"+Adjustments!BA178","v":-978849.81572171301},null,{"$f":"SUM($F$178:$H$178)","v":17490832.104278289},null,null,"Utah",{"$f":"VLOOKUP($L178,$L$2:$N$7,2,FALSE)*I178","v":17490832.104278289},{"$f":"VLOOKUP($L178,$L$2:$N$7,3,FALSE)*I178","v":0},null,"G",{"$f":"IF(P178=\"G\",M178,IF(P178=\"PT\",0,ERR))","v":17490832.104278289},{"$f":"IF(P178=\"PT\",M178,IF(P178=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S178=\"G\",N178,IF(S178=\"PT\",0,ERR))","v":0},{"$f":"IF(S178=\"PT\",N178,IF(S178=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y178)","v":17490832.104278289},null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$179","v":443236.24000000005},{"$f":"+Adjustments!BA180","v":-299743.15237781382},null,{"$f":"SUM($F$180:$H$180)","v":143493.08762218623},null,null,"Utah",{"$f":"VLOOKUP($L180,$L$2:$N$7,2,FALSE)*I180","v":143493.08762218623},{"$f":"VLOOKUP($L180,$L$2:$N$7,3,FALSE)*I180","v":0},null,"PT",{"$f":"IF(P180=\"G\",M180,IF(P180=\"PT\",0,ERR))","v":0},{"$f":"IF(P180=\"PT\",M180,IF(P180=\"G\",0,ERR))","v":143493.08762218623},"PT",{"$f":"IF(S180=\"G\",N180,IF(S180=\"PT\",0,ERR))","v":0},{"$f":"IF(S180=\"PT\",N180,IF(S180=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y180)","v":0},null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$181","v":0},{"$f":"+Adjustments!BA182","v":0},null,{"$f":"SUM($F$182:$H$182)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L182,$L$2:$N$7,2,FALSE)*I182","v":0},{"$f":"VLOOKUP($L182,$L$2:$N$7,3,FALSE)*I182","v":0},null,"PT",{"$f":"IF(P182=\"G\",M182,IF(P182=\"PT\",0,ERR))","v":0},{"$f":"IF(P182=\"PT\",M182,IF(P182=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S182=\"G\",N182,IF(S182=\"PT\",0,ERR))","v":0},{"$f":"IF(S182=\"PT\",N182,IF(S182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y182)","v":0},null,173]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F178:F182)","v":18912918.16},{"$f":"SUM(G178:G182)","v":-1278592.9680995268},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":17634325.191900477},null,null,null,{"$f":"SUM(M178:M182)","v":17634325.191900477},{"$f":"SUM(N178:N182)","v":0},null,null,{"$f":"SUM(Q178:Q182)","v":17490832.104278289},{"$f":"SUM(R178:R182)","v":143493.08762218623},null,{"$f":"SUM(T178:T182)","v":0},{"$f":"SUM(U178:U182)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y183)","v":17490832.104278289},null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$184","v":18505295},{"$f":"+Adjustments!BA185","v":-2552938},null,{"$f":"SUM($F$185:$H$185)","v":15952357},null,null,"Utah",{"$f":"VLOOKUP($L185,$L$2:$N$7,2,FALSE)*I185","v":15952357},{"$f":"VLOOKUP($L185,$L$2:$N$7,3,FALSE)*I185","v":0},null,"G",{"$f":"IF(P185=\"G\",M185,IF(P185=\"PT\",0,ERR))","v":15952357},{"$f":"IF(P185=\"PT\",M185,IF(P185=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S185=\"G\",N185,IF(S185=\"PT\",0,ERR))","v":0},{"$f":"IF(S185=\"PT\",N185,IF(S185=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y185)","v":15952357},null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,"TSL","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$186","v":18501753.189999998},{"$f":"+Adjustments!BA187","v":2587937.5358317941},null,{"$f":"SUM($F$187:$H$187)","v":21089690.725831792},null,null,"Utah",{"$f":"VLOOKUP($L187,$L$2:$N$7,2,FALSE)*I187","v":21089690.725831792},{"$f":"VLOOKUP($L187,$L$2:$N$7,3,FALSE)*I187","v":0},null,"G",{"$f":"IF(P187=\"G\",M187,IF(P187=\"PT\",0,ERR))","v":21089690.725831792},{"$f":"IF(P187=\"PT\",M187,IF(P187=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S187=\"G\",N187,IF(S187=\"PT\",0,ERR))","v":0},{"$f":"IF(S187=\"PT\",N187,IF(S187=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y187)","v":21089690.725831792},null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$188","v":359838.91000000003},{"$f":"+Adjustments!BA189","v":-251423.79088000004},null,{"$f":"SUM($F$189:$H$189)","v":108415.11911999999},null,null,"Utah",{"$f":"VLOOKUP($L189,$L$2:$N$7,2,FALSE)*I189","v":108415.11911999999},{"$f":"VLOOKUP($L189,$L$2:$N$7,3,FALSE)*I189","v":0},null,"PT",{"$f":"IF(P189=\"G\",M189,IF(P189=\"PT\",0,ERR))","v":0},{"$f":"IF(P189=\"PT\",M189,IF(P189=\"G\",0,ERR))","v":108415.11911999999},"PT",{"$f":"IF(S189=\"G\",N189,IF(S189=\"PT\",0,ERR))","v":0},{"$f":"IF(S189=\"PT\",N189,IF(S189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y189)","v":0},null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$190","v":0},{"$f":"+Adjustments!BA191","v":0},null,{"$f":"SUM($F$191:$H$191)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L191,$L$2:$N$7,2,FALSE)*I191","v":0},{"$f":"VLOOKUP($L191,$L$2:$N$7,3,FALSE)*I191","v":0},null,"PT",{"$f":"IF(P191=\"G\",M191,IF(P191=\"PT\",0,ERR))","v":0},{"$f":"IF(P191=\"PT\",M191,IF(P191=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S191=\"G\",N191,IF(S191=\"PT\",0,ERR))","v":0},{"$f":"IF(S191=\"PT\",N191,IF(S191=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y191)","v":0},null,182]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F187:F191)","v":18861592.099999998},{"$f":"SUM(G187:G191)","v":2336513.7449517939},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":21198105.844951794},null,null,null,{"$f":"SUM(M187:M191)","v":21198105.844951794},{"$f":"SUM(N187:N191)","v":0},null,null,{"$f":"SUM(Q187:Q191)","v":21089690.725831792},{"$f":"SUM(R187:R191)","v":108415.11911999999},null,{"$f":"SUM(T187:T191)","v":0},{"$f":"SUM(U187:U191)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y192)","v":21089690.725831792},null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$193","v":26205441},{"$f":"+Adjustments!BA194","v":1473273},null,{"$f":"SUM($F$194:$H$194)","v":27678714},null,null,"Utah",{"$f":"VLOOKUP($L194,$L$2:$N$7,2,FALSE)*I194","v":27678714},{"$f":"VLOOKUP($L194,$L$2:$N$7,3,FALSE)*I194","v":0},null,"G",{"$f":"IF(P194=\"G\",M194,IF(P194=\"PT\",0,ERR))","v":27678714},{"$f":"IF(P194=\"PT\",M194,IF(P194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S194=\"G\",N194,IF(S194=\"PT\",0,ERR))","v":0},{"$f":"IF(S194=\"PT\",N194,IF(S194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y194)","v":27678714},null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$195","v":-9986797.0300000012},{"$f":"+Adjustments!BA196","v":9986797.0300000012},null,{"$f":"SUM($F$196:$H$196)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L196,$L$2:$N$7,2,FALSE)*I196","v":0},{"$f":"VLOOKUP($L196,$L$2:$N$7,3,FALSE)*I196","v":0},null,"G",{"$f":"IF(P196=\"G\",M196,IF(P196=\"PT\",0,ERR))","v":0},{"$f":"IF(P196=\"PT\",M196,IF(P196=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S196=\"G\",N196,IF(S196=\"PT\",0,ERR))","v":0},{"$f":"IF(S196=\"PT\",N196,IF(S196=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y196)","v":0},null,187]
[null,"DSM","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$196","v":21555043.129999995},{"$f":"+Adjustments!BA197","v":-21555043.129999995},null,{"$f":"SUM($F$197:$H$197)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L197,$L$2:$N$7,2,FALSE)*I197","v":0},{"$f":"VLOOKUP($L197,$L$2:$N$7,3,FALSE)*I197","v":0},null,"G",{"$f":"IF(P197=\"G\",M197,IF(P197=\"PT\",0,ERR))","v":0},{"$f":"IF(P197=\"PT\",M197,IF(P197=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S197=\"G\",N197,IF(S197=\"PT\",0,ERR))","v":0},{"$f":"IF(S197=\"PT\",N197,IF(S197=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y197)","v":0},null,188]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":522922508.20051658},{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":19052699.642632797},{"$f":"+H16+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H25+H196+H197","v":0},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":541975207.8431493},null,null,null,{"$f":"+M16+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M25+M196+M197","v":541975207.8431493},{"$f":"+N16+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N25+N196+N197","v":0},null,null,{"$f":"+Q16+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q25+Q196+Q197","v":541975207.8431493},{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196","v":0},null,{"$f":"+T16+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151+T160+T169+T178+T187+T25+T196","v":0},{"$f":"+U16+U34+U43+U52+U61+U70+U79+U88+U97+U106+U115+U124+U133+U142+U151+U160+U169+U178+U187+U25+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y200)","v":541975207.8431493},null,191]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":74579430.814240992},{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":35776879.936015487},{"$f":"+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":110356310.75025646},null,null,null,{"$f":"+M18+M36+M45+M54+M62+M63+M72+M81+M90+M99+M108+M117+M126+M135+M144+M153+M162+M171+M180+M189+M27","v":110356310.75025646},{"$f":"+N18+N36+N45+N54+N62+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189+N27","v":0},null,null,{"$f":"+Q18+Q36+Q45+Q54+Q62+Q63+Q72+Q81+Q90+Q99+Q108+Q117+Q126+Q135+Q144+Q153+Q162+Q171+Q180+Q189+Q27","v":0},{"$f":"+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":110356310.75025646},null,{"$f":"+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":0},{"$f":"+U18+U36+U45+U54+U62+U63+U72+U81+U90+U99+U108+U117+U126+U135+U144+U153+U162+U171+U180+U189+U27","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y201)","v":0},null,192]
[null,null,"Commodity Revenue",null,null,{"$f":"+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":750246645.31524265},{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":-39668163.881437257},{"$f":"+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":710578481.43380535},null,null,null,{"$f":"+M20+M38+M47+M56+M64+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29","v":710578481.43380535},{"$f":"+N20+N38+N47+N56+N64+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191+N29","v":0},null,null,{"$f":"+Q20+Q38+Q47+Q56+Q64+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29","v":0},{"$f":"+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":710578481.43380535},null,{"$f":"+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":0},{"$f":"+U20+U38+U47+U56+U64+U65+U74+U83+U92+U101+U110+U119+U128+U137+U146+U155+U164+U173+U182+U191+U29","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y202)","v":0},null,193]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":1347748584.3299999},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":15161415.697211027},{"$f":"+H21+H39+H48+H57+H66+H75+H84+H93+H102+H111+H120+H129+H138+H147+H156+H165+H174+H183+H192+H30+H196+H197","v":0},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":1362910000.027211},null,null,null,{"$f":"+M21+M39+M48+M57+M66+M75+M84+M93+M102+M111+M120+M129+M138+M147+M156+M165+M174+M183+M192+M30+M196+M197","v":1362910000.027211},{"$f":"+N21+N39+N48+N57+N66+N75+N84+N93+N102+N111+N120+N129+N138+N147+N156+N165+N174+N183+N192+N30+N196","v":0},null,null,{"$f":"+Q21+Q39+Q48+Q57+Q66+Q75+Q84+Q93+Q102+Q111+Q120+Q129+Q138+Q147+Q156+Q165+Q174+Q183+Q192+Q30+Q196+Q197","v":541975207.8431493},{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196","v":820934792.18406177},null,{"$f":"+T21+T39+T48+T57+T66+T75+T84+T93+T102+T111+T120+T129+T138+T147+T156+T165+T174+T183+T192+T30+T196","v":0},{"$f":"+U21+U39+U48+U57+U66+U75+U84+U93+U102+U111+U120+U129+U138+U147+U156+U165+U174+U183+U192+U30+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y203)","v":541975207.8431493},null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y203+1","v":195}]
[null,null,"Sales Dth",null,null,{"$f":"F23+F32+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F140+F158","v":135626222.27399999},{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G140+G158","v":57929963.726000004},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H140+H158","v":0},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194","v":147988914},null,null,null,{"$f":"M23+M32+M41+M50+M59+M68+M77+M86+M95+M104+M113+M194+M140+M158","v":193556186},{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113+N194+N140+N158","v":0},null,null,{"$f":"Q23+Q32+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q194+Q140+Q158","v":193556186},{"$f":"R23+R32+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R140+R158","v":0},null,{"$f":"T23+T32+T41+T50+T59+T68+T77+T86+T95+T104+T113+T194+T140+T158","v":0},{"$f":"U23+U32+U41+U50+U59+U68+U77+U86+U95+U104+U113+U194+U140+U158","v":0},null,{"$f":"W23+W32+W41+W50+W59+W68+W77+W86+W95+W104+W113+W194+W140+W158","v":193556186},null,196]
[null,null,"Transportation Dth",null,null,{"$f":"F131+F149+F167+F176+F185+F122","v":92813801.599999994},{"$f":"G131+G149+G167+G176+G185+G122","v":-49943943.600000001},{"$f":"H131+H149+H167+H176+H185+H122","v":0},{"$f":"I131+I140+I149+I158+I167+I176+I185+I122","v":88437130},null,null,null,{"$f":"M131+M149+M167+M176+M185+M122","v":42869858},{"$f":"N131+N149+N167+N176+N185+N122","v":0},null,null,{"$f":"Q131+Q149+Q167+Q176+Q185+Q122","v":42869858},{"$f":"R131+R149+R167+R176+R185+R122","v":0},null,{"$f":"T131+T149+T167+T176+T185+T122","v":0},{"$f":"U131+U149+U167+U176+U185+U122","v":0},null,{"$f":"W131+W149+W167+W176+W185+W122","v":42869858},null,197]
[null,null,"Total Utah Dth",null,null,{"$f":"+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":228440023.87399998},{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":7986020.1260000039},{"$f":"+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":236426044},null,null,null,{"$f":"+M23+M41+M50+M59+M68+M77+M86+M95+M104+M113+M122+M131+M140+M149+M158+M167+M176+M185+M194+M32","v":236426044},{"$f":"+N23+N41+N50+N59+N68+N77+N86+N95+N104+N113+N122+N131+N140+N149+N158+N167+N176+N185+N194+N32","v":0},null,null,{"$f":"+Q23+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194+Q32","v":236426044},{"$f":"+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},null,{"$f":"+T23+T41+T50+T59+T68+T77+T86+T95+T104+T113+T122+T131+T140+T149+T158+T167+T176+T185+T194+T32","v":0},{"$f":"+U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":0},null,{"$f":"+W23+W41+W50+W59+W68+W77+W86+W95+W104+W113+W122+W131+W140+W149+W158+W167+W176+W185+W194+W32","v":236426044},null,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$209","v":0},{"$f":"+Adjustments!BA210","v":0},null,{"$f":"SUM($F$210:$H$210)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L210,$L$2:$N$7,2,FALSE)*I210","v":0},{"$f":"VLOOKUP($L210,$L$2:$N$7,3,FALSE)*I210","v":0},null,"G",{"$f":"IF(P210=\"G\",M210,IF(P210=\"PT\",0,ERR))","v":0},{"$f":"IF(P210=\"PT\",M210,IF(P210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S210=\"G\",N210,IF(S210=\"PT\",0,ERR))","v":0},{"$f":"IF(S210=\"PT\",N210,IF(S210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y210)","v":0},null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$211","v":0},{"$f":"+Adjustments!BA212","v":0},null,{"$f":"SUM($F$212:$H$212)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L212,$L$2:$N$7,2,FALSE)*I212","v":0},{"$f":"VLOOKUP($L212,$L$2:$N$7,3,FALSE)*I212","v":0},null,"PT",{"$f":"IF(P212=\"G\",M212,IF(P212=\"PT\",0,ERR))","v":0},{"$f":"IF(P212=\"PT\",M212,IF(P212=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S212=\"G\",N212,IF(S212=\"PT\",0,ERR))","v":0},{"$f":"IF(S212=\"PT\",N212,IF(S212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y212)","v":0},null,203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$213","v":0},{"$f":"+Adjustments!BA214","v":0},null,{"$f":"SUM($F$214:$H$214)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L214,$L$2:$N$7,2,FALSE)*I214","v":0},{"$f":"VLOOKUP($L214,$L$2:$N$7,3,FALSE)*I214","v":0},null,"PT",{"$f":"IF(P214=\"G\",M214,IF(P214=\"PT\",0,ERR))","v":0},{"$f":"IF(P214=\"PT\",M214,IF(P214=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S214=\"G\",N214,IF(S214=\"PT\",0,ERR))","v":0},{"$f":"IF(S214=\"PT\",N214,IF(S214=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y214)","v":0},null,205]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F210:F214)","v":0},{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},null,null,null,{"$f":"SUM(M210:M214)","v":0},{"$f":"SUM(N210:N214)","v":0},null,null,{"$f":"SUM(Q210:Q214)","v":0},{"$f":"SUM(R210:R214)","v":0},null,{"$f":"SUM(T210:T214)","v":0},{"$f":"SUM(U210:U214)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y215)","v":0},null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$216","v":0},{"$f":"+Adjustments!BA217","v":0},null,{"$f":"SUM($F$217:$H$217)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L217,$L$2:$N$7,2,FALSE)*I217","v":0},{"$f":"VLOOKUP($L217,$L$2:$N$7,3,FALSE)*I217","v":0},null,"G",{"$f":"IF(P217=\"G\",M217,IF(P217=\"PT\",0,ERR))","v":0},{"$f":"IF(P217=\"PT\",M217,IF(P217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S217=\"G\",N217,IF(S217=\"PT\",0,ERR))","v":0},{"$f":"IF(S217=\"PT\",N217,IF(S217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y217)","v":0},null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$218","v":0},{"$f":"+Adjustments!BA219","v":0},null,{"$f":"SUM($F$219:$H$219)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L219,$L$2:$N$7,2,FALSE)*I219","v":0},{"$f":"VLOOKUP($L219,$L$2:$N$7,3,FALSE)*I219","v":0},null,"G",{"$f":"IF(P219=\"G\",M219,IF(P219=\"PT\",0,ERR))","v":0},{"$f":"IF(P219=\"PT\",M219,IF(P219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S219=\"G\",N219,IF(S219=\"PT\",0,ERR))","v":0},{"$f":"IF(S219=\"PT\",N219,IF(S219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y219)","v":0},null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$220","v":0},{"$f":"+Adjustments!BA221","v":0},null,{"$f":"SUM($F$221:$H$221)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L221,$L$2:$N$7,2,FALSE)*I221","v":0},{"$f":"VLOOKUP($L221,$L$2:$N$7,3,FALSE)*I221","v":0},null,"PT",{"$f":"IF(P221=\"G\",M221,IF(P221=\"PT\",0,ERR))","v":0},{"$f":"IF(P221=\"PT\",M221,IF(P221=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S221=\"G\",N221,IF(S221=\"PT\",0,ERR))","v":0},{"$f":"IF(S221=\"PT\",N221,IF(S221=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y221)","v":0},null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$222","v":0},{"$f":"+Adjustments!BA223","v":0},null,{"$f":"SUM($F$223:$H$223)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L223,$L$2:$N$7,2,FALSE)*I223","v":0},{"$f":"VLOOKUP($L223,$L$2:$N$7,3,FALSE)*I223","v":0},null,"PT",{"$f":"IF(P223=\"G\",M223,IF(P223=\"PT\",0,ERR))","v":0},{"$f":"IF(P223=\"PT\",M223,IF(P223=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S223=\"G\",N223,IF(S223=\"PT\",0,ERR))","v":0},{"$f":"IF(S223=\"PT\",N223,IF(S223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y223)","v":0},null,214]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F219:F223)","v":0},{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},null,null,null,{"$f":"SUM(M219:M223)","v":0},{"$f":"SUM(N219:N223)","v":0},null,null,{"$f":"SUM(Q219:Q223)","v":0},{"$f":"SUM(R219:R223)","v":0},null,{"$f":"SUM(T219:T223)","v":0},{"$f":"SUM(U219:U223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y224)","v":0},null,215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$225","v":0},{"$f":"+Adjustments!BA226","v":0},null,{"$f":"SUM($F$226:$H$226)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L226,$L$2:$N$7,2,FALSE)*I226","v":0},{"$f":"VLOOKUP($L226,$L$2:$N$7,3,FALSE)*I226","v":0},null,"G",{"$f":"IF(P226=\"G\",M226,IF(P226=\"PT\",0,ERR))","v":0},{"$f":"IF(P226=\"PT\",M226,IF(P226=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S226=\"G\",N226,IF(S226=\"PT\",0,ERR))","v":0},{"$f":"IF(S226=\"PT\",N226,IF(S226=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y226)","v":0},null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F210+F219","v":0},{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},null,null,null,{"$f":"+M210+M219","v":0},{"$f":"+N210+N219","v":0},null,null,{"$f":"+Q210+Q219","v":0},{"$f":"+R210+R219","v":0},null,{"$f":"+T210+T219","v":0},{"$f":"+U210+U219","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y229)","v":0},null,220]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F212+F221","v":0},{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},null,null,null,{"$f":"+M212+M221","v":0},{"$f":"+N212+N221","v":0},null,null,{"$f":"+Q212+Q221","v":0},{"$f":"+R212+R221","v":0},null,{"$f":"+T212+T221","v":0},{"$f":"+U212+U221","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y230)","v":0},null,221]
[null,null,"Commodity Revenue",null,null,{"$f":"+F214+F223","v":0},{"$f":"+G214+G223","v":0},0,0,null,null,null,{"$f":"+M214+M223","v":0},{"$f":"+N214+N223","v":0},null,null,{"$f":"+Q214+Q223","v":0},{"$f":"+R214+R223","v":0},null,{"$f":"+T214+T223","v":0},{"$f":"+U214+U223","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y231)","v":0},null,222]
[null,null,"Total Idaho Revenue",null,null,{"$f":"+F215+F224","v":0},0,0,0,null,null,null,{"$f":"+M215+M224","v":0},{"$f":"+N215+N224","v":0},null,null,{"$f":"+Q215+Q224","v":0},{"$f":"+R215+R224","v":0},null,{"$f":"+T215+T224","v":0},{"$f":"+U215+U224","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y232)","v":0},null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224]
[null,null,"Sales Dth",null,null,{"$f":"F217+F226","v":0},{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},null,null,null,{"$f":"M217+M226","v":0},{"$f":"N217+N226","v":0},null,null,{"$f":"Q217+Q226","v":0},{"$f":"R217+R226","v":0},null,{"$f":"T217+T226","v":0},{"$f":"U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y234)","v":0},null,225]
[null,null,"Transportation Dth",null,null,0,0,0,0,null,null,null,0,0,null,null,0,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y235)","v":0},null,226]
[null,null,"Total Idaho Dth",null,null,{"$f":"+F217+F226","v":0},{"$f":"+G217+G226","v":0},{"$f":"+H217+H226","v":0},{"$f":"+I217+I226","v":0},null,null,null,{"$f":"+M217+M226","v":0},{"$f":"+N217+N226","v":0},null,null,{"$f":"+Q217+Q226","v":0},{"$f":"+R217+R226","v":0},null,{"$f":"+T217+T226","v":0},{"$f":"+U217+U226","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y236)","v":0},null,227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,"GS-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$238","v":13339675.420000004},{"$f":"+Adjustments!BA239","v":-1827570.0342500042},null,{"$f":"SUM($F$239:$H$239)","v":11512105.385749999},null,null,"Wyoming",{"$f":"VLOOKUP($L239,$L$2:$N$7,2,FALSE)*I239","v":0},{"$f":"VLOOKUP($L239,$L$2:$N$7,3,FALSE)*I239","v":11512105.385749999},null,"G",{"$f":"IF(P239=\"G\",M239,IF(P239=\"PT\",0,ERR))","v":0},{"$f":"IF(P239=\"PT\",M239,IF(P239=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S239=\"G\",N239,IF(S239=\"PT\",0,ERR))","v":11512105.385749999},{"$f":"IF(S239=\"PT\",N239,IF(S239=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y239)","v":0},null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,null,null,null,null,null,{"$f":"+Adjustments!BA241","v":0},null,{"$f":"SUM($F$241:$H$241)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L241,$L$2:$N$7,2,FALSE)*I241","v":0},{"$f":"VLOOKUP($L241,$L$2:$N$7,3,FALSE)*I241","v":0},null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$242","v":24351802.969999999},{"$f":"+Adjustments!BA243","v":-7165872.8863905007},null,{"$f":"SUM($F$243:$H$243)","v":17185930.083609499},null,null,"Wyoming",{"$f":"VLOOKUP($L243,$L$2:$N$7,2,FALSE)*I243","v":0},{"$f":"VLOOKUP($L243,$L$2:$N$7,3,FALSE)*I243","v":17185930.083609499},null,"PT",{"$f":"IF(P243=\"G\",M243,IF(P243=\"PT\",0,ERR))","v":0},{"$f":"IF(P243=\"PT\",M243,IF(P243=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S243=\"G\",N243,IF(S243=\"PT\",0,ERR))","v":0},{"$f":"IF(S243=\"PT\",N243,IF(S243=\"G\",0,ERR))","v":17185930.083609499},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y243)","v":0},null,234]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":37691478.390000001},{"$f":"SUM(G239:G243)","v":-8993442.9206405059},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":28698035.469359498},null,null,null,{"$f":"SUM(M239:M243)","v":0},{"$f":"SUM(N239:N243)","v":28698035.469359498},null,null,{"$f":"SUM(Q239:Q243)","v":0},{"$f":"SUM(R239:R243)","v":0},null,{"$f":"SUM(T239:T243)","v":11512105.385749999},{"$f":"SUM(U239:U243)","v":17185930.083609499},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y244)","v":0},null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$245","v":3326774.7069999999},{"$f":"+Adjustments!BA246","v":-1017849.7069999999},null,{"$f":"SUM($F$246:$H$246)","v":2308925},null,null,"Wyoming",{"$f":"VLOOKUP($L246,$L$2:$N$7,2,FALSE)*I246","v":0},{"$f":"VLOOKUP($L246,$L$2:$N$7,3,FALSE)*I246","v":2308925},null,"G",{"$f":"IF(P246=\"G\",M246,IF(P246=\"PT\",0,ERR))","v":0},{"$f":"IF(P246=\"PT\",M246,IF(P246=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S246=\"G\",N246,IF(S246=\"PT\",0,ERR))","v":2308925},{"$f":"IF(S246=\"PT\",N246,IF(S246=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y246)","v":0},null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$247","v":256226.94999999995},{"$f":"+Adjustments!BA248","v":-16706.990139999922},null,{"$f":"SUM($F$248:$H$248)","v":239519.95986000003},null,null,"Wyoming",{"$f":"VLOOKUP($L248,$L$2:$N$7,2,FALSE)*I248","v":0},{"$f":"VLOOKUP($L248,$L$2:$N$7,3,FALSE)*I248","v":239519.95986000003},null,"G",{"$f":"IF(P248=\"G\",M248,IF(P248=\"PT\",0,ERR))","v":0},{"$f":"IF(P248=\"PT\",M248,IF(P248=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S248=\"G\",N248,IF(S248=\"PT\",0,ERR))","v":239519.95986000003},{"$f":"IF(S248=\"PT\",N248,IF(S248=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y248)","v":0},null,239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240]
[null,null,null,null,null,null,{"$f":"+Adjustments!BA250","v":0},null,{"$f":"SUM($F$250:$H$250)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L250,$L$2:$N$7,2,FALSE)*I250","v":0},{"$f":"VLOOKUP($L250,$L$2:$N$7,3,FALSE)*I250","v":0},null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$251","v":1297084.22},{"$f":"+Adjustments!BA252","v":5985.0533403049922},null,{"$f":"SUM($F$252:$H$252)","v":1303069.2733403048},null,null,"Wyoming",{"$f":"VLOOKUP($L252,$L$2:$N$7,2,FALSE)*I252","v":0},{"$f":"VLOOKUP($L252,$L$2:$N$7,3,FALSE)*I252","v":1303069.2733403048},null,"PT",{"$f":"IF(P252=\"G\",M252,IF(P252=\"PT\",0,ERR))","v":0},{"$f":"IF(P252=\"PT\",M252,IF(P252=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S252=\"G\",N252,IF(S252=\"PT\",0,ERR))","v":0},{"$f":"IF(S252=\"PT\",N252,IF(S252=\"G\",0,ERR))","v":1303069.2733403048},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y252)","v":0},null,243]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":1553311.17},{"$f":"SUM(G248:G252)","v":-10721.93679969493},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":1542589.2332003049},null,null,null,{"$f":"SUM(M248:M252)","v":0},{"$f":"SUM(N248:N252)","v":1542589.2332003049},null,null,{"$f":"SUM(Q248:Q252)","v":0},{"$f":"SUM(R248:R252)","v":0},null,{"$f":"SUM(T248:T252)","v":239519.95986000003},{"$f":"SUM(U248:U252)","v":1303069.2733403048},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y253)","v":0},null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$254","v":175384.60500000001},{"$f":"+Adjustments!BA255","v":-317.60500000001048},null,{"$f":"SUM($F$255:$H$255)","v":175067},null,null,"Wyoming",{"$f":"VLOOKUP($L255,$L$2:$N$7,2,FALSE)*I255","v":0},{"$f":"VLOOKUP($L255,$L$2:$N$7,3,FALSE)*I255","v":175067},null,"G",{"$f":"IF(P255=\"G\",M255,IF(P255=\"PT\",0,ERR))","v":0},{"$f":"IF(P255=\"PT\",M255,IF(P255=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S255=\"G\",N255,IF(S255=\"PT\",0,ERR))","v":175067},{"$f":"IF(S255=\"PT\",N255,IF(S255=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y255)","v":0},null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$256","v":22919.307169749998},{"$f":"+Adjustments!BA257","v":-334.9952897500043},null,{"$f":"SUM($F$257:$H$257)","v":22584.311879999994},null,null,"Wyoming",{"$f":"VLOOKUP($L257,$L$2:$N$7,2,FALSE)*I257","v":0},{"$f":"VLOOKUP($L257,$L$2:$N$7,3,FALSE)*I257","v":22584.311879999994},null,"G",{"$f":"IF(P257=\"G\",M257,IF(P257=\"PT\",0,ERR))","v":0},{"$f":"IF(P257=\"PT\",M257,IF(P257=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S257=\"G\",N257,IF(S257=\"PT\",0,ERR))","v":22584.311879999994},{"$f":"IF(S257=\"PT\",N257,IF(S257=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y257)","v":0},null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,null,null,null,null,null,{"$f":"+Adjustments!BA259","v":0},null,{"$f":"SUM($F$259:$H$259)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L259,$L$2:$N$7,2,FALSE)*I259","v":0},{"$f":"VLOOKUP($L259,$L$2:$N$7,3,FALSE)*I259","v":0},null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$260","v":22853.982830250003},{"$f":"+Adjustments!BA261","v":-5615.3916791127476},null,{"$f":"SUM($F$261:$H$261)","v":17238.591151137254},null,null,"Wyoming",{"$f":"VLOOKUP($L261,$L$2:$N$7,2,FALSE)*I261","v":0},{"$f":"VLOOKUP($L261,$L$2:$N$7,3,FALSE)*I261","v":17238.591151137254},null,"PT",{"$f":"IF(P261=\"G\",M261,IF(P261=\"PT\",0,ERR))","v":0},{"$f":"IF(P261=\"PT\",M261,IF(P261=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S261=\"G\",N261,IF(S261=\"PT\",0,ERR))","v":0},{"$f":"IF(S261=\"PT\",N261,IF(S261=\"G\",0,ERR))","v":17238.591151137254},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y261)","v":0},null,252]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":45773.29},{"$f":"SUM(G257:G261)","v":-5950.3869688627519},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":39822.903031137248},null,null,null,{"$f":"SUM(M257:M261)","v":0},{"$f":"SUM(N257:N261)","v":39822.903031137248},null,null,{"$f":"SUM(Q257:Q261)","v":0},{"$f":"SUM(R257:R261)","v":0},null,{"$f":"SUM(T257:T261)","v":22584.311879999994},{"$f":"SUM(U257:U261)","v":17238.591151137254},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y262)","v":0},null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$263","v":2651.0250000000001},{"$f":"+Adjustments!BA264","v":-335.02500000000009},null,{"$f":"SUM($F$264:$H$264)","v":2316},null,null,"Wyoming",{"$f":"VLOOKUP($L264,$L$2:$N$7,2,FALSE)*I264","v":0},{"$f":"VLOOKUP($L264,$L$2:$N$7,3,FALSE)*I264","v":2316},null,"G",{"$f":"IF(P264=\"G\",M264,IF(P264=\"PT\",0,ERR))","v":0},{"$f":"IF(P264=\"PT\",M264,IF(P264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S264=\"G\",N264,IF(S264=\"PT\",0,ERR))","v":2316},{"$f":"IF(S264=\"PT\",N264,IF(S264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y264)","v":0},null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256]
[null,"GSW","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$265","v":0},{"$f":"+Adjustments!BA266","v":1781954.6932600003},null,{"$f":"SUM($F$266:$H$266)","v":1781954.6932600003},null,null,"Wyoming",{"$f":"VLOOKUP($L266,$L$2:$N$7,2,FALSE)*I266","v":0},{"$f":"VLOOKUP($L266,$L$2:$N$7,3,FALSE)*I266","v":1781954.6932600003},null,"G",{"$f":"IF(P266=\"G\",M266,IF(P266=\"PT\",0,ERR))","v":0},{"$f":"IF(P266=\"PT\",M266,IF(P266=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S266=\"G\",N266,IF(S266=\"PT\",0,ERR))","v":1781954.6932600003},{"$f":"IF(S266=\"PT\",N266,IF(S266=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y266)","v":0},null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,null,null,null,null,null,{"$f":"+Adjustments!BA268","v":0},null,{"$f":"SUM($F$268:$H$268)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L268,$L$2:$N$7,2,FALSE)*I268","v":0},{"$f":"VLOOKUP($L268,$L$2:$N$7,3,FALSE)*I268","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Y267+1","v":259}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$269","v":0},{"$f":"+Adjustments!BA270","v":5321632.4991899999},null,{"$f":"SUM($F$270:$H$270)","v":5321632.4991899999},null,null,"Wyoming",{"$f":"VLOOKUP($L270,$L$2:$N$7,2,FALSE)*I270","v":0},{"$f":"VLOOKUP($L270,$L$2:$N$7,3,FALSE)*I270","v":5321632.4991899999},null,"PT",{"$f":"IF(P270=\"G\",M270,IF(P270=\"PT\",0,ERR))","v":0},{"$f":"IF(P270=\"PT\",M270,IF(P270=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S270=\"G\",N270,IF(S270=\"PT\",0,ERR))","v":0},{"$f":"IF(S270=\"PT\",N270,IF(S270=\"G\",0,ERR))","v":5321632.4991899999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y270)","v":0},null,261]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F266:F270)","v":0},{"$f":"SUM(G266:G270)","v":7103587.19245},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":7103587.19245},null,null,null,{"$f":"SUM(M266:M270)","v":0},{"$f":"SUM(N266:N270)","v":7103587.19245},null,null,{"$f":"SUM(Q266:Q270)","v":0},{"$f":"SUM(R266:R270)","v":0},null,{"$f":"SUM(T266:T270)","v":1781954.6932600003},{"$f":"SUM(U266:U270)","v":5321632.4991899999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y271)","v":0},null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$272","v":0},{"$f":"+Adjustments!BA273","v":998417},null,{"$f":"SUM($F$273:$H$273)","v":998417},null,null,"Wyoming",{"$f":"VLOOKUP($L273,$L$2:$N$7,2,FALSE)*I273","v":0},{"$f":"VLOOKUP($L273,$L$2:$N$7,3,FALSE)*I273","v":998417},null,"G",{"$f":"IF(P273=\"G\",M273,IF(P273=\"PT\",0,ERR))","v":0},{"$f":"IF(P273=\"PT\",M273,IF(P273=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S273=\"G\",N273,IF(S273=\"PT\",0,ERR))","v":998417},{"$f":"IF(S273=\"PT\",N273,IF(S273=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y273)","v":0},null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$274","v":32134.060000000005},{"$f":"+Adjustments!BA275","v":448.19385410285759},null,{"$f":"SUM($F$275:$H$275)","v":32582.253854102863},null,null,"Wyoming",{"$f":"VLOOKUP($L275,$L$2:$N$7,2,FALSE)*I275","v":0},{"$f":"VLOOKUP($L275,$L$2:$N$7,3,FALSE)*I275","v":32582.253854102863},null,"G",{"$f":"IF(P275=\"G\",M275,IF(P275=\"PT\",0,ERR))","v":0},{"$f":"IF(P275=\"PT\",M275,IF(P275=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S275=\"G\",N275,IF(S275=\"PT\",0,ERR))","v":0},{"$f":"IF(S275=\"PT\",N275,IF(S275=\"G\",0,ERR))","v":32582.253854102863},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y275)","v":0},null,266]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$276","v":-152.83999999999986},{"$f":"+Adjustments!BA277","v":19517.582411379964},null,{"$f":"SUM($F$277:$H$277)","v":19364.742411379964},null,null,"Wyoming",{"$f":"VLOOKUP($L277,$L$2:$N$7,2,FALSE)*I277","v":0},{"$f":"VLOOKUP($L277,$L$2:$N$7,3,FALSE)*I277","v":19364.742411379964},null,null,null,null,"PT",{"$f":"IF(S277=\"G\",N277,IF(S277=\"PT\",0,ERR))","v":0},{"$f":"IF(S277=\"PT\",N277,IF(S277=\"G\",0,ERR))","v":19364.742411379964},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y277)","v":0},null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$278","v":623977.61999999988},{"$f":"+Adjustments!BA279","v":-52558.516946110642},null,{"$f":"SUM($F$279:$H$279)","v":571419.10305388924},null,null,"Wyoming",{"$f":"VLOOKUP($L279,$L$2:$N$7,2,FALSE)*I279","v":0},{"$f":"VLOOKUP($L279,$L$2:$N$7,3,FALSE)*I279","v":571419.10305388924},null,"PT",{"$f":"IF(P279=\"G\",M279,IF(P279=\"PT\",0,ERR))","v":0},{"$f":"IF(P279=\"PT\",M279,IF(P279=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S279=\"G\",N279,IF(S279=\"PT\",0,ERR))","v":0},{"$f":"IF(S279=\"PT\",N279,IF(S279=\"G\",0,ERR))","v":571419.10305388924},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y279)","v":0},null,270]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":655958.83999999985},{"$f":"SUM(G275:G279)","v":-32592.74068062782},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":623366.09931937209},null,null,null,{"$f":"SUM(M275:M279)","v":0},{"$f":"SUM(N275:N279)","v":623366.09931937209},null,null,{"$f":"SUM(Q275:Q279)","v":0},{"$f":"SUM(R275:R279)","v":0},null,{"$f":"SUM(T275:T279)","v":0},{"$f":"SUM(U275:U279)","v":623366.09931937209},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y280)","v":0},null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$281","v":80860.650000000009},{"$f":"+Adjustments!BA282","v":-4090.6500000000087},null,{"$f":"SUM($F$282:$H$282)","v":76770},null,null,"Wyoming",{"$f":"VLOOKUP($L282,$L$2:$N$7,2,FALSE)*I282","v":0},{"$f":"VLOOKUP($L282,$L$2:$N$7,3,FALSE)*I282","v":76770},null,"G",{"$f":"IF(P282=\"G\",M282,IF(P282=\"PT\",0,ERR))","v":0},{"$f":"IF(P282=\"PT\",M282,IF(P282=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S282=\"G\",N282,IF(S282=\"PT\",0,ERR))","v":0},{"$f":"IF(S282=\"PT\",N282,IF(S282=\"G\",0,ERR))","v":76770},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y282)","v":0},null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$283","v":0},{"$f":"+Adjustments!BA284","v":0},null,{"$f":"SUM($F$284:$H$284)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L284,$L$2:$N$7,2,FALSE)*I284","v":0},{"$f":"VLOOKUP($L284,$L$2:$N$7,3,FALSE)*I284","v":0},null,"G",{"$f":"IF(P284=\"G\",M284,IF(P284=\"PT\",0,ERR))","v":0},{"$f":"IF(P284=\"PT\",M284,IF(P284=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S284=\"G\",N284,IF(S284=\"PT\",0,ERR))","v":0},{"$f":"IF(S284=\"PT\",N284,IF(S284=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y284)","v":0},null,275]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$285","v":0},{"$f":"+Adjustments!BA286","v":0},null,{"$f":"SUM($F$286:$H$286)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L286,$L$2:$N$7,2,FALSE)*I286","v":0},{"$f":"VLOOKUP($L286,$L$2:$N$7,3,FALSE)*I286","v":0},null,"PT",null,null,"PT",{"$f":"IF(S286=\"G\",N286,IF(S286=\"PT\",0,ERR))","v":0},{"$f":"IF(S286=\"PT\",N286,IF(S286=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y286)","v":0},null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$287","v":0},{"$f":"+Adjustments!BA288","v":0},null,{"$f":"SUM($F$288:$H$288)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L288,$L$2:$N$7,2,FALSE)*I288","v":0},{"$f":"VLOOKUP($L288,$L$2:$N$7,3,FALSE)*I288","v":0},null,"PT",{"$f":"IF(P288=\"G\",M288,IF(P288=\"PT\",0,ERR))","v":0},{"$f":"IF(P288=\"PT\",M288,IF(P288=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S288=\"G\",N288,IF(S288=\"PT\",0,ERR))","v":0},{"$f":"IF(S288=\"PT\",N288,IF(S288=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y288)","v":0},null,279]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F284:F288)","v":0},{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},null,null,null,{"$f":"SUM(M284:M288)","v":0},{"$f":"SUM(N284:N288)","v":0},null,null,{"$f":"SUM(Q284:Q288)","v":0},{"$f":"SUM(R284:R288)","v":0},null,{"$f":"SUM(T284:T288)","v":0},{"$f":"SUM(U284:U288)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y289)","v":0},null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$290","v":0},{"$f":"+Adjustments!BA291","v":0},null,{"$f":"SUM($F$291:$H$291)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L291,$L$2:$N$7,2,FALSE)*I291","v":0},{"$f":"VLOOKUP($L291,$L$2:$N$7,3,FALSE)*I291","v":0},null,"G",{"$f":"IF(P291=\"G\",M291,IF(P291=\"PT\",0,ERR))","v":0},{"$f":"IF(P291=\"PT\",M291,IF(P291=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S291=\"G\",N291,IF(S291=\"PT\",0,ERR))","v":0},{"$f":"IF(S291=\"PT\",N291,IF(S291=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y291)","v":0},null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$292","v":0},{"$f":"+Adjustments!BA293","v":0},null,{"$f":"SUM($F$293:$H$293)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L293,$L$2:$N$7,2,FALSE)*I293","v":0},{"$f":"VLOOKUP($L293,$L$2:$N$7,3,FALSE)*I293","v":0},null,"G",{"$f":"IF(P293=\"G\",M293,IF(P293=\"PT\",0,ERR))","v":0},{"$f":"IF(P293=\"PT\",M293,IF(P293=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S293=\"G\",N293,IF(S293=\"PT\",0,ERR))","v":0},{"$f":"IF(S293=\"PT\",N293,IF(S293=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y293)","v":0},null,284]
[null,"Sales"," (To Commodity Costs) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285]
[null,null,null,null,null,null,{"$f":"+Adjustments!BA295","v":0},null,{"$f":"SUM($F$295:$H$295)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L295,$L$2:$N$7,2,FALSE)*I295","v":0},{"$f":"VLOOKUP($L295,$L$2:$N$7,3,FALSE)*I295","v":0},null,null,null,null,null,null,null,null,null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$296","v":0},{"$f":"+Adjustments!BA297","v":0},null,{"$f":"SUM($F$297:$H$297)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L297,$L$2:$N$7,2,FALSE)*I297","v":0},{"$f":"VLOOKUP($L297,$L$2:$N$7,3,FALSE)*I297","v":0},null,"PT",{"$f":"IF(P297=\"G\",M297,IF(P297=\"PT\",0,ERR))","v":0},{"$f":"IF(P297=\"PT\",M297,IF(P297=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S297=\"G\",N297,IF(S297=\"PT\",0,ERR))","v":0},{"$f":"IF(S297=\"PT\",N297,IF(S297=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y297)","v":0},null,288]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F293:F297)","v":0},{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},null,null,null,{"$f":"SUM(M293:M297)","v":0},{"$f":"SUM(N293:N297)","v":0},null,null,{"$f":"SUM(Q293:Q297)","v":0},{"$f":"SUM(R293:R297)","v":0},null,{"$f":"SUM(T293:T297)","v":0},{"$f":"SUM(U293:U297)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y298)","v":0},null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$299","v":0},{"$f":"+Adjustments!BA300","v":0},null,{"$f":"SUM($F$300:$H$300)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L300,$L$2:$N$7,2,FALSE)*I300","v":0},{"$f":"VLOOKUP($L300,$L$2:$N$7,3,FALSE)*I300","v":0},null,"G",{"$f":"IF(P300=\"G\",M300,IF(P300=\"PT\",0,ERR))","v":0},{"$f":"IF(P300=\"PT\",M300,IF(P300=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S300=\"G\",N300,IF(S300=\"PT\",0,ERR))","v":0},{"$f":"IF(S300=\"PT\",N300,IF(S300=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y300)","v":0},null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292]
[null,"I-T","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$301","v":0},{"$f":"+Adjustments!BA302","v":96776.658114083839},null,{"$f":"SUM($F$302:$H$302)","v":96776.658114083839},null,null,"Wyoming",{"$f":"VLOOKUP($L302,$L$2:$N$7,2,FALSE)*I302","v":0},{"$f":"VLOOKUP($L302,$L$2:$N$7,3,FALSE)*I302","v":96776.658114083839},null,"G",{"$f":"IF(P302=\"G\",M302,IF(P302=\"PT\",0,ERR))","v":0},{"$f":"IF(P302=\"PT\",M302,IF(P302=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S302=\"G\",N302,IF(S302=\"PT\",0,ERR))","v":0},{"$f":"IF(S302=\"PT\",N302,IF(S302=\"G\",0,ERR))","v":96776.658114083839},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y302)","v":0},null,293]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,null,null,null,null,null,{"$f":"+Adjustments!BA304","v":0},null,{"$f":"SUM($F$304:$H$304)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L304,$L$2:$N$7,2,FALSE)*I304","v":0},{"$f":"VLOOKUP($L304,$L$2:$N$7,3,FALSE)*I304","v":0},null,null,null,null,null,null,null,null,null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$305","v":0},{"$f":"+Adjustments!BA306","v":0},null,{"$f":"SUM($F$306:$H$306)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L306,$L$2:$N$7,2,FALSE)*I306","v":0},{"$f":"VLOOKUP($L306,$L$2:$N$7,3,FALSE)*I306","v":0},null,"PT",{"$f":"IF(P306=\"G\",M306,IF(P306=\"PT\",0,ERR))","v":0},{"$f":"IF(P306=\"PT\",M306,IF(P306=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S306=\"G\",N306,IF(S306=\"PT\",0,ERR))","v":0},{"$f":"IF(S306=\"PT\",N306,IF(S306=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y306)","v":0},null,297]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":0},{"$f":"SUM(G302:G306)","v":96776.658114083839},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":96776.658114083839},null,null,null,{"$f":"SUM(M302:M306)","v":0},{"$f":"SUM(N302:N306)","v":96776.658114083839},null,null,{"$f":"SUM(Q302:Q306)","v":0},{"$f":"SUM(R302:R306)","v":0},null,{"$f":"SUM(T302:T306)","v":0},{"$f":"SUM(U302:U306)","v":96776.658114083839},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y307)","v":0},null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$308","v":152245},{"$f":"+Adjustments!BA309","v":26094},null,{"$f":"SUM($F$309:$H$309)","v":178339},null,null,"Wyoming",{"$f":"VLOOKUP($L309,$L$2:$N$7,2,FALSE)*I309","v":0},{"$f":"VLOOKUP($L309,$L$2:$N$7,3,FALSE)*I309","v":178339},null,"G",{"$f":"IF(P309=\"G\",M309,IF(P309=\"PT\",0,ERR))","v":0},{"$f":"IF(P309=\"PT\",M309,IF(P309=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S309=\"G\",N309,IF(S309=\"PT\",0,ERR))","v":0},{"$f":"IF(S309=\"PT\",N309,IF(S309=\"G\",0,ERR))","v":178339},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y309)","v":0},null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$310","v":0},{"$f":"+Adjustments!BA311","v":27393.63157686132},null,{"$f":"SUM($F$311:$H$311)","v":27393.63157686132},null,null,"Wyoming",{"$f":"VLOOKUP($L311,$L$2:$N$7,2,FALSE)*I311","v":0},{"$f":"VLOOKUP($L311,$L$2:$N$7,3,FALSE)*I311","v":27393.63157686132},null,"G",{"$f":"IF(P311=\"G\",M311,IF(P311=\"PT\",0,ERR))","v":0},{"$f":"IF(P311=\"PT\",M311,IF(P311=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S311=\"G\",N311,IF(S311=\"PT\",0,ERR))","v":0},{"$f":"IF(S311=\"PT\",N311,IF(S311=\"G\",0,ERR))","v":27393.63157686132},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y311)","v":0},null,302]
[null,"Trans",null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,null,null,null,null,null,{"$f":"+Adjustments!BA313","v":0},null,{"$f":"SUM($F$313:$H$313)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L313,$L$2:$N$7,2,FALSE)*I313","v":0},{"$f":"VLOOKUP($L313,$L$2:$N$7,3,FALSE)*I313","v":0},null,null,null,null,null,null,null,null,null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$314","v":0},{"$f":"+Adjustments!BA315","v":0},null,{"$f":"SUM($F$315:$H$315)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L315,$L$2:$N$7,2,FALSE)*I315","v":0},{"$f":"VLOOKUP($L315,$L$2:$N$7,3,FALSE)*I315","v":0},null,"PT",{"$f":"IF(P315=\"G\",M315,IF(P315=\"PT\",0,ERR))","v":0},{"$f":"IF(P315=\"PT\",M315,IF(P315=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S315=\"G\",N315,IF(S315=\"PT\",0,ERR))","v":0},{"$f":"IF(S315=\"PT\",N315,IF(S315=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y315)","v":0},null,306]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":0},{"$f":"SUM(G311:G315)","v":27393.63157686132},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":27393.63157686132},null,null,null,{"$f":"SUM(M311:M315)","v":0},{"$f":"SUM(N311:N315)","v":27393.63157686132},null,null,{"$f":"SUM(Q311:Q315)","v":0},{"$f":"SUM(R311:R315)","v":0},null,{"$f":"SUM(T311:T315)","v":0},{"$f":"SUM(U311:U315)","v":27393.63157686132},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y316)","v":0},null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$317","v":289691},{"$f":"+Adjustments!BA318","v":0},null,{"$f":"SUM($F$318:$H$318)","v":289691},null,null,"Wyoming",{"$f":"VLOOKUP($L318,$L$2:$N$7,2,FALSE)*I318","v":0},{"$f":"VLOOKUP($L318,$L$2:$N$7,3,FALSE)*I318","v":289691},null,"G",{"$f":"IF(P318=\"G\",M318,IF(P318=\"PT\",0,ERR))","v":0},{"$f":"IF(P318=\"PT\",M318,IF(P318=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S318=\"G\",N318,IF(S318=\"PT\",0,ERR))","v":0},{"$f":"IF(S318=\"PT\",N318,IF(S318=\"G\",0,ERR))","v":289691},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y318)","v":0},null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$319","v":1161387.7400000002},{"$f":"+Adjustments!BA320","v":-1161387.7400000002},null,{"$f":"SUM($F$320:$H$320)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L320,$L$2:$N$7,2,FALSE)*I320","v":0},{"$f":"VLOOKUP($L320,$L$2:$N$7,3,FALSE)*I320","v":0},null,"G",{"$f":"IF(P320=\"G\",M320,IF(P320=\"PT\",0,ERR))","v":0},{"$f":"IF(P320=\"PT\",M320,IF(P320=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S320=\"G\",N320,IF(S320=\"PT\",0,ERR))","v":0},{"$f":"IF(S320=\"PT\",N320,IF(S320=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y320)","v":0},null,311]
[null,"DSM","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$320","v":35847.49},{"$f":"+Adjustments!BA321","v":-35847.49},null,{"$f":"SUM($F$321:$H$321)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L321,$L$2:$N$7,2,FALSE)*I321","v":0},{"$f":"VLOOKUP($L321,$L$2:$N$7,3,FALSE)*I321","v":0},null,"G",{"$f":"IF(P321=\"G\",M321,IF(P321=\"PT\",0,ERR))","v":0},{"$f":"IF(P321=\"PT\",M321,IF(P321=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S321=\"G\",N321,IF(S321=\"PT\",0,ERR))","v":0},{"$f":"IF(S321=\"PT\",N321,IF(S321=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y321)","v":0},null,312]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F239+F248+F257+F266+F320+F321+0*F275","v":14816056.907169754},{"$f":"+G239+G248+G257+G266+G320+G321+0*G275","v":-1259892.5564197539},{"$f":"+H239+H248+H257+H266+H320+H321+0*H275","v":0},{"$f":"+I239+I248+I257+I266+I320+I321","v":13556164.350750001},null,null,null,{"$f":"+M239+M248+M257+M266+0*M275+M320+M321","v":0},{"$f":"+N239+N248+N257+N266+0*N275+N320+N321","v":13556164.350750001},null,null,{"$f":"+Q239+Q248+Q257+Q266+0*Q275+Q320+Q321","v":0},{"$f":"+R239+R248+R257+R266+0*R275+R320+R321","v":0},null,{"$f":"+T239+T248+T257+T266+0*T275+T320+T321","v":13556164.350750001},{"$f":"+U239+U248+U257+U266+0*U275+U320+U321","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y323)","v":0},null,314]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F277+F286","v":-152.83999999999986},{"$f":"+G277+G286","v":19517.582411379964},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":19364.742411379964},null,null,null,{"$f":"+M277+M286","v":0},{"$f":"+N277+N286","v":19364.742411379964},null,null,{"$f":"+Q277+Q286","v":0},{"$f":"+R277+R286","v":0},null,{"$f":"+T277+T286","v":0},{"$f":"+U277+U286","v":19364.742411379964},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y324)","v":0},null,315]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"1*F275+F284+F293+F302+F311","v":32134.060000000005},{"$f":"1*G275+G284+G293+G302+G311","v":124618.48354504802},{"$f":"1*H275+H284+H293+H302+H311","v":0},{"$f":"+I284+I293+I302+I311+I275","v":156752.54354504801},null,null,null,{"$f":"1*M275+M284+M293+M302+M311","v":0},{"$f":"1*N275+N284+N293+N302+N311","v":156752.54354504801},null,null,{"$f":"1*Q275+Q284+Q293+Q302+Q311","v":0},{"$f":"1*R275+R284+R293+R302+R311","v":0},null,{"$f":"1*T275+T284+T293+T302+T311","v":0},{"$f":"1*U275+U284+U293+U302+U311","v":156752.54354504801},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y325)","v":0},null,316]
[null,null,"Commodity Revenue",null,null,{"$f":"+F243+F252+F261+F270+F279+F288+F297+F306+F315","v":26295718.792830247},{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":-1896429.2424854196},{"$f":"+H243+H252+H261+H270+H279+H288+H297+H306+H315","v":0},{"$f":"+I243+I252+I261+I270+I279+I288+I297+I306+I315","v":24399289.550344829},null,null,null,{"$f":"+M243+M252+M261+M270+M279+M288+M297+M306+M315","v":0},{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":24399289.550344829},null,null,{"$f":"+Q243+Q252+Q261+Q270+Q279+Q288+Q297+Q306+Q315","v":0},{"$f":"+R243+R252+R261+R270+R279+R288+R297+R306+R315","v":0},null,{"$f":"+T243+T252+T261+T270+T279+T288+T297+T306+T315","v":0},{"$f":"+U243+U252+U261+U270+U279+U288+U297+U306+U315","v":24399289.550344829},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y326)","v":0},null,317]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":41143756.920000002},{"$f":"+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":-3012185.732948747},0,{"$f":"+I244+I253+I262+I271+I280+I289+I298+I307+I316+I320+I321","v":38131571.187051252},null,null,null,{"$f":"+M244+M253+M262+M271+M280+M289+M298+M307+M316+M320+M321","v":0},{"$f":"+N244+N253+N262+N271+N280+N289+N298+N307+N316+N320+N321","v":38131571.187051252},null,null,{"$f":"+Q244+Q253+Q262+Q271+Q280+Q289+Q298+Q307+Q316+Q320+Q321","v":0},0,null,{"$f":"+T244+T253+T262+T271+T280+T289+T298+T307+T316+T320+T321","v":13556164.350750001},{"$f":"+U244+U253+U262+U271+U280+U289+U298+U307+U316+U320+U321","v":24575406.836301256},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y327)","v":0},null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,null,"Sales Dth",null,null,{"$f":"F246+F255+F264+F273+F282+F291","v":3585670.9869999997},{"$f":"G246+G255+G264+G273+G282+G291","v":-24175.98699999995},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":3561495},null,null,null,{"$f":"M246+M255+M264+M273+M282+M291","v":0},{"$f":"N246+N255+N264+N273+N282+N291","v":3561495},null,null,{"$f":"Q246+Q255+Q264+Q273+Q282+Q291","v":0},{"$f":"R246+R255+R264+R273+R282+R291","v":0},null,{"$f":"T246+T255+T264+T273+T282+T291","v":3484725},{"$f":"U246+U255+U264+U273+U282+U291","v":76770},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y329)","v":0},null,320]
[null,null,"Transportation Dth",null,null,{"$f":"F309+F318+F300","v":441936},{"$f":"G309+G318+G300","v":26094},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":468030},null,null,null,{"$f":"M309+M318+M300","v":0},{"$f":"N309+N318+N300","v":468030},null,null,{"$f":"Q309+Q318+Q300","v":0},{"$f":"R309+R318+R300","v":0},null,{"$f":"T309+T318+T300","v":0},{"$f":"U309+U318+U300","v":468030},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y330)","v":0},null,321]
[null,null,"Total Wyoming Dth",null,null,{"$f":"+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":4027606.9869999997},{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":1918.0130000000499},{"$f":"+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":4029525},null,null,null,{"$f":"+M246+M255+M264+M273+M282+M291+M300+M309+M318","v":0},{"$f":"+N246+N255+N264+N273+N282+N291+N300+N309+N318","v":4029525},null,null,{"$f":"+Q246+Q255+Q264+Q273+Q282+Q291+Q300+Q309+Q318","v":0},{"$f":"+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},null,{"$f":"+T246+T255+T264+T273+T282+T291+T300+T309+T318","v":3484725},{"$f":"+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":544800},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y331)","v":0},null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$333","v":0},{"$f":"+Adjustments!BA334","v":0},null,{"$f":"SUM($F$334:$H$334)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L334,$L$2:$N$7,2,FALSE)*I334","v":0},{"$f":"VLOOKUP($L334,$L$2:$N$7,3,FALSE)*I334","v":0},null,"G",{"$f":"IF(P334=\"G\",M334,IF(P334=\"PT\",0,ERR))","v":0},{"$f":"IF(P334=\"PT\",M334,IF(P334=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S334=\"G\",N334,IF(S334=\"PT\",0,ERR))","v":0},{"$f":"IF(S334=\"PT\",N334,IF(S334=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y334)","v":0},null,{"$f":"Y333+1","v":325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326]
[null,null,null,null,null,null,{"$f":"+Adjustments!BA336","v":0},null,{"$f":"SUM($F$336:$H$336)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L336,$L$2:$N$7,2,FALSE)*I336","v":0},{"$f":"VLOOKUP($L336,$L$2:$N$7,3,FALSE)*I336","v":0},null,null,null,null,null,null,null,null,null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$337","v":0},{"$f":"+Adjustments!BA338","v":0},null,{"$f":"SUM($F$338:$H$338)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L338,$L$2:$N$7,2,FALSE)*I338","v":0},{"$f":"VLOOKUP($L338,$L$2:$N$7,3,FALSE)*I338","v":0},null,"PT",{"$f":"IF(P338=\"G\",M338,IF(P338=\"PT\",0,ERR))","v":0},{"$f":"IF(P338=\"PT\",M338,IF(P338=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S338=\"G\",N338,IF(S338=\"PT\",0,ERR))","v":0},{"$f":"IF(S338=\"PT\",N338,IF(S338=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y338)","v":0},null,329]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F334:F338)","v":0},{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},null,null,null,{"$f":"SUM(M334:M338)","v":0},{"$f":"SUM(N334:N338)","v":0},null,null,{"$f":"SUM(Q334:Q338)","v":0},{"$f":"SUM(R334:R338)","v":0},null,{"$f":"SUM(T334:T338)","v":0},{"$f":"SUM(U334:U338)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y339)","v":0},null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$340","v":0},{"$f":"+Adjustments!BA341","v":0},null,{"$f":"SUM($F$341:$H$341)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L341,$L$2:$N$7,2,FALSE)*I341","v":0},{"$f":"VLOOKUP($L341,$L$2:$N$7,3,FALSE)*I341","v":0},null,"G",{"$f":"IF(P341=\"G\",M341,IF(P341=\"PT\",0,ERR))","v":0},{"$f":"IF(P341=\"PT\",M341,IF(P341=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S341=\"G\",N341,IF(S341=\"PT\",0,ERR))","v":0},{"$f":"IF(S341=\"PT\",N341,IF(S341=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y341)","v":0},null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$342","v":0},{"$f":"+Adjustments!BA343","v":0},null,{"$f":"SUM($F$343:$H$343)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L343,$L$2:$N$7,2,FALSE)*I343","v":0},{"$f":"VLOOKUP($L343,$L$2:$N$7,3,FALSE)*I343","v":0},null,"G",{"$f":"IF(P343=\"G\",M343,IF(P343=\"PT\",0,ERR))","v":0},{"$f":"IF(P343=\"PT\",M343,IF(P343=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S343=\"G\",N343,IF(S343=\"PT\",0,ERR))","v":0},{"$f":"IF(S343=\"PT\",N343,IF(S343=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y343)","v":0},null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335]
[null,null,null,null,null,null,{"$f":"+Adjustments!BA345","v":0},null,{"$f":"SUM($F$345:$H$345)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L345,$L$2:$N$7,2,FALSE)*I345","v":0},{"$f":"VLOOKUP($L345,$L$2:$N$7,3,FALSE)*I345","v":0},null,null,null,null,null,null,null,null,null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$346","v":0},{"$f":"+Adjustments!BA347","v":0},null,{"$f":"SUM($F$347:$H$347)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L347,$L$2:$N$7,2,FALSE)*I347","v":0},{"$f":"VLOOKUP($L347,$L$2:$N$7,3,FALSE)*I347","v":0},null,"PT",{"$f":"IF(P347=\"G\",M347,IF(P347=\"PT\",0,ERR))","v":0},{"$f":"IF(P347=\"PT\",M347,IF(P347=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S347=\"G\",N347,IF(S347=\"PT\",0,ERR))","v":0},{"$f":"IF(S347=\"PT\",N347,IF(S347=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y347)","v":0},null,338]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F343:F347)","v":0},{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},null,null,null,{"$f":"SUM(M343:M347)","v":0},{"$f":"SUM(N343:N347)","v":0},null,null,{"$f":"SUM(Q343:Q347)","v":0},{"$f":"SUM(R343:R347)","v":0},null,{"$f":"SUM(T343:T347)","v":0},{"$f":"SUM(U343:U347)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y348)","v":0},null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$349","v":0},{"$f":"+Adjustments!BA350","v":0},null,{"$f":"SUM($F$350:$H$350)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L350,$L$2:$N$7,2,FALSE)*I350","v":0},{"$f":"VLOOKUP($L350,$L$2:$N$7,3,FALSE)*I350","v":0},null,"G",{"$f":"IF(P350=\"G\",M350,IF(P350=\"PT\",0,ERR))","v":0},{"$f":"IF(P350=\"PT\",M350,IF(P350=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S350=\"G\",N350,IF(S350=\"PT\",0,ERR))","v":0},{"$f":"IF(S350=\"PT\",N350,IF(S350=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y350)","v":0},null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F334+F343","v":0},{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},null,null,null,{"$f":"+M334+M343","v":0},{"$f":"+N334+N343","v":0},null,null,{"$f":"+Q334+Q343","v":0},{"$f":"+R334+R343","v":0},null,{"$f":"+T334+T343","v":0},{"$f":"+U334+U343","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y353)","v":0},null,344]
[null,null,"Commodity Revenue",null,null,{"$f":"+F337+F346","v":0},{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},null,null,null,{"$f":"+M337+M346","v":0},{"$f":"+N337+N346","v":0},null,null,{"$f":"+Q337+Q346","v":0},{"$f":"+R337+R346","v":0},null,{"$f":"+T337+T346","v":0},{"$f":"+U337+U346","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y354)","v":0},null,345]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F339+F348","v":0},{"$f":"G339+G348","v":0},{"$f":"H339+H348","v":0},{"$f":"I339+I348","v":0},null,null,null,{"$f":"M339+M348","v":0},{"$f":"N339+N348","v":0},null,null,{"$f":"Q339+Q348","v":0},{"$f":"R339+R348","v":0},null,{"$f":"T339+T348","v":0},{"$f":"U339+U348","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y355)","v":0},null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347]
[null,null,"Sales Dth",null,null,{"$f":"F341","v":0},{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},null,null,null,{"$f":"M341","v":0},{"$f":"N341","v":0},null,null,{"$f":"Q341","v":0},{"$f":"R341","v":0},null,{"$f":"T341","v":0},{"$f":"U341","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y357)","v":0},null,348]
[null,null,"Transportation Dth",null,null,{"$f":"F350","v":0},{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},null,null,null,{"$f":"M350","v":0},{"$f":"N350","v":0},null,null,{"$f":"Q350","v":0},{"$f":"R350","v":0},null,{"$f":"T350","v":0},{"$f":"U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y358)","v":0},null,349]
[null,null,"Total Colorado Dth",null,null,{"$f":"F341+F350","v":0},{"$f":"G341+G350","v":0},{"$f":"H341+H350","v":0},{"$f":"I341+I350","v":0},null,null,null,{"$f":"M341+M350","v":0},{"$f":"N341+N350","v":0},null,null,{"$f":"Q341+Q350","v":0},{"$f":"R341+R350","v":0},null,{"$f":"T341+T350","v":0},{"$f":"U341+U350","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y359)","v":0},null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351]
["System Total Tariff Sales and Revenue",null,null,null,null,{"$f":"+F363+F365","v":537770699.16768622},{"$f":"+G363+G365","v":17917425.569758091},{"$f":"+H363+H365","v":0},{"$f":"+I363+I365","v":555688124.73744428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F200+F229+F323+F353","v":537738565.10768628},{"$f":"G200+G229+G323+G353","v":17792807.086213045},{"$f":"H200+H229+H323+H353","v":0},{"$f":"I200+I229+I323+I353","v":555531372.19389927},null,null,null,{"$f":"M200+M229+M323+M353","v":541975207.8431493},{"$f":"N200+N229+N323+N353","v":13556164.350750001},null,null,{"$f":"Q200+Q229+Q323+Q353","v":541975207.8431493},{"$f":"R200+R229+R323+R353","v":0},null,{"$f":"T200+T229+T323+T353","v":13556164.350750001},{"$f":"U200+U229+U323+U353","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y363)","v":541975207.8431493},null,354]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F201+F230+F324","v":74579277.974240988},{"$f":"G201+G230+G324","v":35796397.518426865},{"$f":"H201+H230+H324","v":0},{"$f":"I201+I230+I324","v":110375675.49266784},null,null,null,{"$f":"M201+M230+M324","v":110356310.75025646},{"$f":"N201+N230+N324","v":19364.742411379964},null,null,{"$f":"Q201+Q230+Q324","v":0},{"$f":"R201+R230+R324","v":110356310.75025646},null,{"$f":"T201+T230+T324","v":0},{"$f":"U201+U230+U324","v":19364.742411379964},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y364)","v":0},null,355]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F325","v":32134.060000000005},{"$f":"G325","v":124618.48354504802},{"$f":"H325","v":0},{"$f":"I325","v":156752.54354504801},null,null,null,{"$f":"M325","v":0},{"$f":"N325","v":156752.54354504801},null,null,{"$f":"Q325","v":0},{"$f":"R325","v":0},null,{"$f":"T325","v":0},{"$f":"U325","v":156752.54354504801},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y365)","v":0},null,356]
[null,null,"Commodity Revenue",null,null,{"$f":"F202+F231+F326+F354","v":776542364.10807288},{"$f":"G202+G231+G326+G354","v":-41564593.123922676},{"$f":"H202+H231+H326+H354","v":0},{"$f":"I202+I231+I326+I354","v":734977770.98415017},null,null,null,{"$f":"M202+M231+M326+M354","v":710578481.43380535},{"$f":"N202+N231+N326+N354","v":24399289.550344829},null,null,{"$f":"Q202+Q231+Q326+Q354","v":0},{"$f":"R202+R231+R326+R354","v":710578481.43380535},null,{"$f":"T202+T231+T326+T354","v":0},{"$f":"U202+U231+U326+U354","v":24399289.550344829},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y366)","v":0},null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F203+F232+F327+F355","v":1388892341.25},{"$f":"G203+G232+G327+G355","v":12149229.964262281},{"$f":"H203+H232+H327+H355","v":0},{"$f":"I203+I232+I327+I355","v":1401041571.2142622},null,null,null,{"$f":"M203+M232+M327+M355","v":1362910000.027211},{"$f":"N203+N232+N327+N355","v":38131571.187051252},null,null,{"$f":"Q203+Q232+Q327+Q355","v":541975207.8431493},{"$f":"R203+R232+R327+R355","v":820934792.18406177},null,{"$f":"T203+T232+T327+T355","v":13556164.350750001},{"$f":"U203+U232+U327+U355","v":24575406.836301256},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y368)","v":541975207.8431493},null,359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360]
[null,null,"Sales Dth",null,null,{"$f":"F205+F234+F329+F357","v":139211893.26099998},57905787.739,0,151550409,null,null,null,{"$f":"M205+M234+M329+M357","v":193556186},3561495,null,null,{"$f":"Q205+Q234+Q329+Q357","v":193556186},0,null,{"$f":"T205+T234+T329+T357","v":3484725},76770,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y370)","v":193556186},null,361]
[null,null,"Transportation Dth",null,null,93255737.599999994,-49917849.600000001,0,88905160,null,null,null,42869858,468030,null,null,42869858,0,null,0,468030,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y371)","v":42869858},null,362]
[null,null,"SystemTotal Dth",null,null,232467630.86099997,7987938.1390000042,0,240455569,null,null,null,236426044,4029525,null,null,236426044,0,null,3484725,544800,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y372)","v":236426044},null,363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$15","v":-76753.945587000038},{"$f":"+Adjustments!BA380","v":0},null,{"$f":"SUM($F$380:$H$380)","v":-76753.945587000038},null,null,"Utah",{"$f":"VLOOKUP($L380,$L$2:$N$7,2,FALSE)*I380","v":-76753.945587000038},{"$f":"VLOOKUP($L380,$L$2:$N$7,3,FALSE)*I380","v":0},null,"PT",{"$f":"IF(P380=\"G\",M380,IF(P380=\"PT\",0,ERR))","v":0},{"$f":"IF(P380=\"PT\",M380,IF(P380=\"G\",0,ERR))","v":-76753.945587000038},"PT",{"$f":"IF(S380=\"G\",N380,IF(S380=\"PT\",0,ERR))","v":0},{"$f":"IF(S380=\"PT\",N380,IF(S380=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y380)","v":0},null,371]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$16","v":-2355.3944129999982},{"$f":"+Adjustments!BA381","v":0},null,{"$f":"SUM($F$381:$H$381)","v":-2355.3944129999982},null,null,"Wyoming",{"$f":"VLOOKUP($L381,$L$2:$N$7,2,FALSE)*I381","v":0},{"$f":"VLOOKUP($L381,$L$2:$N$7,3,FALSE)*I381","v":-2355.3944129999982},null,"PT",{"$f":"IF(P381=\"G\",M381,IF(P381=\"PT\",0,ERR))","v":0},{"$f":"IF(P381=\"PT\",M381,IF(P381=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S381=\"G\",N381,IF(S381=\"PT\",0,ERR))","v":0},{"$f":"IF(S381=\"PT\",N381,IF(S381=\"G\",0,ERR))","v":-2355.3944129999982},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y381)","v":0},null,372]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":-79109.34000000004},{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":-79109.34000000004},null,null,null,{"$f":"SUM(M380:M381)","v":-76753.945587000038},{"$f":"SUM(N380:N381)","v":-2355.3944129999982},null,null,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":-76753.945587000038},null,{"$f":"SUM(T380:T381)","v":0},{"$f":"SUM(U380:U381)","v":-2355.3944129999982},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y382)","v":0},null,373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$20","v":4130103.3318410008},{"$f":"+Adjustments!BA385","v":0},null,{"$f":"SUM($F$385:$H$385)","v":4130103.3318410008},null,null,"Utah",{"$f":"VLOOKUP($L385,$L$2:$N$7,2,FALSE)*I385","v":4130103.3318410008},{"$f":"VLOOKUP($L385,$L$2:$N$7,3,FALSE)*I385","v":0},null,"G",{"$f":"IF(P385=\"G\",M385,IF(P385=\"PT\",0,ERR))","v":4130103.3318410008},{"$f":"IF(P385=\"PT\",M385,IF(P385=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S385=\"G\",N385,IF(S385=\"PT\",0,ERR))","v":0},{"$f":"IF(S385=\"PT\",N385,IF(S385=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y385)","v":4130103.3318410008},null,376]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$21","v":137947.35815900011},{"$f":"+Adjustments!BA386","v":0},null,{"$f":"SUM($F$386:$H$386)","v":137947.35815900011},null,null,"Wyoming",{"$f":"VLOOKUP($L386,$L$2:$N$7,2,FALSE)*I386","v":0},{"$f":"VLOOKUP($L386,$L$2:$N$7,3,FALSE)*I386","v":137947.35815900011},null,"G",{"$f":"IF(P386=\"G\",M386,IF(P386=\"PT\",0,ERR))","v":0},{"$f":"IF(P386=\"PT\",M386,IF(P386=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S386=\"G\",N386,IF(S386=\"PT\",0,ERR))","v":137947.35815900011},{"$f":"IF(S386=\"PT\",N386,IF(S386=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y386)","v":0},null,377]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":4268050.6900000013},{"$f":"SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":4268050.6900000013},null,null,null,{"$f":"SUM(M385:M386)","v":4130103.3318410008},{"$f":"SUM(N385:N386)","v":137947.35815900011},null,null,{"$f":"SUM(Q385:Q386)","v":4130103.3318410008},{"$f":"SUM(R385:R386)","v":0},null,{"$f":"SUM(T385:T386)","v":137947.35815900011},{"$f":"SUM(U385:U386)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y387)","v":4130103.3318410008},null,378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$25","v":2911877.7859999994},{"$f":"+Adjustments!BA390","v":0},null,{"$f":"SUM($F$390:$H$390)","v":2911877.7859999994},null,null,"Utah",{"$f":"VLOOKUP($L390,$L$2:$N$7,2,FALSE)*I390","v":2911877.7859999994},{"$f":"VLOOKUP($L390,$L$2:$N$7,3,FALSE)*I390","v":0},null,"G",{"$f":"IF(P390=\"G\",M390,IF(P390=\"PT\",0,ERR))","v":2911877.7859999994},{"$f":"IF(P390=\"PT\",M390,IF(P390=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S390=\"G\",N390,IF(S390=\"PT\",0,ERR))","v":0},{"$f":"IF(S390=\"PT\",N390,IF(S390=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y390)","v":2911877.7859999994},null,381]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$26","v":96245.214000000065},{"$f":"+Adjustments!BA391","v":0},null,{"$f":"SUM($F$391:$H$391)","v":96245.214000000065},null,null,"Wyoming",{"$f":"VLOOKUP($L391,$L$2:$N$7,2,FALSE)*I391","v":0},{"$f":"VLOOKUP($L391,$L$2:$N$7,3,FALSE)*I391","v":96245.214000000065},null,"G",{"$f":"IF(P391=\"G\",M391,IF(P391=\"PT\",0,ERR))","v":0},{"$f":"IF(P391=\"PT\",M391,IF(P391=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S391=\"G\",N391,IF(S391=\"PT\",0,ERR))","v":96245.214000000065},{"$f":"IF(S391=\"PT\",N391,IF(S391=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y391)","v":0},null,382]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":3008122.9999999995},{"$f":"SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":3008122.9999999995},null,null,null,{"$f":"SUM(M390:M391)","v":2911877.7859999994},{"$f":"SUM(N390:N391)","v":96245.214000000065},null,null,{"$f":"SUM(Q390:Q391)","v":2911877.7859999994},{"$f":"SUM(R390:R391)","v":0},null,{"$f":"SUM(T390:T391)","v":96245.214000000065},{"$f":"SUM(U390:U391)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y392)","v":2911877.7859999994},null,383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$30","v":0},{"$f":"+Adjustments!BA395","v":0},null,{"$f":"SUM($F$395:$H$395)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L395,$L$2:$N$7,2,FALSE)*I395","v":0},{"$f":"VLOOKUP($L395,$L$2:$N$7,3,FALSE)*I395","v":0},null,"G",{"$f":"IF(P395=\"G\",M395,IF(P395=\"PT\",0,ERR))","v":0},{"$f":"IF(P395=\"PT\",M395,IF(P395=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S395=\"G\",N395,IF(S395=\"PT\",0,ERR))","v":0},{"$f":"IF(S395=\"PT\",N395,IF(S395=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y395)","v":0},null,386]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$31","v":0},{"$f":"+Adjustments!BA396","v":0},null,{"$f":"SUM($F$396:$H$396)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L396,$L$2:$N$7,2,FALSE)*I396","v":0},{"$f":"VLOOKUP($L396,$L$2:$N$7,3,FALSE)*I396","v":0},null,"G",{"$f":"IF(P396=\"G\",M396,IF(P396=\"PT\",0,ERR))","v":0},{"$f":"IF(P396=\"PT\",M396,IF(P396=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S396=\"G\",N396,IF(S396=\"PT\",0,ERR))","v":0},{"$f":"IF(S396=\"PT\",N396,IF(S396=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y396)","v":0},null,387]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},null,null,null,{"$f":"SUM(M395:M396)","v":0},{"$f":"SUM(N395:N396)","v":0},null,null,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":0},{"$f":"SUM(U395:U396)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y397)","v":0},null,388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y397+1","v":389}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,390]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$35","v":0},{"$f":"+Adjustments!BA400","v":0},null,{"$f":"SUM($F$400:$H$400)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L400,$L$2:$N$7,2,FALSE)*I400","v":0},{"$f":"VLOOKUP($L400,$L$2:$N$7,3,FALSE)*I400","v":0},null,"G",{"$f":"IF(P400=\"G\",M400,IF(P400=\"PT\",0,ERR))","v":0},{"$f":"IF(P400=\"PT\",M400,IF(P400=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S400=\"G\",N400,IF(S400=\"PT\",0,ERR))","v":0},{"$f":"IF(S400=\"PT\",N400,IF(S400=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y400)","v":0},null,391]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$36","v":0},{"$f":"+Adjustments!BA401","v":0},null,{"$f":"SUM($F$401:$H$401)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L401,$L$2:$N$7,2,FALSE)*I401","v":0},{"$f":"VLOOKUP($L401,$L$2:$N$7,3,FALSE)*I401","v":0},null,"G",{"$f":"IF(P401=\"G\",M401,IF(P401=\"PT\",0,ERR))","v":0},{"$f":"IF(P401=\"PT\",M401,IF(P401=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S401=\"G\",N401,IF(S401=\"PT\",0,ERR))","v":0},{"$f":"IF(S401=\"PT\",N401,IF(S401=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y401)","v":0},null,392]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},null,null,null,{"$f":"SUM(M400:M401)","v":0},{"$f":"SUM(N400:N401)","v":0},null,null,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":0},{"$f":"SUM(U400:U401)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y402)","v":0},null,393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$40","v":0},{"$f":"+Adjustments!BA405","v":0},null,{"$f":"SUM($F$405:$H$405)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L405,$L$2:$N$7,2,FALSE)*I405","v":0},{"$f":"VLOOKUP($L405,$L$2:$N$7,3,FALSE)*I405","v":0},null,"G",{"$f":"IF(P405=\"G\",M405,IF(P405=\"PT\",0,ERR))","v":0},{"$f":"IF(P405=\"PT\",M405,IF(P405=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S405=\"G\",N405,IF(S405=\"PT\",0,ERR))","v":0},{"$f":"IF(S405=\"PT\",N405,IF(S405=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y405)","v":0},null,396]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$41","v":0},{"$f":"+Adjustments!BA406","v":0},null,{"$f":"SUM($F$406:$H$406)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L406,$L$2:$N$7,2,FALSE)*I406","v":0},{"$f":"VLOOKUP($L406,$L$2:$N$7,3,FALSE)*I406","v":0},null,"G",{"$f":"IF(P406=\"G\",M406,IF(P406=\"PT\",0,ERR))","v":0},{"$f":"IF(P406=\"PT\",M406,IF(P406=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S406=\"G\",N406,IF(S406=\"PT\",0,ERR))","v":0},{"$f":"IF(S406=\"PT\",N406,IF(S406=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y406)","v":0},null,397]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},null,null,null,{"$f":"SUM(M405:M406)","v":0},{"$f":"SUM(N405:N406)","v":0},null,null,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":0},{"$f":"SUM(U405:U406)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y407)","v":0},null,398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$45","v":0},{"$f":"+Adjustments!BA410","v":0},null,{"$f":"SUM($F$410:$H$410)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L410,$L$2:$N$7,2,FALSE)*I410","v":0},{"$f":"VLOOKUP($L410,$L$2:$N$7,3,FALSE)*I410","v":0},null,"G",{"$f":"IF(P410=\"G\",M410,IF(P410=\"PT\",0,ERR))","v":0},{"$f":"IF(P410=\"PT\",M410,IF(P410=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S410=\"G\",N410,IF(S410=\"PT\",0,ERR))","v":0},{"$f":"IF(S410=\"PT\",N410,IF(S410=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y410)","v":0},null,401]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$46","v":0},{"$f":"+Adjustments!BA411","v":0},null,{"$f":"SUM($F$411:$H$411)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L411,$L$2:$N$7,2,FALSE)*I411","v":0},{"$f":"VLOOKUP($L411,$L$2:$N$7,3,FALSE)*I411","v":0},null,"G",{"$f":"IF(P411=\"G\",M411,IF(P411=\"PT\",0,ERR))","v":0},{"$f":"IF(P411=\"PT\",M411,IF(P411=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S411=\"G\",N411,IF(S411=\"PT\",0,ERR))","v":0},{"$f":"IF(S411=\"PT\",N411,IF(S411=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y411)","v":0},null,402]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},null,null,null,{"$f":"SUM(M410:M411)","v":0},{"$f":"SUM(N410:N411)","v":0},null,null,{"$f":"SUM(Q410:Q411)","v":0},{"$f":"SUM(R410:R411)","v":0},null,{"$f":"SUM(T410:T411)","v":0},{"$f":"SUM(U410:U411)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y412)","v":0},null,403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$50","v":0},{"$f":"+Adjustments!BA415","v":0},null,{"$f":"SUM($F$415:$H$415)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L415,$L$2:$N$7,2,FALSE)*I415","v":0},{"$f":"VLOOKUP($L415,$L$2:$N$7,3,FALSE)*I415","v":0},null,"G",{"$f":"IF(P415=\"G\",M415,IF(P415=\"PT\",0,ERR))","v":0},{"$f":"IF(P415=\"PT\",M415,IF(P415=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S415=\"G\",N415,IF(S415=\"PT\",0,ERR))","v":0},{"$f":"IF(S415=\"PT\",N415,IF(S415=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y415)","v":0},null,406]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$51","v":0},{"$f":"+Adjustments!BA416","v":0},null,{"$f":"SUM($F$416:$H$416)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L416,$L$2:$N$7,2,FALSE)*I416","v":0},{"$f":"VLOOKUP($L416,$L$2:$N$7,3,FALSE)*I416","v":0},null,"G",{"$f":"IF(P416=\"G\",M416,IF(P416=\"PT\",0,ERR))","v":0},{"$f":"IF(P416=\"PT\",M416,IF(P416=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S416=\"G\",N416,IF(S416=\"PT\",0,ERR))","v":0},{"$f":"IF(S416=\"PT\",N416,IF(S416=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y416)","v":0},null,407]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},null,null,null,{"$f":"SUM(M415:M416)","v":0},{"$f":"SUM(N415:N416)","v":0},null,null,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":0},{"$f":"SUM(U415:U416)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y417)","v":0},null,408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$55","v":0},{"$f":"+Adjustments!BA420","v":0},null,{"$f":"SUM($F$420:$H$420)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L420,$L$2:$N$7,2,FALSE)*I420","v":0},{"$f":"VLOOKUP($L420,$L$2:$N$7,3,FALSE)*I420","v":0},null,"G",{"$f":"IF(P420=\"G\",M420,IF(P420=\"PT\",0,ERR))","v":0},{"$f":"IF(P420=\"PT\",M420,IF(P420=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S420=\"G\",N420,IF(S420=\"PT\",0,ERR))","v":0},{"$f":"IF(S420=\"PT\",N420,IF(S420=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y420)","v":0},null,411]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$56","v":0},{"$f":"+Adjustments!BA421","v":0},null,{"$f":"SUM($F$421:$H$421)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L421,$L$2:$N$7,2,FALSE)*I421","v":0},{"$f":"VLOOKUP($L421,$L$2:$N$7,3,FALSE)*I421","v":0},null,"G",{"$f":"IF(P421=\"G\",M421,IF(P421=\"PT\",0,ERR))","v":0},{"$f":"IF(P421=\"PT\",M421,IF(P421=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S421=\"G\",N421,IF(S421=\"PT\",0,ERR))","v":0},{"$f":"IF(S421=\"PT\",N421,IF(S421=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y421)","v":0},null,412]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},null,null,null,{"$f":"SUM(M420:M421)","v":0},{"$f":"SUM(N420:N421)","v":0},null,null,{"$f":"SUM(Q420:Q421)","v":0},{"$f":"SUM(R420:R421)","v":0},null,{"$f":"SUM(T420:T421)","v":0},{"$f":"SUM(U420:U421)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y422)","v":0},null,413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$60","v":0},{"$f":"+Adjustments!BA425","v":0},null,{"$f":"SUM($F$425:$H$425)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L425,$L$2:$N$7,2,FALSE)*I425","v":0},{"$f":"VLOOKUP($L425,$L$2:$N$7,3,FALSE)*I425","v":0},null,"G",{"$f":"IF(P425=\"G\",M425,IF(P425=\"PT\",0,ERR))","v":0},{"$f":"IF(P425=\"PT\",M425,IF(P425=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S425=\"G\",N425,IF(S425=\"PT\",0,ERR))","v":0},{"$f":"IF(S425=\"PT\",N425,IF(S425=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y425)","v":0},null,416]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$61","v":0},{"$f":"+Adjustments!BA426","v":0},null,{"$f":"SUM($F$426:$H$426)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L426,$L$2:$N$7,2,FALSE)*I426","v":0},{"$f":"VLOOKUP($L426,$L$2:$N$7,3,FALSE)*I426","v":0},null,"G",{"$f":"IF(P426=\"G\",M426,IF(P426=\"PT\",0,ERR))","v":0},{"$f":"IF(P426=\"PT\",M426,IF(P426=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S426=\"G\",N426,IF(S426=\"PT\",0,ERR))","v":0},{"$f":"IF(S426=\"PT\",N426,IF(S426=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y426)","v":0},null,417]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},null,null,null,{"$f":"SUM(M425:M426)","v":0},{"$f":"SUM(N425:N426)","v":0},null,null,{"$f":"SUM(Q425:Q426)","v":0},{"$f":"SUM(R425:R426)","v":0},null,{"$f":"SUM(T425:T426)","v":0},{"$f":"SUM(U425:U426)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y427)","v":0},null,418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$65","v":0},{"$f":"+Adjustments!BA430","v":0},null,{"$f":"SUM($F$430:$H$430)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L430,$L$2:$N$7,2,FALSE)*I430","v":0},{"$f":"VLOOKUP($L430,$L$2:$N$7,3,FALSE)*I430","v":0},null,"G",{"$f":"IF(P430=\"G\",M430,IF(P430=\"PT\",0,ERR))","v":0},{"$f":"IF(P430=\"PT\",M430,IF(P430=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S430=\"G\",N430,IF(S430=\"PT\",0,ERR))","v":0},{"$f":"IF(S430=\"PT\",N430,IF(S430=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y430)","v":0},null,421]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$66","v":0},{"$f":"+Adjustments!BA431","v":0},null,{"$f":"SUM($F$431:$H$431)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L431,$L$2:$N$7,2,FALSE)*I431","v":0},{"$f":"VLOOKUP($L431,$L$2:$N$7,3,FALSE)*I431","v":0},null,"G",{"$f":"IF(P431=\"G\",M431,IF(P431=\"PT\",0,ERR))","v":0},{"$f":"IF(P431=\"PT\",M431,IF(P431=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S431=\"G\",N431,IF(S431=\"PT\",0,ERR))","v":0},{"$f":"IF(S431=\"PT\",N431,IF(S431=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y431)","v":0},null,422]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},null,null,null,{"$f":"SUM(M430:M431)","v":0},{"$f":"SUM(N430:N431)","v":0},null,null,{"$f":"SUM(Q430:Q431)","v":0},{"$f":"SUM(R430:R431)","v":0},null,{"$f":"SUM(T430:T431)","v":0},{"$f":"SUM(U430:U431)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y432)","v":0},null,423]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$70","v":0},{"$f":"+Adjustments!BA435","v":0},null,{"$f":"SUM($F$435:$H$435)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L435,$L$2:$N$7,2,FALSE)*I435","v":0},{"$f":"VLOOKUP($L435,$L$2:$N$7,3,FALSE)*I435","v":0},null,"G",{"$f":"IF(P435=\"G\",M435,IF(P435=\"PT\",0,ERR))","v":0},{"$f":"IF(P435=\"PT\",M435,IF(P435=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S435=\"G\",N435,IF(S435=\"PT\",0,ERR))","v":0},{"$f":"IF(S435=\"PT\",N435,IF(S435=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y435)","v":0},null,426]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$71","v":0},{"$f":"+Adjustments!BA436","v":0},null,{"$f":"SUM($F$436:$H$436)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L436,$L$2:$N$7,2,FALSE)*I436","v":0},{"$f":"VLOOKUP($L436,$L$2:$N$7,3,FALSE)*I436","v":0},null,"G",{"$f":"IF(P436=\"G\",M436,IF(P436=\"PT\",0,ERR))","v":0},{"$f":"IF(P436=\"PT\",M436,IF(P436=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S436=\"G\",N436,IF(S436=\"PT\",0,ERR))","v":0},{"$f":"IF(S436=\"PT\",N436,IF(S436=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y436)","v":0},null,427]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},null,null,null,{"$f":"SUM(M435:M436)","v":0},{"$f":"SUM(N435:N436)","v":0},null,null,{"$f":"SUM(Q435:Q436)","v":0},{"$f":"SUM(R435:R436)","v":0},null,{"$f":"SUM(T435:T436)","v":0},{"$f":"SUM(U435:U436)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y437)","v":0},null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$75","v":0},{"$f":"+Adjustments!BA440","v":0},null,{"$f":"SUM($F$440:$H$440)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L440,$L$2:$N$7,2,FALSE)*I440","v":0},{"$f":"VLOOKUP($L440,$L$2:$N$7,3,FALSE)*I440","v":0},null,"G",{"$f":"IF(P440=\"G\",M440,IF(P440=\"PT\",0,ERR))","v":0},{"$f":"IF(P440=\"PT\",M440,IF(P440=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S440=\"G\",N440,IF(S440=\"PT\",0,ERR))","v":0},{"$f":"IF(S440=\"PT\",N440,IF(S440=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y440)","v":0},null,431]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$76","v":0},{"$f":"+Adjustments!BA441","v":0},null,{"$f":"SUM($F$441:$H$441)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L441,$L$2:$N$7,2,FALSE)*I441","v":0},{"$f":"VLOOKUP($L441,$L$2:$N$7,3,FALSE)*I441","v":0},null,"G",{"$f":"IF(P441=\"G\",M441,IF(P441=\"PT\",0,ERR))","v":0},{"$f":"IF(P441=\"PT\",M441,IF(P441=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S441=\"G\",N441,IF(S441=\"PT\",0,ERR))","v":0},{"$f":"IF(S441=\"PT\",N441,IF(S441=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y441)","v":0},null,432]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},null,null,null,{"$f":"SUM(M440:M441)","v":0},{"$f":"SUM(N440:N441)","v":0},null,null,{"$f":"SUM(Q440:Q441)","v":0},{"$f":"SUM(R440:R441)","v":0},null,{"$f":"SUM(T440:T441)","v":0},{"$f":"SUM(U440:U441)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y442)","v":0},null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$80","v":0},{"$f":"+Adjustments!BA445","v":0},null,{"$f":"SUM($F$445:$H$445)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L445,$L$2:$N$7,2,FALSE)*I445","v":0},{"$f":"VLOOKUP($L445,$L$2:$N$7,3,FALSE)*I445","v":0},null,"G",{"$f":"IF(P445=\"G\",M445,IF(P445=\"PT\",0,ERR))","v":0},{"$f":"IF(P445=\"PT\",M445,IF(P445=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S445=\"G\",N445,IF(S445=\"PT\",0,ERR))","v":0},{"$f":"IF(S445=\"PT\",N445,IF(S445=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y445)","v":0},null,436]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$81","v":0},{"$f":"+Adjustments!BA446","v":0},null,{"$f":"SUM($F$446:$H$446)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L446,$L$2:$N$7,2,FALSE)*I446","v":0},{"$f":"VLOOKUP($L446,$L$2:$N$7,3,FALSE)*I446","v":0},null,"G",{"$f":"IF(P446=\"G\",M446,IF(P446=\"PT\",0,ERR))","v":0},{"$f":"IF(P446=\"PT\",M446,IF(P446=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S446=\"G\",N446,IF(S446=\"PT\",0,ERR))","v":0},{"$f":"IF(S446=\"PT\",N446,IF(S446=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y446)","v":0},null,437]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},null,null,null,{"$f":"SUM(M445:M446)","v":0},{"$f":"SUM(N445:N446)","v":0},null,null,{"$f":"SUM(Q445:Q446)","v":0},{"$f":"SUM(R445:R446)","v":0},null,{"$f":"SUM(T445:T446)","v":0},{"$f":"SUM(U445:U446)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y447)","v":0},null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$85","v":0},{"$f":"+Adjustments!BA450","v":0},null,{"$f":"SUM($F$450:$H$450)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L450,$L$2:$N$7,2,FALSE)*I450","v":0},{"$f":"VLOOKUP($L450,$L$2:$N$7,3,FALSE)*I450","v":0},null,"G",{"$f":"IF(P450=\"G\",M450,IF(P450=\"PT\",0,ERR))","v":0},{"$f":"IF(P450=\"PT\",M450,IF(P450=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S450=\"G\",N450,IF(S450=\"PT\",0,ERR))","v":0},{"$f":"IF(S450=\"PT\",N450,IF(S450=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y450)","v":0},null,441]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$86","v":0},{"$f":"+Adjustments!BA451","v":0},null,{"$f":"SUM($F$451:$H$451)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L451,$L$2:$N$7,2,FALSE)*I451","v":0},{"$f":"VLOOKUP($L451,$L$2:$N$7,3,FALSE)*I451","v":0},null,"G",{"$f":"IF(P451=\"G\",M451,IF(P451=\"PT\",0,ERR))","v":0},{"$f":"IF(P451=\"PT\",M451,IF(P451=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S451=\"G\",N451,IF(S451=\"PT\",0,ERR))","v":0},{"$f":"IF(S451=\"PT\",N451,IF(S451=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y451)","v":0},null,442]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},null,null,null,{"$f":"SUM(M450:M451)","v":0},{"$f":"SUM(N450:N451)","v":0},null,null,{"$f":"SUM(Q450:Q451)","v":0},{"$f":"SUM(R450:R451)","v":0},null,{"$f":"SUM(T450:T451)","v":0},{"$f":"SUM(U450:U451)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y452)","v":0},null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$90","v":331320.52},{"$f":"+Adjustments!BA455","v":0},null,{"$f":"SUM($F$455:$H$455)","v":331320.52},null,null,"Utah",{"$f":"VLOOKUP($L455,$L$2:$N$7,2,FALSE)*I455","v":331320.52},{"$f":"VLOOKUP($L455,$L$2:$N$7,3,FALSE)*I455","v":0},null,"G",{"$f":"IF(P455=\"G\",M455,IF(P455=\"PT\",0,ERR))","v":331320.52},{"$f":"IF(P455=\"PT\",M455,IF(P455=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S455=\"G\",N455,IF(S455=\"PT\",0,ERR))","v":0},{"$f":"IF(S455=\"PT\",N455,IF(S455=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y455)","v":331320.52},null,446]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$91","v":0},{"$f":"+Adjustments!BA456","v":0},null,{"$f":"SUM($F$456:$H$456)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L456,$L$2:$N$7,2,FALSE)*I456","v":0},{"$f":"VLOOKUP($L456,$L$2:$N$7,3,FALSE)*I456","v":0},null,"G",{"$f":"IF(P456=\"G\",M456,IF(P456=\"PT\",0,ERR))","v":0},{"$f":"IF(P456=\"PT\",M456,IF(P456=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S456=\"G\",N456,IF(S456=\"PT\",0,ERR))","v":0},{"$f":"IF(S456=\"PT\",N456,IF(S456=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y456)","v":0},null,447]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":331320.52},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":331320.52},null,null,null,{"$f":"SUM(M455:M456)","v":331320.52},{"$f":"SUM(N455:N456)","v":0},null,null,{"$f":"SUM(Q455:Q456)","v":331320.52},{"$f":"SUM(R455:R456)","v":0},null,{"$f":"SUM(T455:T456)","v":0},{"$f":"SUM(U455:U456)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y457)","v":331320.52},null,448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$95","v":6810924.6550509995},{"$f":"+Adjustments!BA460","v":0},null,{"$f":"SUM($F$460:$H$460)","v":6810924.6550509995},null,null,"Utah",{"$f":"VLOOKUP($L460,$L$2:$N$7,2,FALSE)*I460","v":6810924.6550509995},{"$f":"VLOOKUP($L460,$L$2:$N$7,3,FALSE)*I460","v":0},null,"PT",{"$f":"IF(P460=\"G\",M460,IF(P460=\"PT\",0,ERR))","v":0},{"$f":"IF(P460=\"PT\",M460,IF(P460=\"G\",0,ERR))","v":6810924.6550509995},"PT",{"$f":"IF(S460=\"G\",N460,IF(S460=\"PT\",0,ERR))","v":0},{"$f":"IF(S460=\"PT\",N460,IF(S460=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y460)","v":0},null,451]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$96","v":224967.26494899986},{"$f":"+Adjustments!BA461","v":0},null,{"$f":"SUM($F$461:$H$461)","v":224967.26494899986},null,null,"Wyoming",{"$f":"VLOOKUP($L461,$L$2:$N$7,2,FALSE)*I461","v":0},{"$f":"VLOOKUP($L461,$L$2:$N$7,3,FALSE)*I461","v":224967.26494899986},null,"PT",{"$f":"IF(P461=\"G\",M461,IF(P461=\"PT\",0,ERR))","v":0},{"$f":"IF(P461=\"PT\",M461,IF(P461=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S461=\"G\",N461,IF(S461=\"PT\",0,ERR))","v":0},{"$f":"IF(S461=\"PT\",N461,IF(S461=\"G\",0,ERR))","v":224967.26494899986},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y461)","v":0},null,452]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":7035891.919999999},{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":7035891.919999999},null,null,null,{"$f":"SUM(M460:M461)","v":6810924.6550509995},{"$f":"SUM(N460:N461)","v":224967.26494899986},null,null,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":6810924.6550509995},null,{"$f":"SUM(T460:T461)","v":0},{"$f":"SUM(U460:U461)","v":224967.26494899986},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y462)","v":0},null,{"$f":"Y461+1","v":453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$100","v":0},{"$f":"+Adjustments!BA465","v":0},null,{"$f":"SUM($F$465:$H$465)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L465,$L$2:$N$7,2,FALSE)*I465","v":0},{"$f":"VLOOKUP($L465,$L$2:$N$7,3,FALSE)*I465","v":0},null,"PT",{"$f":"IF(P465=\"G\",M465,IF(P465=\"PT\",0,ERR))","v":0},{"$f":"IF(P465=\"PT\",M465,IF(P465=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S465=\"G\",N465,IF(S465=\"PT\",0,ERR))","v":0},{"$f":"IF(S465=\"PT\",N465,IF(S465=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y465)","v":0},null,456]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$101","v":0},{"$f":"+Adjustments!BA466","v":0},null,{"$f":"SUM($F$466:$H$466)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L466,$L$2:$N$7,2,FALSE)*I466","v":0},{"$f":"VLOOKUP($L466,$L$2:$N$7,3,FALSE)*I466","v":0},null,"G",{"$f":"IF(P466=\"G\",M466,IF(P466=\"PT\",0,ERR))","v":0},{"$f":"IF(P466=\"PT\",M466,IF(P466=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S466=\"G\",N466,IF(S466=\"PT\",0,ERR))","v":0},{"$f":"IF(S466=\"PT\",N466,IF(S466=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y466)","v":0},null,457]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},null,null,null,{"$f":"SUM(M465:M466)","v":0},{"$f":"SUM(N465:N466)","v":0},null,null,{"$f":"SUM(Q465:Q466)","v":0},{"$f":"SUM(R465:R466)","v":0},null,{"$f":"SUM(T465:T466)","v":0},{"$f":"SUM(U465:U466)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y467)","v":0},null,458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$105","v":2032023.5451910004},{"$f":"+Adjustments!BA470","v":0},null,{"$f":"SUM($F$470:$H$470)","v":2032023.5451910004},null,null,"Utah",{"$f":"VLOOKUP($L470,$L$2:$N$7,2,FALSE)*I470","v":2032023.5451910004},{"$f":"VLOOKUP($L470,$L$2:$N$7,3,FALSE)*I470","v":0},null,"PT",{"$f":"IF(P470=\"G\",M470,IF(P470=\"PT\",0,ERR))","v":0},{"$f":"IF(P470=\"PT\",M470,IF(P470=\"G\",0,ERR))","v":2032023.5451910004},"PT",{"$f":"IF(S470=\"G\",N470,IF(S470=\"PT\",0,ERR))","v":0},{"$f":"IF(S470=\"PT\",N470,IF(S470=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y470)","v":0},null,461]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$106","v":66176.844809000002},{"$f":"+Adjustments!BA471","v":0},null,{"$f":"SUM($F$471:$H$471)","v":66176.844809000002},null,null,"Wyoming",{"$f":"VLOOKUP($L471,$L$2:$N$7,2,FALSE)*I471","v":0},{"$f":"VLOOKUP($L471,$L$2:$N$7,3,FALSE)*I471","v":66176.844809000002},null,"PT",{"$f":"IF(P471=\"G\",M471,IF(P471=\"PT\",0,ERR))","v":0},{"$f":"IF(P471=\"PT\",M471,IF(P471=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S471=\"G\",N471,IF(S471=\"PT\",0,ERR))","v":0},{"$f":"IF(S471=\"PT\",N471,IF(S471=\"G\",0,ERR))","v":66176.844809000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y471)","v":0},null,462]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":2098200.3900000006},{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":2098200.3900000006},null,null,null,{"$f":"SUM(M470:M471)","v":2032023.5451910004},{"$f":"SUM(N470:N471)","v":66176.844809000002},null,null,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":2032023.5451910004},null,{"$f":"SUM(T470:T471)","v":0},{"$f":"SUM(U470:U471)","v":66176.844809000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y472)","v":0},null,463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$110","v":0},{"$f":"+Adjustments!BA475","v":0},null,{"$f":"SUM($F$475:$H$475)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L475,$L$2:$N$7,2,FALSE)*I475","v":0},{"$f":"VLOOKUP($L475,$L$2:$N$7,3,FALSE)*I475","v":0},null,"PT",{"$f":"IF(P475=\"G\",M475,IF(P475=\"PT\",0,ERR))","v":0},{"$f":"IF(P475=\"PT\",M475,IF(P475=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S475=\"G\",N475,IF(S475=\"PT\",0,ERR))","v":0},{"$f":"IF(S475=\"PT\",N475,IF(S475=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y475)","v":0},null,466]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$111","v":0},{"$f":"+Adjustments!BA476","v":0},null,{"$f":"SUM($F$476:$H$476)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L476,$L$2:$N$7,2,FALSE)*I476","v":0},{"$f":"VLOOKUP($L476,$L$2:$N$7,3,FALSE)*I476","v":0},null,"G",{"$f":"IF(P476=\"G\",M476,IF(P476=\"PT\",0,ERR))","v":0},{"$f":"IF(P476=\"PT\",M476,IF(P476=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S476=\"G\",N476,IF(S476=\"PT\",0,ERR))","v":0},{"$f":"IF(S476=\"PT\",N476,IF(S476=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y476)","v":0},null,467]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},null,null,null,{"$f":"SUM(M475:M476)","v":0},{"$f":"SUM(N475:N476)","v":0},null,null,{"$f":"SUM(Q475:Q476)","v":0},{"$f":"SUM(R475:R476)","v":0},null,{"$f":"SUM(T475:T476)","v":0},{"$f":"SUM(U475:U476)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y477)","v":0},null,468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$115","v":1241118.2453080001},{"$f":"+Adjustments!BA480","v":0},null,{"$f":"SUM($F$480:$H$480)","v":1241118.2453080001},null,null,"Utah",{"$f":"VLOOKUP($L480,$L$2:$N$7,2,FALSE)*I480","v":1241118.2453080001},{"$f":"VLOOKUP($L480,$L$2:$N$7,3,FALSE)*I480","v":0},null,"PT",{"$f":"IF(P480=\"G\",M480,IF(P480=\"PT\",0,ERR))","v":0},{"$f":"IF(P480=\"PT\",M480,IF(P480=\"G\",0,ERR))","v":1241118.2453080001},"PT",{"$f":"IF(S480=\"G\",N480,IF(S480=\"PT\",0,ERR))","v":0},{"$f":"IF(S480=\"PT\",N480,IF(S480=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y480)","v":0},null,471]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$116","v":40593.614691999996},{"$f":"+Adjustments!BA481","v":0},null,{"$f":"SUM($F$481:$H$481)","v":40593.614691999996},null,null,"Wyoming",{"$f":"VLOOKUP($L481,$L$2:$N$7,2,FALSE)*I481","v":0},{"$f":"VLOOKUP($L481,$L$2:$N$7,3,FALSE)*I481","v":40593.614691999996},null,"G",{"$f":"IF(P481=\"G\",M481,IF(P481=\"PT\",0,ERR))","v":0},{"$f":"IF(P481=\"PT\",M481,IF(P481=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S481=\"G\",N481,IF(S481=\"PT\",0,ERR))","v":40593.614691999996},{"$f":"IF(S481=\"PT\",N481,IF(S481=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y481)","v":0},null,472]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":1281711.8600000001},{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":1281711.8600000001},null,null,null,{"$f":"SUM(M480:M481)","v":1241118.2453080001},{"$f":"SUM(N480:N481)","v":40593.614691999996},null,null,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":1241118.2453080001},null,{"$f":"SUM(T480:T481)","v":40593.614691999996},{"$f":"SUM(U480:U481)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y482)","v":0},null,473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$120","v":8798284.4456550013},{"$f":"+Adjustments!BA485","v":0},null,{"$f":"SUM($F$485:$H$485)","v":8798284.4456550013},null,null,"Utah",{"$f":"VLOOKUP($L485,$L$2:$N$7,2,FALSE)*I485","v":8798284.4456550013},{"$f":"VLOOKUP($L485,$L$2:$N$7,3,FALSE)*I485","v":0},null,"PT",{"$f":"IF(P485=\"G\",M485,IF(P485=\"PT\",0,ERR))","v":0},{"$f":"IF(P485=\"PT\",M485,IF(P485=\"G\",0,ERR))","v":8798284.4456550013},"PT",{"$f":"IF(S485=\"G\",N485,IF(S485=\"PT\",0,ERR))","v":0},{"$f":"IF(S485=\"PT\",N485,IF(S485=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y485)","v":0},null,476]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$121","v":299534.86434500013},{"$f":"+Adjustments!BA486","v":0},null,{"$f":"SUM($F$486:$H$486)","v":299534.86434500013},null,null,"Wyoming",{"$f":"VLOOKUP($L486,$L$2:$N$7,2,FALSE)*I486","v":0},{"$f":"VLOOKUP($L486,$L$2:$N$7,3,FALSE)*I486","v":299534.86434500013},null,"PT",{"$f":"IF(P486=\"G\",M486,IF(P486=\"PT\",0,ERR))","v":0},{"$f":"IF(P486=\"PT\",M486,IF(P486=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S486=\"G\",N486,IF(S486=\"PT\",0,ERR))","v":0},{"$f":"IF(S486=\"PT\",N486,IF(S486=\"G\",0,ERR))","v":299534.86434500013},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y486)","v":0},null,477]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":9097819.3100000024},{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":9097819.3100000024},null,null,null,{"$f":"SUM(M485:M486)","v":8798284.4456550013},{"$f":"SUM(N485:N486)","v":299534.86434500013},null,null,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":8798284.4456550013},null,{"$f":"SUM(T485:T486)","v":0},{"$f":"SUM(U485:U486)","v":299534.86434500013},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y487)","v":0},null,478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$125","v":2041555.9434999998},{"$f":"+Adjustments!BA490","v":0},null,{"$f":"SUM($F$490:$H$490)","v":2041555.9434999998},null,null,"Utah",{"$f":"VLOOKUP($L490,$L$2:$N$7,2,FALSE)*I490","v":2041555.9434999998},{"$f":"VLOOKUP($L490,$L$2:$N$7,3,FALSE)*I490","v":0},null,"PT",{"$f":"IF(P490=\"G\",M490,IF(P490=\"PT\",0,ERR))","v":0},{"$f":"IF(P490=\"PT\",M490,IF(P490=\"G\",0,ERR))","v":2041555.9434999998},"PT",{"$f":"IF(S490=\"G\",N490,IF(S490=\"PT\",0,ERR))","v":0},{"$f":"IF(S490=\"PT\",N490,IF(S490=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y490)","v":0},null,481]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$126","v":67353.056500000006},{"$f":"+Adjustments!BA491","v":0},null,{"$f":"SUM($F$491:$H$491)","v":67353.056500000006},null,null,"Wyoming",{"$f":"VLOOKUP($L491,$L$2:$N$7,2,FALSE)*I491","v":0},{"$f":"VLOOKUP($L491,$L$2:$N$7,3,FALSE)*I491","v":67353.056500000006},null,"PT",{"$f":"IF(P491=\"G\",M491,IF(P491=\"PT\",0,ERR))","v":0},{"$f":"IF(P491=\"PT\",M491,IF(P491=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S491=\"G\",N491,IF(S491=\"PT\",0,ERR))","v":0},{"$f":"IF(S491=\"PT\",N491,IF(S491=\"G\",0,ERR))","v":67353.056500000006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y491)","v":0},null,482]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":2108909},{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":2108909},null,null,null,{"$f":"SUM(M490:M491)","v":2041555.9434999998},{"$f":"SUM(N490:N491)","v":67353.056500000006},null,null,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":2041555.9434999998},null,{"$f":"SUM(T490:T491)","v":0},{"$f":"SUM(U490:U491)","v":67353.056500000006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y492)","v":0},null,483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484]
["496","EDIT Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$I$130","v":0},{"$f":"+Adjustments!BA495","v":5130731},null,{"$f":"SUM($F$495:$H$495)","v":5130731},null,null,"Utah",{"$f":"VLOOKUP($L495,$L$2:$N$7,2,FALSE)*I495","v":5130731},{"$f":"VLOOKUP($L495,$L$2:$N$7,3,FALSE)*I495","v":0},null,"G",{"$f":"IF(P495=\"G\",M495,IF(P495=\"PT\",0,ERR))","v":5130731},{"$f":"IF(P495=\"PT\",M495,IF(P495=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S495=\"G\",N495,IF(S495=\"PT\",0,ERR))","v":0},{"$f":"IF(S495=\"PT\",N495,IF(S495=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y495)","v":5130731},null,486]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$I$131","v":0},{"$f":"+Adjustments!BA496","v":0},null,{"$f":"SUM($F$496:$H$496)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L496,$L$2:$N$7,2,FALSE)*I496","v":0},{"$f":"VLOOKUP($L496,$L$2:$N$7,3,FALSE)*I496","v":0},null,"G",{"$f":"IF(P496=\"G\",M496,IF(P496=\"PT\",0,ERR))","v":0},{"$f":"IF(P496=\"PT\",M496,IF(P496=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S496=\"G\",N496,IF(S496=\"PT\",0,ERR))","v":0},{"$f":"IF(S496=\"PT\",N496,IF(S496=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y496)","v":0},null,487]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"SUM(G495:G496)","v":5130731},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":5130731},null,null,null,{"$f":"SUM(M495:M496)","v":5130731},{"$f":"SUM(N495:N496)","v":0},null,null,{"$f":"SUM(Q495:Q496)","v":5130731},{"$f":"SUM(R495:R496)","v":0},null,{"$f":"SUM(T495:T496)","v":0},{"$f":"SUM(U495:U496)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y497)","v":5130731},null,488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":20847152.889118005},{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":20847152.889118005},null,null,null,{"$f":"M380+M460+M465+M470+M475+M480+M485+M490","v":20847152.889118005},{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},null,null,{"$f":"Q380+Q460+Q465+Q470+Q475+Q480+Q485+Q490","v":0},{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":20847152.889118005},null,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},{"$f":"U380+U460+U465+U470+U475+U480+U485+U490","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y501)","v":0},null,492]
[null,null,"General Other Revenues",null,null,{"$f":"+F495+F455+F450+F445+F440+F435+F430+F425+F420+F415+F410+F405+F400+F395+F390+F385","v":7373301.6378410002},{"$f":"+G495+G455+G450+G445+G440+G435+G430+G425+G420+G415+G410+G405+G400+G395+G390+G385","v":5130731},{"$f":"+H495+H455+H450+H445+H440+H435+H430+H425+H420+H415+H410+H405+H400+H395+H390+H385","v":0},{"$f":"+I495+I455+I450+I445+I440+I435+I430+I425+I420+I415+I410+I405+I400+I395+I390+I385","v":12504032.637840999},null,null,null,{"$f":"+M495+M455+M450+M445+M440+M435+M430+M425+M420+M415+M410+M405+M400+M395+M390+M385","v":12504032.637840999},{"$f":"+N495+N455+N450+N445+N440+N435+N430+N425+N420+N415+N410+N405+N400+N395+N390+N385","v":0},null,null,{"$f":"+Q495+Q455+Q450+Q445+Q440+Q435+Q430+Q425+Q420+Q415+Q410+Q405+Q400+Q395+Q390+Q385","v":12504032.637840999},{"$f":"+R495+R455+R450+R445+R440+R435+R430+R425+R420+R415+R410+R405+R400+R395+R390+R385","v":0},null,{"$f":"+T495+T455+T450+T445+T440+T435+T430+T425+T420+T415+T410+T405+T400+T395+T390+T385","v":0},{"$f":"+U495+U455+U450+U445+U440+U435+U430+U425+U420+U415+U410+U405+U400+U395+U390+U385","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y502)","v":12504032.637840999},null,493]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":28220454.526959006},{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":5130731},{"$f":"H380+H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H460+H465+H470+H475+H480+H485+H490+H495","v":0},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":33351185.526959006},null,null,null,{"$f":"M380+M385+M390+M395+M400+M405+M410+M415+M420+M425+M430+M435+M440+M445+M450+M455+M460+M465+M470+M475+M480+M485+M490+M495","v":33351185.526959006},{"$f":"N380+N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N460+N465+N470+N475+N480+N485+N490+N495","v":0},null,null,{"$f":"Q380+Q385+Q390+Q395+Q400+Q405+Q410+Q415+Q420+Q425+Q430+Q435+Q440+Q445+Q450+Q455+Q460+Q465+Q470+Q475+Q480+Q485+Q490+Q495","v":12504032.637840999},{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":20847152.889118005},null,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},{"$f":"U380+U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U460+U465+U470+U475+U480+U485+U490+U495","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y503)","v":12504032.637840999},null,494]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"+F491+F486+F471+F461+F381","v":655676.63618999999},{"$f":"+G491+G486+G471+G461+G381","v":0},{"$f":"+H491+H486+H471+H461+H381","v":0},{"$f":"+I491+I486+I471+I461+I381","v":655676.63618999999},null,null,null,{"$f":"+M491+M486+M471+M461+M381","v":0},{"$f":"+N491+N486+N471+N461+N381","v":655676.63618999999},null,null,{"$f":"+Q491+Q486+Q471+Q461+Q381","v":0},{"$f":"+R491+R486+R471+R461+R381","v":0},null,{"$f":"+T491+T486+T471+T461+T381","v":0},{"$f":"+U491+U486+U471+U461+U381","v":655676.63618999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y505)","v":0},null,496]
[null,null,"General Other Revenues",null,null,{"$f":"+F496+F481+F476+F466+F456+F451+F446+F431+F426+F421+F416+F411+F406+F401+F396+F391+F386","v":274786.18685100018},{"$f":"+G496+G481+G476+G466+G456+G451+G446+G431+G426+G421+G416+G411+G406+G401+G396+G391+G386","v":0},{"$f":"+H496+H481+H476+H466+H456+H451+H446+H431+H426+H421+H416+H411+H406+H401+H396+H391+H386","v":0},{"$f":"+I496+I481+I476+I466+I456+I451+I446+I431+I426+I421+I416+I411+I406+I401+I396+I391+I386","v":274786.18685100018},null,null,null,{"$f":"+M496+M481+M476+M466+M456+M451+M446+M431+M426+M421+M416+M411+M406+M401+M396+M391+M386","v":0},{"$f":"+N496+N481+N476+N466+N456+N451+N446+N431+N426+N421+N416+N411+N406+N401+N396+N391+N386","v":274786.18685100018},null,null,{"$f":"+Q496+Q481+Q476+Q466+Q456+Q451+Q446+Q431+Q426+Q421+Q416+Q411+Q406+Q401+Q396+Q391+Q386","v":0},{"$f":"+R496+R481+R476+R466+R456+R451+R446+R431+R426+R421+R416+R411+R406+R401+R396+R391+R386","v":0},null,{"$f":"+T496+T481+T476+T466+T456+T451+T446+T431+T426+T421+T416+T411+T406+T401+T396+T391+T386","v":274786.18685100018},{"$f":"+U496+U481+U476+U466+U456+U451+U446+U431+U426+U421+U416+U411+U406+U401+U396+U391+U386","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y506)","v":0},null,497]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":930462.82304100017},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H486+H491+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":930462.82304100017},null,null,null,{"$f":"M381+M386+M391+M396+M401+M406+M411+M416+M421+M426+M431+M436+M441+M446+M451+M456+M461+M466+M471+M476+M481+M486+M491+M496","v":0},{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N486+N491+N496","v":930462.82304100017},null,null,{"$f":"Q381+Q386+Q391+Q396+Q401+Q406+Q411+Q416+Q421+Q426+Q431+Q436+Q441+Q446+Q451+Q456+Q461+Q466+Q471+Q476+Q481+Q486+Q491+Q496","v":0},{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},null,{"$f":"T381+T386+T391+T396+T401+T406+T411+T416+T421+T426+T431+T436+T441+T446+T451+T456+T461+T466+T471+T476+T481+T486+T491+T496","v":274786.18685100018},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U486+U491+U496","v":655676.63618999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y507)","v":0},null,498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":29150917.350000001},{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":5130731},{"$f":"H382+H387+H392+H397+H402+H407+H412+H417+H422+H427+H432+H437+H442+H447+H452+H457+H462+H467+H472+H477+H482+H487+H492+H497","v":0},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":34281648.350000001},null,null,null,{"$f":"M382+M387+M392+M397+M402+M407+M412+M417+M422+M427+M432+M437+M442+M447+M452+M457+M462+M467+M472+M477+M482+M487+M492+M497","v":33351185.526959006},{"$f":"N382+N387+N392+N397+N402+N407+N412+N417+N422+N427+N432+N437+N442+N447+N452+N457+N462+N467+N472+N477+N482+N487+N492+N497","v":930462.82304100017},null,null,{"$f":"Q382+Q387+Q392+Q397+Q402+Q407+Q412+Q417+Q422+Q427+Q432+Q437+Q442+Q447+Q452+Q457+Q462+Q467+Q472+Q477+Q482+Q487+Q492+Q497","v":12504032.637840999},{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":20847152.889118005},null,{"$f":"T382+T387+T392+T397+T402+T407+T412+T417+T422+T427+T432+T437+T442+T447+T452+T457+T462+T467+T472+T477+T482+T487+T492+T497","v":274786.18685100018},{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":655676.63618999999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y509)","v":12504032.637840999},null,500]
[null,null,null,{"$f":"+F502+F506","v":7648087.8246920006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,502]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":1418043258.5999999},{"$f":"G368+G509","v":17279960.964262281},{"$f":"H368+H509","v":0},{"$f":"I368+I509","v":1435323219.5642622},null,null,null,{"$f":"M368+M509","v":1396261185.5541699},{"$f":"N368+N509","v":39062034.010092251},null,null,{"$f":"Q368+Q509","v":554479240.48099029},{"$f":"R368+R509","v":841781945.07317972},null,{"$f":"T368+T509","v":13830950.537601002},{"$f":"U368+U509","v":25231083.472491257},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y512)","v":554479240.48099029},null,503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G16","v":20918489.811512001},{"$f":"+Adjustments!BA521","v":0},null,{"$f":"SUM($F$522:$H$522)","v":20918489.811512001},null,null,"Utah",{"$f":"VLOOKUP($L522,$L$2:$N$7,2,FALSE)*I522","v":20918489.811512001},{"$f":"VLOOKUP($L522,$L$2:$N$7,3,FALSE)*I522","v":0},null,"PT",{"$f":"IF(P522=\"G\",M522,IF(P522=\"PT\",0,ERR))","v":0},{"$f":"IF(P522=\"PT\",M522,IF(P522=\"G\",0,ERR))","v":20918489.811512001},"PT",{"$f":"IF(S522=\"G\",N522,IF(S522=\"PT\",0,ERR))","v":0},{"$f":"IF(S522=\"PT\",N522,IF(S522=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y522)","v":0},null,513]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G17","v":685572.63848799968},{"$f":"+Adjustments!BA522","v":0},null,{"$f":"SUM($F$523:$H$523)","v":685572.63848799968},null,null,"Wyoming",{"$f":"VLOOKUP($L523,$L$2:$N$7,2,FALSE)*I523","v":0},{"$f":"VLOOKUP($L523,$L$2:$N$7,3,FALSE)*I523","v":685572.63848799968},null,"PT",{"$f":"IF(P523=\"G\",M523,IF(P523=\"PT\",0,ERR))","v":0},{"$f":"IF(P523=\"PT\",M523,IF(P523=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S523=\"G\",N523,IF(S523=\"PT\",0,ERR))","v":0},{"$f":"IF(S523=\"PT\",N523,IF(S523=\"G\",0,ERR))","v":685572.63848799968},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y523)","v":0},null,514]
[null,null,"Total",null,null,{"$f":"SUM(F522:F523)","v":21604062.449999999},{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":21604062.449999999},null,null,null,{"$f":"SUM(M522:M523)","v":20918489.811512001},{"$f":"SUM(N522:N523)","v":685572.63848799968},null,null,{"$f":"SUM(Q522:Q523)","v":0},{"$f":"SUM(R522:R523)","v":20918489.811512001},null,{"$f":"SUM(T522:T523)","v":0},{"$f":"SUM(U522:U523)","v":685572.63848799968},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y524)","v":0},null,515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516]
["7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y525+1","v":517}]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G21","v":0},{"$f":"+Adjustments!BA526","v":0},null,{"$f":"SUM($F$527:$H$527)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L527,$L$2:$N$7,2,FALSE)*I527","v":0},{"$f":"VLOOKUP($L527,$L$2:$N$7,3,FALSE)*I527","v":0},null,"PT",{"$f":"IF(P527=\"G\",M527,IF(P527=\"PT\",0,ERR))","v":0},{"$f":"IF(P527=\"PT\",M527,IF(P527=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S527=\"G\",N527,IF(S527=\"PT\",0,ERR))","v":0},{"$f":"IF(S527=\"PT\",N527,IF(S527=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y527)","v":0},null,518]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G22","v":0},{"$f":"+Adjustments!BA527","v":0},null,{"$f":"SUM($F$528:$H$528)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L528,$L$2:$N$7,2,FALSE)*I528","v":0},{"$f":"VLOOKUP($L528,$L$2:$N$7,3,FALSE)*I528","v":0},null,"PT",{"$f":"IF(P528=\"G\",M528,IF(P528=\"PT\",0,ERR))","v":0},{"$f":"IF(P528=\"PT\",M528,IF(P528=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S528=\"G\",N528,IF(S528=\"PT\",0,ERR))","v":0},{"$f":"IF(S528=\"PT\",N528,IF(S528=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y528)","v":0},null,519]
[null,null,"Total",null,null,{"$f":"SUM(F527:F528)","v":0},{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":0},null,null,null,{"$f":"SUM(M527:M528)","v":0},{"$f":"SUM(N527:N528)","v":0},null,null,{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":0},null,{"$f":"SUM(T527:T528)","v":0},{"$f":"SUM(U527:U528)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y529)","v":0},null,520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521]
[759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G26","v":7011208.9078210006},{"$f":"+Adjustments!BA531","v":0},null,{"$f":"SUM($F$532:$H$532)","v":7011208.9078210006},null,null,"Utah",{"$f":"VLOOKUP($L532,$L$2:$N$7,2,FALSE)*I532","v":7011208.9078210006},{"$f":"VLOOKUP($L532,$L$2:$N$7,3,FALSE)*I532","v":0},null,"PT",{"$f":"IF(P532=\"G\",M532,IF(P532=\"PT\",0,ERR))","v":0},{"$f":"IF(P532=\"PT\",M532,IF(P532=\"G\",0,ERR))","v":7011208.9078210006},"PT",{"$f":"IF(S532=\"G\",N532,IF(S532=\"PT\",0,ERR))","v":0},{"$f":"IF(S532=\"PT\",N532,IF(S532=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y532)","v":0},null,523]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G27","v":230115.0821789999},{"$f":"+Adjustments!BA532","v":0},null,{"$f":"SUM($F$533:$H$533)","v":230115.0821789999},null,null,"Wyoming",{"$f":"VLOOKUP($L533,$L$2:$N$7,2,FALSE)*I533","v":0},{"$f":"VLOOKUP($L533,$L$2:$N$7,3,FALSE)*I533","v":230115.0821789999},null,"PT",{"$f":"IF(P533=\"G\",M533,IF(P533=\"PT\",0,ERR))","v":0},{"$f":"IF(P533=\"PT\",M533,IF(P533=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S533=\"G\",N533,IF(S533=\"PT\",0,ERR))","v":0},{"$f":"IF(S533=\"PT\",N533,IF(S533=\"G\",0,ERR))","v":230115.0821789999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y533)","v":0},null,524]
[null,null,"Total",null,null,{"$f":"SUM(F532:F533)","v":7241323.9900000002},{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":7241323.9900000002},null,null,null,{"$f":"SUM(M532:M533)","v":7011208.9078210006},{"$f":"SUM(N532:N533)","v":230115.0821789999},null,null,{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":7011208.9078210006},null,{"$f":"SUM(T532:T533)","v":0},{"$f":"SUM(U532:U533)","v":230115.0821789999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y534)","v":0},null,525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,null,"Utah",null,"G",{"$f":"EXPENSES!G31","v":0},{"$f":"+Adjustments!BA536","v":0},null,{"$f":"SUM($F$537:$H$537)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L537,$L$2:$N$7,2,FALSE)*I537","v":0},{"$f":"VLOOKUP($L537,$L$2:$N$7,3,FALSE)*I537","v":0},null,"G",{"$f":"IF(P537=\"G\",M537,IF(P537=\"PT\",0,ERR))","v":0},{"$f":"IF(P537=\"PT\",M537,IF(P537=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S537=\"G\",N537,IF(S537=\"PT\",0,ERR))","v":0},{"$f":"IF(S537=\"PT\",N537,IF(S537=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y537)","v":0},null,528]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G34","v":0},{"$f":"+Adjustments!BA537","v":0},null,{"$f":"SUM($F$538:$H$538)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L538,$L$2:$N$7,2,FALSE)*I538","v":0},{"$f":"VLOOKUP($L538,$L$2:$N$7,3,FALSE)*I538","v":0},null,"G",{"$f":"IF(P538=\"G\",M538,IF(P538=\"PT\",0,ERR))","v":0},{"$f":"IF(P538=\"PT\",M538,IF(P538=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S538=\"G\",N538,IF(S538=\"PT\",0,ERR))","v":0},{"$f":"IF(S538=\"PT\",N538,IF(S538=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y538)","v":0},null,529]
[null,null,"Total",null,null,{"$f":"SUM(F537:F538)","v":0},{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},null,null,null,{"$f":"SUM(M537:M538)","v":0},{"$f":"SUM(N537:N538)","v":0},null,null,{"$f":"SUM(Q537:Q538)","v":0},{"$f":"SUM(R537:R538)","v":0},null,{"$f":"SUM(T537:T538)","v":0},{"$f":"SUM(U537:U538)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y539)","v":0},null,530]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G38","v":0},{"$f":"+Adjustments!BA541","v":0},null,{"$f":"SUM($F$542:$H$542)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L542,$L$2:$N$7,2,FALSE)*I542","v":0},{"$f":"VLOOKUP($L542,$L$2:$N$7,3,FALSE)*I542","v":0},null,"PT",{"$f":"IF(P542=\"G\",M542,IF(P542=\"PT\",0,ERR))","v":0},{"$f":"IF(P542=\"PT\",M542,IF(P542=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S542=\"G\",N542,IF(S542=\"PT\",0,ERR))","v":0},{"$f":"IF(S542=\"PT\",N542,IF(S542=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y542)","v":0},null,533]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G39","v":0},{"$f":"+Adjustments!BA542","v":0},null,{"$f":"SUM($F$543:$H$543)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L543,$L$2:$N$7,2,FALSE)*I543","v":0},{"$f":"VLOOKUP($L543,$L$2:$N$7,3,FALSE)*I543","v":0},null,"PT",{"$f":"IF(P543=\"G\",M543,IF(P543=\"PT\",0,ERR))","v":0},{"$f":"IF(P543=\"PT\",M543,IF(P543=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S543=\"G\",N543,IF(S543=\"PT\",0,ERR))","v":0},{"$f":"IF(S543=\"PT\",N543,IF(S543=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y543)","v":0},null,534]
[null,null,"Total",null,null,{"$f":"SUM(F542:F543)","v":0},{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":0},null,null,null,{"$f":"SUM(M542:M543)","v":0},{"$f":"SUM(N542:N543)","v":0},null,null,{"$f":"SUM(Q542:Q543)","v":0},{"$f":"SUM(R542:R543)","v":0},null,{"$f":"SUM(T542:T543)","v":0},{"$f":"SUM(U542:U543)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y544)","v":0},null,535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G43","v":0},{"$f":"+Adjustments!BA546","v":0},null,{"$f":"SUM($F$547:$H$547)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L547,$L$2:$N$7,2,FALSE)*I547","v":0},{"$f":"VLOOKUP($L547,$L$2:$N$7,3,FALSE)*I547","v":0},null,"PT",{"$f":"IF(P547=\"G\",M547,IF(P547=\"PT\",0,ERR))","v":0},{"$f":"IF(P547=\"PT\",M547,IF(P547=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S547=\"G\",N547,IF(S547=\"PT\",0,ERR))","v":0},{"$f":"IF(S547=\"PT\",N547,IF(S547=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y547)","v":0},null,538]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G44","v":0},{"$f":"+Adjustments!BA547","v":0},null,{"$f":"SUM($F$548:$H$548)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L548,$L$2:$N$7,2,FALSE)*I548","v":0},{"$f":"VLOOKUP($L548,$L$2:$N$7,3,FALSE)*I548","v":0},null,"PT",{"$f":"IF(P548=\"G\",M548,IF(P548=\"PT\",0,ERR))","v":0},{"$f":"IF(P548=\"PT\",M548,IF(P548=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S548=\"G\",N548,IF(S548=\"PT\",0,ERR))","v":0},{"$f":"IF(S548=\"PT\",N548,IF(S548=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y548)","v":0},null,539]
[null,null,"Total",null,null,{"$f":"SUM(F547:F548)","v":0},{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},null,null,null,{"$f":"SUM(M547:M548)","v":0},{"$f":"SUM(N547:N548)","v":0},null,null,{"$f":"SUM(Q547:Q548)","v":0},{"$f":"SUM(R547:R548)","v":0},null,{"$f":"SUM(T547:T548)","v":0},{"$f":"SUM(U547:U548)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y549)","v":0},null,540]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541]
[802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G48","v":0},{"$f":"+Adjustments!BA551","v":0},null,{"$f":"SUM($F$552:$H$552)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L552,$L$2:$N$7,2,FALSE)*I552","v":0},{"$f":"VLOOKUP($L552,$L$2:$N$7,3,FALSE)*I552","v":0},null,"PT",{"$f":"IF(P552=\"G\",M552,IF(P552=\"PT\",0,ERR))","v":0},{"$f":"IF(P552=\"PT\",M552,IF(P552=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S552=\"G\",N552,IF(S552=\"PT\",0,ERR))","v":0},{"$f":"IF(S552=\"PT\",N552,IF(S552=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y552)","v":0},null,543]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G49","v":0},{"$f":"+Adjustments!BA552","v":0},null,{"$f":"SUM($F$553:$H$553)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L553,$L$2:$N$7,2,FALSE)*I553","v":0},{"$f":"VLOOKUP($L553,$L$2:$N$7,3,FALSE)*I553","v":0},null,"PT",{"$f":"IF(P553=\"G\",M553,IF(P553=\"PT\",0,ERR))","v":0},{"$f":"IF(P553=\"PT\",M553,IF(P553=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S553=\"G\",N553,IF(S553=\"PT\",0,ERR))","v":0},{"$f":"IF(S553=\"PT\",N553,IF(S553=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y553)","v":0},null,544]
[null,null,"Total",null,null,{"$f":"SUM(F552:F553)","v":0},{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},null,null,null,{"$f":"SUM(M552:M553)","v":0},{"$f":"SUM(N552:N553)","v":0},null,null,{"$f":"SUM(Q552:Q553)","v":0},{"$f":"SUM(R552:R553)","v":0},null,{"$f":"SUM(T552:T553)","v":0},{"$f":"SUM(U552:U553)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y554)","v":0},null,545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546]
[803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G53","v":227272495.78302696},{"$f":"+Adjustments!BA556","v":0},null,{"$f":"SUM($F$557:$H$557)","v":227272495.78302696},null,null,"Utah",{"$f":"VLOOKUP($L557,$L$2:$N$7,2,FALSE)*I557","v":227272495.78302696},{"$f":"VLOOKUP($L557,$L$2:$N$7,3,FALSE)*I557","v":0},null,"PT",{"$f":"IF(P557=\"G\",M557,IF(P557=\"PT\",0,ERR))","v":0},{"$f":"IF(P557=\"PT\",M557,IF(P557=\"G\",0,ERR))","v":227272495.78302696},"PT",{"$f":"IF(S557=\"G\",N557,IF(S557=\"PT\",0,ERR))","v":0},{"$f":"IF(S557=\"PT\",N557,IF(S557=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y557)","v":0},null,548]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G54","v":7171180.3769729957},{"$f":"+Adjustments!BA557","v":0},null,{"$f":"SUM($F$558:$H$558)","v":7171180.3769729957},null,null,"Wyoming",{"$f":"VLOOKUP($L558,$L$2:$N$7,2,FALSE)*I558","v":0},{"$f":"VLOOKUP($L558,$L$2:$N$7,3,FALSE)*I558","v":7171180.3769729957},null,"PT",{"$f":"IF(P558=\"G\",M558,IF(P558=\"PT\",0,ERR))","v":0},{"$f":"IF(P558=\"PT\",M558,IF(P558=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S558=\"G\",N558,IF(S558=\"PT\",0,ERR))","v":0},{"$f":"IF(S558=\"PT\",N558,IF(S558=\"G\",0,ERR))","v":7171180.3769729957},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y558)","v":0},null,549]
[null,null,"Total",null,null,{"$f":"SUM(F557:F558)","v":234443676.15999997},{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":234443676.15999997},null,null,null,{"$f":"SUM(M557:M558)","v":227272495.78302696},{"$f":"SUM(N557:N558)","v":7171180.3769729957},null,null,{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":227272495.78302696},null,{"$f":"SUM(T557:T558)","v":0},{"$f":"SUM(U557:U558)","v":7171180.3769729957},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y559)","v":0},null,550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551]
[804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G58","v":12727833.879755002},{"$f":"+Adjustments!BA561","v":0},0,{"$f":"SUM($F$562:$H$562)","v":12727833.879755002},null,null,"Utah",{"$f":"VLOOKUP($L562,$L$2:$N$7,2,FALSE)*I562","v":12727833.879755002},{"$f":"VLOOKUP($L562,$L$2:$N$7,3,FALSE)*I562","v":0},null,"PT",{"$f":"IF(P562=\"G\",M562,IF(P562=\"PT\",0,ERR))","v":0},{"$f":"IF(P562=\"PT\",M562,IF(P562=\"G\",0,ERR))","v":12727833.879755002},"PT",{"$f":"IF(S562=\"G\",N562,IF(S562=\"PT\",0,ERR))","v":0},{"$f":"IF(S562=\"PT\",N562,IF(S562=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y562)","v":0},null,553]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G59","v":416023.27024499961},{"$f":"+Adjustments!BA562","v":0},0,{"$f":"SUM($F$563:$H$563)","v":416023.27024499961},null,null,"Wyoming",{"$f":"VLOOKUP($L563,$L$2:$N$7,2,FALSE)*I563","v":0},{"$f":"VLOOKUP($L563,$L$2:$N$7,3,FALSE)*I563","v":416023.27024499961},null,"PT",{"$f":"IF(P563=\"G\",M563,IF(P563=\"PT\",0,ERR))","v":0},{"$f":"IF(P563=\"PT\",M563,IF(P563=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S563=\"G\",N563,IF(S563=\"PT\",0,ERR))","v":0},{"$f":"IF(S563=\"PT\",N563,IF(S563=\"G\",0,ERR))","v":416023.27024499961},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y563)","v":0},null,554]
[null,null,"Total",null,null,{"$f":"SUM(F562:F563)","v":13143857.15},{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":13143857.15},null,null,null,{"$f":"SUM(M562:M563)","v":12727833.879755002},{"$f":"SUM(N562:N563)","v":416023.27024499961},null,null,{"$f":"SUM(Q562:Q563)","v":0},{"$f":"SUM(R562:R563)","v":12727833.879755002},null,{"$f":"SUM(T562:T563)","v":0},{"$f":"SUM(U562:U563)","v":416023.27024499961},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y564)","v":0},null,555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556]
["8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G63","v":0},{"$f":"+Adjustments!BA566","v":0},null,{"$f":"SUM($F$567:$H$567)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L567,$L$2:$N$7,2,FALSE)*I567","v":0},{"$f":"VLOOKUP($L567,$L$2:$N$7,3,FALSE)*I567","v":0},null,"PT",{"$f":"IF(P567=\"G\",M567,IF(P567=\"PT\",0,ERR))","v":0},{"$f":"IF(P567=\"PT\",M567,IF(P567=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S567=\"G\",N567,IF(S567=\"PT\",0,ERR))","v":0},{"$f":"IF(S567=\"PT\",N567,IF(S567=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y567)","v":0},null,558]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G64","v":0},{"$f":"+Adjustments!BA567","v":0},null,{"$f":"SUM($F$568:$H$568)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L568,$L$2:$N$7,2,FALSE)*I568","v":0},{"$f":"VLOOKUP($L568,$L$2:$N$7,3,FALSE)*I568","v":0},null,"PT",{"$f":"IF(P568=\"G\",M568,IF(P568=\"PT\",0,ERR))","v":0},{"$f":"IF(P568=\"PT\",M568,IF(P568=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S568=\"G\",N568,IF(S568=\"PT\",0,ERR))","v":0},{"$f":"IF(S568=\"PT\",N568,IF(S568=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y568)","v":0},null,559]
[null,null,"Total",null,null,{"$f":"SUM(F567:F568)","v":0},{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":0},null,null,null,{"$f":"SUM(M567:M568)","v":0},{"$f":"SUM(N567:N568)","v":0},null,null,{"$f":"SUM(Q567:Q568)","v":0},{"$f":"SUM(R567:R568)","v":0},null,{"$f":"SUM(T567:T568)","v":0},{"$f":"SUM(U567:U568)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y569)","v":0},null,560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561]
[805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G68","v":0},{"$f":"+Adjustments!BA571","v":0},null,{"$f":"SUM($F$572:$H$572)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L572,$L$2:$N$7,2,FALSE)*I572","v":0},{"$f":"VLOOKUP($L572,$L$2:$N$7,3,FALSE)*I572","v":0},null,"PT",{"$f":"IF(P572=\"G\",M572,IF(P572=\"PT\",0,ERR))","v":0},{"$f":"IF(P572=\"PT\",M572,IF(P572=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S572=\"G\",N572,IF(S572=\"PT\",0,ERR))","v":0},{"$f":"IF(S572=\"PT\",N572,IF(S572=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y572)","v":0},null,563]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G69","v":0},{"$f":"+Adjustments!BA572","v":0},null,{"$f":"SUM($F$573:$H$573)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L573,$L$2:$N$7,2,FALSE)*I573","v":0},{"$f":"VLOOKUP($L573,$L$2:$N$7,3,FALSE)*I573","v":0},null,"PT",{"$f":"IF(P573=\"G\",M573,IF(P573=\"PT\",0,ERR))","v":0},{"$f":"IF(P573=\"PT\",M573,IF(P573=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S573=\"G\",N573,IF(S573=\"PT\",0,ERR))","v":0},{"$f":"IF(S573=\"PT\",N573,IF(S573=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y573)","v":0},null,564]
[null,null,"Total",null,null,{"$f":"SUM(F572:F573)","v":0},{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},null,null,null,{"$f":"SUM(M572:M573)","v":0},{"$f":"SUM(N572:N573)","v":0},null,null,{"$f":"SUM(Q572:Q573)","v":0},{"$f":"SUM(R572:R573)","v":0},null,{"$f":"SUM(T572:T573)","v":0},{"$f":"SUM(U572:U573)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y574)","v":0},null,565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566]
["8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G73","v":286236455.60646504},{"$f":"+Adjustments!BA576","v":0},null,{"$f":"SUM($F$577:$H$577)","v":286236455.60646504},null,null,"Utah",{"$f":"VLOOKUP($L577,$L$2:$N$7,2,FALSE)*I577","v":286236455.60646504},{"$f":"VLOOKUP($L577,$L$2:$N$7,3,FALSE)*I577","v":0},null,"PT",{"$f":"IF(P577=\"G\",M577,IF(P577=\"PT\",0,ERR))","v":0},{"$f":"IF(P577=\"PT\",M577,IF(P577=\"G\",0,ERR))","v":286236455.60646504},"PT",{"$f":"IF(S577=\"G\",N577,IF(S577=\"PT\",0,ERR))","v":0},{"$f":"IF(S577=\"PT\",N577,IF(S577=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y577)","v":0},null,568]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G74","v":9441144.7035350204},{"$f":"+Adjustments!BA577","v":0},null,{"$f":"SUM($F$578:$H$578)","v":9441144.7035350204},null,null,"Wyoming",{"$f":"VLOOKUP($L578,$L$2:$N$7,2,FALSE)*I578","v":0},{"$f":"VLOOKUP($L578,$L$2:$N$7,3,FALSE)*I578","v":9441144.7035350204},null,"PT",{"$f":"IF(P578=\"G\",M578,IF(P578=\"PT\",0,ERR))","v":0},{"$f":"IF(P578=\"PT\",M578,IF(P578=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S578=\"G\",N578,IF(S578=\"PT\",0,ERR))","v":0},{"$f":"IF(S578=\"PT\",N578,IF(S578=\"G\",0,ERR))","v":9441144.7035350204},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y578)","v":0},null,569]
[null,null,"Total",null,null,{"$f":"SUM(F577:F578)","v":295677600.31000006},{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":295677600.31000006},null,null,null,{"$f":"SUM(M577:M578)","v":286236455.60646504},{"$f":"SUM(N577:N578)","v":9441144.7035350204},null,null,{"$f":"SUM(Q577:Q578)","v":0},{"$f":"SUM(R577:R578)","v":286236455.60646504},null,{"$f":"SUM(T577:T578)","v":0},{"$f":"SUM(U577:U578)","v":9441144.7035350204},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y579)","v":0},null,570]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G78","v":328423.2281500001},{"$f":"+Adjustments!BA581","v":0},null,{"$f":"SUM($F$582:$H$582)","v":328423.2281500001},null,null,"Utah",{"$f":"VLOOKUP($L582,$L$2:$N$7,2,FALSE)*I582","v":328423.2281500001},{"$f":"VLOOKUP($L582,$L$2:$N$7,3,FALSE)*I582","v":0},null,"PT",{"$f":"IF(P582=\"G\",M582,IF(P582=\"PT\",0,ERR))","v":0},{"$f":"IF(P582=\"PT\",M582,IF(P582=\"G\",0,ERR))","v":328423.2281500001},"PT",{"$f":"IF(S582=\"G\",N582,IF(S582=\"PT\",0,ERR))","v":0},{"$f":"IF(S582=\"PT\",N582,IF(S582=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y582)","v":0},null,573]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G79","v":15751.691849999886},{"$f":"+Adjustments!BA582","v":0},null,{"$f":"SUM($F$583:$H$583)","v":15751.691849999886},null,null,"Wyoming",{"$f":"VLOOKUP($L583,$L$2:$N$7,2,FALSE)*I583","v":0},{"$f":"VLOOKUP($L583,$L$2:$N$7,3,FALSE)*I583","v":15751.691849999886},null,"PT",{"$f":"IF(P583=\"G\",M583,IF(P583=\"PT\",0,ERR))","v":0},{"$f":"IF(P583=\"PT\",M583,IF(P583=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S583=\"G\",N583,IF(S583=\"PT\",0,ERR))","v":0},{"$f":"IF(S583=\"PT\",N583,IF(S583=\"G\",0,ERR))","v":15751.691849999886},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y583)","v":0},null,574]
[null,null,"Total",null,null,{"$f":"SUM(F582:F583)","v":344174.92},{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":344174.92},null,null,null,{"$f":"SUM(M582:M583)","v":328423.2281500001},{"$f":"SUM(N582:N583)","v":15751.691849999886},null,null,{"$f":"SUM(Q582:Q583)","v":0},{"$f":"SUM(R582:R583)","v":328423.2281500001},null,{"$f":"SUM(T582:T583)","v":0},{"$f":"SUM(U582:U583)","v":15751.691849999886},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y584)","v":0},null,575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576]
["8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G83","v":39269638.076299004},{"$f":"+Adjustments!BA586","v":0},null,{"$f":"SUM($F$587:$H$587)","v":39269638.076299004},null,null,"Utah",{"$f":"VLOOKUP($L587,$L$2:$N$7,2,FALSE)*I587","v":39269638.076299004},{"$f":"VLOOKUP($L587,$L$2:$N$7,3,FALSE)*I587","v":0},null,"PT",{"$f":"IF(P587=\"G\",M587,IF(P587=\"PT\",0,ERR))","v":0},{"$f":"IF(P587=\"PT\",M587,IF(P587=\"G\",0,ERR))","v":39269638.076299004},"PT",{"$f":"IF(S587=\"G\",N587,IF(S587=\"PT\",0,ERR))","v":0},{"$f":"IF(S587=\"PT\",N587,IF(S587=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y587)","v":0},null,578]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G84","v":1286357.9637009993},{"$f":"+Adjustments!BA587","v":0},null,{"$f":"SUM($F$588:$H$588)","v":1286357.9637009993},null,null,"Wyoming",{"$f":"VLOOKUP($L588,$L$2:$N$7,2,FALSE)*I588","v":0},{"$f":"VLOOKUP($L588,$L$2:$N$7,3,FALSE)*I588","v":1286357.9637009993},null,"PT",{"$f":"IF(P588=\"G\",M588,IF(P588=\"PT\",0,ERR))","v":0},{"$f":"IF(P588=\"PT\",M588,IF(P588=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S588=\"G\",N588,IF(S588=\"PT\",0,ERR))","v":0},{"$f":"IF(S588=\"PT\",N588,IF(S588=\"G\",0,ERR))","v":1286357.9637009993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y588)","v":0},null,579]
[null,null,"Total",null,null,{"$f":"SUM(F587:F588)","v":40555996.040000007},{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":40555996.040000007},null,null,null,{"$f":"SUM(M587:M588)","v":39269638.076299004},{"$f":"SUM(N587:N588)","v":1286357.9637009993},null,null,{"$f":"SUM(Q587:Q588)","v":0},{"$f":"SUM(R587:R588)","v":39269638.076299004},null,{"$f":"SUM(T587:T588)","v":0},{"$f":"SUM(U587:U588)","v":1286357.9637009993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y589)","v":0},null,580]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y589+1","v":581}]
["8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G88","v":-43782587.044401005},{"$f":"+Adjustments!BA591","v":0},null,{"$f":"SUM($F$592:$H$592)","v":-43782587.044401005},null,null,"Utah",{"$f":"VLOOKUP($L592,$L$2:$N$7,2,FALSE)*I592","v":-43782587.044401005},{"$f":"VLOOKUP($L592,$L$2:$N$7,3,FALSE)*I592","v":0},null,"PT",{"$f":"IF(P592=\"G\",M592,IF(P592=\"PT\",0,ERR))","v":0},{"$f":"IF(P592=\"PT\",M592,IF(P592=\"G\",0,ERR))","v":-43782587.044401005},"PT",{"$f":"IF(S592=\"G\",N592,IF(S592=\"PT\",0,ERR))","v":0},{"$f":"IF(S592=\"PT\",N592,IF(S592=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y592)","v":0},null,583]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G89","v":-1438691.3455990003},{"$f":"+Adjustments!BA592","v":0},null,{"$f":"SUM($F$593:$H$593)","v":-1438691.3455990003},null,null,"Wyoming",{"$f":"VLOOKUP($L593,$L$2:$N$7,2,FALSE)*I593","v":0},{"$f":"VLOOKUP($L593,$L$2:$N$7,3,FALSE)*I593","v":-1438691.3455990003},null,"PT",{"$f":"IF(P593=\"G\",M593,IF(P593=\"PT\",0,ERR))","v":0},{"$f":"IF(P593=\"PT\",M593,IF(P593=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S593=\"G\",N593,IF(S593=\"PT\",0,ERR))","v":0},{"$f":"IF(S593=\"PT\",N593,IF(S593=\"G\",0,ERR))","v":-1438691.3455990003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y593)","v":0},null,584]
[null,null,"Total",null,null,{"$f":"SUM(F592:F593)","v":-45221278.390000008},{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":-45221278.390000008},null,null,null,{"$f":"SUM(M592:M593)","v":-43782587.044401005},{"$f":"SUM(N592:N593)","v":-1438691.3455990003},null,null,{"$f":"SUM(Q592:Q593)","v":0},{"$f":"SUM(R592:R593)","v":-43782587.044401005},null,{"$f":"SUM(T592:T593)","v":0},{"$f":"SUM(U592:U593)","v":-1438691.3455990003},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y594)","v":0},null,585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
["8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G93","v":3349839.992385},{"$f":"+Adjustments!BA596","v":0},null,{"$f":"SUM($F$597:$H$597)","v":3349839.992385},null,null,"Utah",{"$f":"VLOOKUP($L597,$L$2:$N$7,2,FALSE)*I597","v":3349839.992385},{"$f":"VLOOKUP($L597,$L$2:$N$7,3,FALSE)*I597","v":0},null,"PT",{"$f":"IF(P597=\"G\",M597,IF(P597=\"PT\",0,ERR))","v":0},{"$f":"IF(P597=\"PT\",M597,IF(P597=\"G\",0,ERR))","v":3349839.992385},"PT",{"$f":"IF(S597=\"G\",N597,IF(S597=\"PT\",0,ERR))","v":0},{"$f":"IF(S597=\"PT\",N597,IF(S597=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y597)","v":0},null,588]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G94","v":109073.31761500001},{"$f":"+Adjustments!BA597","v":0},null,{"$f":"SUM($F$598:$H$598)","v":109073.31761500001},null,null,"Wyoming",{"$f":"VLOOKUP($L598,$L$2:$N$7,2,FALSE)*I598","v":0},{"$f":"VLOOKUP($L598,$L$2:$N$7,3,FALSE)*I598","v":109073.31761500001},null,"PT",{"$f":"IF(P598=\"G\",M598,IF(P598=\"PT\",0,ERR))","v":0},{"$f":"IF(P598=\"PT\",M598,IF(P598=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S598=\"G\",N598,IF(S598=\"PT\",0,ERR))","v":0},{"$f":"IF(S598=\"PT\",N598,IF(S598=\"G\",0,ERR))","v":109073.31761500001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y598)","v":0},null,589]
[null,null,"Total",null,null,{"$f":"SUM(F597:F598)","v":3458913.31},{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":3458913.31},null,null,null,{"$f":"SUM(M597:M598)","v":3349839.992385},{"$f":"SUM(N597:N598)","v":109073.31761500001},null,null,{"$f":"SUM(Q597:Q598)","v":0},{"$f":"SUM(R597:R598)","v":3349839.992385},null,{"$f":"SUM(T597:T598)","v":0},{"$f":"SUM(U597:U598)","v":109073.31761500001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y599)","v":0},null,590]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G98","v":216109558.92401898},{"$f":"+Adjustments!BA601","v":0},null,{"$f":"SUM($F$602:$H$602)","v":216109558.92401898},null,null,"Utah",{"$f":"VLOOKUP($L602,$L$2:$N$7,2,FALSE)*I602","v":216109558.92401898},{"$f":"VLOOKUP($L602,$L$2:$N$7,3,FALSE)*I602","v":0},null,"PT",{"$f":"IF(P602=\"G\",M602,IF(P602=\"PT\",0,ERR))","v":0},{"$f":"IF(P602=\"PT\",M602,IF(P602=\"G\",0,ERR))","v":216109558.92401898},"PT",{"$f":"IF(S602=\"G\",N602,IF(S602=\"PT\",0,ERR))","v":0},{"$f":"IF(S602=\"PT\",N602,IF(S602=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y602)","v":0},null,593]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G99","v":7064676.2859810032},{"$f":"+Adjustments!BA602","v":0},null,{"$f":"SUM($F$603:$H$603)","v":7064676.2859810032},null,null,"Wyoming",{"$f":"VLOOKUP($L603,$L$2:$N$7,2,FALSE)*I603","v":0},{"$f":"VLOOKUP($L603,$L$2:$N$7,3,FALSE)*I603","v":7064676.2859810032},null,"PT",{"$f":"IF(P603=\"G\",M603,IF(P603=\"PT\",0,ERR))","v":0},{"$f":"IF(P603=\"PT\",M603,IF(P603=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S603=\"G\",N603,IF(S603=\"PT\",0,ERR))","v":0},{"$f":"IF(S603=\"PT\",N603,IF(S603=\"G\",0,ERR))","v":7064676.2859810032},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y603)","v":0},null,594]
[null,null,"Total",null,null,{"$f":"SUM(F602:F603)","v":223174235.20999998},{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":223174235.20999998},null,null,null,{"$f":"SUM(M602:M603)","v":216109558.92401898},{"$f":"SUM(N602:N603)","v":7064676.2859810032},null,null,{"$f":"SUM(Q602:Q603)","v":0},{"$f":"SUM(R602:R603)","v":216109558.92401898},null,{"$f":"SUM(T602:T603)","v":0},{"$f":"SUM(U602:U603)","v":7064676.2859810032},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y604)","v":0},null,595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G103","v":0},{"$f":"+Adjustments!BA606","v":0},null,{"$f":"SUM($F$607:$H$607)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L607,$L$2:$N$7,2,FALSE)*I607","v":0},{"$f":"VLOOKUP($L607,$L$2:$N$7,3,FALSE)*I607","v":0},null,"PT",{"$f":"IF(P607=\"G\",M607,IF(P607=\"PT\",0,ERR))","v":0},{"$f":"IF(P607=\"PT\",M607,IF(P607=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S607=\"G\",N607,IF(S607=\"PT\",0,ERR))","v":0},{"$f":"IF(S607=\"PT\",N607,IF(S607=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y607)","v":0},null,598]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G104","v":0},{"$f":"+Adjustments!BA607","v":0},null,{"$f":"SUM($F$608:$H$608)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L608,$L$2:$N$7,2,FALSE)*I608","v":0},{"$f":"VLOOKUP($L608,$L$2:$N$7,3,FALSE)*I608","v":0},null,"PT",{"$f":"IF(P608=\"G\",M608,IF(P608=\"PT\",0,ERR))","v":0},{"$f":"IF(P608=\"PT\",M608,IF(P608=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S608=\"G\",N608,IF(S608=\"PT\",0,ERR))","v":0},{"$f":"IF(S608=\"PT\",N608,IF(S608=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y608)","v":0},null,599]
[null,null,"Total",null,null,{"$f":"SUM(F607:F608)","v":0},{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},null,null,null,{"$f":"SUM(M607:M608)","v":0},{"$f":"SUM(N607:N608)","v":0},null,null,{"$f":"SUM(Q607:Q608)","v":0},{"$f":"SUM(R607:R608)","v":0},null,{"$f":"SUM(T607:T608)","v":0},{"$f":"SUM(U607:U608)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y609)","v":0},null,600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601]
["8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G108","v":0},{"$f":"+Adjustments!BA611","v":0},null,{"$f":"SUM($F$612:$H$612)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L612,$L$2:$N$7,2,FALSE)*I612","v":0},{"$f":"VLOOKUP($L612,$L$2:$N$7,3,FALSE)*I612","v":0},null,"PT",{"$f":"IF(P612=\"G\",M612,IF(P612=\"PT\",0,ERR))","v":0},{"$f":"IF(P612=\"PT\",M612,IF(P612=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S612=\"G\",N612,IF(S612=\"PT\",0,ERR))","v":0},{"$f":"IF(S612=\"PT\",N612,IF(S612=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y612)","v":0},null,603]
[null,null,"Wyoming",null,"G",{"$f":"EXPENSES!G109","v":0},{"$f":"+Adjustments!BA612","v":0},null,{"$f":"SUM($F$613:$H$613)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L613,$L$2:$N$7,2,FALSE)*I613","v":0},{"$f":"VLOOKUP($L613,$L$2:$N$7,3,FALSE)*I613","v":0},null,"PT",{"$f":"IF(P613=\"G\",M613,IF(P613=\"PT\",0,ERR))","v":0},{"$f":"IF(P613=\"PT\",M613,IF(P613=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S613=\"G\",N613,IF(S613=\"PT\",0,ERR))","v":0},{"$f":"IF(S613=\"PT\",N613,IF(S613=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y613)","v":0},null,604]
[null,null,"Total",null,null,{"$f":"SUM(F612:F613)","v":0},{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},null,null,null,{"$f":"SUM(M612:M613)","v":0},{"$f":"SUM(N612:N613)","v":0},null,null,{"$f":"SUM(Q612:Q613)","v":0},{"$f":"SUM(R612:R613)","v":0},null,{"$f":"SUM(T612:T613)","v":0},{"$f":"SUM(U612:U613)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y614)","v":0},null,605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G113","v":70107220.371941},{"$f":"+Adjustments!BA616","v":0},null,{"$f":"SUM($F$617:$H$617)","v":70107220.371941},null,null,"Utah",{"$f":"VLOOKUP($L617,$L$2:$N$7,2,FALSE)*I617","v":70107220.371941},{"$f":"VLOOKUP($L617,$L$2:$N$7,3,FALSE)*I617","v":0},null,"PT",{"$f":"IF(P617=\"G\",M617,IF(P617=\"PT\",0,ERR))","v":0},{"$f":"IF(P617=\"PT\",M617,IF(P617=\"G\",0,ERR))","v":70107220.371941},"PT",{"$f":"IF(S617=\"G\",N617,IF(S617=\"PT\",0,ERR))","v":0},{"$f":"IF(S617=\"PT\",N617,IF(S617=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y617)","v":0},null,608]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G114","v":2281022.1280590016},{"$f":"+Adjustments!BA617","v":0},null,{"$f":"SUM($F$618:$H$618)","v":2281022.1280590016},null,null,"Wyoming",{"$f":"VLOOKUP($L618,$L$2:$N$7,2,FALSE)*I618","v":0},{"$f":"VLOOKUP($L618,$L$2:$N$7,3,FALSE)*I618","v":2281022.1280590016},null,"PT",{"$f":"IF(P618=\"G\",M618,IF(P618=\"PT\",0,ERR))","v":0},{"$f":"IF(P618=\"PT\",M618,IF(P618=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S618=\"G\",N618,IF(S618=\"PT\",0,ERR))","v":0},{"$f":"IF(S618=\"PT\",N618,IF(S618=\"G\",0,ERR))","v":2281022.1280590016},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y618)","v":0},null,609]
[null,null,"Total",null,null,{"$f":"SUM(F617:F618)","v":72388242.5},{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":72388242.5},null,null,null,{"$f":"SUM(M617:M618)","v":70107220.371941},{"$f":"SUM(N617:N618)","v":2281022.1280590016},null,null,{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":70107220.371941},null,{"$f":"SUM(T617:T618)","v":0},{"$f":"SUM(U617:U618)","v":2281022.1280590016},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y619)","v":0},null,610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611]
[858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G118","v":0},{"$f":"+Adjustments!BA621","v":0},null,{"$f":"SUM($F$622:$H$622)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L622,$L$2:$N$7,2,FALSE)*I622","v":0},{"$f":"VLOOKUP($L622,$L$2:$N$7,3,FALSE)*I622","v":0},null,"PT",{"$f":"IF(P622=\"G\",M622,IF(P622=\"PT\",0,ERR))","v":0},{"$f":"IF(P622=\"PT\",M622,IF(P622=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S622=\"G\",N622,IF(S622=\"PT\",0,ERR))","v":0},{"$f":"IF(S622=\"PT\",N622,IF(S622=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y622)","v":0},null,613]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G119","v":0},{"$f":"+Adjustments!BA622","v":0},null,{"$f":"SUM($F$623:$H$623)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L623,$L$2:$N$7,2,FALSE)*I623","v":0},{"$f":"VLOOKUP($L623,$L$2:$N$7,3,FALSE)*I623","v":0},null,"PT",{"$f":"IF(P623=\"G\",M623,IF(P623=\"PT\",0,ERR))","v":0},{"$f":"IF(P623=\"PT\",M623,IF(P623=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S623=\"G\",N623,IF(S623=\"PT\",0,ERR))","v":0},{"$f":"IF(S623=\"PT\",N623,IF(S623=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y623)","v":0},null,614]
[null,null,"Total",null,null,{"$f":"SUM(F622:F623)","v":0},{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},null,null,null,{"$f":"SUM(M622:M623)","v":0},{"$f":"SUM(N622:N623)","v":0},null,null,{"$f":"SUM(Q622:Q623)","v":0},{"$f":"SUM(R622:R623)","v":0},null,{"$f":"SUM(T622:T623)","v":0},{"$f":"SUM(U622:U623)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y624)","v":0},null,615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,null,"Utah Interruptible Transportation",null,"G",0,{"$f":"+Adjustments!BA626","v":0},null,{"$f":"SUM($F$627:$H$627)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L627,$L$2:$N$7,2,FALSE)*I627","v":0},{"$f":"VLOOKUP($L627,$L$2:$N$7,3,FALSE)*I627","v":0},null,"G",{"$f":"IF(P627=\"G\",M627,IF(P627=\"PT\",0,ERR))","v":0},{"$f":"IF(P627=\"PT\",M627,IF(P627=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S627=\"G\",N627,IF(S627=\"PT\",0,ERR))","v":0},{"$f":"IF(S627=\"PT\",N627,IF(S627=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y627)","v":0},null,618]
[null,null,"Utah Interruptible Sales",null,"G",0,{"$f":"+Adjustments!BA627","v":0},null,{"$f":"SUM($F$628:$H$628)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L628,$L$2:$N$7,2,FALSE)*I628","v":0},{"$f":"VLOOKUP($L628,$L$2:$N$7,3,FALSE)*I628","v":0},null,"G",{"$f":"IF(P628=\"G\",M628,IF(P628=\"PT\",0,ERR))","v":0},{"$f":"IF(P628=\"PT\",M628,IF(P628=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S628=\"G\",N628,IF(S628=\"PT\",0,ERR))","v":0},{"$f":"IF(S628=\"PT\",N628,IF(S628=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y628)","v":0},null,619]
[null,null,"Total",null,null,{"$f":"SUM(F627:F628)","v":0},{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},null,null,null,{"$f":"SUM(M627:M628)","v":0},{"$f":"SUM(N627:N628)","v":0},null,null,{"$f":"SUM(Q627:Q628)","v":0},{"$f":"SUM(R627:R628)","v":0},null,{"$f":"SUM(T627:T628)","v":0},{"$f":"SUM(U627:U628)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y629)","v":0},null,620]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"F537+F629","v":0},{"$f":"G537+G629","v":0},{"$f":"H537+H629","v":0},{"$f":"I537+I629","v":0},null,null,null,{"$f":"M537+M629","v":0},{"$f":"N537+N629","v":0},null,null,{"$f":"Q537+Q629","v":0},{"$f":"R537+R629","v":0},null,{"$f":"T537+T629","v":0},{"$f":"U537+U629","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y632)","v":0},null,623]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F612+F617+F622","v":839548577.53697288},{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H612+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I612+I617+I622","v":839548577.53697288},null,null,null,{"$f":"M522+M527+M532+M542+M547+M552+M557+M562+M567+M572+M577+M582+M587+M592+M597+M602+M607+M612+M617+M622","v":839548577.53697288},{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N612+N617+N622","v":0},null,null,{"$f":"Q522+Q527+Q532+Q542+Q547+Q552+Q557+Q562+Q567+Q572+Q577+Q582+Q587+Q592+Q597+Q602+Q607+Q612+Q617+Q622","v":0},{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617+R622","v":839548577.53697288},null,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U612+U617+U622","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y633)","v":0},null,624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F618+F623+F613","v":27262226.113027014},{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623+G613","v":0},{"$f":"H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623+H613","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623+I613","v":27262226.113027014},null,null,null,{"$f":"M523+M528+M533+M538+M543+M548+M553+M558+M563+M568+M573+M578+M583+M588+M593+M598+M603+M608+M618+M623+M613","v":0},{"$f":"N523+N528+N533+N538+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623+N613","v":27262226.113027014},null,null,{"$f":"Q523+Q528+Q533+Q538+Q543+Q548+Q553+Q558+Q563+Q568+Q573+Q578+Q583+Q588+Q593+Q598+Q603+Q608+Q618+Q623+Q613","v":0},{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R618+R623+R613","v":0},null,{"$f":"T523+T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T618+T623+T613","v":0},{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U618+U623+U613","v":27262226.113027014},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y635)","v":0},null,626]
[null,"Utah Timing Differences",null,null,null,{"$f":"0*((F201+F202+F230+F231+F501)-F633)","v":0},{"$f":"0*((G201+G202+G230+G231+G501)-G633)","v":0},0,{"$f":"0*((I201+I202+I230+I231+I501)-I633)","v":0},null,null,null,{"$f":"0*((M201+M202+M230+M231+M501)-M633)","v":0},{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},null,null,{"$f":"0*((Q201+Q202+Q230+Q231+Q501)-Q633)","v":0},{"$f":"0*((R201+R202+R230+R231+R501)-R633)","v":0},null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y636)","v":0},null,627]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"0*((F324+F326+F354+F505)-F635)","v":0},{"$f":"0*((G324+G326+G354+G505)-G635)","v":0},0,0,null,null,null,{"$f":"0*((M324+M326+M354+M505)-M635)","v":0},0,null,null,{"$f":"0*((Q324+Q326+Q354+Q505)-Q635)","v":0},0,null,0,{"$f":"0*((U324+U326+U354+U505)-U635)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y637)","v":0},null,628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
["System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(F632:F638)","v":866810803.64999986},{"$f":"G524+G529+G534+G539+G544+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G619+G624+G636+G637","v":0},{"$f":"H524+H529+H534+H539+H544+H549+H554+H559+H564+H569+H574+H579+H584+H589+H594+H599+H604+H609+H614+H619+H624+H636+H637","v":0},{"$f":"I524+I529+I534+I539+I544+I549+I554+I559+I564+I569+I574+I579+I584+I589+I594+I599+I604+I609+I614+I619+I624+I636+I637","v":866810803.64999986},null,null,null,{"$f":"M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M584+M589+M594+M599+M604+M609+M614+M619+M624+M636+M637","v":839548577.53697288},{"$f":"N524+N529+N534+N539+N544+N549+N554+N559+N564+N569+N574+N579+N584+N589+N594+N599+N604+N609+N614+N619+N624+N636+N637","v":27262226.113027014},null,null,{"$f":"Q524+Q529+Q534+Q539+Q544+Q549+Q554+Q559+Q564+Q569+Q574+Q579+Q584+Q589+Q594+Q599+Q604+Q609+Q614+Q619+Q624+Q636+Q637","v":0},{"$f":"R524+R529+R534+R539+R544+R549+R554+R559+R564+R569+R574+R579+R584+R589+R594+R599+R604+R609+R614+R619+R624+R636+R637","v":839548577.53697288},null,{"$f":"T524+T529+T534+T539+T544+T549+T554+T559+T564+T569+T574+T579+T584+T589+T594+T599+T604+T609+T614+T619+T624+T636+T637","v":0},{"$f":"U524+U529+U534+U539+U544+U549+U554+U559+U564+U569+U574+U579+U584+U589+U594+U599+U604+U609+U614+U619+U624+U636+U637","v":27262226.113027014},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y640)","v":0},null,631]
[null,null,null,null,null,{"$f":"+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F584+F589+F594+F599+F604+F609+F614+F619+F624+F629","v":866810803.64999986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,633]
["OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,637]
[810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"+G647-Adjustments!H647","v":-439.10297424000009},{"$f":"EXPENSES!G138","v":-1735.5300000000002},{"$f":"+Adjustments!BA646","v":-439.10297424000009},null,{"$f":"SUM($F$647:$H$647)","v":-2174.6329742400003},null,null,"Sales",{"$f":"VLOOKUP($L647,$L$2:$N$7,2,FALSE)*I647","v":-2118.6211049919702},{"$f":"VLOOKUP($L647,$L$2:$N$7,3,FALSE)*I647","v":-56.011869248030344},null,"G",{"$f":"IF(P647=\"G\",M647,IF(P647=\"PT\",0,ERR))","v":-2118.6211049919702},{"$f":"IF(P647=\"PT\",M647,IF(P647=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S647=\"G\",N647,IF(S647=\"PT\",0,ERR))","v":-56.011869248030344},{"$f":"IF(S647=\"PT\",N647,IF(S647=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y647)","v":-2118.6211049919702},null,638]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"+G648-Adjustments!H648","v":-103645.01056896016},{"$f":"EXPENSES!G139","v":-409651.11999999988},{"$f":"+Adjustments!BA647","v":-103645.01056896016},null,{"$f":"SUM($F$648:$H$648)","v":-513296.13056896004},null,null,"Sales",{"$f":"VLOOKUP($L648,$L$2:$N$7,2,FALSE)*I648","v":-500075.19807528431},{"$f":"VLOOKUP($L648,$L$2:$N$7,3,FALSE)*I648","v":-13220.932493675815},null,"G",{"$f":"IF(P648=\"G\",M648,IF(P648=\"PT\",0,ERR))","v":-500075.19807528431},{"$f":"IF(P648=\"PT\",M648,IF(P648=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S648=\"G\",N648,IF(S648=\"PT\",0,ERR))","v":-13220.932493675815},{"$f":"IF(S648=\"PT\",N648,IF(S648=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y648)","v":-500075.19807528431},null,639]
[null,null,null,null,{"$f":"+G649-Adjustments!H649","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y649)","v":0},null,640]
[null,"Total Production Expenses",null,null,{"$f":"+G650-Adjustments!H657","v":-104084.11354320016},{"$f":"SUM(F647:F648)","v":-411386.64999999991},{"$f":"SUM(G647:G648)","v":-104084.11354320016},{"$f":"SUM(H647:H648)","v":0},{"$f":"SUM(I647:I648)","v":-515470.76354320004},null,null,null,{"$f":"SUM(M647:M648)","v":-502193.8191802763},{"$f":"SUM(N647:N648)","v":-13276.944362923845},null,null,{"$f":"SUM(Q647:Q648)","v":-502193.8191802763},{"$f":"SUM(R647:R648)","v":0},null,{"$f":"SUM(T647:T648)","v":-13276.944362923845},{"$f":"SUM(U647:U648)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y650)","v":-502193.8191802763},null,{"$f":"Y649+1","v":641}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y650+1","v":642}]
["Storage Operation and Maintenance ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643]
["840","Other Storage Operation- Superv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644]
[null,null,"Utah",null,null,{"$f":"EXPENSES!G145","v":60878.78},{"$f":"Adjustments!BA654","v":7836.8901509046264},null,{"$f":"SUM(F654:H654)","v":68715.670150904625},null,null,"Utah",{"$f":"VLOOKUP($L654,$L$2:$N$7,2,FALSE)*I654","v":68715.670150904625},{"$f":"VLOOKUP($L654,$L$2:$N$7,3,FALSE)*I654","v":0},null,"G",{"$f":"IF(P654=\"G\",M654,IF(P654=\"PT\",0,ERR))","v":68715.670150904625},{"$f":"IF(P654=\"PT\",M654,IF(P654=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S654=\"G\",N654,IF(S654=\"PT\",0,ERR))","v":0},{"$f":"IF(S654=\"PT\",N654,IF(S654=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y654)","v":68715.670150904625},null,645]
[null,null,"Wyoming",null,null,{"$f":"EXPENSES!G146","v":0},{"$f":"Adjustments!BA655","v":0},null,{"$f":"SUM(F655:H655)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L655,$L$2:$N$7,2,FALSE)*I655","v":0},{"$f":"VLOOKUP($L655,$L$2:$N$7,3,FALSE)*I655","v":0},null,"G",{"$f":"IF(P655=\"G\",M655,IF(P655=\"PT\",0,ERR))","v":0},{"$f":"IF(P655=\"PT\",M655,IF(P655=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S655=\"G\",N655,IF(S655=\"PT\",0,ERR))","v":0},{"$f":"IF(S655=\"PT\",N655,IF(S655=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y655)","v":0},null,646]
[null,null,"Total",null,null,{"$f":"SUM(F654:F655)","v":60878.78},{"$f":"SUM(G654:G655)","v":7836.8901509046264},null,{"$f":"SUM(I654:I655)","v":68715.670150904625},null,null,null,null,null,null,null,{"$f":"SUM(Q654:Q655)","v":68715.670150904625},{"$f":"SUM(R654:R655)","v":0},null,0,0,null,null,null,647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,648]
["841","Other Storage Operation Labor/Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,649]
[null,null,"Utah",null,null,{"$f":"EXPENSES!G150","v":1455116.5899999999},{"$f":"Adjustments!BA659","v":332092.85196195217},null,{"$f":"SUM(F659:H659)","v":1787209.441961952},null,null,"Utah",{"$f":"VLOOKUP($L659,$L$2:$N$7,2,FALSE)*I659","v":1787209.441961952},{"$f":"VLOOKUP($L659,$L$2:$N$7,3,FALSE)*I659","v":0},null,"G",{"$f":"IF(P659=\"G\",M659,IF(P659=\"PT\",0,ERR))","v":1787209.441961952},{"$f":"IF(P659=\"PT\",M659,IF(P659=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S659=\"G\",N659,IF(S659=\"PT\",0,ERR))","v":0},{"$f":"IF(S659=\"PT\",N659,IF(S659=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y659)","v":1787209.441961952},null,650]
[null,null,"Wyoming",null,null,{"$f":"EXPENSES!G151","v":0},{"$f":"Adjustments!BA660","v":0},null,{"$f":"SUM(F660:H660)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L660,$L$2:$N$7,2,FALSE)*I660","v":0},{"$f":"VLOOKUP($L660,$L$2:$N$7,3,FALSE)*I660","v":0},null,"G",{"$f":"IF(P660=\"G\",M660,IF(P660=\"PT\",0,ERR))","v":0},{"$f":"IF(P660=\"PT\",M660,IF(P660=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S660=\"G\",N660,IF(S660=\"PT\",0,ERR))","v":0},{"$f":"IF(S660=\"PT\",N660,IF(S660=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y660)","v":0},null,651]
[null,null,"Total",null,null,{"$f":"SUM(F659:F660)","v":1455116.5899999999},{"$f":"SUM(G659:G660)","v":332092.85196195217},null,{"$f":"SUM(I659:I660)","v":1787209.441961952},null,null,null,null,null,null,null,{"$f":"SUM(Q659:Q660)","v":1787209.441961952},{"$f":"SUM(R659:R660)","v":0},null,{"$f":"SUM(T659:T660)","v":0},{"$f":"SUM(U659:U660)","v":0},null,null,null,652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,653]
["843","Other Storage Maintance- Structure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,654]
[null,null,"Utah",null,{"$f":"+G664-Adjustments!H646","v":0},{"$f":"EXPENSES!G155","v":115589.41000000002},{"$f":"Adjustments!BA664","v":0},null,{"$f":"SUM(F664:H664)","v":115589.41000000002},null,null,"Utah",{"$f":"VLOOKUP($L664,$L$2:$N$7,2,FALSE)*I664","v":115589.41000000002},{"$f":"VLOOKUP($L664,$L$2:$N$7,3,FALSE)*I664","v":0},null,"G",{"$f":"IF(P664=\"G\",M664,IF(P664=\"PT\",0,ERR))","v":115589.41000000002},{"$f":"IF(P664=\"PT\",M664,IF(P664=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S664=\"G\",N664,IF(S664=\"PT\",0,ERR))","v":0},{"$f":"IF(S664=\"PT\",N664,IF(S664=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y664)","v":115589.41000000002},null,655]
[null,null,"Wyoming",null,null,{"$f":"EXPENSES!G156","v":0},{"$f":"Adjustments!BA665","v":0},null,{"$f":"SUM(F665:H665)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L665,$L$2:$N$7,2,FALSE)*I665","v":0},{"$f":"VLOOKUP($L665,$L$2:$N$7,3,FALSE)*I665","v":0},null,"G",{"$f":"IF(P665=\"G\",M665,IF(P665=\"PT\",0,ERR))","v":0},{"$f":"IF(P665=\"PT\",M665,IF(P665=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S665=\"G\",N665,IF(S665=\"PT\",0,ERR))","v":0},{"$f":"IF(S665=\"PT\",N665,IF(S665=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y665)","v":0},null,656]
[null,null,"Total",null,null,{"$f":"SUM(F664:F665)","v":115589.41000000002},{"$f":"SUM(G664:G665)","v":0},null,{"$f":"SUM(I664:I665)","v":115589.41000000002},null,null,null,null,null,null,null,{"$f":"SUM(Q664:Q665)","v":115589.41000000002},{"$f":"SUM(R664:R665)","v":0},null,{"$f":"SUM(T664:T665)","v":0},{"$f":"SUM(U664:U665)","v":0},null,null,null,657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658]
[null,"Total Storage Expenses",null,null,null,{"$f":"F666+F661+F656","v":1631584.7799999998},{"$f":"G666+G661+G656","v":339929.74211285682},{"$f":"H666+H661+H656","v":0},1971514.5221128566,null,null,null,{"$f":"M654+M659+M664","v":1971514.5221128566},{"$f":"N654+N659+N664","v":0},null,null,{"$f":"SUM(Q666,Q661,Q656)","v":1971514.5221128566},{"$f":"SUM(R666,R661,R656)","v":0},null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y668)","v":1971514.5221128566},null,659]
[null,null,null,null,{"$f":"+G669-Adjustments!H670","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
["Distribution Operations & Maintenance Expenses",null,null,null,{"$f":"+G670-Adjustments!H671","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661]
[null," ",null,null,{"$f":"+G671-Adjustments!H672","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662]
[870,"Operation Supervision & Engineering",null,null,{"$f":"+G672-Adjustments!H673","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,663]
[null,null,"Utah",null,{"$f":"+G673-Adjustments!H674","v":519614.99847639166},{"$f":"EXPENSES!G168","v":4325150.5199999996},{"$f":"+Adjustments!BA673","v":519614.99847639166},null,{"$f":"SUM($F$673:$H$673)","v":4844765.5184763912},null,null,"Utah",{"$f":"VLOOKUP($L673,$L$2:$N$7,2,FALSE)*I673","v":4844765.5184763912},{"$f":"VLOOKUP($L673,$L$2:$N$7,3,FALSE)*I673","v":0},null,"G",{"$f":"IF(P673=\"G\",M673,IF(P673=\"PT\",0,ERR))","v":4844765.5184763912},{"$f":"IF(P673=\"PT\",M673,IF(P673=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S673=\"G\",N673,IF(S673=\"PT\",0,ERR))","v":0},{"$f":"IF(S673=\"PT\",N673,IF(S673=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y673)","v":4844765.5184763912},null,664]
[null,null,"Wyoming",null,{"$f":"+G674-Adjustments!H675","v":67281.298099827254},{"$f":"EXPENSES!G169","v":760078.45},{"$f":"+Adjustments!BA674","v":67281.298099827254},null,{"$f":"SUM($F$674:$H$674)","v":827359.74809982721},null,null,"Wyoming",{"$f":"VLOOKUP($L674,$L$2:$N$7,2,FALSE)*I674","v":0},{"$f":"VLOOKUP($L674,$L$2:$N$7,3,FALSE)*I674","v":827359.74809982721},null,"G",{"$f":"IF(P674=\"G\",M674,IF(P674=\"PT\",0,ERR))","v":0},{"$f":"IF(P674=\"PT\",M674,IF(P674=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S674=\"G\",N674,IF(S674=\"PT\",0,ERR))","v":827359.74809982721},{"$f":"IF(S674=\"PT\",N674,IF(S674=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y674)","v":0},null,665]
[null,null,"Total",null,{"$f":"+G675-Adjustments!H676","v":586896.29657621891},{"$f":"SUM(F673:F674)","v":5085228.97},{"$f":"SUM(G673:G674)","v":586896.29657621891},{"$f":"SUM(H673:H674)","v":0},{"$f":"SUM(I673:I674)","v":5672125.2665762184},null,null,null,{"$f":"SUM(M673:M674)","v":4844765.5184763912},{"$f":"SUM(N673:N674)","v":827359.74809982721},null,null,{"$f":"SUM(Q673:Q674)","v":4844765.5184763912},{"$f":"SUM(R673:R674)","v":0},null,{"$f":"SUM(T673:T674)","v":827359.74809982721},{"$f":"SUM(U673:U674)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y675)","v":4844765.5184763912},null,666]
[null,null,null,null,{"$f":"+G676-Adjustments!H677","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,667]
[871,"Distribution Load Dispatching",null,null,{"$f":"+G677-Adjustments!H678","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,668]
[null,null,"Utah",null,{"$f":"+G678-Adjustments!H679","v":191742.08592418162},{"$f":"EXPENSES!G173","v":1797342.04},{"$f":"+Adjustments!BA678","v":191742.08592418162},null,{"$f":"SUM($F$678:$H$678)","v":1989084.1259241817},null,null,"Utah",{"$f":"VLOOKUP($L678,$L$2:$N$7,2,FALSE)*I678","v":1989084.1259241817},{"$f":"VLOOKUP($L678,$L$2:$N$7,3,FALSE)*I678","v":0},null,"G",{"$f":"IF(P678=\"G\",M678,IF(P678=\"PT\",0,ERR))","v":1989084.1259241817},{"$f":"IF(P678=\"PT\",M678,IF(P678=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S678=\"G\",N678,IF(S678=\"PT\",0,ERR))","v":0},{"$f":"IF(S678=\"PT\",N678,IF(S678=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y678)","v":1989084.1259241817},null,669]
[null,null,"Wyoming",null,{"$f":"+G679-Adjustments!H680","v":5278.8811362783672},{"$f":"EXPENSES!G174","v":49411.020000000004},{"$f":"+Adjustments!BA679","v":5278.8811362783672},null,{"$f":"SUM($F$679:$H$679)","v":54689.901136278371},null,null,"Wyoming",{"$f":"VLOOKUP($L679,$L$2:$N$7,2,FALSE)*I679","v":0},{"$f":"VLOOKUP($L679,$L$2:$N$7,3,FALSE)*I679","v":54689.901136278371},null,"G",{"$f":"IF(P679=\"G\",M679,IF(P679=\"PT\",0,ERR))","v":0},{"$f":"IF(P679=\"PT\",M679,IF(P679=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S679=\"G\",N679,IF(S679=\"PT\",0,ERR))","v":54689.901136278371},{"$f":"IF(S679=\"PT\",N679,IF(S679=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y679)","v":0},null,670]
[null,null,"Total",null,{"$f":"+G680-Adjustments!H681","v":197020.96706045998},{"$f":"SUM(F678:F679)","v":1846753.06},{"$f":"SUM(G678:G679)","v":197020.96706045998},{"$f":"SUM(H678:H679)","v":0},{"$f":"SUM(I678:I679)","v":2043774.0270604601},null,null,null,{"$f":"SUM(M678:M679)","v":1989084.1259241817},{"$f":"SUM(N678:N679)","v":54689.901136278371},null,null,{"$f":"SUM(Q678:Q679)","v":1989084.1259241817},{"$f":"SUM(R678:R679)","v":0},null,{"$f":"SUM(T678:T679)","v":54689.901136278371},{"$f":"SUM(U678:U679)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y680)","v":1989084.1259241817},null,671]
[null,null,null,null,{"$f":"+G681-Adjustments!H682","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672]
[872,"Compressor Station Labor & Expenses",null,null,{"$f":"+G682-Adjustments!H683","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,673]
[null,null,"Utah",null,{"$f":"+G683-Adjustments!H684","v":0},{"$f":"EXPENSES!G178","v":0},{"$f":"+Adjustments!BA683","v":0},null,{"$f":"SUM($F$683:$H$683)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L683,$L$2:$N$7,2,FALSE)*I683","v":0},{"$f":"VLOOKUP($L683,$L$2:$N$7,3,FALSE)*I683","v":0},null,"G",{"$f":"IF(P683=\"G\",M683,IF(P683=\"PT\",0,ERR))","v":0},{"$f":"IF(P683=\"PT\",M683,IF(P683=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S683=\"G\",N683,IF(S683=\"PT\",0,ERR))","v":0},{"$f":"IF(S683=\"PT\",N683,IF(S683=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y683)","v":0},null,674]
[null,null,"Wyoming",null,{"$f":"+G684-Adjustments!H685","v":0},{"$f":"EXPENSES!G179","v":0},{"$f":"+Adjustments!BA684","v":0},null,{"$f":"SUM($F$684:$H$684)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L684,$L$2:$N$7,2,FALSE)*I684","v":0},{"$f":"VLOOKUP($L684,$L$2:$N$7,3,FALSE)*I684","v":0},null,"G",{"$f":"IF(P684=\"G\",M684,IF(P684=\"PT\",0,ERR))","v":0},{"$f":"IF(P684=\"PT\",M684,IF(P684=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S684=\"G\",N684,IF(S684=\"PT\",0,ERR))","v":0},{"$f":"IF(S684=\"PT\",N684,IF(S684=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y684)","v":0},null,675]
[null,null,"Total",null,{"$f":"+G685-Adjustments!H686","v":0},{"$f":"SUM(F683:F684)","v":0},{"$f":"SUM(G683:G684)","v":0},{"$f":"SUM(H683:H684)","v":0},{"$f":"SUM(I683:I684)","v":0},null,null,null,{"$f":"SUM(M683:M684)","v":0},{"$f":"SUM(N683:N684)","v":0},null,null,{"$f":"SUM(Q683:Q684)","v":0},{"$f":"SUM(R683:R684)","v":0},null,{"$f":"SUM(T683:T684)","v":0},{"$f":"SUM(U683:U684)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y685)","v":0},null,676]
[null,null,null,null,{"$f":"+G686-Adjustments!H687","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,677]
[873,"Compressor Station Fuel & Power",null,null,{"$f":"+G687-Adjustments!H688","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,678]
[null,null,"Utah",null,{"$f":"+G688-Adjustments!H689","v":0},{"$f":"EXPENSES!G183","v":0},{"$f":"+Adjustments!BA688","v":0},null,{"$f":"SUM($F$688:$H$688)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L688,$L$2:$N$7,2,FALSE)*I688","v":0},{"$f":"VLOOKUP($L688,$L$2:$N$7,3,FALSE)*I688","v":0},null,"G",{"$f":"IF(P688=\"G\",M688,IF(P688=\"PT\",0,ERR))","v":0},{"$f":"IF(P688=\"PT\",M688,IF(P688=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S688=\"G\",N688,IF(S688=\"PT\",0,ERR))","v":0},{"$f":"IF(S688=\"PT\",N688,IF(S688=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y688)","v":0},null,679]
[null,null,"Wyoming",null,{"$f":"+G689-Adjustments!H690","v":0},{"$f":"EXPENSES!G184","v":0},{"$f":"+Adjustments!BA689","v":0},null,{"$f":"SUM($F$689:$H$689)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L689,$L$2:$N$7,2,FALSE)*I689","v":0},{"$f":"VLOOKUP($L689,$L$2:$N$7,3,FALSE)*I689","v":0},null,"G",{"$f":"IF(P689=\"G\",M689,IF(P689=\"PT\",0,ERR))","v":0},{"$f":"IF(P689=\"PT\",M689,IF(P689=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S689=\"G\",N689,IF(S689=\"PT\",0,ERR))","v":0},{"$f":"IF(S689=\"PT\",N689,IF(S689=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y689)","v":0},null,680]
[null,null,"Total",null,{"$f":"+G690-Adjustments!H691","v":0},{"$f":"SUM(F688:F689)","v":0},{"$f":"SUM(G688:G689)","v":0},{"$f":"SUM(H688:H689)","v":0},{"$f":"SUM(I688:I689)","v":0},null,null,null,{"$f":"SUM(M688:M689)","v":0},{"$f":"SUM(N688:N689)","v":0},null,null,{"$f":"SUM(Q688:Q689)","v":0},{"$f":"SUM(R688:R689)","v":0},null,{"$f":"SUM(T688:T689)","v":0},{"$f":"SUM(U688:U689)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y690)","v":0},null,681]
[null,null,null,null,{"$f":"+G691-Adjustments!H692","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,682]
[874,"Mains & Service Expenses",null,null,{"$f":"+G692-Adjustments!H693","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683]
[null,null,"Utah",null,{"$f":"+G693-Adjustments!H694","v":1658745.0633132197},{"$f":"EXPENSES!G188","v":20897089.149999999},{"$f":"+Adjustments!BA693","v":1658745.0633132197},null,{"$f":"SUM($F$693:$H$693)","v":22555834.213313218},null,null,"Utah",{"$f":"VLOOKUP($L693,$L$2:$N$7,2,FALSE)*I693","v":22555834.213313218},{"$f":"VLOOKUP($L693,$L$2:$N$7,3,FALSE)*I693","v":0},null,"G",{"$f":"IF(P693=\"G\",M693,IF(P693=\"PT\",0,ERR))","v":22555834.213313218},{"$f":"IF(P693=\"PT\",M693,IF(P693=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S693=\"G\",N693,IF(S693=\"PT\",0,ERR))","v":0},{"$f":"IF(S693=\"PT\",N693,IF(S693=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y693)","v":22555834.213313218},null,684]
[null,null,"Wyoming",null,{"$f":"+G694-Adjustments!H695","v":65672.483551365673},{"$f":"EXPENSES!G189","v":601558.46000000008},{"$f":"+Adjustments!BA694","v":65672.483551365673},null,{"$f":"SUM($F$694:$H$694)","v":667230.94355136575},null,null,"Wyoming",{"$f":"VLOOKUP($L694,$L$2:$N$7,2,FALSE)*I694","v":0},{"$f":"VLOOKUP($L694,$L$2:$N$7,3,FALSE)*I694","v":667230.94355136575},null,"G",{"$f":"IF(P694=\"G\",M694,IF(P694=\"PT\",0,ERR))","v":0},{"$f":"IF(P694=\"PT\",M694,IF(P694=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S694=\"G\",N694,IF(S694=\"PT\",0,ERR))","v":667230.94355136575},{"$f":"IF(S694=\"PT\",N694,IF(S694=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y694)","v":0},null,685]
[null,null,"Total",null,{"$f":"+G695-Adjustments!H696","v":1724417.5468645855},{"$f":"SUM(F693:F694)","v":21498647.609999999},{"$f":"SUM(G693:G694)","v":1724417.5468645855},{"$f":"SUM(H693:H694)","v":0},{"$f":"SUM(I693:I694)","v":23223065.156864583},null,null,null,{"$f":"SUM(M693:M694)","v":22555834.213313218},{"$f":"SUM(N693:N694)","v":667230.94355136575},null,null,{"$f":"SUM(Q693:Q694)","v":22555834.213313218},{"$f":"SUM(R693:R694)","v":0},null,{"$f":"SUM(T693:T694)","v":667230.94355136575},{"$f":"SUM(U693:U694)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y695)","v":22555834.213313218},null,686]
[null,null,null,null,{"$f":"+G696-Adjustments!H697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,687]
[875,"Measuring & Regulating Station Expenses",null,null,{"$f":"+G697-Adjustments!H698","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,688]
[null,null,"Utah",null,{"$f":"+G698-Adjustments!H699","v":261412.85929447738},{"$f":"EXPENSES!G193","v":3529685.8800000004},{"$f":"+Adjustments!BA698","v":261412.85929447738},null,{"$f":"SUM($F$698:$H$698)","v":3791098.7392944777},null,null,"Utah",{"$f":"VLOOKUP($L698,$L$2:$N$7,2,FALSE)*I698","v":3791098.7392944777},{"$f":"VLOOKUP($L698,$L$2:$N$7,3,FALSE)*I698","v":0},null,"G",{"$f":"IF(P698=\"G\",M698,IF(P698=\"PT\",0,ERR))","v":3791098.7392944777},{"$f":"IF(P698=\"PT\",M698,IF(P698=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S698=\"G\",N698,IF(S698=\"PT\",0,ERR))","v":0},{"$f":"IF(S698=\"PT\",N698,IF(S698=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y698)","v":3791098.7392944777},null,689]
[null,null,"Wyoming",null,{"$f":"+G699-Adjustments!H700","v":7749.7854343550571},{"$f":"EXPENSES!G194","v":104464.45999999998},{"$f":"+Adjustments!BA699","v":7749.7854343550571},null,{"$f":"SUM($F$699:$H$699)","v":112214.24543435503},null,null,"Wyoming",{"$f":"VLOOKUP($L699,$L$2:$N$7,2,FALSE)*I699","v":0},{"$f":"VLOOKUP($L699,$L$2:$N$7,3,FALSE)*I699","v":112214.24543435503},null,"G",{"$f":"IF(P699=\"G\",M699,IF(P699=\"PT\",0,ERR))","v":0},{"$f":"IF(P699=\"PT\",M699,IF(P699=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S699=\"G\",N699,IF(S699=\"PT\",0,ERR))","v":112214.24543435503},{"$f":"IF(S699=\"PT\",N699,IF(S699=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y699)","v":0},null,690]
[null,null,"Total",null,{"$f":"+G700-Adjustments!H701","v":269162.64472883241},{"$f":"SUM(F698:F699)","v":3634150.3400000003},{"$f":"SUM(G698:G699)","v":269162.64472883241},{"$f":"SUM(H698:H699)","v":0},{"$f":"SUM(I698:I699)","v":3903312.9847288327},null,null,null,{"$f":"SUM(M698:M699)","v":3791098.7392944777},{"$f":"SUM(N698:N699)","v":112214.24543435503},null,null,{"$f":"SUM(Q698:Q699)","v":3791098.7392944777},{"$f":"SUM(R698:R699)","v":0},null,{"$f":"SUM(T698:T699)","v":112214.24543435503},{"$f":"SUM(U698:U699)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y700)","v":3791098.7392944777},null,691]
[null,null,null,null,{"$f":"+G701-Adjustments!H702","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,692]
[878,"Meter & House Regulator Expenses",null,null,{"$f":"+G702-Adjustments!H703","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693]
[null,null,"Utah",null,{"$f":"+G703-Adjustments!H704","v":310820.73307402525},{"$f":"EXPENSES!G198","v":2858961.16},{"$f":"+Adjustments!BA703","v":310820.73307402525},null,{"$f":"SUM($F$703:$H$703)","v":3169781.8930740254},null,null,"Utah",{"$f":"VLOOKUP($L703,$L$2:$N$7,2,FALSE)*I703","v":3169781.8930740254},{"$f":"VLOOKUP($L703,$L$2:$N$7,3,FALSE)*I703","v":0},null,"G",{"$f":"IF(P703=\"G\",M703,IF(P703=\"PT\",0,ERR))","v":3169781.8930740254},{"$f":"IF(P703=\"PT\",M703,IF(P703=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S703=\"G\",N703,IF(S703=\"PT\",0,ERR))","v":0},{"$f":"IF(S703=\"PT\",N703,IF(S703=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y703)","v":3169781.8930740254},null,694]
[null,null,"Wyoming",null,{"$f":"+G704-Adjustments!H705","v":31424.909519586014},{"$f":"EXPENSES!G199","v":260745.40999999997},{"$f":"+Adjustments!BA704","v":31424.909519586014},null,{"$f":"SUM($F$704:$H$704)","v":292170.31951958599},null,null,"Wyoming",{"$f":"VLOOKUP($L704,$L$2:$N$7,2,FALSE)*I704","v":0},{"$f":"VLOOKUP($L704,$L$2:$N$7,3,FALSE)*I704","v":292170.31951958599},null,"G",{"$f":"IF(P704=\"G\",M704,IF(P704=\"PT\",0,ERR))","v":0},{"$f":"IF(P704=\"PT\",M704,IF(P704=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S704=\"G\",N704,IF(S704=\"PT\",0,ERR))","v":292170.31951958599},{"$f":"IF(S704=\"PT\",N704,IF(S704=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y704)","v":0},null,695]
[null,null,"Total",null,{"$f":"+G705-Adjustments!H706","v":342245.64259361126},{"$f":"SUM(F703:F704)","v":3119706.5700000003},{"$f":"SUM(G703:G704)","v":342245.64259361126},{"$f":"SUM(H703:H704)","v":0},{"$f":"SUM(I703:I704)","v":3461952.2125936113},null,null,null,{"$f":"SUM(M703:M704)","v":3169781.8930740254},{"$f":"SUM(N703:N704)","v":292170.31951958599},null,null,{"$f":"SUM(Q703:Q704)","v":3169781.8930740254},{"$f":"SUM(R703:R704)","v":0},null,{"$f":"SUM(T703:T704)","v":292170.31951958599},{"$f":"SUM(U703:U704)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y705)","v":3169781.8930740254},null,696]
[null,null,null,null,{"$f":"+G706-Adjustments!H707","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,697]
[879,"Customer Installations Expenses",null,null,{"$f":"+G707-Adjustments!H708","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,698]
[null,null,"Utah",null,{"$f":"+G708-Adjustments!H709","v":296619.71135888249},{"$f":"EXPENSES!G203","v":2457524.75},{"$f":"+Adjustments!BA708","v":296619.71135888249},null,{"$f":"SUM($F$708:$H$708)","v":2754144.4613588825},null,null,"Utah",{"$f":"VLOOKUP($L708,$L$2:$N$7,2,FALSE)*I708","v":2754144.4613588825},{"$f":"VLOOKUP($L708,$L$2:$N$7,3,FALSE)*I708","v":0},null,"G",{"$f":"IF(P708=\"G\",M708,IF(P708=\"PT\",0,ERR))","v":2754144.4613588825},{"$f":"IF(P708=\"PT\",M708,IF(P708=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S708=\"G\",N708,IF(S708=\"PT\",0,ERR))","v":0},{"$f":"IF(S708=\"PT\",N708,IF(S708=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y708)","v":2754144.4613588825},null,699]
[null,null,"Wyoming",null,{"$f":"+G709-Adjustments!H710","v":6666.2646514648804},{"$f":"EXPENSES!G204","v":44864.560000000005},{"$f":"+Adjustments!BA709","v":6666.2646514648804},null,{"$f":"SUM($F$709:$H$709)","v":51530.824651464885},null,null,"Wyoming",{"$f":"VLOOKUP($L709,$L$2:$N$7,2,FALSE)*I709","v":0},{"$f":"VLOOKUP($L709,$L$2:$N$7,3,FALSE)*I709","v":51530.824651464885},null,"G",{"$f":"IF(P709=\"G\",M709,IF(P709=\"PT\",0,ERR))","v":0},{"$f":"IF(P709=\"PT\",M709,IF(P709=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S709=\"G\",N709,IF(S709=\"PT\",0,ERR))","v":51530.824651464885},{"$f":"IF(S709=\"PT\",N709,IF(S709=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y709)","v":0},null,700]
[null,null,"Total",null,{"$f":"+G710-Adjustments!H711","v":303285.97601034737},{"$f":"SUM(F708:F709)","v":2502389.31},{"$f":"SUM(G708:G709)","v":303285.97601034737},{"$f":"SUM(H708:H709)","v":0},{"$f":"SUM(I708:I709)","v":2805675.2860103473},null,null,null,{"$f":"SUM(M708:M709)","v":2754144.4613588825},{"$f":"SUM(N708:N709)","v":51530.824651464885},null,null,{"$f":"SUM(Q708:Q709)","v":2754144.4613588825},{"$f":"SUM(R708:R709)","v":0},null,{"$f":"SUM(T708:T709)","v":51530.824651464885},{"$f":"SUM(U708:U709)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y710)","v":2754144.4613588825},null,701]
[null,null,null,null,{"$f":"+G711-Adjustments!H712","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702]
[880,"Other Expenses",null,null,{"$f":"+G712-Adjustments!H713","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,703]
[null,null,"Utah",null,{"$f":"+G713-Adjustments!H714","v":2052042.5250505023},{"$f":"EXPENSES!G208","v":24467811.359999996},{"$f":"+Adjustments!BA713","v":2052042.5250505023},null,{"$f":"SUM($F$713:$H$713)","v":26519853.885050498},null,null,"Utah",{"$f":"VLOOKUP($L713,$L$2:$N$7,2,FALSE)*I713","v":26519853.885050498},{"$f":"VLOOKUP($L713,$L$2:$N$7,3,FALSE)*I713","v":0},null,"G",{"$f":"IF(P713=\"G\",M713,IF(P713=\"PT\",0,ERR))","v":26519853.885050498},{"$f":"IF(P713=\"PT\",M713,IF(P713=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S713=\"G\",N713,IF(S713=\"PT\",0,ERR))","v":0},{"$f":"IF(S713=\"PT\",N713,IF(S713=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y713)","v":26519853.885050498},null,704]
[null,null,"Wyoming",null,{"$f":"+G714-Adjustments!H715","v":118082.25074308249},{"$f":"EXPENSES!G209","v":1358050.87},{"$f":"+Adjustments!BA714","v":118082.25074308249},null,{"$f":"SUM($F$714:$H$714)","v":1476133.1207430826},null,null,"Wyoming",{"$f":"VLOOKUP($L714,$L$2:$N$7,2,FALSE)*I714","v":0},{"$f":"VLOOKUP($L714,$L$2:$N$7,3,FALSE)*I714","v":1476133.1207430826},null,"G",{"$f":"IF(P714=\"G\",M714,IF(P714=\"PT\",0,ERR))","v":0},{"$f":"IF(P714=\"PT\",M714,IF(P714=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S714=\"G\",N714,IF(S714=\"PT\",0,ERR))","v":1476133.1207430826},{"$f":"IF(S714=\"PT\",N714,IF(S714=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y714)","v":0},null,705]
[null,null,"Total",null,{"$f":"+G715-Adjustments!H716","v":2170124.775793585},{"$f":"SUM(F713:F714)","v":25825862.229999997},{"$f":"SUM(G713:G714)","v":2170124.775793585},{"$f":"SUM(H713:H714)","v":0},{"$f":"SUM(I713:I714)","v":27995987.005793579},null,null,null,{"$f":"SUM(M713:M714)","v":26519853.885050498},{"$f":"SUM(N713:N714)","v":1476133.1207430826},null,null,{"$f":"SUM(Q713:Q714)","v":26519853.885050498},{"$f":"SUM(R713:R714)","v":0},null,{"$f":"SUM(T713:T714)","v":1476133.1207430826},{"$f":"SUM(U713:U714)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y715)","v":26519853.885050498},null,{"$f":"Y714+1","v":706}]
[null,null,null,null,{"$f":"+G716-Adjustments!H717","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,707]
[881,"Rents",null,null,{"$f":"+G717-Adjustments!H718","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,708]
[null,null,"Utah",null,{"$f":"+G718-Adjustments!H719","v":7755.4619708777172},{"$f":"EXPENSES!G213","v":182379.44000000003},{"$f":"+Adjustments!BA718","v":7755.4619708777172},null,{"$f":"SUM($F$718:$H$718)","v":190134.90197087775},null,null,"Utah",{"$f":"VLOOKUP($L718,$L$2:$N$7,2,FALSE)*I718","v":190134.90197087775},{"$f":"VLOOKUP($L718,$L$2:$N$7,3,FALSE)*I718","v":0},null,"G",{"$f":"IF(P718=\"G\",M718,IF(P718=\"PT\",0,ERR))","v":190134.90197087775},{"$f":"IF(P718=\"PT\",M718,IF(P718=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S718=\"G\",N718,IF(S718=\"PT\",0,ERR))","v":0},{"$f":"IF(S718=\"PT\",N718,IF(S718=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y718)","v":190134.90197087775},null,709]
[null,null,"Wyoming",null,{"$f":"+G719-Adjustments!H720","v":37.279378160048736},{"$f":"EXPENSES!G214","v":789.08},{"$f":"+Adjustments!BA719","v":37.279378160048736},null,{"$f":"SUM($F$719:$H$719)","v":826.35937816004878},null,null,"Wyoming",{"$f":"VLOOKUP($L719,$L$2:$N$7,2,FALSE)*I719","v":0},{"$f":"VLOOKUP($L719,$L$2:$N$7,3,FALSE)*I719","v":826.35937816004878},null,"G",{"$f":"IF(P719=\"G\",M719,IF(P719=\"PT\",0,ERR))","v":0},{"$f":"IF(P719=\"PT\",M719,IF(P719=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S719=\"G\",N719,IF(S719=\"PT\",0,ERR))","v":826.35937816004878},{"$f":"IF(S719=\"PT\",N719,IF(S719=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y719)","v":0},null,710]
[null,null,"Total",null,{"$f":"+G720-Adjustments!H721","v":7792.7413490377658},{"$f":"SUM(F718:F719)","v":183168.52000000002},{"$f":"SUM(G718:G719)","v":7792.7413490377658},{"$f":"SUM(H718:H719)","v":0},{"$f":"SUM(I718:I719)","v":190961.26134903778},null,null,null,{"$f":"SUM(M718:M719)","v":190134.90197087775},{"$f":"SUM(N718:N719)","v":826.35937816004878},null,null,{"$f":"SUM(Q718:Q719)","v":190134.90197087775},{"$f":"SUM(R718:R719)","v":0},null,{"$f":"SUM(T718:T719)","v":826.35937816004878},{"$f":"SUM(U718:U719)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y720)","v":190134.90197087775},null,711]
[null,null,null,null,{"$f":"+G721-Adjustments!H722","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,712]
[885,"Maintenance Supervision & Engineering",null,null,{"$f":"+G722-Adjustments!H723","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,713]
[null,null,"Utah",null,{"$f":"+G723-Adjustments!H724","v":0},{"$f":"EXPENSES!G218","v":0},{"$f":"+Adjustments!BA723","v":0},null,{"$f":"SUM($F$723:$H$723)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L723,$L$2:$N$7,2,FALSE)*I723","v":0},{"$f":"VLOOKUP($L723,$L$2:$N$7,3,FALSE)*I723","v":0},null,"G",{"$f":"IF(P723=\"G\",M723,IF(P723=\"PT\",0,ERR))","v":0},{"$f":"IF(P723=\"PT\",M723,IF(P723=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S723=\"G\",N723,IF(S723=\"PT\",0,ERR))","v":0},{"$f":"IF(S723=\"PT\",N723,IF(S723=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y723)","v":0},null,714]
[null,null,"Wyoming",null,{"$f":"+G724-Adjustments!H725","v":0},{"$f":"EXPENSES!G219","v":0},{"$f":"+Adjustments!BA724","v":0},null,{"$f":"SUM($F$724:$H$724)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L724,$L$2:$N$7,2,FALSE)*I724","v":0},{"$f":"VLOOKUP($L724,$L$2:$N$7,3,FALSE)*I724","v":0},null,"G",{"$f":"IF(P724=\"G\",M724,IF(P724=\"PT\",0,ERR))","v":0},{"$f":"IF(P724=\"PT\",M724,IF(P724=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S724=\"G\",N724,IF(S724=\"PT\",0,ERR))","v":0},{"$f":"IF(S724=\"PT\",N724,IF(S724=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y724)","v":0},null,715]
[null,null,"Total",null,{"$f":"+G725-Adjustments!H726","v":0},{"$f":"SUM(F723:F724)","v":0},{"$f":"SUM(G723:G724)","v":0},{"$f":"SUM(H723:H724)","v":0},{"$f":"SUM(I723:I724)","v":0},null,null,null,{"$f":"SUM(M723:M724)","v":0},{"$f":"SUM(N723:N724)","v":0},null,null,{"$f":"SUM(Q723:Q724)","v":0},{"$f":"SUM(R723:R724)","v":0},null,{"$f":"SUM(T723:T724)","v":0},{"$f":"SUM(U723:U724)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y725)","v":0},null,716]
[null,null,null,null,{"$f":"+G726-Adjustments!H727","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,717]
[886,"Maintenance of Structures & Improvements",null,null,{"$f":"+G727-Adjustments!H728","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718]
[null,null,"Utah",null,{"$f":"+G728-Adjustments!H729","v":0},{"$f":"EXPENSES!G223","v":0},{"$f":"+Adjustments!BA728","v":0},null,{"$f":"SUM($F$728:$H$728)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L728,$L$2:$N$7,2,FALSE)*I728","v":0},{"$f":"VLOOKUP($L728,$L$2:$N$7,3,FALSE)*I728","v":0},null,"G",{"$f":"IF(P728=\"G\",M728,IF(P728=\"PT\",0,ERR))","v":0},{"$f":"IF(P728=\"PT\",M728,IF(P728=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S728=\"G\",N728,IF(S728=\"PT\",0,ERR))","v":0},{"$f":"IF(S728=\"PT\",N728,IF(S728=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y728)","v":0},null,719]
[null,null,"Wyoming",null,{"$f":"+G729-Adjustments!H730","v":0},{"$f":"EXPENSES!G224","v":0},{"$f":"+Adjustments!BA729","v":0},null,{"$f":"SUM($F$729:$H$729)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L729,$L$2:$N$7,2,FALSE)*I729","v":0},{"$f":"VLOOKUP($L729,$L$2:$N$7,3,FALSE)*I729","v":0},null,"G",{"$f":"IF(P729=\"G\",M729,IF(P729=\"PT\",0,ERR))","v":0},{"$f":"IF(P729=\"PT\",M729,IF(P729=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S729=\"G\",N729,IF(S729=\"PT\",0,ERR))","v":0},{"$f":"IF(S729=\"PT\",N729,IF(S729=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y729)","v":0},null,720]
[null,null,"Total",null,{"$f":"+G730-Adjustments!H731","v":0},{"$f":"SUM(F728:F729)","v":0},{"$f":"SUM(G728:G729)","v":0},{"$f":"SUM(H728:H729)","v":0},{"$f":"SUM(I728:I729)","v":0},null,null,null,{"$f":"SUM(M728:M729)","v":0},{"$f":"SUM(N728:N729)","v":0},null,null,{"$f":"SUM(Q728:Q729)","v":0},{"$f":"SUM(R728:R729)","v":0},null,{"$f":"SUM(T728:T729)","v":0},{"$f":"SUM(U728:U729)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y730)","v":0},null,721]
[null,null,null,null,{"$f":"+G731-Adjustments!H732","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,722]
[887,"Maintenance of Mains",null,null,{"$f":"+G732-Adjustments!H733","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723]
[null,null,"Utah",null,{"$f":"+G733-Adjustments!H734","v":641480.00440817513},{"$f":"EXPENSES!G228","v":13968828.280000001},{"$f":"+Adjustments!BA733","v":641480.00440817513},null,{"$f":"SUM($F$733:$H$733)","v":14610308.284408176},null,null,"Utah",{"$f":"VLOOKUP($L733,$L$2:$N$7,2,FALSE)*I733","v":14610308.284408176},{"$f":"VLOOKUP($L733,$L$2:$N$7,3,FALSE)*I733","v":0},null,"G",{"$f":"IF(P733=\"G\",M733,IF(P733=\"PT\",0,ERR))","v":14610308.284408176},{"$f":"IF(P733=\"PT\",M733,IF(P733=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S733=\"G\",N733,IF(S733=\"PT\",0,ERR))","v":0},{"$f":"IF(S733=\"PT\",N733,IF(S733=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y733)","v":14610308.284408176},null,724]
[null,null,"Wyoming",null,{"$f":"+G734-Adjustments!H735","v":74.04381464848484},{"$f":"EXPENSES!G229","v":22467.22},{"$f":"+Adjustments!BA734","v":74.04381464848484},null,{"$f":"SUM($F$734:$H$734)","v":22541.263814648486},null,null,"Wyoming",{"$f":"VLOOKUP($L734,$L$2:$N$7,2,FALSE)*I734","v":0},{"$f":"VLOOKUP($L734,$L$2:$N$7,3,FALSE)*I734","v":22541.263814648486},null,"G",{"$f":"IF(P734=\"G\",M734,IF(P734=\"PT\",0,ERR))","v":0},{"$f":"IF(P734=\"PT\",M734,IF(P734=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S734=\"G\",N734,IF(S734=\"PT\",0,ERR))","v":22541.263814648486},{"$f":"IF(S734=\"PT\",N734,IF(S734=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y734)","v":0},null,725]
[null,null,"Total",null,{"$f":"+G735-Adjustments!H736","v":641554.04822282365},{"$f":"SUM(F733:F734)","v":13991295.500000002},{"$f":"SUM(G733:G734)","v":641554.04822282365},{"$f":"SUM(H733:H734)","v":0},{"$f":"SUM(I733:I734)","v":14632849.548222825},null,null,null,{"$f":"SUM(M733:M734)","v":14610308.284408176},{"$f":"SUM(N733:N734)","v":22541.263814648486},null,null,{"$f":"SUM(Q733:Q734)","v":14610308.284408176},{"$f":"SUM(R733:R734)","v":0},null,{"$f":"SUM(T733:T734)","v":22541.263814648486},{"$f":"SUM(U733:U734)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y735)","v":14610308.284408176},null,726]
[null,null,null,null,{"$f":"+G736-Adjustments!H737","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727]
[888,"Maint of Compressor Station Equipment",null,null,{"$f":"+G737-Adjustments!H738","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728]
[null,null,"Utah",null,{"$f":"+G738-Adjustments!H739","v":18933.155619839905},{"$f":"EXPENSES!G233","v":586965.39000000013},{"$f":"+Adjustments!BA738","v":18933.155619839905},null,{"$f":"SUM($F$738:$H$738)","v":605898.54561984004},null,null,"Utah",{"$f":"VLOOKUP($L738,$L$2:$N$7,2,FALSE)*I738","v":605898.54561984004},{"$f":"VLOOKUP($L738,$L$2:$N$7,3,FALSE)*I738","v":0},null,"G",{"$f":"IF(P738=\"G\",M738,IF(P738=\"PT\",0,ERR))","v":605898.54561984004},{"$f":"IF(P738=\"PT\",M738,IF(P738=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S738=\"G\",N738,IF(S738=\"PT\",0,ERR))","v":0},{"$f":"IF(S738=\"PT\",N738,IF(S738=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y738)","v":605898.54561984004},null,729]
[null,null,"Wyoming",null,{"$f":"+G739-Adjustments!H740","v":-3973.0402252799831},{"$f":"EXPENSES!G234","v":-123172.13},{"$f":"+Adjustments!BA739","v":-3973.0402252799831},null,{"$f":"SUM($F$739:$H$739)","v":-127145.17022527999},null,null,"Wyoming",{"$f":"VLOOKUP($L739,$L$2:$N$7,2,FALSE)*I739","v":0},{"$f":"VLOOKUP($L739,$L$2:$N$7,3,FALSE)*I739","v":-127145.17022527999},null,"G",{"$f":"IF(P739=\"G\",M739,IF(P739=\"PT\",0,ERR))","v":0},{"$f":"IF(P739=\"PT\",M739,IF(P739=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S739=\"G\",N739,IF(S739=\"PT\",0,ERR))","v":-127145.17022527999},{"$f":"IF(S739=\"PT\",N739,IF(S739=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y739)","v":0},null,730]
[null,null,"Total",null,{"$f":"+G740-Adjustments!H741","v":14960.115394559922},{"$f":"SUM(F738:F739)","v":463793.26000000013},{"$f":"SUM(G738:G739)","v":14960.115394559922},{"$f":"SUM(H738:H739)","v":0},{"$f":"SUM(I738:I739)","v":478753.37539456005},null,null,null,{"$f":"SUM(M738:M739)","v":605898.54561984004},{"$f":"SUM(N738:N739)","v":-127145.17022527999},null,null,{"$f":"SUM(Q738:Q739)","v":605898.54561984004},{"$f":"SUM(R738:R739)","v":0},null,{"$f":"SUM(T738:T739)","v":-127145.17022527999},{"$f":"SUM(U738:U739)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y740)","v":605898.54561984004},null,731]
[null,null,null,null,{"$f":"+G741-Adjustments!H742","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,732]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"+G742-Adjustments!H743","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,733]
[null,null,"Utah",null,{"$f":"+G743-Adjustments!H744","v":57534.704960405827},{"$f":"EXPENSES!G238","v":528096.98},{"$f":"+Adjustments!BA743","v":57534.704960405827},null,{"$f":"SUM($F$743:$H$743)","v":585631.68496040581},null,null,"Utah",{"$f":"VLOOKUP($L743,$L$2:$N$7,2,FALSE)*I743","v":585631.68496040581},{"$f":"VLOOKUP($L743,$L$2:$N$7,3,FALSE)*I743","v":0},null,"G",{"$f":"IF(P743=\"G\",M743,IF(P743=\"PT\",0,ERR))","v":585631.68496040581},{"$f":"IF(P743=\"PT\",M743,IF(P743=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S743=\"G\",N743,IF(S743=\"PT\",0,ERR))","v":0},{"$f":"IF(S743=\"PT\",N743,IF(S743=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y743)","v":585631.68496040581},null,734]
[null,null,"Wyoming",null,{"$f":"+G744-Adjustments!H745","v":1664.9071759508843},{"$f":"EXPENSES!G239","v":15072.620000000003},{"$f":"+Adjustments!BA744","v":1664.9071759508843},null,{"$f":"SUM($F$744:$H$744)","v":16737.527175950887},null,null,"Wyoming",{"$f":"VLOOKUP($L744,$L$2:$N$7,2,FALSE)*I744","v":0},{"$f":"VLOOKUP($L744,$L$2:$N$7,3,FALSE)*I744","v":16737.527175950887},null,"G",{"$f":"IF(P744=\"G\",M744,IF(P744=\"PT\",0,ERR))","v":0},{"$f":"IF(P744=\"PT\",M744,IF(P744=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S744=\"G\",N744,IF(S744=\"PT\",0,ERR))","v":16737.527175950887},{"$f":"IF(S744=\"PT\",N744,IF(S744=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y744)","v":0},null,735]
[null,null,"Total",null,{"$f":"+G745-Adjustments!H746","v":59199.612136356707},{"$f":"SUM(F743:F744)","v":543169.6},{"$f":"SUM(G743:G744)","v":59199.612136356707},{"$f":"SUM(H743:H744)","v":0},{"$f":"SUM(I743:I744)","v":602369.21213635674},null,null,null,{"$f":"SUM(M743:M744)","v":585631.68496040581},{"$f":"SUM(N743:N744)","v":16737.527175950887},null,null,{"$f":"SUM(Q743:Q744)","v":585631.68496040581},{"$f":"SUM(R743:R744)","v":0},null,{"$f":"SUM(T743:T744)","v":16737.527175950887},{"$f":"SUM(U743:U744)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y745)","v":585631.68496040581},null,736]
[null,null,null,null,{"$f":"+G746-Adjustments!H747","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,737]
[892,"Maintenance of Services",null,null,{"$f":"+G747-Adjustments!H748","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738]
[null,null,"Utah",null,{"$f":"+G748-Adjustments!H749","v":131337.7234076208},{"$f":"EXPENSES!G243","v":1228054.83},{"$f":"+Adjustments!BA748","v":131337.7234076208},null,{"$f":"SUM($F$748:$H$748)","v":1359392.5534076209},null,null,"Utah",{"$f":"VLOOKUP($L748,$L$2:$N$7,2,FALSE)*I748","v":1359392.5534076209},{"$f":"VLOOKUP($L748,$L$2:$N$7,3,FALSE)*I748","v":0},null,"G",{"$f":"IF(P748=\"G\",M748,IF(P748=\"PT\",0,ERR))","v":1359392.5534076209},{"$f":"IF(P748=\"PT\",M748,IF(P748=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S748=\"G\",N748,IF(S748=\"PT\",0,ERR))","v":0},{"$f":"IF(S748=\"PT\",N748,IF(S748=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y748)","v":1359392.5534076209},null,739]
[null,null,"Wyoming",null,{"$f":"+G749-Adjustments!H750","v":6767.8308293468581},{"$f":"EXPENSES!G244","v":54201.560000000005},{"$f":"+Adjustments!BA749","v":6767.8308293468581},null,{"$f":"SUM($F$749:$H$749)","v":60969.390829346863},null,null,"Wyoming",{"$f":"VLOOKUP($L749,$L$2:$N$7,2,FALSE)*I749","v":0},{"$f":"VLOOKUP($L749,$L$2:$N$7,3,FALSE)*I749","v":60969.390829346863},null,"G",{"$f":"IF(P749=\"G\",M749,IF(P749=\"PT\",0,ERR))","v":0},{"$f":"IF(P749=\"PT\",M749,IF(P749=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S749=\"G\",N749,IF(S749=\"PT\",0,ERR))","v":60969.390829346863},{"$f":"IF(S749=\"PT\",N749,IF(S749=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y749)","v":0},null,740]
[null,null,"Total",null,{"$f":"+G750-Adjustments!H751","v":138105.55423696764},{"$f":"SUM(F748:F749)","v":1282256.3900000001},{"$f":"SUM(G748:G749)","v":138105.55423696764},{"$f":"SUM(H748:H749)","v":0},{"$f":"SUM(I748:I749)","v":1420361.9442369677},null,null,null,{"$f":"SUM(M748:M749)","v":1359392.5534076209},{"$f":"SUM(N748:N749)","v":60969.390829346863},null,null,{"$f":"SUM(Q748:Q749)","v":1359392.5534076209},{"$f":"SUM(R748:R749)","v":0},null,{"$f":"SUM(T748:T749)","v":60969.390829346863},{"$f":"SUM(U748:U749)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y750)","v":1359392.5534076209},null,741]
[null,null,null,null,{"$f":"+G751-Adjustments!H752","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,742]
[893,"Maintenance of Meters & House Regulators",null,null,{"$f":"+G752-Adjustments!H753","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743]
[null,null,"Utah",null,{"$f":"+G753-Adjustments!H754","v":97297.872898580041},{"$f":"EXPENSES!G248","v":1050911.28},{"$f":"+Adjustments!BA753","v":97297.872898580041},null,{"$f":"SUM($F$753:$H$753)","v":1148209.1528985801},null,null,"Utah",{"$f":"VLOOKUP($L753,$L$2:$N$7,2,FALSE)*I753","v":1148209.1528985801},{"$f":"VLOOKUP($L753,$L$2:$N$7,3,FALSE)*I753","v":0},null,"G",{"$f":"IF(P753=\"G\",M753,IF(P753=\"PT\",0,ERR))","v":1148209.1528985801},{"$f":"IF(P753=\"PT\",M753,IF(P753=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S753=\"G\",N753,IF(S753=\"PT\",0,ERR))","v":0},{"$f":"IF(S753=\"PT\",N753,IF(S753=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y753)","v":1148209.1528985801},null,744]
[null,null,"Wyoming",null,{"$f":"+G754-Adjustments!H755","v":11130.992560464903},{"$f":"EXPENSES!G249","v":106755.07},{"$f":"+Adjustments!BA754","v":11130.992560464903},null,{"$f":"SUM($F$754:$H$754)","v":117886.06256046491},null,null,"Wyoming",{"$f":"VLOOKUP($L754,$L$2:$N$7,2,FALSE)*I754","v":0},{"$f":"VLOOKUP($L754,$L$2:$N$7,3,FALSE)*I754","v":117886.06256046491},null,"G",{"$f":"IF(P754=\"G\",M754,IF(P754=\"PT\",0,ERR))","v":0},{"$f":"IF(P754=\"PT\",M754,IF(P754=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S754=\"G\",N754,IF(S754=\"PT\",0,ERR))","v":117886.06256046491},{"$f":"IF(S754=\"PT\",N754,IF(S754=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y754)","v":0},null,745]
[null,null,"Total",null,{"$f":"+G755-Adjustments!H756","v":108428.86545904494},{"$f":"SUM(F753:F754)","v":1157666.3500000001},{"$f":"SUM(G753:G754)","v":108428.86545904494},{"$f":"SUM(H753:H754)","v":0},{"$f":"SUM(I753:I754)","v":1266095.215459045},null,null,null,{"$f":"SUM(M753:M754)","v":1148209.1528985801},{"$f":"SUM(N753:N754)","v":117886.06256046491},null,null,{"$f":"SUM(Q753:Q754)","v":1148209.1528985801},{"$f":"SUM(R753:R754)","v":0},null,{"$f":"SUM(T753:T754)","v":117886.06256046491},{"$f":"SUM(U753:U754)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y755)","v":1148209.1528985801},null,746]
[null,null,null,null,{"$f":"+G756-Adjustments!H757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747]
[8941,"Maintenance of Communication Equipment",null,null,{"$f":"+G757-Adjustments!H758","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748]
[null,null,"Utah",null,{"$f":"+G758-Adjustments!H759","v":0},{"$f":"EXPENSES!G253","v":0},{"$f":"+Adjustments!BA758","v":0},null,{"$f":"SUM($F$758:$H$758)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L758,$L$2:$N$7,2,FALSE)*I758","v":0},{"$f":"VLOOKUP($L758,$L$2:$N$7,3,FALSE)*I758","v":0},null,"G",{"$f":"IF(P758=\"G\",M758,IF(P758=\"PT\",0,ERR))","v":0},{"$f":"IF(P758=\"PT\",M758,IF(P758=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S758=\"G\",N758,IF(S758=\"PT\",0,ERR))","v":0},{"$f":"IF(S758=\"PT\",N758,IF(S758=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y758)","v":0},null,749]
[null,null,"Wyoming",null,{"$f":"+G759-Adjustments!H760","v":0},{"$f":"EXPENSES!G254","v":0},{"$f":"+Adjustments!BA759","v":0},null,{"$f":"SUM($F$759:$H$759)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L759,$L$2:$N$7,2,FALSE)*I759","v":0},{"$f":"VLOOKUP($L759,$L$2:$N$7,3,FALSE)*I759","v":0},null,"G",{"$f":"IF(P759=\"G\",M759,IF(P759=\"PT\",0,ERR))","v":0},{"$f":"IF(P759=\"PT\",M759,IF(P759=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S759=\"G\",N759,IF(S759=\"PT\",0,ERR))","v":0},{"$f":"IF(S759=\"PT\",N759,IF(S759=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y759)","v":0},null,750]
[null,null,"Total",null,{"$f":"+G760-Adjustments!H761","v":0},{"$f":"SUM(F758:F759)","v":0},{"$f":"SUM(G758:G759)","v":0},{"$f":"SUM(H758:H759)","v":0},{"$f":"SUM(I758:I759)","v":0},null,null,null,{"$f":"SUM(M758:M759)","v":0},{"$f":"SUM(N758:N759)","v":0},null,null,{"$f":"SUM(Q758:Q759)","v":0},{"$f":"SUM(R758:R759)","v":0},null,{"$f":"SUM(T758:T759)","v":0},{"$f":"SUM(U758:U759)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y760)","v":0},null,751]
[null,null,null,null,{"$f":"+G761-Adjustments!H762","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,752]
[8942,"Maintenance of Other Equipment",null,null,{"$f":"+G762-Adjustments!H763","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753]
[null,null,"Utah",null,{"$f":"+G763-Adjustments!H764","v":0},{"$f":"EXPENSES!G258","v":0},{"$f":"+Adjustments!BA763","v":0},null,{"$f":"SUM($F$763:$H$763)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L763,$L$2:$N$7,2,FALSE)*I763","v":0},{"$f":"VLOOKUP($L763,$L$2:$N$7,3,FALSE)*I763","v":0},null,"G",{"$f":"IF(P763=\"G\",M763,IF(P763=\"PT\",0,ERR))","v":0},{"$f":"IF(P763=\"PT\",M763,IF(P763=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S763=\"G\",N763,IF(S763=\"PT\",0,ERR))","v":0},{"$f":"IF(S763=\"PT\",N763,IF(S763=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y763)","v":0},null,754]
[null,null,"Wyoming",null,{"$f":"+G764-Adjustments!H765","v":0},{"$f":"EXPENSES!G259","v":0},{"$f":"+Adjustments!BA764","v":0},null,{"$f":"SUM($F$764:$H$764)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L764,$L$2:$N$7,2,FALSE)*I764","v":0},{"$f":"VLOOKUP($L764,$L$2:$N$7,3,FALSE)*I764","v":0},null,"G",{"$f":"IF(P764=\"G\",M764,IF(P764=\"PT\",0,ERR))","v":0},{"$f":"IF(P764=\"PT\",M764,IF(P764=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S764=\"G\",N764,IF(S764=\"PT\",0,ERR))","v":0},{"$f":"IF(S764=\"PT\",N764,IF(S764=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y764)","v":0},null,755]
[null,null,"Total",null,{"$f":"+G765-Adjustments!H766","v":0},{"$f":"SUM(F763:F764)","v":0},{"$f":"SUM(G763:G764)","v":0},{"$f":"SUM(H763:H764)","v":0},{"$f":"SUM(I763:I764)","v":0},null,null,null,{"$f":"SUM(M763:M764)","v":0},{"$f":"SUM(N763:N764)","v":0},null,null,{"$f":"SUM(Q763:Q764)","v":0},{"$f":"SUM(R763:R764)","v":0},null,{"$f":"SUM(T763:T764)","v":0},{"$f":"SUM(U763:U764)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y765)","v":0},null,756]
[null,null,null,null,{"$f":"+G766-Adjustments!H767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,757]
["System Total Distribution O&M Expenses",null,null,null,{"$f":"+G767-Adjustments!H768","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"+G768-Adjustments!H769","v":6245336.8997571804},{"$f":"F673+F678+F683+F688+F693+F698+F703+F708+F713+F718+F723+F728+F733+F738+F743+F748+F753+F758+F763","v":77878801.060000002},{"$f":"G673+G678+G683+G688+G693+G698+G703+G708+G713+G718+G723+G728+G733+G738+G743+G748+G753+G758+G763","v":6245336.8997571804},0,84124137.959757194,null,null,null,{"$f":"M673+M678+M683+M688+M693+M698+M703+M708+M713+M718+M723+M728+M733+M738+M743+M748+M753+M758+M763","v":84124137.959757194},{"$f":"N673+N678+N683+N688+N693+N698+N703+N708+N713+N718+N723+N728+N733+N738+N743+N748+N753+N758+N763","v":0},null,null,{"$f":"Q673+Q678+Q683+Q688+Q693+Q698+Q703+Q708+Q713+Q718+Q723+Q728+Q733+Q738+Q743+Q748+Q753+Q758+Q763","v":84124137.959757194},{"$f":"R673+R678+R683+R688+R693+R698+R703+R708+R713+R718+R723+R728+R733+R738+R743+R748+R753+R758+R763","v":0},null,{"$f":"T673+T678+T683+T688+T693+T698+T703+T708+T713+T718+T723+T728+T733+T738+T743+T748+T753+T758+T763","v":0},{"$f":"U673+U678+U683+U688+U693+U698+U703+U708+U713+U718+U723+U728+U733+U738+U743+U748+U753+U758+U763","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y768)","v":84124137.959757194},null,759]
[null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"+G769-Adjustments!H770","v":317857.8866692509},{"$f":"F674+F679+F684+F689+F694+F699+F704+F709+F714+F719+F724+F729+F734+F739+F744+F749+F754+F759+F764","v":3255286.6500000008},317857.8866692509,0,3573144.536669251,null,null,null,{"$f":"M674+M679+M684+M689+M694+M699+M704+M709+M714+M719+M724+M729+M734+M739+M744+M749+M754+M759+M764","v":0},{"$f":"N674+N679+N684+N689+N694+N699+N704+N709+N714+N719+N724+N729+N734+N739+N744+N749+N754+N759+N764","v":3573144.536669251},null,null,{"$f":"Q674+Q679+Q684+Q689+Q694+Q699+Q704+Q709+Q714+Q719+Q724+Q729+Q734+Q739+Q744+Q749+Q754+Q759+Q764","v":0},{"$f":"R674+R679+R684+R689+R694+R699+R704+R709+R714+R719+R724+R729+R734+R739+R744+R749+R754+R759+R764","v":0},null,{"$f":"T674+T679+T684+T689+T694+T699+T704+T709+T714+T719+T724+T729+T734+T739+T744+T749+T754+T759+T764","v":3573144.536669251},{"$f":"U674+U679+U684+U689+U694+U699+U704+U709+U714+U719+U724+U729+U734+U739+U744+U749+U754+U759+U764","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y769)","v":0},null,760]
[null,null,null,null,{"$f":"+G770-Adjustments!H771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y770)","v":0},null,761]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"+G771-Adjustments!H772","v":6563194.7864264315},{"$f":"F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745+F750+F755+F760+F765","v":81134087.709999993},{"$f":"G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745+G750+G755+G760+G765","v":6563194.7864264315},{"$f":"H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745+H750+H755+H760+H765","v":0},{"$f":"I675+I680+I685+I690+I695+I700+I705+I710+I715+I720+I725+I730+I735+I740+I745+I750+I755+I760+I765","v":87697282.496426418},null,null,null,{"$f":"M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745+M750+M755+M760+M765","v":84124137.959757194},{"$f":"N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745+N750+N755+N760+N765","v":3573144.536669251},null,null,{"$f":"Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745+Q750+Q755+Q760+Q765","v":84124137.959757194},{"$f":"R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745+R750+R755+R760+R765","v":0},null,{"$f":"T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745+T750+T755+T760+T765","v":3573144.536669251},{"$f":"U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745+U750+U755+U760+U765","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y771)","v":84124137.959757194},null,762]
[null,null,null,null,{"$f":"+G772-Adjustments!H773","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763]
["Customer Accounts Expense",null,null,null,{"$f":"+G773-Adjustments!H774","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,764]
[null,null,null,null,{"$f":"+G774-Adjustments!H775","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,765]
[901,"Supervision",null,null,{"$f":"+G775-Adjustments!H776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,766]
[null,null,"Utah",null,{"$f":"+G776-Adjustments!H777","v":101637.19126671902},{"$f":"EXPENSES!G271","v":795574.06999999983},{"$f":"+Adjustments!BA776","v":101637.19126671902},null,{"$f":"SUM($F$776:$H$776)","v":897211.26126671885},null,null,"Utah",{"$f":"VLOOKUP($L776,$L$2:$N$7,2,FALSE)*I776","v":897211.26126671885},{"$f":"VLOOKUP($L776,$L$2:$N$7,3,FALSE)*I776","v":0},null,"G",{"$f":"IF(P776=\"G\",M776,IF(P776=\"PT\",0,ERR))","v":897211.26126671885},{"$f":"IF(P776=\"PT\",M776,IF(P776=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S776=\"G\",N776,IF(S776=\"PT\",0,ERR))","v":0},{"$f":"IF(S776=\"PT\",N776,IF(S776=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y776)","v":897211.26126671885},null,767]
[null,null,"Wyoming",null,{"$f":"+G777-Adjustments!H778","v":2846.9162889682084},{"$f":"EXPENSES!G272","v":22284.469999999998},{"$f":"+Adjustments!BA777","v":2846.9162889682084},null,{"$f":"SUM($F$777:$H$777)","v":25131.386288968206},null,null,"Wyoming",{"$f":"VLOOKUP($L777,$L$2:$N$7,2,FALSE)*I777","v":0},{"$f":"VLOOKUP($L777,$L$2:$N$7,3,FALSE)*I777","v":25131.386288968206},null,"G",{"$f":"IF(P777=\"G\",M777,IF(P777=\"PT\",0,ERR))","v":0},{"$f":"IF(P777=\"PT\",M777,IF(P777=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S777=\"G\",N777,IF(S777=\"PT\",0,ERR))","v":25131.386288968206},{"$f":"IF(S777=\"PT\",N777,IF(S777=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y777)","v":0},null,768]
[null,null,"Total",null,{"$f":"+G778-Adjustments!H779","v":104484.10755568722},{"$f":"SUM(F776:F777)","v":817858.5399999998},{"$f":"SUM(G776:G777)","v":104484.10755568722},{"$f":"SUM(H776:H777)","v":0},{"$f":"SUM(I776:I777)","v":922342.647555687},null,null,null,{"$f":"SUM(M776:M777)","v":897211.26126671885},{"$f":"SUM(N776:N777)","v":25131.386288968206},null,null,{"$f":"SUM(Q776:Q777)","v":897211.26126671885},{"$f":"SUM(R776:R777)","v":0},null,{"$f":"SUM(T776:T777)","v":25131.386288968206},{"$f":"SUM(U776:U777)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y778)","v":897211.26126671885},null,769]
[null,null,null,null,{"$f":"+G779-Adjustments!H780","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y778+1","v":770}]
[902,"Meter Reading Expense",null,null,{"$f":"+G780-Adjustments!H781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,771]
[null,null,"Utah",null,{"$f":"+G781-Adjustments!H782","v":157444.30208805832},{"$f":"EXPENSES!G276","v":1485928.5699999998},{"$f":"+Adjustments!BA781","v":157444.30208805832},null,{"$f":"SUM($F$781:$H$781)","v":1643372.8720880582},null,null,"Utah",{"$f":"VLOOKUP($L781,$L$2:$N$7,2,FALSE)*I781","v":1643372.8720880582},{"$f":"VLOOKUP($L781,$L$2:$N$7,3,FALSE)*I781","v":0},null,"G",{"$f":"IF(P781=\"G\",M781,IF(P781=\"PT\",0,ERR))","v":1643372.8720880582},{"$f":"IF(P781=\"PT\",M781,IF(P781=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S781=\"G\",N781,IF(S781=\"PT\",0,ERR))","v":0},{"$f":"IF(S781=\"PT\",N781,IF(S781=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y781)","v":1643372.8720880582},null,772]
[null,null,"Wyoming",null,{"$f":"+G782-Adjustments!H783","v":4870.389063394221},{"$f":"EXPENSES!G277","v":45962.73},{"$f":"+Adjustments!BA782","v":4870.389063394221},null,{"$f":"SUM($F$782:$H$782)","v":50833.119063394224},null,null,"Wyoming",{"$f":"VLOOKUP($L782,$L$2:$N$7,2,FALSE)*I782","v":0},{"$f":"VLOOKUP($L782,$L$2:$N$7,3,FALSE)*I782","v":50833.119063394224},null,"G",{"$f":"IF(P782=\"G\",M782,IF(P782=\"PT\",0,ERR))","v":0},{"$f":"IF(P782=\"PT\",M782,IF(P782=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S782=\"G\",N782,IF(S782=\"PT\",0,ERR))","v":50833.119063394224},{"$f":"IF(S782=\"PT\",N782,IF(S782=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y782)","v":0},null,773]
[null,null,"Total",null,{"$f":"+G783-Adjustments!H784","v":162314.69115145254},{"$f":"SUM(F781:F782)","v":1531891.2999999998},{"$f":"SUM(G781:G782)","v":162314.69115145254},{"$f":"SUM(H781:H782)","v":0},{"$f":"SUM(I781:I782)","v":1694205.9911514523},null,null,null,{"$f":"SUM(M781:M782)","v":1643372.8720880582},{"$f":"SUM(N781:N782)","v":50833.119063394224},null,null,{"$f":"SUM(Q781:Q782)","v":1643372.8720880582},{"$f":"SUM(R781:R782)","v":0},null,{"$f":"SUM(T781:T782)","v":50833.119063394224},{"$f":"SUM(U781:U782)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y783)","v":1643372.8720880582},null,774]
[null,null,null,null,{"$f":"+G784-Adjustments!H785","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,775]
[9031,"Customer Records Expense",null,null,{"$f":"+G785-Adjustments!H786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,776]
[null,null,"Utah",null,{"$f":"+G786-Adjustments!H787","v":1441011.1346508916},{"$f":"EXPENSES!G281","v":14596609.16},{"$f":"+Adjustments!BA786","v":1441011.1346508916},null,{"$f":"SUM($F$786:$H$786)","v":16037620.294650892},null,null,"Utah",{"$f":"VLOOKUP($L786,$L$2:$N$7,2,FALSE)*I786","v":16037620.294650892},{"$f":"VLOOKUP($L786,$L$2:$N$7,3,FALSE)*I786","v":0},null,"G",{"$f":"IF(P786=\"G\",M786,IF(P786=\"PT\",0,ERR))","v":16037620.294650892},{"$f":"IF(P786=\"PT\",M786,IF(P786=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S786=\"G\",N786,IF(S786=\"PT\",0,ERR))","v":0},{"$f":"IF(S786=\"PT\",N786,IF(S786=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y786)","v":16037620.294650892},null,777]
[null,null,"Wyoming",null,{"$f":"+G787-Adjustments!H788","v":40645.788563618204},{"$f":"EXPENSES!G282","v":411711.02},{"$f":"+Adjustments!BA787","v":40645.788563618204},null,{"$f":"SUM($F$787:$H$787)","v":452356.80856361822},null,null,"Wyoming",{"$f":"VLOOKUP($L787,$L$2:$N$7,2,FALSE)*I787","v":0},{"$f":"VLOOKUP($L787,$L$2:$N$7,3,FALSE)*I787","v":452356.80856361822},null,"G",{"$f":"IF(P787=\"G\",M787,IF(P787=\"PT\",0,ERR))","v":0},{"$f":"IF(P787=\"PT\",M787,IF(P787=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S787=\"G\",N787,IF(S787=\"PT\",0,ERR))","v":452356.80856361822},{"$f":"IF(S787=\"PT\",N787,IF(S787=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y787)","v":0},null,778]
[null,null,"Total",null,{"$f":"+G788-Adjustments!H789","v":1481656.9232145099},{"$f":"SUM(F786:F787)","v":15008320.18},{"$f":"SUM(G786:G787)","v":1481656.9232145099},{"$f":"SUM(H786:H787)","v":0},{"$f":"SUM(I786:I787)","v":16489977.10321451},null,null,null,{"$f":"SUM(M786:M787)","v":16037620.294650892},{"$f":"SUM(N786:N787)","v":452356.80856361822},null,null,{"$f":"SUM(Q786:Q787)","v":16037620.294650892},{"$f":"SUM(R786:R787)","v":0},null,{"$f":"SUM(T786:T787)","v":452356.80856361822},{"$f":"SUM(U786:U787)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y788)","v":16037620.294650892},null,779]
[null,null,null,null,{"$f":"+G789-Adjustments!H790","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,780]
[9032,"Collection Expense",null,null,{"$f":"+G790-Adjustments!H791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,781]
[null,null,"Utah",null,{"$f":"+G791-Adjustments!H792","v":63840.948524536216},{"$f":"EXPENSES!G286","v":955925.54},{"$f":"+Adjustments!BA791","v":63840.948524536216},null,{"$f":"SUM($F$791:$H$791)","v":1019766.4885245363},null,null,"Utah",{"$f":"VLOOKUP($L791,$L$2:$N$7,2,FALSE)*I791","v":1019766.4885245363},{"$f":"VLOOKUP($L791,$L$2:$N$7,3,FALSE)*I791","v":0},null,"G",{"$f":"IF(P791=\"G\",M791,IF(P791=\"PT\",0,ERR))","v":1019766.4885245363},{"$f":"IF(P791=\"PT\",M791,IF(P791=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S791=\"G\",N791,IF(S791=\"PT\",0,ERR))","v":0},{"$f":"IF(S791=\"PT\",N791,IF(S791=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y791)","v":1019766.4885245363},null,782]
[null,null,"Wyoming",null,{"$f":"+G792-Adjustments!H793","v":2225.8378682175789},{"$f":"EXPENSES!G287","v":31997.859999999997},{"$f":"+Adjustments!BA792","v":2225.8378682175789},null,{"$f":"SUM($F$792:$H$792)","v":34223.697868217576},null,null,"Wyoming",{"$f":"VLOOKUP($L792,$L$2:$N$7,2,FALSE)*I792","v":0},{"$f":"VLOOKUP($L792,$L$2:$N$7,3,FALSE)*I792","v":34223.697868217576},null,"G",{"$f":"IF(P792=\"G\",M792,IF(P792=\"PT\",0,ERR))","v":0},{"$f":"IF(P792=\"PT\",M792,IF(P792=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S792=\"G\",N792,IF(S792=\"PT\",0,ERR))","v":34223.697868217576},{"$f":"IF(S792=\"PT\",N792,IF(S792=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y792)","v":0},null,783]
[null,null,"Total",null,{"$f":"+G793-Adjustments!H794","v":66066.786392753798},{"$f":"SUM(F791:F792)","v":987923.4},{"$f":"SUM(G791:G792)","v":66066.786392753798},{"$f":"SUM(H791:H792)","v":0},{"$f":"SUM(I791:I792)","v":1053990.1863927539},null,null,null,{"$f":"SUM(M791:M792)","v":1019766.4885245363},{"$f":"SUM(N791:N792)","v":34223.697868217576},null,null,{"$f":"SUM(Q791:Q792)","v":1019766.4885245363},{"$f":"SUM(R791:R792)","v":0},null,{"$f":"SUM(T791:T792)","v":34223.697868217576},{"$f":"SUM(U791:U792)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y793)","v":1019766.4885245363},null,784]
[null,null,null,null,{"$f":"+G794-Adjustments!H795","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,785]
[9033,"Interest Exp - Customer Security Deposits",null,null,{"$f":"+G795-Adjustments!H796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,786]
[null,null,"Utah",null,{"$f":"+G796-Adjustments!H797","v":0},{"$f":"EXPENSES!G291","v":0},{"$f":"+Adjustments!BA796","v":0},null,{"$f":"SUM($F$796:$H$796)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L796,$L$2:$N$7,2,FALSE)*I796","v":0},{"$f":"VLOOKUP($L796,$L$2:$N$7,3,FALSE)*I796","v":0},null,"G",{"$f":"IF(P796=\"G\",M796,IF(P796=\"PT\",0,ERR))","v":0},{"$f":"IF(P796=\"PT\",M796,IF(P796=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S796=\"G\",N796,IF(S796=\"PT\",0,ERR))","v":0},{"$f":"IF(S796=\"PT\",N796,IF(S796=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y796)","v":0},null,787]
[null,null,"Wyoming",null,{"$f":"+G797-Adjustments!H798","v":0},{"$f":"EXPENSES!G292","v":0},{"$f":"+Adjustments!BA797","v":0},null,{"$f":"SUM($F$797:$H$797)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L797,$L$2:$N$7,2,FALSE)*I797","v":0},{"$f":"VLOOKUP($L797,$L$2:$N$7,3,FALSE)*I797","v":0},null,"G",{"$f":"IF(P797=\"G\",M797,IF(P797=\"PT\",0,ERR))","v":0},{"$f":"IF(P797=\"PT\",M797,IF(P797=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S797=\"G\",N797,IF(S797=\"PT\",0,ERR))","v":0},{"$f":"IF(S797=\"PT\",N797,IF(S797=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y797)","v":0},null,788]
[null,null,"Total",null,{"$f":"+G798-Adjustments!H799","v":0},{"$f":"SUM(F796:F797)","v":0},{"$f":"SUM(G796:G797)","v":0},{"$f":"SUM(H796:H797)","v":0},{"$f":"SUM(I796:I797)","v":0},null,null,null,{"$f":"SUM(M796:M797)","v":0},{"$f":"SUM(N796:N797)","v":0},null,null,{"$f":"SUM(Q796:Q797)","v":0},{"$f":"SUM(R796:R797)","v":0},null,{"$f":"SUM(T796:T797)","v":0},{"$f":"SUM(U796:U797)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y798)","v":0},null,789]
[null,null,null,null,{"$f":"+G799-Adjustments!H800","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,790]
["904.0","Uncollectible Accounts - DNG",null,null,{"$f":"+G800-Adjustments!H801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,791]
[null,null,"Utah",null,{"$f":"+G801-Adjustments!H802","v":-1758469.602580681},{"$f":"EXPENSES!G296","v":3358238.83},{"$f":"+Adjustments!BA801","v":-1758469.602580681},null,{"$f":"SUM($F$801:$H$801)","v":1599769.2274193191},null,null,"Utah",{"$f":"VLOOKUP($L801,$L$2:$N$7,2,FALSE)*I801","v":1599769.2274193191},{"$f":"VLOOKUP($L801,$L$2:$N$7,3,FALSE)*I801","v":0},null,"G",{"$f":"IF(P801=\"G\",M801,IF(P801=\"PT\",0,ERR))","v":1599769.2274193191},{"$f":"IF(P801=\"PT\",M801,IF(P801=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S801=\"G\",N801,IF(S801=\"PT\",0,ERR))","v":0},{"$f":"IF(S801=\"PT\",N801,IF(S801=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y801)","v":1599769.2274193191},null,792]
[null,null,"Wyoming",null,{"$f":"+G802-Adjustments!H803","v":-397355.69946062221},{"$f":"EXPENSES!G297","v":435892.01},{"$f":"+Adjustments!BA802","v":-397355.69946062221},null,{"$f":"SUM($F$802:$H$802)","v":38536.310539377795},null,null,"Wyoming",{"$f":"VLOOKUP($L802,$L$2:$N$7,2,FALSE)*I802","v":0},{"$f":"VLOOKUP($L802,$L$2:$N$7,3,FALSE)*I802","v":38536.310539377795},null,"G",{"$f":"IF(P802=\"G\",M802,IF(P802=\"PT\",0,ERR))","v":0},{"$f":"IF(P802=\"PT\",M802,IF(P802=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S802=\"G\",N802,IF(S802=\"PT\",0,ERR))","v":38536.310539377795},{"$f":"IF(S802=\"PT\",N802,IF(S802=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y802)","v":0},null,793]
[null,null,"Total",null,{"$f":"+G803-Adjustments!H804","v":-2155825.3020413034},{"$f":"SUM(F801:F802)","v":3794130.84},{"$f":"SUM(G801:G802)","v":-2155825.3020413034},{"$f":"SUM(H801:H802)","v":0},{"$f":"SUM(I801:I802)","v":1638305.537958697},null,null,null,{"$f":"SUM(M801:M802)","v":1599769.2274193191},{"$f":"SUM(N801:N802)","v":38536.310539377795},null,null,{"$f":"SUM(Q801:Q802)","v":1599769.2274193191},{"$f":"SUM(R801:R802)","v":0},null,{"$f":"SUM(T801:T802)","v":38536.310539377795},{"$f":"SUM(U801:U802)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y803)","v":1599769.2274193191},null,794]
[null,null,null,null,{"$f":"+G804-Adjustments!H805","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,795]
["904.1","Uncollectible Accounts - SNG",null,null,{"$f":"+G805-Adjustments!H806","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796]
[null,null,"Utah",null,{"$f":"+G806-Adjustments!H807","v":-113603.09445228962},{"$f":"EXPENSES!G301","v":208219.58000000002},{"$f":"+Adjustments!BA806","v":-113603.09445228962},null,{"$f":"SUM(F806:H806)","v":94616.485547710399},null,null,"Utah",{"$f":"VLOOKUP($L806,$L$2:$N$7,2,FALSE)*I806","v":94616.485547710399},{"$f":"VLOOKUP($L806,$L$2:$N$7,3,FALSE)*I806","v":0},null,"PT",{"$f":"IF(P806=\"G\",M806,IF(P806=\"PT\",0,ERR))","v":0},{"$f":"IF(P806=\"PT\",M806,IF(P806=\"G\",0,ERR))","v":94616.485547710399},"PT",{"$f":"IF(S806=\"G\",N806,IF(S806=\"PT\",0,ERR))","v":0},{"$f":"IF(S806=\"PT\",N806,IF(S806=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y806)","v":0},null,797]
[null,null,"Wyoming",null,{"$f":"+G807-Adjustments!H808","v":15.59114022156397},{"$f":"EXPENSES!G302","v":0},{"$f":"+Adjustments!BA807","v":15.59114022156397},null,{"$f":"SUM(F807:H807)","v":15.59114022156397},null,null,"Wyoming",{"$f":"VLOOKUP($L807,$L$2:$N$7,2,FALSE)*I807","v":0},{"$f":"VLOOKUP($L807,$L$2:$N$7,3,FALSE)*I807","v":15.59114022156397},null,"PT",{"$f":"IF(P807=\"G\",M807,IF(P807=\"PT\",0,ERR))","v":0},{"$f":"IF(P807=\"PT\",M807,IF(P807=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S807=\"G\",N807,IF(S807=\"PT\",0,ERR))","v":0},{"$f":"IF(S807=\"PT\",N807,IF(S807=\"G\",0,ERR))","v":15.59114022156397},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y807)","v":0},null,798]
[null,null,"Total",null,{"$f":"+G808-Adjustments!H809","v":-113587.50331206806},{"$f":"SUM(F806:F807)","v":208219.58000000002},{"$f":"SUM(G806:G807)","v":-113587.50331206806},{"$f":"SUM(H806:H807)","v":0},{"$f":"SUM(I806:I807)","v":94632.076687931956},null,null,null,{"$f":"SUM(M806:M807)","v":94616.485547710399},{"$f":"SUM(N806:N807)","v":15.59114022156397},null,null,{"$f":"SUM(Q806:Q807)","v":0},{"$f":"SUM(R806:R807)","v":94616.485547710399},null,{"$f":"SUM(T806:T807)","v":0},{"$f":"SUM(U806:U807)","v":15.59114022156397},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y808)","v":0},null,799]
[null,null,null,null,{"$f":"+G809-Adjustments!H810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,800]
["904.2","Uncollectible Accounts - Commodity",null,null,{"$f":"+G810-Adjustments!H811","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801]
[null,null,"Utah",null,{"$f":"+G811-Adjustments!H812","v":-1605837.8807892979},{"$f":"EXPENSES!G306","v":2216277.5499999998},{"$f":"+Adjustments!BA811","v":-1605837.8807892979},null,{"$f":"SUM(F811:H811)","v":610439.66921070195},null,null,"Utah",{"$f":"VLOOKUP($L811,$L$2:$N$7,2,FALSE)*I811","v":610439.66921070195},{"$f":"VLOOKUP($L811,$L$2:$N$7,3,FALSE)*I811","v":0},null,"PT",{"$f":"IF(P811=\"G\",M811,IF(P811=\"PT\",0,ERR))","v":0},{"$f":"IF(P811=\"PT\",M811,IF(P811=\"G\",0,ERR))","v":610439.66921070195},"PT",{"$f":"IF(S811=\"G\",N811,IF(S811=\"PT\",0,ERR))","v":0},{"$f":"IF(S811=\"PT\",N811,IF(S811=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y811)","v":0},null,802]
[null,null,"Wyoming",null,{"$f":"+G812-Adjustments!H813","v":15459.97236738111},{"$f":"EXPENSES!G307","v":0},{"$f":"+Adjustments!BA812","v":15459.97236738111},null,{"$f":"SUM(F812:H812)","v":15459.97236738111},null,null,"Wyoming",{"$f":"VLOOKUP($L812,$L$2:$N$7,2,FALSE)*I812","v":0},{"$f":"VLOOKUP($L812,$L$2:$N$7,3,FALSE)*I812","v":15459.97236738111},null,"PT",{"$f":"IF(P812=\"G\",M812,IF(P812=\"PT\",0,ERR))","v":0},{"$f":"IF(P812=\"PT\",M812,IF(P812=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S812=\"G\",N812,IF(S812=\"PT\",0,ERR))","v":0},{"$f":"IF(S812=\"PT\",N812,IF(S812=\"G\",0,ERR))","v":15459.97236738111},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y812)","v":0},null,803]
[null,null,"Total",null,{"$f":"+G813-Adjustments!H814","v":-1590377.9084219167},{"$f":"SUM(F811:F812)","v":2216277.5499999998},{"$f":"SUM(G811:G812)","v":-1590377.9084219167},{"$f":"SUM(H811:H812)","v":0},{"$f":"SUM(I811:I812)","v":625899.64157808304},null,null,null,{"$f":"SUM(M811:M812)","v":610439.66921070195},{"$f":"SUM(N811:N812)","v":15459.97236738111},null,null,{"$f":"SUM(Q811:Q812)","v":0},{"$f":"SUM(R811:R812)","v":610439.66921070195},null,{"$f":"SUM(T811:T812)","v":0},{"$f":"SUM(U811:U812)","v":15459.97236738111},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y813)","v":0},null,804]
[null,null,null,null,{"$f":"+G814-Adjustments!H815","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,805]
[905,"Miscellaneous Expense",null,null,{"$f":"+G815-Adjustments!H816","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806]
[null,null,"Utah",null,{"$f":"+G816-Adjustments!H817","v":0},{"$f":"EXPENSES!G312","v":0},{"$f":"+Adjustments!BA816","v":0},null,{"$f":"SUM($F$816:$H$816)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L816,$L$2:$N$7,2,FALSE)*I816","v":0},{"$f":"VLOOKUP($L816,$L$2:$N$7,3,FALSE)*I816","v":0},null,"G",{"$f":"IF(P816=\"G\",M816,IF(P816=\"PT\",0,ERR))","v":0},{"$f":"IF(P816=\"PT\",M816,IF(P816=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S816=\"G\",N816,IF(S816=\"PT\",0,ERR))","v":0},{"$f":"IF(S816=\"PT\",N816,IF(S816=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y816)","v":0},null,807]
[null,null,"Wyoming",null,{"$f":"+G817-Adjustments!H818","v":0},{"$f":"EXPENSES!G313","v":0},{"$f":"+Adjustments!BA817","v":0},null,{"$f":"SUM($F$817:$H$817)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L817,$L$2:$N$7,2,FALSE)*I817","v":0},{"$f":"VLOOKUP($L817,$L$2:$N$7,3,FALSE)*I817","v":0},null,"G",{"$f":"IF(P817=\"G\",M817,IF(P817=\"PT\",0,ERR))","v":0},{"$f":"IF(P817=\"PT\",M817,IF(P817=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S817=\"G\",N817,IF(S817=\"PT\",0,ERR))","v":0},{"$f":"IF(S817=\"PT\",N817,IF(S817=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y817)","v":0},null,808]
[null,null,"Total",null,{"$f":"+G818-Adjustments!H819","v":0},{"$f":"SUM(F816:F817)","v":0},{"$f":"SUM(G816:G817)","v":0},{"$f":"SUM(H816:H817)","v":0},{"$f":"SUM(I816:I817)","v":0},null,null,null,{"$f":"SUM(M816:M817)","v":0},{"$f":"SUM(N816:N817)","v":0},null,null,{"$f":"SUM(Q816:Q817)","v":0},{"$f":"SUM(R816:R817)","v":0},null,{"$f":"SUM(T816:T817)","v":0},{"$f":"SUM(U816:U817)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y818)","v":0},null,809]
[null,null,null,null,{"$f":"+G819-Adjustments!H820","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,810]
["System Total Customer Accounts Exp",null,null,null,{"$f":"+G820-Adjustments!H821","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"+G821-Adjustments!H822","v":-1713977.0012920634},{"$f":"F816+F811+F806+F801+F796+F791+F786+F781+F776","v":23616773.300000001},{"$f":"G816+G811+G806+G801+G796+G791+G786+G781+G776","v":-1713977.0012920634},{"$f":"H816+H811+H806+H801+H796+H791+H786+H781+H776","v":0},21902796.29870794,null,null,null,{"$f":"M776+M781+M786+M791+M796+M801+M816+M806+M811","v":21902796.29870794},{"$f":"N776+N781+N786+N791+N796+N801+N816","v":0},null,null,{"$f":"Q776+Q781+Q786+Q791+Q796+Q801+Q816+Q806+Q811","v":21197740.143949527},{"$f":"R776+R781+R786+R791+R796+R801+R816+R806+R811","v":705056.15475841239},null,{"$f":"T776+T781+T786+T791+T796+T801+T816+T806+T811","v":0},{"$f":"U776+U781+U786+U791+U796+U801+U816+U806+U811","v":0},null,{"$f":"W776+W781+W786+W791+W796+W801+W816+W806+W811","v":21197740.143949527},null,812]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"+G822-Adjustments!H823","v":-331291.20416882134},947848.09,{"$f":"G817+G812+G807+G802+G797+G792+G787+G782+G777","v":-331291.20416882134},0,616556.88583117863,null,null,null,{"$f":"M777+M782+M787+M792+M797+M802+M817","v":0},{"$f":"N777+N782+N787+N792+N797+N802+N817","v":601081.32232357608},null,null,{"$f":"Q777+Q782+Q787+Q792+Q797+Q802+Q817","v":0},{"$f":"R777+R782+R787+R792+R797+R802+R817","v":0},null,{"$f":"T777+T782+T787+T792+T797+T802+T817","v":601081.32232357608},{"$f":"U777+U782+U787+U792+U797+U802+U817","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y822)","v":0},null,813]
[null,null,null,null,{"$f":"+G823-Adjustments!H824","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,814]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"+G824-Adjustments!H825","v":-2045268.2054608844},{"$f":"F818+F813+F808+F803+F798+F793+F788+F783+F778","v":24564621.390000001},{"$f":"G818+G813+G808+G803+G798+G793+G788+G783+G778","v":-2045268.2054608844},{"$f":"H818+H813+H808+H803+H798+H793+H788+H783+H778","v":0},{"$f":"I818+I813+I808+I803+I798+I793+I788+I783+I778","v":22519353.184539113},null,null,null,{"$f":"M818+M813+M808+M803+M798+M793+M788+M783+M778","v":21902796.29870794},{"$f":"N818+N813+N808+N803+N798+N793+N788+N783+N778","v":616556.88583117863},null,null,{"$f":"Q818+Q813+Q808+Q803+Q798+Q793+Q788+Q783+Q778","v":21197740.143949527},{"$f":"R818+R813+R808+R803+R798+R793+R788+R783+R778","v":705056.15475841239},null,{"$f":"T818+T813+T808+T803+T798+T793+T788+T783+T778","v":601081.32232357608},{"$f":"U818+U813+U808+U803+U798+U793+U788+U783+U778","v":15475.563507602674},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y824)","v":21197740.143949527},null,815]
[null,null,null,null,{"$f":"+G825-Adjustments!H826","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816]
["Customer Service & Information Expense",null,null,null,{"$f":"+G826-Adjustments!H827","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,817]
[null,null,null,null,{"$f":"+G827-Adjustments!H828","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,818]
[907,"Supervision",null,null,{"$f":"+G828-Adjustments!H829","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,819]
[null,null,"Utah",null,{"$f":"+G829-Adjustments!H830","v":63690.661897777696},{"$f":"EXPENSES!G325","v":680450.50000000023},{"$f":"+Adjustments!BA829","v":63690.661897777696},null,{"$f":"SUM($F$829:$H$829)","v":744141.16189777793},null,null,"Utah",{"$f":"VLOOKUP($L829,$L$2:$N$7,2,FALSE)*I829","v":744141.16189777793},{"$f":"VLOOKUP($L829,$L$2:$N$7,3,FALSE)*I829","v":0},null,"G",{"$f":"IF(P829=\"G\",M829,IF(P829=\"PT\",0,ERR))","v":744141.16189777793},{"$f":"IF(P829=\"PT\",M829,IF(P829=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S829=\"G\",N829,IF(S829=\"PT\",0,ERR))","v":0},{"$f":"IF(S829=\"PT\",N829,IF(S829=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y829)","v":744141.16189777793},null,820]
[null,null,"Wyoming",null,{"$f":"+G830-Adjustments!H831","v":1792.4472396771635},{"$f":"EXPENSES!G326","v":19149.829999999998},{"$f":"+Adjustments!BA830","v":1792.4472396771635},null,{"$f":"SUM($F$830:$H$830)","v":20942.277239677162},null,null,"Wyoming",{"$f":"VLOOKUP($L830,$L$2:$N$7,2,FALSE)*I830","v":0},{"$f":"VLOOKUP($L830,$L$2:$N$7,3,FALSE)*I830","v":20942.277239677162},null,"G",{"$f":"IF(P830=\"G\",M830,IF(P830=\"PT\",0,ERR))","v":0},{"$f":"IF(P830=\"PT\",M830,IF(P830=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S830=\"G\",N830,IF(S830=\"PT\",0,ERR))","v":20942.277239677162},{"$f":"IF(S830=\"PT\",N830,IF(S830=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y830)","v":0},null,821]
[null,null,"Total",null,{"$f":"+G831-Adjustments!H832","v":65483.109137454856},{"$f":"SUM(F829:F830)","v":699600.33000000019},{"$f":"SUM(G829:G830)","v":65483.109137454856},{"$f":"SUM(H829:H830)","v":0},{"$f":"SUM(I829:I830)","v":765083.43913745508},null,null,null,{"$f":"SUM(M829:M830)","v":744141.16189777793},{"$f":"SUM(N829:N830)","v":20942.277239677162},null,null,{"$f":"SUM(Q829:Q830)","v":744141.16189777793},{"$f":"SUM(R829:R830)","v":0},null,{"$f":"SUM(T829:T830)","v":20942.277239677162},{"$f":"SUM(U829:U830)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y831)","v":744141.16189777793},null,822]
[null,null,null,null,{"$f":"+G832-Adjustments!H833","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,823]
[908,"Customer Assistance Expense",null,null,{"$f":"+G833-Adjustments!K834","v":22148556.803531196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824]
[null,null,"Utah",null,{"$f":"+G834-Adjustments!K835","v":-21391391.5302581},{"$f":"EXPENSES!G330","v":23767525.91},{"$f":"+Adjustments!BA834","v":-21427995.043822199},null,{"$f":"SUM($F$834:$H$834)","v":2339530.866177801},null,null,"Utah",{"$f":"VLOOKUP($L834,$L$2:$N$7,2,FALSE)*I834","v":2339530.866177801},{"$f":"VLOOKUP($L834,$L$2:$N$7,3,FALSE)*I834","v":0},null,"G",{"$f":"IF(P834=\"G\",M834,IF(P834=\"PT\",0,ERR))","v":2339530.866177801},{"$f":"IF(P834=\"PT\",M834,IF(P834=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S834=\"G\",N834,IF(S834=\"PT\",0,ERR))","v":0},{"$f":"IF(S834=\"PT\",N834,IF(S834=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y834)","v":2339530.866177801},null,825]
[null,null,"Wyoming",null,{"$f":"+G835-Adjustments!H836","v":-33450.082354703598},{"$f":"EXPENSES!G331","v":93007.39},{"$f":"+Adjustments!BA835","v":-33450.082354703598},null,{"$f":"SUM($F$835:$H$835)","v":59557.307645296401},null,null,"Wyoming",{"$f":"VLOOKUP($L835,$L$2:$N$7,2,FALSE)*I835","v":0},{"$f":"VLOOKUP($L835,$L$2:$N$7,3,FALSE)*I835","v":59557.307645296401},null,"G",{"$f":"IF(P835=\"G\",M835,IF(P835=\"PT\",0,ERR))","v":0},{"$f":"IF(P835=\"PT\",M835,IF(P835=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S835=\"G\",N835,IF(S835=\"PT\",0,ERR))","v":59557.307645296401},{"$f":"IF(S835=\"PT\",N835,IF(S835=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y835)","v":0},null,826]
[null,null,"Total",null,{"$f":"+G836-Adjustments!H837","v":-21461445.126176901},{"$f":"SUM(F834:F835)","v":23860533.300000001},{"$f":"SUM(G834:G835)","v":-21461445.126176901},{"$f":"SUM(H834:H835)","v":0},{"$f":"SUM(I834:I835)","v":2399088.1738230973},null,null,null,{"$f":"SUM(M834:M835)","v":2339530.866177801},{"$f":"SUM(N834:N835)","v":59557.307645296401},null,null,{"$f":"SUM(Q834:Q835)","v":2339530.866177801},{"$f":"SUM(R834:R835)","v":0},null,{"$f":"SUM(T834:T835)","v":59557.307645296401},{"$f":"SUM(U834:U835)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y836)","v":2339530.866177801},null,827]
[null,null,null,null,{"$f":"+G837-Adjustments!H838","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,828]
[909,"Info & Instructional Advertising Expense",null,null,{"$f":"+G838-Adjustments!H839","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829]
[null,null,"Utah",null,{"$f":"+G839-Adjustments!H840","v":-7994.1225638400065},{"$f":"EXPENSES!G335","v":456077.27999999991},{"$f":"+Adjustments!BA839","v":-7994.1225638400065},null,{"$f":"SUM($F$839:$H$839)","v":448083.15743615991},null,null,"Utah",{"$f":"VLOOKUP($L839,$L$2:$N$7,2,FALSE)*I839","v":448083.15743615991},{"$f":"VLOOKUP($L839,$L$2:$N$7,3,FALSE)*I839","v":0},null,"G",{"$f":"IF(P839=\"G\",M839,IF(P839=\"PT\",0,ERR))","v":448083.15743615991},{"$f":"IF(P839=\"PT\",M839,IF(P839=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S839=\"G\",N839,IF(S839=\"PT\",0,ERR))","v":0},{"$f":"IF(S839=\"PT\",N839,IF(S839=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y839)","v":448083.15743615991},null,830]
[null,null,"Wyoming",null,{"$f":"+G840-Adjustments!H841","v":-315.42880488000083},{"$f":"EXPENSES!G336","v":17995.71},{"$f":"+Adjustments!BA840","v":-315.42880488000083},null,{"$f":"SUM($F$840:$H$840)","v":17680.281195119998},null,null,"Wyoming",{"$f":"VLOOKUP($L840,$L$2:$N$7,2,FALSE)*I840","v":0},{"$f":"VLOOKUP($L840,$L$2:$N$7,3,FALSE)*I840","v":17680.281195119998},null,"G",{"$f":"IF(P840=\"G\",M840,IF(P840=\"PT\",0,ERR))","v":0},{"$f":"IF(P840=\"PT\",M840,IF(P840=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S840=\"G\",N840,IF(S840=\"PT\",0,ERR))","v":17680.281195119998},{"$f":"IF(S840=\"PT\",N840,IF(S840=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y840)","v":0},null,831]
[null,null,"Total",null,{"$f":"+G841-Adjustments!H842","v":-8309.5513687200073},{"$f":"SUM(F839:F840)","v":474072.98999999993},{"$f":"SUM(G839:G840)","v":-8309.5513687200073},{"$f":"SUM(H839:H840)","v":0},{"$f":"SUM(I839:I840)","v":465763.43863127992},null,null,null,{"$f":"SUM(M839:M840)","v":448083.15743615991},{"$f":"SUM(N839:N840)","v":17680.281195119998},null,null,{"$f":"SUM(Q839:Q840)","v":448083.15743615991},{"$f":"SUM(R839:R840)","v":0},null,{"$f":"SUM(T839:T840)","v":17680.281195119998},{"$f":"SUM(U839:U840)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y841)","v":448083.15743615991},null,832]
[null,null,null,null,{"$f":"+G842-Adjustments!H843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,833]
[910,"Misc Customer Service & Info Expense",null,null,{"$f":"+G843-Adjustments!H844","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y842+1","v":834}]
[null,null,"Utah",null,{"$f":"+G844-Adjustments!H845","v":0},{"$f":"EXPENSES!G340","v":0},{"$f":"+Adjustments!BA844","v":0},null,{"$f":"SUM($F$844:$H$844)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L844,$L$2:$N$7,2,FALSE)*I844","v":0},{"$f":"VLOOKUP($L844,$L$2:$N$7,3,FALSE)*I844","v":0},null,"G",{"$f":"IF(P844=\"G\",M844,IF(P844=\"PT\",0,ERR))","v":0},{"$f":"IF(P844=\"PT\",M844,IF(P844=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S844=\"G\",N844,IF(S844=\"PT\",0,ERR))","v":0},{"$f":"IF(S844=\"PT\",N844,IF(S844=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y844)","v":0},null,835]
[null,null,"Wyoming",null,{"$f":"+G845-Adjustments!H846","v":0},{"$f":"EXPENSES!G341","v":0},{"$f":"+Adjustments!BA845","v":0},null,{"$f":"SUM($F$845:$H$845)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L845,$L$2:$N$7,2,FALSE)*I845","v":0},{"$f":"VLOOKUP($L845,$L$2:$N$7,3,FALSE)*I845","v":0},null,"G",{"$f":"IF(P845=\"G\",M845,IF(P845=\"PT\",0,ERR))","v":0},{"$f":"IF(P845=\"PT\",M845,IF(P845=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S845=\"G\",N845,IF(S845=\"PT\",0,ERR))","v":0},{"$f":"IF(S845=\"PT\",N845,IF(S845=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y845)","v":0},null,836]
[null,null,"Total",null,{"$f":"+G846-Adjustments!H847","v":0},{"$f":"SUM(F844:F845)","v":0},{"$f":"SUM(G844:G845)","v":0},{"$f":"SUM(H844:H845)","v":0},{"$f":"SUM(I844:I845)","v":0},null,null,null,{"$f":"SUM(M844:M845)","v":0},{"$f":"SUM(N844:N845)","v":0},null,null,{"$f":"SUM(Q844:Q845)","v":0},{"$f":"SUM(R844:R845)","v":0},null,{"$f":"SUM(T844:T845)","v":0},{"$f":"SUM(U844:U845)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y846)","v":0},null,837]
[null,null,null,null,{"$f":"+G847-Adjustments!H848","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838]
["System Total Cust Service & Info Exp",null,null,null,{"$f":"+G848-Adjustments!H849","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,839]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"+G849-Adjustments!H850","v":-21372298.50448826},{"$f":"F829+F834+F839+F844","v":24904053.690000001},{"$f":"G829+G834+G839+G844","v":-21372298.50448826},{"$f":"H829+H834+H839+H844","v":0},3531755.185511739,null,null,null,{"$f":"M829+M834+M839+M844","v":3531755.185511739},{"$f":"N829+N834+N839+N844","v":0},null,null,{"$f":"Q829+Q834+Q839+Q844","v":3531755.185511739},{"$f":"R829+R834+R839+R844","v":0},null,{"$f":"T829+T834+T839+T844","v":0},{"$f":"U829+U834+U839+U844","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y849)","v":3531755.185511739},null,840]
[null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"+G850-Adjustments!H851","v":-31973.063919906435},{"$f":"F830+F835+F840+F845","v":130152.93},-31973.063919906435,0,98179.866080093561,null,null,null,{"$f":"M830+M835+M840+M845","v":0},{"$f":"N830+N835+N840+N845","v":98179.866080093561},null,null,{"$f":"Q830+Q835+Q840+Q845","v":0},{"$f":"R830+R835+R840+R845","v":0},null,{"$f":"T830+T835+T840+T845","v":98179.866080093561},{"$f":"U830+U835+U840+U845","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y850)","v":0},null,841]
[null,null,null,null,{"$f":"+G851-Adjustments!H852","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,842]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"+G852-Adjustments!H853","v":-21404271.568408169},{"$f":"F831+F836+F841+F846","v":25034206.620000001},{"$f":"G831+G836+G841+G846","v":-21404271.568408169},{"$f":"H831+H836+H841+H846","v":0},{"$f":"I831+I836+I841+I846","v":3629935.0515918322},null,null,null,{"$f":"M831+M836+M841+M846","v":3531755.185511739},{"$f":"N831+N836+N841+N846","v":98179.866080093561},null,null,{"$f":"Q831+Q836+Q841+Q846","v":3531755.185511739},{"$f":"R831+R836+R841+R846","v":0},null,{"$f":"T831+T836+T841+T846","v":98179.866080093561},{"$f":"U831+U836+U841+U846","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y852)","v":3531755.185511739},null,843]
[null,null,null,null,{"$f":"+G853-Adjustments!H854","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
["Administrative & General Expense",null,null,null,{"$f":"+G854-Adjustments!H855","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,845]
[null,null,null,null,{"$f":"+G855-Adjustments!H856","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,846]
[920,"Administrative & General Salaries",null,null,{"$f":"+G856-Adjustments!H857","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,847]
[null,null,"Utah",null,{"$f":"+G857-Adjustments!H858","v":7737378.9599997383},{"$f":"EXPENSES!G353","v":11973675.950000001},{"$f":"Adjustments!BA857","v":7737378.9599997383},null,{"$f":"SUM(F857:H857)","v":19711054.909999739},null,null,"Utah",{"$f":"VLOOKUP($L857,$L$2:$N$7,2,FALSE)*I857","v":19711054.909999739},{"$f":"VLOOKUP($L857,$L$2:$N$7,3,FALSE)*I857","v":0},null,"G",{"$f":"IF(P857=\"G\",M857,IF(P857=\"PT\",0,ERR))","v":19711054.909999739},{"$f":"IF(P857=\"PT\",M857,IF(P857=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S857=\"G\",N857,IF(S857=\"PT\",0,ERR))","v":0},{"$f":"IF(S857=\"PT\",N857,IF(S857=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y857)","v":19711054.909999739},null,848]
[null,null,"Wyoming",null,{"$f":"+G858-Adjustments!H859","v":52192.325732963276},{"$f":"EXPENSES!G354","v":387963.6},{"$f":"Adjustments!BA858","v":52192.325732963276},null,{"$f":"SUM(F858:H858)","v":440155.92573296325},null,null,"Wyoming",{"$f":"VLOOKUP($L858,$L$2:$N$7,2,FALSE)*I858","v":0},{"$f":"VLOOKUP($L858,$L$2:$N$7,3,FALSE)*I858","v":440155.92573296325},null,"G",{"$f":"IF(P858=\"G\",M858,IF(P858=\"PT\",0,ERR))","v":0},{"$f":"IF(P858=\"PT\",M858,IF(P858=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S858=\"G\",N858,IF(S858=\"PT\",0,ERR))","v":440155.92573296325},{"$f":"IF(S858=\"PT\",N858,IF(S858=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y858)","v":0},null,849]
[null,null,"Total",null,{"$f":"+G859-Adjustments!H861","v":7789571.2857327014},{"$f":"SUM(F857:F858)","v":12361639.550000001},{"$f":"Adjustments!BA859","v":7789571.2857327014},null,{"$f":"SUM(I857:I858)","v":20151210.835732702},null,null,null,{"$f":"SUM(M857:M858)","v":19711054.909999739},{"$f":"SUM(N857:N858)","v":440155.92573296325},null,null,{"$f":"SUM(Q857:Q858)","v":19711054.909999739},{"$f":"SUM(R857:R858)","v":0},null,{"$f":"SUM(T857:T858)","v":440155.92573296325},{"$f":"SUM(U857:U858)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y859)","v":19711054.909999739},null,850]
[null,null,null,null,{"$f":"+G860-Adjustments!H862","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851]
[921,"Office Supplies & Expenses",null,null,{"$f":"+G861-Adjustments!H863","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852]
[null,null,"Utah",null,{"$f":"+G862-Adjustments!H864","v":-154395.58833538607},{"$f":"EXPENSES!G357","v":3525346.8400000003},{"$f":"Adjustments!BA862","v":-154395.58833538607},null,{"$f":"SUM(F862:H862)","v":3370951.2516646143},null,null,"Utah",{"$f":"VLOOKUP($L862,$L$2:$N$7,2,FALSE)*I862","v":3370951.2516646143},{"$f":"VLOOKUP($L862,$L$2:$N$7,3,FALSE)*I862","v":0},null,"G",{"$f":"IF(P862=\"G\",M862,IF(P862=\"PT\",0,ERR))","v":3370951.2516646143},{"$f":"IF(P862=\"PT\",M862,IF(P862=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S862=\"G\",N862,IF(S862=\"PT\",0,ERR))","v":0},{"$f":"IF(S862=\"PT\",N862,IF(S862=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y862)","v":3370951.2516646143},null,853]
[null,null,"Wyoming",null,{"$f":"+G863-Adjustments!H866","v":-1874.0549350111032},{"$f":"EXPENSES!G358","v":183883.49000000002},{"$f":"Adjustments!BA863","v":-1874.0549350111032},null,{"$f":"SUM(F863:H863)","v":182009.43506498891},null,null,"Wyoming",{"$f":"VLOOKUP($L863,$L$2:$N$7,2,FALSE)*I863","v":0},{"$f":"VLOOKUP($L863,$L$2:$N$7,3,FALSE)*I863","v":182009.43506498891},null,"G",{"$f":"IF(P863=\"G\",M863,IF(P863=\"PT\",0,ERR))","v":0},{"$f":"IF(P863=\"PT\",M863,IF(P863=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S863=\"G\",N863,IF(S863=\"PT\",0,ERR))","v":182009.43506498891},{"$f":"IF(S863=\"PT\",N863,IF(S863=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y863)","v":0},null,854]
[null,null,"Total",null,{"$f":"+G864-Adjustments!H867","v":-156269.64327039718},{"$f":"SUM(F862:F863)","v":3709230.3300000005},{"$f":"Adjustments!BA864","v":-156269.64327039718},null,{"$f":"SUM(I862:I863)","v":3552960.6867296034},null,null,null,{"$f":"SUM(M862:M863)","v":3370951.2516646143},{"$f":"SUM(N862:N863)","v":182009.43506498891},null,null,{"$f":"SUM(Q862:Q863)","v":3370951.2516646143},{"$f":"SUM(R862:R863)","v":0},null,{"$f":"SUM(T862:T863)","v":182009.43506498891},{"$f":"SUM(U862:U863)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y864)","v":3370951.2516646143},null,855]
[null,null,null,null,{"$f":"+G865-Adjustments!H868","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,856]
[922,"Administrative Expenses Transferred",null,null,{"$f":"+G866-Adjustments!H869","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,857]
[null,null,"Utah",null,{"$f":"+G867-Adjustments!H871","v":0},{"$f":"EXPENSES!G361","v":-17963806.309999999},{"$f":"Adjustments!BA867","v":0},null,{"$f":"SUM(F867:H867)","v":-17963806.309999999},null,null,"Utah",{"$f":"VLOOKUP($L867,$L$2:$N$7,2,FALSE)*I867","v":-17963806.309999999},{"$f":"VLOOKUP($L867,$L$2:$N$7,3,FALSE)*I867","v":0},null,"G",{"$f":"IF(P867=\"G\",M867,IF(P867=\"PT\",0,ERR))","v":-17963806.309999999},{"$f":"IF(P867=\"PT\",M867,IF(P867=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S867=\"G\",N867,IF(S867=\"PT\",0,ERR))","v":0},{"$f":"IF(S867=\"PT\",N867,IF(S867=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y867)","v":-17963806.309999999},null,858]
[null,null,"Wyoming",null,{"$f":"+G868-Adjustments!H872","v":0},{"$f":"EXPENSES!G362","v":-612718.64},{"$f":"Adjustments!BA868","v":0},null,{"$f":"SUM(F868:H868)","v":-612718.64},null,null,"Wyoming",{"$f":"VLOOKUP($L868,$L$2:$N$7,2,FALSE)*I868","v":0},{"$f":"VLOOKUP($L868,$L$2:$N$7,3,FALSE)*I868","v":-612718.64},null,"G",{"$f":"IF(P868=\"G\",M868,IF(P868=\"PT\",0,ERR))","v":0},{"$f":"IF(P868=\"PT\",M868,IF(P868=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S868=\"G\",N868,IF(S868=\"PT\",0,ERR))","v":-612718.64},{"$f":"IF(S868=\"PT\",N868,IF(S868=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y868)","v":0},null,859]
[null,null,"Total",null,{"$f":"+G869-Adjustments!H873","v":0},{"$f":"SUM(F867:F868)","v":-18576524.949999999},{"$f":"Adjustments!BA869","v":0},null,{"$f":"SUM(I867:I868)","v":-18576524.949999999},null,null,null,{"$f":"SUM(M867:M868)","v":-17963806.309999999},{"$f":"SUM(N867:N868)","v":-612718.64},null,null,{"$f":"SUM(Q867:Q868)","v":-17963806.309999999},{"$f":"SUM(R867:R868)","v":0},null,{"$f":"SUM(T867:T868)","v":-612718.64},{"$f":"SUM(U867:U868)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y869)","v":-17963806.309999999},null,860]
[null,null,null,null,{"$f":"+G870-Adjustments!H874","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861]
[923,"Outside Services Employed",null,null,{"$f":"+G871-Adjustments!H876","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862]
[null,null,"Utah",null,{"$f":"+G872-Adjustments!H877","v":2650113.2062245049},{"$f":"EXPENSES!G365","v":30518922.910000004},{"$f":"Adjustments!BA872","v":2650113.2062245049},null,{"$f":"SUM(F872:H872)","v":33169036.116224509},null,null,"Utah",{"$f":"VLOOKUP($L872,$L$2:$N$7,2,FALSE)*I872","v":33169036.116224509},{"$f":"VLOOKUP($L872,$L$2:$N$7,3,FALSE)*I872","v":0},null,"G",{"$f":"IF(P872=\"G\",M872,IF(P872=\"PT\",0,ERR))","v":33169036.116224509},{"$f":"IF(P872=\"PT\",M872,IF(P872=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S872=\"G\",N872,IF(S872=\"PT\",0,ERR))","v":0},{"$f":"IF(S872=\"PT\",N872,IF(S872=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y872)","v":33169036.116224509},null,863]
[null,null,"Wyoming",null,{"$f":"+G873-Adjustments!H878","v":75453.425316345878},{"$f":"EXPENSES!G366","v":1159073.23},{"$f":"Adjustments!BA873","v":75453.425316345878},null,{"$f":"SUM(F873:H873)","v":1234526.6553163459},null,null,"Wyoming",{"$f":"VLOOKUP($L873,$L$2:$N$7,2,FALSE)*I873","v":0},{"$f":"VLOOKUP($L873,$L$2:$N$7,3,FALSE)*I873","v":1234526.6553163459},null,"G",{"$f":"IF(P873=\"G\",M873,IF(P873=\"PT\",0,ERR))","v":0},{"$f":"IF(P873=\"PT\",M873,IF(P873=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S873=\"G\",N873,IF(S873=\"PT\",0,ERR))","v":1234526.6553163459},{"$f":"IF(S873=\"PT\",N873,IF(S873=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y873)","v":0},null,864]
[null,null,"Total",null,{"$f":"+G874-Adjustments!H879","v":2725566.6315408507},{"$f":"SUM(F872:F873)","v":31677996.140000004},{"$f":"Adjustments!BA874","v":2725566.6315408507},null,{"$f":"SUM(I872:I873)","v":34403562.771540858},null,null,null,{"$f":"SUM(M872:M873)","v":33169036.116224509},{"$f":"SUM(N872:N873)","v":1234526.6553163459},null,null,{"$f":"SUM(Q872:Q873)","v":33169036.116224509},{"$f":"SUM(R872:R873)","v":0},null,{"$f":"SUM(T872:T873)","v":1234526.6553163459},{"$f":"SUM(U872:U873)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y874)","v":33169036.116224509},null,865]
[null,null,null,null,{"$f":"+G875-Adjustments!H881","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,866]
[924,"Property Insurance",null,null,{"$f":"+G876-Adjustments!H882","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,867]
[null,null,"Utah",null,{"$f":"+G877-Adjustments!H883","v":51893.670824799803},{"$f":"EXPENSES!G369","v":914667.68},{"$f":"Adjustments!BA877","v":51893.670824799803},null,{"$f":"SUM(F877:H877)","v":966561.35082479985},null,null,"Utah",{"$f":"VLOOKUP($L877,$L$2:$N$7,2,FALSE)*I877","v":966561.35082479985},{"$f":"VLOOKUP($L877,$L$2:$N$7,3,FALSE)*I877","v":0},null,"G",{"$f":"IF(P877=\"G\",M877,IF(P877=\"PT\",0,ERR))","v":966561.35082479985},{"$f":"IF(P877=\"PT\",M877,IF(P877=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S877=\"G\",N877,IF(S877=\"PT\",0,ERR))","v":0},{"$f":"IF(S877=\"PT\",N877,IF(S877=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y877)","v":966561.35082479985},null,868]
[null,null,"Wyoming",null,{"$f":"+G878-Adjustments!H884","v":1770.9325308499901},{"$f":"EXPENSES!G370","v":31214.11},{"$f":"Adjustments!BA878","v":1770.9325308499901},null,{"$f":"SUM(F878:H878)","v":32985.042530849991},null,null,"Wyoming",{"$f":"VLOOKUP($L878,$L$2:$N$7,2,FALSE)*I878","v":0},{"$f":"VLOOKUP($L878,$L$2:$N$7,3,FALSE)*I878","v":32985.042530849991},null,"G",{"$f":"IF(P878=\"G\",M878,IF(P878=\"PT\",0,ERR))","v":0},{"$f":"IF(P878=\"PT\",M878,IF(P878=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S878=\"G\",N878,IF(S878=\"PT\",0,ERR))","v":32985.042530849991},{"$f":"IF(S878=\"PT\",N878,IF(S878=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y878)","v":0},null,869]
[null,null,"Total",null,{"$f":"+G879-Adjustments!H886","v":53664.603355649793},{"$f":"SUM(F877:F878)","v":945881.79},{"$f":"Adjustments!BA879","v":53664.603355649793},null,{"$f":"SUM(I877:I878)","v":999546.3933556499},null,null,null,{"$f":"SUM(M877:M878)","v":966561.35082479985},{"$f":"SUM(N877:N878)","v":32985.042530849991},null,null,{"$f":"SUM(Q877:Q878)","v":966561.35082479985},{"$f":"SUM(R877:R878)","v":0},null,{"$f":"SUM(T877:T878)","v":32985.042530849991},{"$f":"SUM(U877:U878)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y879)","v":966561.35082479985},null,870]
[null,null,null,null,{"$f":"+G880-Adjustments!H887","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871]
[925,"Injuries & Damages",null,null,{"$f":"+G881-Adjustments!H888","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872]
[null,null,"Utah",null,{"$f":"+G882-Adjustments!H889","v":248187.78576860018},{"$f":"EXPENSES!G373","v":4371042.370000001},{"$f":"Adjustments!BA882","v":248187.78576860018},null,{"$f":"SUM(F882:H882)","v":4619230.1557686012},null,null,"Utah",{"$f":"VLOOKUP($L882,$L$2:$N$7,2,FALSE)*I882","v":4619230.1557686012},{"$f":"VLOOKUP($L882,$L$2:$N$7,3,FALSE)*I882","v":0},null,"G",{"$f":"IF(P882=\"G\",M882,IF(P882=\"PT\",0,ERR))","v":4619230.1557686012},{"$f":"IF(P882=\"PT\",M882,IF(P882=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S882=\"G\",N882,IF(S882=\"PT\",0,ERR))","v":0},{"$f":"IF(S882=\"PT\",N882,IF(S882=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y882)","v":4619230.1557686012},null,873]
[null,null,"Wyoming",null,{"$f":"+G883-Adjustments!H891","v":7565.5818283999979},{"$f":"EXPENSES!G374","v":133243.78},{"$f":"Adjustments!BA883","v":7565.5818283999979},null,{"$f":"SUM(F883:H883)","v":140809.3618284},null,null,"Wyoming",{"$f":"VLOOKUP($L883,$L$2:$N$7,2,FALSE)*I883","v":0},{"$f":"VLOOKUP($L883,$L$2:$N$7,3,FALSE)*I883","v":140809.3618284},null,"G",{"$f":"IF(P883=\"G\",M883,IF(P883=\"PT\",0,ERR))","v":0},{"$f":"IF(P883=\"PT\",M883,IF(P883=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S883=\"G\",N883,IF(S883=\"PT\",0,ERR))","v":140809.3618284},{"$f":"IF(S883=\"PT\",N883,IF(S883=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y883)","v":0},null,874]
[null,null,"Total",null,{"$f":"+G884-Adjustments!H892","v":255753.36759700018},{"$f":"SUM(F882:F883)","v":4504286.1500000013},{"$f":"Adjustments!BA884","v":255753.36759700018},null,{"$f":"SUM(I882:I883)","v":4760039.517597001},null,null,null,{"$f":"SUM(M882:M883)","v":4619230.1557686012},{"$f":"SUM(N882:N883)","v":140809.3618284},null,null,{"$f":"SUM(Q882:Q883)","v":4619230.1557686012},{"$f":"SUM(R882:R883)","v":0},null,{"$f":"SUM(T882:T883)","v":140809.3618284},{"$f":"SUM(U882:U883)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y884)","v":4619230.1557686012},null,875]
[null,null,null,null,{"$f":"+G885-Adjustments!H893","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,876]
[926,"Employee Pensions & Benefits",null,null,{"$f":"+G886-Adjustments!H894","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,877]
[null,null,"Utah",null,{"$f":"+G887-Adjustments!H896","v":4339875.5718374448},{"$f":"EXPENSES!G377","v":7423708.5600000005},{"$f":"Adjustments!BA887","v":4339875.5718374448},null,{"$f":"SUM(F887:H887)","v":11763584.131837446},null,null,"Utah",{"$f":"VLOOKUP($L887,$L$2:$N$7,2,FALSE)*I887","v":11763584.131837446},{"$f":"VLOOKUP($L887,$L$2:$N$7,3,FALSE)*I887","v":0},null,"G",{"$f":"IF(P887=\"G\",M887,IF(P887=\"PT\",0,ERR))","v":11763584.131837446},{"$f":"IF(P887=\"PT\",M887,IF(P887=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S887=\"G\",N887,IF(S887=\"PT\",0,ERR))","v":0},{"$f":"IF(S887=\"PT\",N887,IF(S887=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y887)","v":11763584.131837446},null,878]
[null,null,"Wyoming",null,{"$f":"+G888-Adjustments!H897","v":139089.46219850669},{"$f":"EXPENSES!G378","v":321649.59999999998},{"$f":"Adjustments!BA888","v":139089.46219850669},null,{"$f":"SUM(F888:H888)","v":460739.06219850667},null,null,"Wyoming",{"$f":"VLOOKUP($L888,$L$2:$N$7,2,FALSE)*I888","v":0},{"$f":"VLOOKUP($L888,$L$2:$N$7,3,FALSE)*I888","v":460739.06219850667},null,"G",{"$f":"IF(P888=\"G\",M888,IF(P888=\"PT\",0,ERR))","v":0},{"$f":"IF(P888=\"PT\",M888,IF(P888=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S888=\"G\",N888,IF(S888=\"PT\",0,ERR))","v":460739.06219850667},{"$f":"IF(S888=\"PT\",N888,IF(S888=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y888)","v":0},null,879]
[null,null,"Total",null,{"$f":"+G889-Adjustments!H898","v":4478965.0340359518},{"$f":"SUM(F887:F888)","v":7745358.1600000001},{"$f":"Adjustments!BA889","v":4478965.0340359518},null,{"$f":"SUM(I887:I888)","v":12224323.194035953},null,null,null,{"$f":"SUM(M887:M888)","v":11763584.131837446},{"$f":"SUM(N887:N888)","v":460739.06219850667},null,null,{"$f":"SUM(Q887:Q888)","v":11763584.131837446},{"$f":"SUM(R887:R888)","v":0},null,{"$f":"SUM(T887:T888)","v":460739.06219850667},{"$f":"SUM(U887:U888)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y889)","v":11763584.131837446},null,880]
[null,null,null,null,{"$f":"+G890-Adjustments!H899","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881]
["928","Regulatory Expense",null,null,{"$f":"+G891-Adjustments!H901","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882]
[null,null,"Utah",null,{"$f":"+G892-Adjustments!H902","v":0},{"$f":"EXPENSES!G381","v":0},{"$f":"Adjustments!BA892","v":0},null,{"$f":"SUM(F892:H892)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L892,$L$2:$N$7,2,FALSE)*I892","v":0},{"$f":"VLOOKUP($L892,$L$2:$N$7,3,FALSE)*I892","v":0},null,"G",{"$f":"IF(P892=\"G\",M892,IF(P892=\"PT\",0,ERR))","v":0},{"$f":"IF(P892=\"PT\",M892,IF(P892=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S892=\"G\",N892,IF(S892=\"PT\",0,ERR))","v":0},{"$f":"IF(S892=\"PT\",N892,IF(S892=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y892)","v":0},null,883]
[null,null,"Wyoming",null,{"$f":"+G893-Adjustments!H903","v":0},{"$f":"EXPENSES!G382","v":0},{"$f":"Adjustments!BA893","v":0},null,{"$f":"SUM(F893:H893)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L893,$L$2:$N$7,2,FALSE)*I893","v":0},{"$f":"VLOOKUP($L893,$L$2:$N$7,3,FALSE)*I893","v":0},null,"G",{"$f":"IF(P893=\"G\",M893,IF(P893=\"PT\",0,ERR))","v":0},{"$f":"IF(P893=\"PT\",M893,IF(P893=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S893=\"G\",N893,IF(S893=\"PT\",0,ERR))","v":0},{"$f":"IF(S893=\"PT\",N893,IF(S893=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y893)","v":0},null,884]
[null,null,"Total",null,{"$f":"+G894-Adjustments!H904","v":0},{"$f":"SUM(F892:F893)","v":0},{"$f":"Adjustments!BA894","v":0},null,{"$f":"SUM(I892:I893)","v":0},null,null,null,{"$f":"SUM(M892:M893)","v":0},{"$f":"SUM(N892:N893)","v":0},null,null,{"$f":"SUM(Q892:Q893)","v":0},{"$f":"SUM(R892:R893)","v":0},null,{"$f":"SUM(T892:T893)","v":0},{"$f":"SUM(U892:U893)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y894)","v":0},null,885]
[null,null,null,null,{"$f":"+G895-Adjustments!H906","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,886]
[9301,"General Advertising Expenses",null,null,{"$f":"+G896-Adjustments!H907","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,887]
[null,null,"Utah",null,{"$f":"+G897-Adjustments!H908","v":0},{"$f":"EXPENSES!G385","v":0},{"$f":"Adjustments!BA897","v":0},null,{"$f":"SUM(F897:H897)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L897,$L$2:$N$7,2,FALSE)*I897","v":0},{"$f":"VLOOKUP($L897,$L$2:$N$7,3,FALSE)*I897","v":0},null,"G",{"$f":"IF(P897=\"G\",M897,IF(P897=\"PT\",0,ERR))","v":0},{"$f":"IF(P897=\"PT\",M897,IF(P897=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S897=\"G\",N897,IF(S897=\"PT\",0,ERR))","v":0},{"$f":"IF(S897=\"PT\",N897,IF(S897=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y897)","v":0},null,888]
[null,null,"Wyoming",null,{"$f":"+G898-Adjustments!H909","v":0},{"$f":"EXPENSES!G386","v":0},{"$f":"Adjustments!BA898","v":0},null,{"$f":"SUM(F898:H898)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L898,$L$2:$N$7,2,FALSE)*I898","v":0},{"$f":"VLOOKUP($L898,$L$2:$N$7,3,FALSE)*I898","v":0},null,"G",{"$f":"IF(P898=\"G\",M898,IF(P898=\"PT\",0,ERR))","v":0},{"$f":"IF(P898=\"PT\",M898,IF(P898=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S898=\"G\",N898,IF(S898=\"PT\",0,ERR))","v":0},{"$f":"IF(S898=\"PT\",N898,IF(S898=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y898)","v":0},null,889]
[null,null,"Total",null,{"$f":"+G899-Adjustments!H911","v":0},{"$f":"SUM(F897:F898)","v":0},{"$f":"Adjustments!BA899","v":0},null,{"$f":"SUM(I897:I898)","v":0},null,null,null,{"$f":"SUM(M897:M898)","v":0},{"$f":"SUM(N897:N898)","v":0},null,null,{"$f":"SUM(Q897:Q898)","v":0},{"$f":"SUM(R897:R898)","v":0},null,{"$f":"SUM(T897:T898)","v":0},{"$f":"SUM(U897:U898)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y899)","v":0},null,890]
[null,null,null,null,{"$f":"+G900-Adjustments!H912","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,891]
[9302,"Miscellaneous General Expenses",null,null,{"$f":"+G901-Adjustments!H913","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892]
[null,null,"Utah",null,{"$f":"+G902-Adjustments!H914","v":76972.691678893752},{"$f":"EXPENSES!G389","v":2668671.6599999992},{"$f":"Adjustments!BA902","v":76972.691678893752},null,{"$f":"SUM(F902:H902)","v":2745644.351678893},null,null,"Utah",{"$f":"VLOOKUP($L902,$L$2:$N$7,2,FALSE)*I902","v":2745644.351678893},{"$f":"VLOOKUP($L902,$L$2:$N$7,3,FALSE)*I902","v":0},null,"G",{"$f":"IF(P902=\"G\",M902,IF(P902=\"PT\",0,ERR))","v":2745644.351678893},{"$f":"IF(P902=\"PT\",M902,IF(P902=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S902=\"G\",N902,IF(S902=\"PT\",0,ERR))","v":0},{"$f":"IF(S902=\"PT\",N902,IF(S902=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y902)","v":2745644.351678893},null,893]
[null,null,"Wyoming",null,{"$f":"+G903-Adjustments!H916","v":1392.6234875919981},{"$f":"EXPENSES!G390","v":42080.590000000004},{"$f":"Adjustments!BA903","v":1392.6234875919981},null,{"$f":"SUM(F903:H903)","v":43473.213487592002},null,null,"Wyoming",{"$f":"VLOOKUP($L903,$L$2:$N$7,2,FALSE)*I903","v":0},{"$f":"VLOOKUP($L903,$L$2:$N$7,3,FALSE)*I903","v":43473.213487592002},null,"G",{"$f":"IF(P903=\"G\",M903,IF(P903=\"PT\",0,ERR))","v":0},{"$f":"IF(P903=\"PT\",M903,IF(P903=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S903=\"G\",N903,IF(S903=\"PT\",0,ERR))","v":43473.213487592002},{"$f":"IF(S903=\"PT\",N903,IF(S903=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y903)","v":0},null,894]
[null,null,"Total",null,{"$f":"+G904-Adjustments!H917","v":78365.315166485758},{"$f":"SUM(F902:F903)","v":2710752.2499999991},{"$f":"Adjustments!BA904","v":78365.315166485758},null,{"$f":"SUM(I902:I903)","v":2789117.565166485},null,null,null,{"$f":"SUM(M902:M903)","v":2745644.351678893},{"$f":"SUM(N902:N903)","v":43473.213487592002},null,null,{"$f":"SUM(Q902:Q903)","v":2745644.351678893},{"$f":"SUM(R902:R903)","v":0},null,{"$f":"SUM(T902:T903)","v":43473.213487592002},{"$f":"SUM(U902:U903)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y904)","v":2745644.351678893},null,895]
[null,null,null,null,{"$f":"+G905-Adjustments!H918","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,896]
[931,"Rents",null,null,{"$f":"+G906-Adjustments!H919","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,897]
[null,null,"Utah",null,{"$f":"+G907-Adjustments!H920","v":112.34319719999985},{"$f":"EXPENSES!G393","v":3395.08},{"$f":"Adjustments!BA907","v":112.34319719999985},null,{"$f":"SUM(F907:H907)","v":3507.4231971999998},null,null,"Utah",{"$f":"VLOOKUP($L907,$L$2:$N$7,2,FALSE)*I907","v":3507.4231971999998},{"$f":"VLOOKUP($L907,$L$2:$N$7,3,FALSE)*I907","v":0},null,"G",{"$f":"IF(P907=\"G\",M907,IF(P907=\"PT\",0,ERR))","v":3507.4231971999998},{"$f":"IF(P907=\"PT\",M907,IF(P907=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S907=\"G\",N907,IF(S907=\"PT\",0,ERR))","v":0},{"$f":"IF(S907=\"PT\",N907,IF(S907=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y907)","v":3507.4231971999998},null,{"$f":"Y906+1","v":898}]
[null,null,"Wyoming",null,{"$f":"+G908-Adjustments!H921","v":0},{"$f":"EXPENSES!G394","v":0},{"$f":"Adjustments!BA908","v":0},null,{"$f":"SUM(F908:H908)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L908,$L$2:$N$7,2,FALSE)*I908","v":0},{"$f":"VLOOKUP($L908,$L$2:$N$7,3,FALSE)*I908","v":0},null,"G",{"$f":"IF(P908=\"G\",M908,IF(P908=\"PT\",0,ERR))","v":0},{"$f":"IF(P908=\"PT\",M908,IF(P908=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S908=\"G\",N908,IF(S908=\"PT\",0,ERR))","v":0},{"$f":"IF(S908=\"PT\",N908,IF(S908=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y908)","v":0},null,899]
[null,null,"Total",null,{"$f":"+G909-Adjustments!H922","v":112.34319719999985},{"$f":"SUM(F907:F908)","v":3395.08},{"$f":"Adjustments!BA909","v":112.34319719999985},null,{"$f":"SUM(I907:I908)","v":3507.4231971999998},null,null,null,{"$f":"SUM(M907:M908)","v":3507.4231971999998},{"$f":"SUM(N907:N908)","v":0},null,null,{"$f":"SUM(Q907:Q908)","v":3507.4231971999998},{"$f":"SUM(R907:R908)","v":0},null,{"$f":"SUM(T907:T908)","v":0},{"$f":"SUM(U907:U908)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y909)","v":3507.4231971999998},null,900]
[null,null,null,null,{"$f":"+G910-Adjustments!H923","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,901]
["935","Maintenance of General Plant",null,null,{"$f":"+G911-Adjustments!H924","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,902]
[null,null,"Utah",null,{"$f":"+G912-Adjustments!H925","v":130753.28907809826},{"$f":"EXPENSES!G397","v":1847511.6099999999},{"$f":"Adjustments!BA912","v":130753.28907809826},null,{"$f":"SUM(F912:H912)","v":1978264.8990780981},null,null,"Utah",{"$f":"VLOOKUP($L912,$L$2:$N$7,2,FALSE)*I912","v":1978264.8990780981},{"$f":"VLOOKUP($L912,$L$2:$N$7,3,FALSE)*I912","v":0},null,"G",{"$f":"IF(P912=\"G\",M912,IF(P912=\"PT\",0,ERR))","v":1978264.8990780981},{"$f":"IF(P912=\"PT\",M912,IF(P912=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S912=\"G\",N912,IF(S912=\"PT\",0,ERR))","v":0},{"$f":"IF(S912=\"PT\",N912,IF(S912=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y912)","v":1978264.8990780981},null,903]
[null,null,"Wyoming",null,{"$f":"+G913-Adjustments!H926","v":12103.146428600827},{"$f":"EXPENSES!G398","v":157672.13999999998},{"$f":"Adjustments!BA913","v":12103.146428600827},null,{"$f":"SUM(F913:H913)","v":169775.28642860081},null,null,"Wyoming",{"$f":"VLOOKUP($L913,$L$2:$N$7,2,FALSE)*I913","v":0},{"$f":"VLOOKUP($L913,$L$2:$N$7,3,FALSE)*I913","v":169775.28642860081},null,"G",{"$f":"IF(P913=\"G\",M913,IF(P913=\"PT\",0,ERR))","v":0},{"$f":"IF(P913=\"PT\",M913,IF(P913=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S913=\"G\",N913,IF(S913=\"PT\",0,ERR))","v":169775.28642860081},{"$f":"IF(S913=\"PT\",N913,IF(S913=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y913)","v":0},null,904]
[null,null,"Total",null,{"$f":"+G914-Adjustments!H927","v":142856.43550669908},{"$f":"SUM(F912:F913)","v":2005183.7499999998},{"$f":"Adjustments!BA914","v":142856.43550669908},null,{"$f":"SUM(I912:I913)","v":2148040.1855066991},null,null,null,{"$f":"SUM(M912:M913)","v":1978264.8990780981},{"$f":"SUM(N912:N913)","v":169775.28642860081},null,null,{"$f":"SUM(Q912:Q913)","v":1978264.8990780981},{"$f":"SUM(R912:R913)","v":0},null,{"$f":"SUM(T912:T913)","v":169775.28642860081},{"$f":"SUM(U912:U913)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y914)","v":1978264.8990780981},null,905]
[null,null,null,null,{"$f":"+G915-Adjustments!H928","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,906]
["Total Administrative & General Expense",null,null,null,{"$f":"+G916-Adjustments!H929","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,907]
[null,"Utah Administrative & General Expense",null,null,{"$f":"+G917-Adjustments!H930","v":15080891.930273894},{"$f":"F912+F907+F902+F897+F892+F887+F882+F877+F872+F867+F862+F857","v":45283136.350000009},{"$f":"G912+G907+G902+G897+G892+G887+G882+G877+G872+G867+G862+G857","v":15080891.930273894},{"$f":"H912+H907+H902+H897+H892+H887+H882+H877+H872+H867+H862+H857","v":0},60364028.280273899,null,null,null,{"$f":"M912+M907+M902+M897+M892+M887+M882+M877+M872+M867+M862+M857","v":60364028.280273899},{"$f":"N912+N907+N902+N897+N892+N887+N882+N877+N872+N867+N862+N857","v":0},null,null,{"$f":"Q912+Q907+Q902+Q897+Q892+Q887+Q882+Q877+Q872+Q867+Q862+Q857","v":60364028.280273899},{"$f":"R912+R907+R902+R897+R892+R887+R882+R877+R872+R867+R862+R857","v":0},null,{"$f":"T912+T907+T902+T897+T892+T887+T882+T877+T872+T867+T862+T857","v":0},{"$f":"U912+U907+U902+U897+U892+U887+U882+U877+U872+U867+U862+U857","v":0},null,{"$f":"W912+W907+W902+W897+W892+W887+W882+W877+W872+W867+W862+W857","v":60364028.280273899},null,908]
[null,"WyomingAdministrative & General Expense",null,null,{"$f":"+G918-Adjustments!H931","v":287693.44258824759},{"$f":"F913+F908+F903+F898+F893+F888+F883+F878+F873+F868+F863+F858","v":1804061.9},287693.44258824759,0,2091755.3425882475,null,null,null,{"$f":"M913+M908+M903+M898+M893+M888+M883+M878+M873+M868+M863+M858","v":0},{"$f":"N913+N908+N903+N898+N893+N888+N883+N878+N873+N868+N863+N858","v":2091755.3425882475},null,null,{"$f":"Q913+Q908+Q903+Q898+Q893+Q888+Q883+Q878+Q873+Q868+Q863+Q858","v":0},{"$f":"R913+R908+R903+R898+R893+R888+R883+R878+R873+R868+R863+R858","v":0},null,{"$f":"T913+T908+T903+T898+T893+T888+T883+T878+T873+T868+T863+T858","v":2091755.3425882475},{"$f":"U913+U908+U903+U898+U893+U888+U883+U878+U873+U868+U863+U858","v":0},null,{"$f":"W913+W908+W903+W898+W893+W888+W883+W878+W873+W868+W863+W858","v":0},null,909]
[null,null,null,null,{"$f":"+G919-Adjustments!H932","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910]
[null,"Total Administrative & General Expense",null,null,{"$f":"+G920-Adjustments!H933","v":15368585.372862142},{"$f":"IF(F914+F909+F904+F899+F894+F889+F884+F879+F874+F869+F864+F859=F917+F918,F917+F918,\"ERROR\")","v":47087198.250000007},{"$f":"G914+G909+G904+G899+G894+G889+G884+G879+G874+G869+G864+G859","v":15368585.372862142},{"$f":"H914+H909+H904+H899+H894+H889+H884+H879+H874+H869+H864+H859","v":0},{"$f":"I914+I909+I904+I899+I894+I889+I884+I879+I874+I869+I864+I859","v":62455783.62286216},null,null,{"$f":"L914+L909+L904+L899+L894+L889+L884+L879+L874+L869+L864+L859","v":0},{"$f":"M914+M909+M904+M899+M894+M889+M884+M879+M874+M869+M864+M859","v":60364028.280273899},{"$f":"N914+N909+N904+N899+N894+N889+N884+N879+N874+N869+N864+N859","v":2091755.3425882475},null,null,{"$f":"Q914+Q909+Q904+Q899+Q894+Q889+Q884+Q879+Q874+Q869+Q864+Q859","v":60364028.280273899},{"$f":"R914+R909+R904+R899+R894+R889+R884+R879+R874+R869+R864+R859","v":0},null,{"$f":"T914+T909+T904+T899+T894+T889+T884+T879+T874+T869+T864+T859","v":2091755.3425882475},{"$f":"U914+U909+U904+U899+U894+U889+U884+U879+U874+U869+U864+U859","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y920)","v":60364028.280273899},null,911]
[null,null,null,null,{"$f":"+G921-Adjustments!H935","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912]
[null,null,null,null,{"$f":"+G922-Adjustments!H936","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,913]
[null,"Total Utility O&M Expenses",null,null,{"$f":"+G923-Adjustments!H937","v":-1281913.9860108229},{"$f":"F650+F771+F824+F852+F920+F668","v":179040312.09999999},{"$f":"G650+G771+G824+G852+G920+G668","v":-1281913.9860108229},{"$f":"H650+H771+H824+H852+H920+H668","v":0},177758398.11398917,null,null,null,{"$f":"M650+M771+M824+M852+M920+M668","v":171392038.42718333},{"$f":"N650+N771+N824+N852+N920+N668","v":6366359.6868058471},null,null,{"$f":"Q650+Q771+Q824+Q852+Q920+Q668","v":170686982.27242494},{"$f":"R650+R771+R824+R852+R920+R668","v":705056.15475841239},null,6350884.1232982446,15475.563507602674,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y923)","v":170686982.27242494},null,914]
[null,null,null,null,{"$f":"+G924-Adjustments!H938","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915]
[null,null,null,null,{"$f":"+G925-Adjustments!H939","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916]
["OTHER UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G926-Adjustments!H940","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,917]
[null,null,null,null,{"$f":"+G927-Adjustments!H941","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918]
["Depreciation, Amortization, & Other Taxes",null,null,null,{"$f":"+G928-Adjustments!H943","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,919]
[null,null,null,null,{"$f":"+G929-Adjustments!H944","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,920]
[403,"Depreciation Expense",null,null,{"$f":"+G930-Adjustments!H945","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,921]
[null,null,"Production",null,{"$f":"+G931-Adjustments!H946","v":-1163.4769500975381},{"$f":"EXPENSES!G410","v":522112.14000000007},{"$f":"Adjustments!BA931","v":-1163.4769500975381},null,{"$f":"SUM($F$931:$H$931)","v":520948.66304990253},null,null,"Sales",{"$f":"VLOOKUP($L931,$L$2:$N$7,2,FALSE)*I931","v":507530.62481295137},{"$f":"VLOOKUP($L931,$L$2:$N$7,3,FALSE)*I931","v":13418.038236951254},null,"G",{"$f":"IF(P931=\"G\",M931,IF(P931=\"PT\",0,ERR))","v":507530.62481295137},{"$f":"IF(P931=\"PT\",M931,IF(P931=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S931=\"G\",N931,IF(S931=\"PT\",0,ERR))","v":0},{"$f":"IF(S931=\"PT\",N931,IF(S931=\"G\",0,ERR))","v":13418.038236951254},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y931)","v":507530.62481295137},null,922]
[null,null,"Distribution - Wyoming",null,{"$f":"+G932-Adjustments!H947","v":1294103.7511597159},{"$f":"EXPENSES!G411","v":2683826.06},{"$f":"Adjustments!BA932","v":1294103.7511597159},null,{"$f":"SUM($F$932:$H$932)","v":3977929.811159716},null,null,"Wyoming",{"$f":"VLOOKUP($L932,$L$2:$N$7,2,FALSE)*I932","v":0},{"$f":"VLOOKUP($L932,$L$2:$N$7,3,FALSE)*I932","v":3977929.811159716},null,"G",{"$f":"IF(P932=\"G\",M932,IF(P932=\"PT\",0,ERR))","v":0},{"$f":"IF(P932=\"PT\",M932,IF(P932=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S932=\"G\",N932,IF(S932=\"PT\",0,ERR))","v":3977929.811159716},{"$f":"IF(S932=\"PT\",N932,IF(S932=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y932)","v":0},null,923]
[null,null,"Distribution - Utah",null,{"$f":"+G933-Adjustments!H948","v":28184203.625307724},{"$f":"EXPENSES!G412","v":101030313.62},{"$f":"Adjustments!BA933","v":28184203.625307724},null,{"$f":"SUM($F$933:$H$933)","v":129214517.24530773},null,null,"Utah",{"$f":"VLOOKUP($L933,$L$2:$N$7,2,FALSE)*I933","v":129214517.24530773},{"$f":"VLOOKUP($L933,$L$2:$N$7,3,FALSE)*I933","v":0},null,"G",{"$f":"IF(P933=\"G\",M933,IF(P933=\"PT\",0,ERR))","v":129214517.24530773},{"$f":"IF(P933=\"PT\",M933,IF(P933=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S933=\"G\",N933,IF(S933=\"PT\",0,ERR))","v":0},{"$f":"IF(S933=\"PT\",N933,IF(S933=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y933)","v":129214517.24530773},null,924]
[null,null,"Storage",null,null,{"$f":"EXPENSES!G413","v":453854.77},{"$f":"Adjustments!BA934","v":5864508.5057795718},null,{"$f":"SUM($F$934:$H$934)","v":6318363.2757795714},null,null,"Utah",{"$f":"VLOOKUP($L934,$L$2:$N$7,2,FALSE)*I934","v":6318363.2757795714},{"$f":"VLOOKUP($L934,$L$2:$N$7,3,FALSE)*I934","v":0},null,"G",{"$f":"IF(P934=\"G\",M934,IF(P934=\"PT\",0,ERR))","v":6318363.2757795714},{"$f":"IF(P934=\"PT\",M934,IF(P934=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S934=\"G\",N934,IF(S934=\"PT\",0,ERR))","v":0},{"$f":"IF(S934=\"PT\",N934,IF(S934=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y934)","v":6318363.2757795714},null,925]
[null,null,"General",null,{"$f":"+G935-Adjustments!H949","v":3955383.5411794372},{"$f":"EXPENSES!G414","v":8490193.9700000007},{"$f":"Adjustments!BA935","v":3955383.5411794372},null,{"$f":"SUM($F$935:$H$935)","v":12445577.511179438},null,null,"Gross Plant",{"$f":"VLOOKUP($L935,$L$2:$N$7,2,FALSE)*I935","v":12104813.51676029},{"$f":"VLOOKUP($L935,$L$2:$N$7,3,FALSE)*I935","v":340763.99441914738},null,"G",{"$f":"IF(P935=\"G\",M935,IF(P935=\"PT\",0,ERR))","v":12104813.51676029},{"$f":"IF(P935=\"PT\",M935,IF(P935=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S935=\"G\",N935,IF(S935=\"PT\",0,ERR))","v":340763.99441914738},{"$f":"IF(S935=\"PT\",N935,IF(S935=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y935)","v":12104813.51676029},null,926]
[null,null,"Total Depreciation Expense",null,{"$f":"+G936-Adjustments!H950","v":39297035.946476355},{"$f":"SUM(F931:F935)","v":113180300.56},{"$f":"SUM(G931:G935)","v":39297035.946476355},{"$f":"SUM(H931:H935)","v":0},{"$f":"SUM(I931:I935)","v":152477336.50647637},null,null,null,{"$f":"SUM(M931:M935)","v":148145224.66266054},{"$f":"SUM(N931:N935)","v":4332111.8438158147},null,null,{"$f":"SUM(Q931:Q935)","v":148145224.66266054},{"$f":"SUM(R931:R935)","v":0},null,{"$f":"SUM(T931:T935)","v":4318693.8055788632},{"$f":"SUM(U931:U935)","v":13418.038236951254},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y936)","v":148145224.66266054},null,927]
[null,null,null,null,{"$f":"+G937-Adjustments!H951","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,928]
[404,"Amortization and Depletion",null,null,{"$f":"+G938-Adjustments!H952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,929]
[null,null,"Production",null,{"$f":"+G939-Adjustments!H954","v":0},{"$f":"EXPENSES!G418","v":0},{"$f":"Adjustments!BA939","v":0},null,{"$f":"SUM($F$939:$H$939)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L939,$L$2:$N$7,2,FALSE)*I939","v":0},{"$f":"VLOOKUP($L939,$L$2:$N$7,3,FALSE)*I939","v":0},null,"G",{"$f":"IF(P939=\"G\",M939,IF(P939=\"PT\",0,ERR))","v":0},{"$f":"IF(P939=\"PT\",M939,IF(P939=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S939=\"G\",N939,IF(S939=\"PT\",0,ERR))","v":0},{"$f":"IF(S939=\"PT\",N939,IF(S939=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y939)","v":0},null,930]
[null,null,"Distribution - Wyoming",null,{"$f":"+G940-Adjustments!H955","v":0},{"$f":"EXPENSES!G419","v":0},{"$f":"Adjustments!BA940","v":0},null,{"$f":"SUM($F$940:$H$940)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L940,$L$2:$N$7,2,FALSE)*I940","v":0},{"$f":"VLOOKUP($L940,$L$2:$N$7,3,FALSE)*I940","v":0},null,"G",{"$f":"IF(P940=\"G\",M940,IF(P940=\"PT\",0,ERR))","v":0},{"$f":"IF(P940=\"PT\",M940,IF(P940=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S940=\"G\",N940,IF(S940=\"PT\",0,ERR))","v":0},{"$f":"IF(S940=\"PT\",N940,IF(S940=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y940)","v":0},null,931]
[null,null,"Distribution - Utah",null,{"$f":"+G941-Adjustments!H956","v":0},{"$f":"EXPENSES!G420","v":0},{"$f":"Adjustments!BA941","v":0},null,{"$f":"SUM($F$941:$H$941)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L941,$L$2:$N$7,2,FALSE)*I941","v":0},{"$f":"VLOOKUP($L941,$L$2:$N$7,3,FALSE)*I941","v":0},null,"G",{"$f":"IF(P941=\"G\",M941,IF(P941=\"PT\",0,ERR))","v":0},{"$f":"IF(P941=\"PT\",M941,IF(P941=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S941=\"G\",N941,IF(S941=\"PT\",0,ERR))","v":0},{"$f":"IF(S941=\"PT\",N941,IF(S941=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y941)","v":0},null,932]
[null,null,"Storage",null,null,{"$f":"EXPENSES!G421","v":0},{"$f":"Adjustments!BA942","v":0},null,{"$f":"SUM($F$942:$H$942)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L942,$L$2:$N$7,2,FALSE)*I942","v":0},{"$f":"VLOOKUP($L942,$L$2:$N$7,3,FALSE)*I942","v":0},null,"G",{"$f":"IF(P942=\"G\",M942,IF(P942=\"PT\",0,ERR))","v":0},{"$f":"IF(P942=\"PT\",M942,IF(P942=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S942=\"G\",N942,IF(S942=\"PT\",0,ERR))","v":0},{"$f":"IF(S942=\"PT\",N942,IF(S942=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y942)","v":0},null,933]
[null,null,"General",null,{"$f":"+G943-Adjustments!H957","v":6274062.7848163014},{"$f":"EXPENSES!G422","v":2011623},{"$f":"Adjustments!BA943","v":7054602.443040682},null,{"$f":"SUM($F$943:$H$943)","v":9066225.443040682},null,null,"Gross Plant",{"$f":"VLOOKUP($L943,$L$2:$N$7,2,FALSE)*I943","v":8817989.216678353},{"$f":"VLOOKUP($L943,$L$2:$N$7,3,FALSE)*I943","v":248236.22636232874},null,"G",{"$f":"IF(P943=\"G\",M943,IF(P943=\"PT\",0,ERR))","v":8817989.216678353},{"$f":"IF(P943=\"PT\",M943,IF(P943=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S943=\"G\",N943,IF(S943=\"PT\",0,ERR))","v":248236.22636232874},{"$f":"IF(S943=\"PT\",N943,IF(S943=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y943)","v":8817989.216678353},null,934]
[null,null,"Total Amortization Expense",null,{"$f":"+G944-Adjustments!H958","v":7054602.443040682},{"$f":"SUM(F939:F943)","v":2011623},{"$f":"SUM(G939:G943)","v":7054602.443040682},{"$f":"SUM(H939:H943)","v":0},{"$f":"SUM(I939:I943)","v":9066225.443040682},null,null,null,{"$f":"SUM(M939:M943)","v":8817989.216678353},{"$f":"SUM(N939:N943)","v":248236.22636232874},null,null,{"$f":"SUM(Q939:Q943)","v":8817989.216678353},{"$f":"SUM(R939:R943)","v":0},null,{"$f":"SUM(T939:T943)","v":248236.22636232874},{"$f":"SUM(U939:U943)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y944)","v":8817989.216678353},null,935]
[null,null,null,null,{"$f":"+G945-Adjustments!H959","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+G946-Adjustments!H960","v":46351638.389517039},{"$f":"F936+F944","v":115191923.56},{"$f":"G936+G944","v":46351638.389517039},0,161543561.94951704,null,null,null,{"$f":"M936+M944","v":156963213.87933889},{"$f":"N936+N944","v":4580348.0701781437},null,null,{"$f":"Q936+Q944","v":156963213.87933889},{"$f":"R936+R944","v":0},null,{"$f":"T936+T944","v":4566930.0319411922},{"$f":"U936+U944","v":13418.038236951254},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y946)","v":156963213.87933889},null,937]
[null,null,null,null,{"$f":"+G947-Adjustments!H961","v":0},0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,938]
["Tax Expenses",null,null,null,{"$f":"+G948-Adjustments!H962","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939]
[408,"Taxes Other Than Income Taxes",null,null,{"$f":"+G949-Adjustments!H963","v":0},null,null,null,null,null,null,null,null,null,null,"G",{"$f":"IF(P949=\"G\",M949,IF(P949=\"PT\",0,ERR))","v":0},{"$f":"IF(P949=\"PT\",M949,IF(P949=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S949=\"G\",N949,IF(S949=\"PT\",0,ERR))","v":0},{"$f":"IF(S949=\"PT\",N949,IF(S949=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y949)","v":0},null,940]
[null,null,"Production",null,{"$f":"+G950-Adjustments!H964","v":0},{"$f":"EXPENSES!G429","v":0},{"$f":"Adjustments!BA950","v":0},null,{"$f":"SUM($F$950:$H$950)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L950,$L$2:$N$7,2,FALSE)*I950","v":0},{"$f":"VLOOKUP($L950,$L$2:$N$7,3,FALSE)*I950","v":0},null,"G",{"$f":"IF(P950=\"G\",M950,IF(P950=\"PT\",0,ERR))","v":0},{"$f":"IF(P950=\"PT\",M950,IF(P950=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S950=\"G\",N950,IF(S950=\"PT\",0,ERR))","v":0},{"$f":"IF(S950=\"PT\",N950,IF(S950=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y950)","v":0},null,941]
[null,null,"Distribution - Wyoming",null,{"$f":"+G951-Adjustments!H965","v":189686.48131213244},{"$f":"EXPENSES!G430","v":1113179.1400000001},{"$f":"Adjustments!BA951","v":189686.48131213244},null,{"$f":"SUM($F$951:$H$951)","v":1302865.6213121326},null,null,"Wyoming",{"$f":"VLOOKUP($L951,$L$2:$N$7,2,FALSE)*I951","v":0},{"$f":"VLOOKUP($L951,$L$2:$N$7,3,FALSE)*I951","v":1302865.6213121326},null,"G",{"$f":"IF(P951=\"G\",M951,IF(P951=\"PT\",0,ERR))","v":0},{"$f":"IF(P951=\"PT\",M951,IF(P951=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S951=\"G\",N951,IF(S951=\"PT\",0,ERR))","v":1302865.6213121326},{"$f":"IF(S951=\"PT\",N951,IF(S951=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y951)","v":0},null,942]
[null,null,"Distribution - Utah",null,{"$f":"+G952-Adjustments!H966","v":4808703.6334239803},{"$f":"EXPENSES!G431","v":28219979.295000002},{"$f":"Adjustments!BA952","v":4808703.6334239803},null,{"$f":"SUM($F$952:$H$952)","v":33028682.928423982},null,null,"Utah",{"$f":"VLOOKUP($L952,$L$2:$N$7,2,FALSE)*I952","v":33028682.928423982},{"$f":"VLOOKUP($L952,$L$2:$N$7,3,FALSE)*I952","v":0},null,"G",{"$f":"IF(P952=\"G\",M952,IF(P952=\"PT\",0,ERR))","v":33028682.928423982},{"$f":"IF(P952=\"PT\",M952,IF(P952=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S952=\"G\",N952,IF(S952=\"PT\",0,ERR))","v":0},{"$f":"IF(S952=\"PT\",N952,IF(S952=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y952)","v":33028682.928423982},null,943]
[null,null,"Storage",null,null,{"$f":"EXPENSES!G432","v":95243.824999999997},{"$f":"Adjustments!BA953","v":0},null,{"$f":"SUM($F$953:$H$953)","v":95243.824999999997},null,null,"Utah",{"$f":"VLOOKUP($L953,$L$2:$N$7,2,FALSE)*I953","v":95243.824999999997},{"$f":"VLOOKUP($L953,$L$2:$N$7,3,FALSE)*I953","v":0},null,"G",{"$f":"IF(P953=\"G\",M953,IF(P953=\"PT\",0,ERR))","v":95243.824999999997},{"$f":"IF(P953=\"PT\",M953,IF(P953=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S953=\"G\",N953,IF(S953=\"PT\",0,ERR))","v":0},{"$f":"IF(S953=\"PT\",N953,IF(S953=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y953)","v":95243.824999999997},null,944]
[null,null,"General",null,{"$f":"+G954-Adjustments!H967","v":-230624.10690790403},{"$f":"EXPENSES!G433","v":3227191.08},{"$f":"Adjustments!BA954","v":549915.55131647643},null,{"$f":"SUM($F$954:$H$954)","v":3777106.6313164765},null,null,"Gross Plant",{"$f":"VLOOKUP($L954,$L$2:$N$7,2,FALSE)*I954","v":3673688.2128559193},{"$f":"VLOOKUP($L954,$L$2:$N$7,3,FALSE)*I954","v":103418.41846055698},null,"G",{"$f":"IF(P954=\"G\",M954,IF(P954=\"PT\",0,ERR))","v":3673688.2128559193},{"$f":"IF(P954=\"PT\",M954,IF(P954=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S954=\"G\",N954,IF(S954=\"PT\",0,ERR))","v":103418.41846055698},{"$f":"IF(S954=\"PT\",N954,IF(S954=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y954)","v":3673688.2128559193},null,945]
[null,null,"Total Other Taxes",null,{"$f":"+G955-Adjustments!H968","v":5548305.6660525892},{"$f":"SUM(F950:F954)","v":32655593.340000004},{"$f":"SUM(G950:G954)","v":5548305.6660525892},{"$f":"SUM(H950:H954)","v":0},{"$f":"SUM(I950:I954)","v":38203899.006052591},null,null,null,{"$f":"SUM(M950:M954)","v":36797614.966279902},{"$f":"SUM(N950:N954)","v":1406284.0397726896},null,null,{"$f":"SUM(Q950:Q954)","v":36797614.966279902},{"$f":"SUM(R950:R954)","v":0},null,{"$f":"SUM(T950:T954)","v":1406284.0397726896},{"$f":"SUM(U950:U954)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y955)","v":36797614.966279902},null,946]
[null,null,null,null,{"$f":"+G956-Adjustments!H969","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,947]
[4090,"Income Taxes - Federal",null,null,{"$f":"+G957-Adjustments!H970","v":52315645.937401585},{"$f":"EXPENSES!G436","v":101426358.35999998},{"$f":"+Adjustments!BA957","v":53096185.595625967},{"$f":"Taxes!C35-SUM(F957:G957)","v":-41765038.72667034},{"$f":"SUM(F957:H957)","v":112757505.22895561},null,null,null,{"$f":"Taxes!D35","v":110797191.82803184},{"$f":"Taxes!E35","v":1960313.4009236977},null,"G",{"$f":"Taxes!F35","v":110490262.64625454},{"$f":"Taxes!G35","v":306929.18177732686},"G",{"$f":"Taxes!H35","v":2379524.0016859048},{"$f":"Taxes!I35","v":-413811.52652477589},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y957)","v":110490262.64625454},null,948]
[null,null,null,null,{"$f":"+G958-Adjustments!H971","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949]
[4091,"Income Taxes - State",null,null,{"$f":"+G959-Adjustments!H972","v":0},{"$f":"EXPENSES!G438","v":22079812.240000002},{"$f":"+Adjustments!BA959","v":0},{"$f":"Taxes!C34-SUM(F959:G959)","v":-16621892.839439832},{"$f":"SUM($F$959:$H$959)","v":5457919.4005601704},null,null,null,{"$f":"Taxes!D34","v":5553558.8685916867},{"$f":"Taxes!E34","v":-95639.468031529279},null,"G",{"$f":"Taxes!F34","v":5486815.0194162894},{"$f":"Taxes!G34","v":66743.84917540288},"G",{"$f":"Taxes!H34","v":-4479.2565847672931},{"$f":"Taxes!I34","v":-89986.145838196535},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y959)","v":5486815.0194162894},null,950]
[null,null,null,null,{"$f":"+G960-Adjustments!H973","v":259027658.52657947},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951]
[4101,"Deferred Income Taxes",null,null,{"$f":"+G961-Adjustments!H974","v":0},{"$f":"EXPENSES!G440","v":-71785624.230000004},{"$f":"+Adjustments!BA961","v":0},null,{"$f":"SUM($F$961:$H$961)","v":-71785624.230000004},null,null,"Gross Plant",{"$f":"VLOOKUP($L961,$L$2:$N$7,2,FALSE)*I961","v":-69820110.292819232},{"$f":"VLOOKUP($L961,$L$2:$N$7,3,FALSE)*I961","v":-1965513.9371807689},null,"G",{"$f":"IF(P961=\"G\",M961,IF(P961=\"PT\",0,ERR))","v":-69820110.292819232},{"$f":"IF(P961=\"PT\",M961,IF(P961=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S961=\"G\",N961,IF(S961=\"PT\",0,ERR))","v":-1965513.9371807689},{"$f":"IF(S961=\"PT\",N961,IF(S961=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y961)","v":-69820110.292819232},null,952]
[null,null,null,null,{"$f":"+G962-Adjustments!H975","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953]
[4111,"Deferred Income Tax Credit",null,null,{"$f":"+G963-Adjustments!H976","v":0},{"$f":"EXPENSES!G442","v":-15873017.859999998},{"$f":"+Adjustments!BA963","v":0},null,{"$f":"SUM($F$963:$H$963)","v":-15873017.859999998},null,null,"Gross Plant",{"$f":"VLOOKUP($L963,$L$2:$N$7,2,FALSE)*I963","v":-15438409.424625956},{"$f":"VLOOKUP($L963,$L$2:$N$7,3,FALSE)*I963","v":-434608.43537404254},null,"G",{"$f":"IF(P963=\"G\",M963,IF(P963=\"PT\",0,ERR))","v":-15438409.424625956},{"$f":"IF(P963=\"PT\",M963,IF(P963=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S963=\"G\",N963,IF(S963=\"PT\",0,ERR))","v":-434608.43537404254},{"$f":"IF(S963=\"PT\",N963,IF(S963=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y963)","v":-15438409.424625956},null,954]
[null,null,null,null,{"$f":"+G964-Adjustments!H977","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955]
[4114,"Investment Tax Credit Adjustment",null,null,{"$f":"+G965-Adjustments!H978","v":0},{"$f":"EXPENSES!G444","v":0},{"$f":"+Adjustments!BA965","v":0},null,{"$f":"SUM($F$965:$H$965)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L965,$L$2:$N$7,2,FALSE)*I965","v":0},{"$f":"VLOOKUP($L965,$L$2:$N$7,3,FALSE)*I965","v":0},null,"G",{"$f":"IF(P965=\"G\",M965,IF(P965=\"PT\",0,ERR))","v":0},{"$f":"IF(P965=\"PT\",M965,IF(P965=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S965=\"G\",N965,IF(S965=\"PT\",0,ERR))","v":0},{"$f":"IF(S965=\"PT\",#REF!,IF(S965=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y965)","v":0},null,956]
[null,null,null,null,{"$f":"+G966-Adjustments!H979","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,957]
[null,null,null,null,{"$f":"+G967-Adjustments!H980","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,958]
[null,null,null,null,{"$f":"+G968-Adjustments!H981","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,959]
[null,null,null,null,{"$f":"+G969-Adjustments!H982","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960]
[null,null,null,null,{"$f":"+G970-Adjustments!H983","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961]
[null,"Total Tax Expenses",null,null,{"$f":"+G971-Adjustments!H984","v":58644491.261678554},{"$f":"F955+F957+F959+F961+F963+F965+F967+F969","v":68503121.849999994},{"$f":"G955+G957+G959+G961+G963+G965+G967+G969","v":58644491.261678554},{"$f":"H955+H957+H959+H961+H963+H965+H967+H969","v":-58386931.566110171},{"$f":"I955+I957+I959+I961+I963+I965+I967+I969","v":68760681.545568377},null,null,null,{"$f":"M955+M957+M959+M961+M963+M965+M967+M969","v":67889845.945458233},{"$f":"N955+N957+N959+N961+N963+N965+N967+N969","v":870835.6001100468},null,null,{"$f":"Q955+Q957+Q959+Q961+Q963+Q965+Q967+Q969","v":67516172.914505541},{"$f":"R955+R957+R959+R961+R963+R965+R967+R969","v":373673.03095272975},null,{"$f":"T955+T957+T959+T961+T963+T965+T967+T969","v":1381206.4123190159},{"$f":"U955+U957+U959+U961+U963+U965+U967+U969","v":-503797.6723629724},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y971)","v":67516172.914505541},null,962]
[null,null,null,null,{"$f":"+G972-Adjustments!H985","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,963]
[null,null,null,null,{"$f":"+G973-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"+G974-Adjustments!H987","v":104996129.65119559},{"$f":"F946+F971","v":183695045.41},{"$f":"G946+G971","v":104996129.65119559},{"$f":"H946+H971","v":-58386931.566110171},{"$f":"I946+I971","v":230304243.49508542},null,null,null,{"$f":"M946+M971","v":224853059.82479712},{"$f":"N946+N971","v":5451183.6702881902},null,null,{"$f":"Q946+Q971","v":224479386.79384443},{"$f":"R946+R971","v":373673.03095272975},null,{"$f":"T946+T971","v":5948136.4442602079},{"$f":"U946+U971","v":-490379.63412602112},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y974)","v":224479386.79384443},null,{"$f":"Y973+1","v":965}]
[null,null,null,null,{"$f":"+G975-Adjustments!H988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,966]
[null,null,null,null,{"$f":"+G976-Adjustments!H989","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,967]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G977-Adjustments!H990","v":103714215.66518477},{"$f":"F640+F923+F974","v":1229546161.1599998},{"$f":"G640+G923+G974","v":103714215.66518477},-58386931.566110171,1274873445.2590744,null,null,null,{"$f":"M640+M923+M974","v":1235793675.7889533},{"$f":"N640+N923+N974","v":39079769.470121048},null,null,{"$f":"Q640+Q923+Q974","v":395166369.0662694},{"$f":"R640+R923+R974","v":840627306.72268403},null,{"$f":"T640+T923+T974","v":12299020.567558452},{"$f":"U640+U923+U974","v":26787322.042408593},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y977)","v":395166369.0662694},null,968]
[null,null,null,null,{"$f":"+G978-Adjustments!H991","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,969]
[null,null,null,null,{"$f":"+G979-Adjustments!H992","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,970]
["UTILITY RATE BASE",null,null,null,{"$f":"+G980-Adjustments!H993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,971]
[null,null,null,null,{"$f":"+G981-Adjustments!H994","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,972]
["NET UTILITY PLANT",null,null,null,{"$f":"+G982-Adjustments!H995","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973]
[null,null,null,null,{"$f":"+G983-Adjustments!H996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,974]
["101  Gas Plant In Service",null,null,null,{"$f":"+G984-Adjustments!H997","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,975]
["Intangible Plant",null,null,null,{"$f":"+G985-Adjustments!H998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,976]
[null,"302","Franchises & Consents",null,{"$f":"+G986-Adjustments!H999","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,977]
[null,null,"Distribution - Wyoming",null,{"$f":"+G987-#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$15","v":10883.08},{"$f":"+Adjustments!BA984","v":1759.6676530341902},null,{"$f":"SUM(F987:H987)","v":12642.74765303419},null,null,"Wyoming",{"$f":"VLOOKUP($L987,$L$2:$N$7,2,FALSE)*I987","v":0},{"$f":"VLOOKUP($L987,$L$2:$N$7,3,FALSE)*I987","v":12642.74765303419},null,"G",{"$f":"IF(P987=\"G\",M987,IF(P987=\"PT\",0,ERR))","v":0},{"$f":"IF(P987=\"PT\",M987,IF(P987=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S987=\"G\",N987,IF(S987=\"PT\",0,ERR))","v":12642.74765303419},{"$f":"IF(S987=\"PT\",N987,IF(S987=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y987)","v":0},null,978]
[null,null,"Distribution - Utah",null,{"$f":"+G988-Adjustments!H1011","v":1124325.9185919883},{"$f":"'Rate Base'!$AE$16","v":6953659.0599999949},{"$f":"+Adjustments!BA985","v":1124325.9185919883},null,{"$f":"SUM(F988:H988)","v":8077984.9785919832},null,null,"Utah",{"$f":"VLOOKUP($L988,$L$2:$N$7,2,FALSE)*I988","v":8077984.9785919832},{"$f":"VLOOKUP($L988,$L$2:$N$7,3,FALSE)*I988","v":0},null,"G",{"$f":"IF(P988=\"G\",M988,IF(P988=\"PT\",0,ERR))","v":8077984.9785919832},{"$f":"IF(P988=\"PT\",M988,IF(P988=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S988=\"G\",N988,IF(S988=\"PT\",0,ERR))","v":0},{"$f":"IF(S988=\"PT\",N988,IF(S988=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y988)","v":8077984.9785919832},null,979]
[null,null,"Distribution - General",null,{"$f":"+G989-Adjustments!H1012","v":6848257.5844497234},{"$f":"'Rate Base'!$AE$17","v":42354665.68},{"$f":"+Adjustments!BA986","v":6848257.5844497234},null,{"$f":"SUM(F989:H989)","v":49202923.264449723},null,null,"Gross Plant",{"$f":"VLOOKUP($L989,$L$2:$N$7,2,FALSE)*I989","v":47855731.086856373},{"$f":"VLOOKUP($L989,$L$2:$N$7,3,FALSE)*I989","v":1347192.1775933523},null,"G",{"$f":"IF(P989=\"G\",M989,IF(P989=\"PT\",0,ERR))","v":47855731.086856373},{"$f":"IF(P989=\"PT\",M989,IF(P989=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S989=\"G\",N989,IF(S989=\"PT\",0,ERR))","v":1347192.1775933523},{"$f":"IF(S989=\"PT\",N989,IF(S989=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y989)","v":47855731.086856373},null,980]
[null,null,"Total Intangible Plant",null,{"$f":"+G990-Adjustments!H1013","v":7974343.1706947461},{"$f":"SUM(F987:F989)","v":49319207.819999993},{"$f":"SUM(G987:G989)","v":7974343.1706947461},null,{"$f":"SUM(I987:I989)","v":57293550.990694739},null,null,null,{"$f":"SUM(M987:M989)","v":55933716.065448359},{"$f":"SUM(N987:N989)","v":1359834.9252463866},null,null,{"$f":"SUM(Q987:Q989)","v":55933716.065448359},{"$f":"SUM(R987:R989)","v":0},null,{"$f":"SUM(T987:T989)","v":1359834.9252463866},0,null,{"$f":"SUM(W987:W989)","v":55933716.065448359},null,981]
[null,null,null,null,{"$f":"+G991-Adjustments!H1014","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,982]
["Production & Gathering Plant",null,null,null,{"$f":"+G992-Adjustments!H1015","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983]
[null,"325","Land & Land Rights",null,{"$f":"+G993-Adjustments!H1016","v":-394806.15342000005},{"$f":"'Rate Base'!$AE$21","v":6266764.3399999999},{"$f":"+Adjustments!BA990","v":-394806.15342000005},null,{"$f":"SUM(F993:H993)","v":5871958.1865799995},null,null,"Sales",{"$f":"VLOOKUP($L993,$L$2:$N$7,2,FALSE)*I993","v":5720714.5707272766},{"$f":"VLOOKUP($L993,$L$2:$N$7,3,FALSE)*I993","v":151243.61585272357},null,"G",{"$f":"IF(P993=\"G\",M993,IF(P993=\"PT\",0,ERR))","v":5720714.5707272766},{"$f":"IF(P993=\"PT\",M993,IF(P993=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S993=\"G\",N993,IF(S993=\"PT\",0,ERR))","v":0},{"$f":"IF(S993=\"PT\",N993,IF(S993=\"G\",0,ERR))","v":151243.61585272357},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y993)","v":5720714.5707272766},null,984]
[null,"326...9","Structures",null,{"$f":"+G994-Adjustments!H1017","v":-90575.373420000004},{"$f":"'Rate Base'!$AE$22","v":1437704.3400000003},{"$f":"+Adjustments!BA991","v":-90575.373420000004},null,1347128.9665800002,null,null,"Sales",1312431.0601148033,34697.906465197237,null,"G",1312431.0601148033,0,"PT",0,34697.906465197237,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y994)","v":1312431.0601148033},null,985]
[null,"330","Gas Wells - Construction",null,{"$f":"+G995-Adjustments!H1018","v":-3287043.51003},{"$f":"'Rate Base'!$AE$23","v":52175293.810000002},{"$f":"+Adjustments!BA992","v":-3287043.51003},null,48888250.299970001,null,null,"Sales",47629039.060186476,1259211.2397835318,null,"G",47629039.060186476,0,"PT",0,1259211.2397835318,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y995)","v":47629039.060186476},null,986]
[null,"331","Gas Wells - Equipment",null,{"$f":"+G996-Adjustments!H1019","v":-1084630.4311500003},{"$f":"'Rate Base'!$AE$24","v":17216356.050000001},{"$f":"+Adjustments!BA993","v":-1084630.4311500003},null,16131725.61885,null,null,"Sales",15716221.891641088,415503.72720891453,null,"G",15716221.891641088,0,"PT",0,415503.72720891453,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y996)","v":15716221.891641088},null,987]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"+G997-Adjustments!H1020","v":-169710.41556000002},{"$f":"'Rate Base'!$AE$25","v":2693816.12},{"$f":"+Adjustments!BA994","v":-169710.41556000002},null,2524105.70444,null,null,"Sales",2459092.4905505572,65013.213889443032,null,"G",2459092.4905505572,0,"PT",0,65013.213889443032,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y997)","v":2459092.4905505572},null,988]
[null,"336","Purification Equipment",null,{"$f":"+G998-Adjustments!H1021","v":-3591.9267300000001},{"$f":"'Rate Base'!$AE$26","v":57014.71},{"$f":"+Adjustments!BA995","v":-3591.9267300000001},null,53422.78327,null,null,"Sales",52046.776382018892,1376.0068879811167,null,"G",52046.776382018892,0,"PT",0,1376.0068879811167,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y998)","v":52046.776382018892},null,989]
[null,"337","Other Equipment",null,{"$f":"+G999-Adjustments!H1022","v":-7634.7576899999976},{"$f":"'Rate Base'!$AE$27","v":121186.63},{"$f":"+Adjustments!BA996","v":-7634.7576899999976},null,113551.87231000001,null,null,"Sales",110627.12468590058,2924.7476240994483,null,"G",110627.12468590058,0,"PT",0,2924.7476240994483,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y999)","v":110627.12468590058},null,990]
[null,null,null,null,{"$f":"+G1000-Adjustments!H1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,991]
[null,"Total Production & Gathering Plant",null,null,{"$f":"+G1001-Adjustments!H1024","v":-5037992.5680000009},{"$f":"SUM(F993:F999)","v":79968136},{"$f":"SUM(G993:G999)","v":-5037992.5680000009},null,{"$f":"SUM(I993:I999)","v":74930143.431999996},null,null,null,{"$f":"SUM(M993:M999)","v":73000172.974288121},{"$f":"SUM(N993:N999)","v":1929970.4577118908},null,null,{"$f":"SUM(Q993:Q999)","v":73000172.974288121},{"$f":"SUM(R993:R999)","v":0},null,{"$f":"SUM(T993:T999)","v":0},{"$f":"SUM(U993:U999)","v":1929970.4577118908},null,{"$f":"SUM(W993:W999)","v":73000172.974288121},null,992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,993]
["Storage LNG Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,994]
[null,360,"LNG Plant Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995]
[null,null,null,"Storage",null,{"$f":"'Rate Base'!AE33","v":14173435.91},{"$f":"Adjustments!BA1002","v":0},null,{"$f":"SUM(F1005:G1005)","v":14173435.91},null,null,"Utah",{"$f":"VLOOKUP($L1005,$L$2:$N$7,2,FALSE)*I1005","v":14173435.91},0,null,"G",{"$f":"IF(P1005=\"G\",M1005,IF(P1005=\"PT\",0,ERR))","v":14173435.91},{"$f":"IF(P1005=\"PT\",M1005,IF(P1005=\"G\",0,ERR))","v":0},"G",{"$f":"IF(P1005=\"PT\",M1005,IF(P1005=\"G\",0,ERR))","v":0},{"$f":"IF(S1005=\"PT\",N1005,IF(S1005=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1292,Y1005)","v":14173435.91},null,996]
[null,null,null,"Total",null,{"$f":"SUM(F1005)","v":14173435.91},{"$f":"SUM(G1005)","v":0},null,{"$f":"SUM(I1005)","v":14173435.91},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,998]
[null,363,"Equipment and Gas Holders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999]
[null,null,null,"Storage",null,{"$f":"'Rate Base'!AE37","v":208453944.85000002},{"$f":"Adjustments!BA1006","v":2749789.1542285979},null,{"$f":"SUM(F1009:G1009)","v":211203734.00422862},null,null,"Utah",{"$f":"VLOOKUP($L1009,$L$2:$N$7,2,FALSE)*I1009","v":211203734.00422862},{"$f":"VLOOKUP($L1009,$L$2:$N$7,2,FALSE)*J1009","v":0},null,"G",{"$f":"IF(P1009=\"G\",M1009,IF(P1009=\"PT\",0,ERR))","v":211203734.00422862},{"$f":"IF(P1009=\"PT\",M1009,IF(P1009=\"G\",0,ERR))","v":0},"G",{"$f":"IF(P1009=\"PT\",M1009,IF(P1009=\"G\",0,ERR))","v":0},{"$f":"IF(S1009=\"PT\",N1009,IF(S1009=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1292,Y1009)","v":211203734.00422862},null,1000]
[null,null,null,"Total",null,{"$f":"SUM(F1009)","v":208453944.85000002},{"$f":"SUM(G1009)","v":2749789.1542285979},null,{"$f":"SUM(I1009)","v":211203734.00422862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1002]
[null,"Total Storage Plant",null,null,null,{"$f":"F1010+F1006","v":222627380.76000002},{"$f":"G1010+G1006","v":2749789.1542285979},null,{"$f":"SUM(F1012:G1012)","v":225377169.91422862},null,null,null,{"$f":"SUM(M1005:M1009)","v":225377169.91422862},{"$f":"SUM(N1005:N1009)","v":0},null,null,{"$f":"SUM(Q1005:Q1009)","v":225377169.91422862},{"$f":"SUM(R1005:R1009)","v":0},null,{"$f":"SUM(T1005:T1009)","v":0},{"$f":"SUM(U1005:U1009)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1292,Y1012)","v":225377169.91422862},null,1003]
[null,null,null,null,{"$f":"+G1013-Adjustments!H1025","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004]
["Distribution Plant",null,null,null,{"$f":"+G1014-Adjustments!H1026","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1005]
[null,"374","Land & Land Rights",null,{"$f":"+G1015-Adjustments!H1027","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1006]
[null,null,null,"Wyoming",{"$f":"+G1016-Adjustments!H1028","v":147281.63999988849},{"$f":"'Rate Base'!$AE$44","v":451318.04000000004},{"$f":"+Adjustments!BA1012","v":147281.63999988849},null,{"$f":"SUM(F1016:H1016)","v":598599.67999988853},null,null,"Wyoming",{"$f":"VLOOKUP($L1016,$L$2:$N$7,2,FALSE)*I1016","v":0},{"$f":"VLOOKUP($L1016,$L$2:$N$7,3,FALSE)*I1016","v":598599.67999988853},null,"G",{"$f":"IF(P1016=\"G\",M1016,IF(P1016=\"PT\",0,ERR))","v":0},{"$f":"IF(P1016=\"PT\",M1016,IF(P1016=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1016=\"G\",N1016,IF(S1016=\"PT\",0,ERR))","v":598599.67999988853},{"$f":"IF(S1016=\"PT\",N1016,IF(S1016=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1016)","v":0},null,1007]
[null,null,null,"Utah",{"$f":"+G1017-Adjustments!H1029","v":9202962.5438168608},{"$f":"'Rate Base'!$AE$45","v":28200819.989999998},{"$f":"+Adjustments!BA1013","v":9202962.5438168608},null,{"$f":"SUM(F1017:H1017)","v":37403782.533816859},null,null,"Utah",{"$f":"VLOOKUP($L1017,$L$2:$N$7,2,FALSE)*I1017","v":37403782.533816859},{"$f":"VLOOKUP($L1017,$L$2:$N$7,3,FALSE)*I1017","v":0},null,"G",{"$f":"IF(P1017=\"G\",M1017,IF(P1017=\"PT\",0,ERR))","v":37403782.533816859},{"$f":"IF(P1017=\"PT\",M1017,IF(P1017=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1017=\"G\",N1017,IF(S1017=\"PT\",0,ERR))","v":0},{"$f":"IF(S1017=\"PT\",N1017,IF(S1017=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1017)","v":37403782.533816859},null,1008]
[null,null,null,"Total",{"$f":"+G1018-Adjustments!H1030","v":9350244.1838167496},{"$f":"SUM(F1016:F1017)","v":28652138.029999997},{"$f":"SUM(G1016:G1017)","v":9350244.1838167496},null,{"$f":"SUM(I1016:I1017)","v":38002382.213816747},null,null,null,{"$f":"SUM(M1016:M1017)","v":37403782.533816859},{"$f":"SUM(N1016:N1017)","v":598599.67999988853},null,null,{"$f":"SUM(Q1016:Q1017)","v":37403782.533816859},{"$f":"SUM(R1016:R1017)","v":0},null,{"$f":"SUM(T1016:T1017)","v":598599.67999988853},{"$f":"SUM(U1016:U1017)","v":0},null,{"$f":"SUM(W1016:W1017)","v":37403782.533816859},null,1009]
[null,null,null,null,{"$f":"+G1019-Adjustments!H1031","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010]
[null,"375","Structures & Improvements",null,{"$f":"+G1020-Adjustments!H1032","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1011]
[null,null,null,"Wyoming",{"$f":"+G1021-Adjustments!H1033","v":54986.497891604202},{"$f":"'Rate Base'!$AE$49","v":1730763.8900000001},{"$f":"+Adjustments!BA1017","v":54986.497891604202},null,{"$f":"SUM(F1021:H1021)","v":1785750.3878916043},null,null,"Wyoming",{"$f":"VLOOKUP($L1021,$L$2:$N$7,2,FALSE)*I1021","v":0},{"$f":"VLOOKUP($L1021,$L$2:$N$7,3,FALSE)*I1021","v":1785750.3878916043},null,"G",{"$f":"IF(P1021=\"G\",M1021,IF(P1021=\"PT\",0,ERR))","v":0},{"$f":"IF(P1021=\"PT\",M1021,IF(P1021=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1021=\"G\",N1021,IF(S1021=\"PT\",0,ERR))","v":1785750.3878916043},{"$f":"IF(S1021=\"PT\",N1021,IF(S1021=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1021)","v":0},null,1012]
[null,null,null,"Utah",{"$f":"+G1022-Adjustments!H1034","v":720164.76796967536},{"$f":"'Rate Base'!$AE$50","v":22668022.569999982},{"$f":"+Adjustments!BA1018","v":720164.76796967536},null,{"$f":"SUM(F1022:H1022)","v":23388187.337969657},null,null,"Utah",{"$f":"VLOOKUP($L1022,$L$2:$N$7,2,FALSE)*I1022","v":23388187.337969657},{"$f":"VLOOKUP($L1022,$L$2:$N$7,3,FALSE)*I1022","v":0},null,"G",{"$f":"IF(P1022=\"G\",M1022,IF(P1022=\"PT\",0,ERR))","v":23388187.337969657},{"$f":"IF(P1022=\"PT\",M1022,IF(P1022=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1022=\"G\",N1022,IF(S1022=\"PT\",0,ERR))","v":0},{"$f":"IF(S1022=\"PT\",N1022,IF(S1022=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1022)","v":23388187.337969657},null,1013]
[null,null,null,"Total",{"$f":"+G1023-Adjustments!H1035","v":775151.26586127956},{"$f":"SUM(F1021:F1022)","v":24398786.459999982},{"$f":"SUM(G1021:G1022)","v":775151.26586127956},null,{"$f":"SUM(I1021:I1022)","v":25173937.725861263},null,null,null,{"$f":"SUM(M1021:M1022)","v":23388187.337969657},{"$f":"SUM(N1021:N1022)","v":1785750.3878916043},null,null,{"$f":"SUM(Q1021:Q1022)","v":23388187.337969657},{"$f":"SUM(R1021:R1022)","v":0},null,{"$f":"SUM(T1021:T1022)","v":1785750.3878916043},{"$f":"SUM(U1021:U1022)","v":0},null,{"$f":"SUM(W1021:W1022)","v":23388187.337969657},null,1014]
[null,null,null,null,{"$f":"+G1024-Adjustments!H1036","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1015]
[null,"376","Mains",null,{"$f":"+G1025-Adjustments!H1037","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1016]
[null,null,null,"Dist - Wy - Mains - SD",{"$f":"+G1026-Adjustments!H1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1017]
[null,null,null,"Dist - Wy - Mains - LD",{"$f":"+G1027-Adjustments!H1039","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1018]
[null,null,null,"Dist - Wy - Mains - Feeders",{"$f":"+G1028-Adjustments!H1040","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1019]
[null,null,null,"Total Wyoming Distribution",{"$f":"+G1029-Adjustments!H1041","v":9266292.9284018725},{"$f":"'Rate Base'!$AE$57","v":68208387.159999996},{"$f":"+Adjustments!BA1025","v":9266292.9284018725},null,{"$f":"SUM(F1029:H1029)","v":77474680.088401869},null,null,"Wyoming",{"$f":"VLOOKUP($L1029,$L$2:$N$7,2,FALSE)*I1029","v":0},{"$f":"VLOOKUP($L1029,$L$2:$N$7,3,FALSE)*I1029","v":77474680.088401869},null,"G",{"$f":"IF(P1029=\"G\",M1029,IF(P1029=\"PT\",0,ERR))","v":0},{"$f":"IF(P1029=\"PT\",M1029,IF(P1029=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1029=\"G\",N1029,IF(S1029=\"PT\",0,ERR))","v":77474680.088401869},{"$f":"IF(S1029=\"PT\",N1029,IF(S1029=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1029)","v":0},null,1020]
[null,null,null,"Dist - Ut - Mains - SD",{"$f":"+G1030-Adjustments!H1042","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1021]
[null,null,null,"Dist - Ut - Mains - LD",{"$f":"+G1031-Adjustments!H1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1022]
[null,null,null,"Storage - Utah",{"$f":"+G1032-Adjustments!H1044","v":0},{"$f":"'Rate Base'!$AE$60","v":948673.62},{"$f":"+Adjustments!BA1028","v":0},null,{"$f":"SUM(F1032:H1032)","v":948673.62},null,null,"Utah",{"$f":"VLOOKUP($L1032,$L$2:$N$7,2,FALSE)*I1032","v":948673.62},{"$f":"VLOOKUP($L1032,$L$2:$N$7,3,FALSE)*I1032","v":0},null,"G",{"$f":"IF(P1032=\"G\",M1032,IF(P1032=\"PT\",0,ERR))","v":948673.62},{"$f":"IF(P1032=\"PT\",M1032,IF(P1032=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1032=\"G\",N1032,IF(S1032=\"PT\",0,ERR))","v":0},{"$f":"IF(S1032=\"PT\",N1032,IF(S1032=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1032)","v":948673.62},null,1023]
[null,null,null,"Total Utah  Distribution",{"$f":"+G1033-Adjustments!H1045","v":360598938.06533575},{"$f":"'Rate Base'!$AE$61","v":2654337842.2299986},{"$f":"+Adjustments!BA1029","v":360598938.06533575},null,{"$f":"SUM(F1033:H1033)","v":3014936780.2953343},null,null,"Utah",{"$f":"VLOOKUP($L1033,$L$2:$N$7,2,FALSE)*I1033","v":3014936780.2953343},{"$f":"VLOOKUP($L1033,$L$2:$N$7,3,FALSE)*I1033","v":0},null,"G",{"$f":"IF(P1033=\"G\",M1033,IF(P1033=\"PT\",0,ERR))","v":3014936780.2953343},{"$f":"IF(P1033=\"PT\",M1033,IF(P1033=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1033=\"G\",N1033,IF(S1033=\"PT\",0,ERR))","v":0},{"$f":"IF(S1033=\"PT\",N1033,IF(S1033=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1033)","v":3014936780.2953343},null,1024]
[null,null,null,"Total Mains",{"$f":"+G1034-Adjustments!H1046","v":369865230.99373764},{"$f":"F1033+F1029+F1032","v":2723494903.0099983},{"$f":"G1033+G1029+G1032","v":369865230.99373764},0,3093360134.003736,null,null,null,{"$f":"M1033+M1029+M1032","v":3015885453.9153342},77474680.088401869,null,"G",{"$f":"Q1033+Q1029+Q1032","v":3015885453.9153342},0,"G",{"$f":"T1033+T1029+T1032","v":77474680.088401869},0,null,{"$f":"W1033+W1029+W1032","v":3015885453.9153342},null,1025]
[null,null,null,null,{"$f":"+G1035-Adjustments!H1047","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1026]
[null,"377","Compressor Station Equipment",null,{"$f":"+G1036-Adjustments!H1048","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1027]
[null,null,null,"Wyoming",{"$f":"+G1037-Adjustments!H1049","v":0},{"$f":"'Rate Base'!$AE$65","v":99725.57},{"$f":"+Adjustments!BA1033","v":0},null,{"$f":"SUM(F1037:H1037)","v":99725.57},null,null,"Wyoming",{"$f":"VLOOKUP($L1037,$L$2:$N$7,2,FALSE)*I1037","v":0},{"$f":"VLOOKUP($L1037,$L$2:$N$7,3,FALSE)*I1037","v":99725.57},null,"G",{"$f":"IF(P1037=\"G\",M1037,IF(P1037=\"PT\",0,ERR))","v":0},{"$f":"IF(P1037=\"PT\",M1037,IF(P1037=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1037=\"G\",N1037,IF(S1037=\"PT\",0,ERR))","v":99725.57},{"$f":"IF(S1037=\"PT\",N1037,IF(S1037=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1037)","v":0},null,1028]
[null,null,null,"Utah",{"$f":"+G1038-Adjustments!H1050","v":-285356.51967876218},{"$f":"'Rate Base'!$AE$66","v":16297329.370000001},{"$f":"+Adjustments!BA1034","v":-285356.51967876218},null,{"$f":"SUM(F1038:H1038)","v":16011972.850321239},null,null,"Utah",{"$f":"VLOOKUP($L1038,$L$2:$N$7,2,FALSE)*I1038","v":16011972.850321239},{"$f":"VLOOKUP($L1038,$L$2:$N$7,3,FALSE)*I1038","v":0},null,"G",{"$f":"IF(P1038=\"G\",M1038,IF(P1038=\"PT\",0,ERR))","v":16011972.850321239},{"$f":"IF(P1038=\"PT\",M1038,IF(P1038=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1038=\"G\",N1038,IF(S1038=\"PT\",0,ERR))","v":0},{"$f":"IF(S1038=\"PT\",N1038,IF(S1038=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1038)","v":16011972.850321239},null,{"$f":"Y1037+1","v":1029}]
[null,null,null,"Total",{"$f":"+G1039-Adjustments!H1051","v":-285356.51967876218},{"$f":"SUM(F1037:F1038)","v":16397054.940000001},{"$f":"SUM(G1037:G1038)","v":-285356.51967876218},null,{"$f":"SUM(I1037:I1038)","v":16111698.420321239},null,null,null,{"$f":"SUM(M1037:M1038)","v":16011972.850321239},{"$f":"SUM(N1037:N1038)","v":99725.57},null,null,{"$f":"SUM(Q1037:Q1038)","v":16011972.850321239},{"$f":"SUM(R1037:R1038)","v":0},null,{"$f":"SUM(T1037:T1038)","v":99725.57},{"$f":"SUM(U1037:U1038)","v":0},null,{"$f":"SUM(W1037:W1038)","v":16011972.850321239},null,1030]
[null,null,null,null,{"$f":"+G1040-Adjustments!H1052","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1031]
[null,"378","Measuring & Regulation Station Equip",null,{"$f":"+G1041-Adjustments!H1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1032]
[null,null,null,"Wyoming",{"$f":"+G1042-Adjustments!H1054","v":6573914.4797870945},{"$f":"'Rate Base'!$AE$70","v":9562496.0099999998},{"$f":"+Adjustments!BA1038","v":6573914.4797870945},null,{"$f":"SUM(F1042:H1042)","v":16136410.489787094},null,null,"Wyoming",{"$f":"VLOOKUP($L1042,$L$2:$N$7,2,FALSE)*I1042","v":0},{"$f":"VLOOKUP($L1042,$L$2:$N$7,3,FALSE)*I1042","v":16136410.489787094},null,"G",{"$f":"IF(P1042=\"G\",M1042,IF(P1042=\"PT\",0,ERR))","v":0},{"$f":"IF(P1042=\"PT\",M1042,IF(P1042=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1042=\"G\",N1042,IF(S1042=\"PT\",0,ERR))","v":16136410.489787094},{"$f":"IF(S1042=\"PT\",N1042,IF(S1042=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1042)","v":0},null,1033]
[null,null,null,"Utah",{"$f":"+G1043-Adjustments!H1055","v":122912467.00546393},{"$f":"'Rate Base'!$AE$71","v":178789970.41},{"$f":"+Adjustments!BA1039","v":122912467.00546393},null,{"$f":"SUM(F1043:H1043)","v":301702437.41546392},null,null,"Utah",{"$f":"VLOOKUP($L1043,$L$2:$N$7,2,FALSE)*I1043","v":301702437.41546392},{"$f":"VLOOKUP($L1043,$L$2:$N$7,3,FALSE)*I1043","v":0},null,"G",{"$f":"IF(P1043=\"G\",M1043,IF(P1043=\"PT\",0,ERR))","v":301702437.41546392},{"$f":"IF(P1043=\"PT\",M1043,IF(P1043=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1043=\"G\",N1043,IF(S1043=\"PT\",0,ERR))","v":0},{"$f":"IF(S1043=\"PT\",N1043,IF(S1043=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1043)","v":301702437.41546392},null,1034]
[null,null,null,"Total",{"$f":"+G1044-Adjustments!H1056","v":129486381.48525102},{"$f":"SUM(F1042:F1043)","v":188352466.41999999},{"$f":"SUM(G1042:G1043)","v":129486381.48525102},null,{"$f":"SUM(I1042:I1043)","v":317838847.90525103},null,null,null,{"$f":"SUM(M1042:M1043)","v":301702437.41546392},{"$f":"SUM(N1042:N1043)","v":16136410.489787094},null,null,{"$f":"SUM(Q1042:Q1043)","v":301702437.41546392},{"$f":"SUM(R1042:R1043)","v":0},null,{"$f":"SUM(T1042:T1043)","v":16136410.489787094},{"$f":"SUM(U1042:U1043)","v":0},null,{"$f":"SUM(W1042:W1043)","v":301702437.41546392},null,1035]
[null,null,null,null,{"$f":"+G1045-Adjustments!H1057","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1036]
[null,"380","Services",null,{"$f":"+G1046-Adjustments!H1058","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1037]
[null,null,null,"Wyoming",{"$f":"+G1047-Adjustments!H1059","v":1930593.2851570025},{"$f":"'Rate Base'!$AE$75","v":22890923.93},{"$f":"+Adjustments!BA1043","v":1930593.2851570025},null,{"$f":"SUM(F1047:H1047)","v":24821517.215157002},null,null,"Wyoming",{"$f":"VLOOKUP($L1047,$L$2:$N$7,2,FALSE)*I1047","v":0},{"$f":"VLOOKUP($L1047,$L$2:$N$7,3,FALSE)*I1047","v":24821517.215157002},null,"G",{"$f":"IF(P1047=\"G\",M1047,IF(P1047=\"PT\",0,ERR))","v":0},{"$f":"IF(P1047=\"PT\",M1047,IF(P1047=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1047=\"G\",N1047,IF(S1047=\"PT\",0,ERR))","v":24821517.215157002},{"$f":"IF(S1047=\"PT\",N1047,IF(S1047=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1047)","v":0},null,1038]
[null,null,null,"Utah",{"$f":"+G1048-Adjustments!H1060","v":42450718.4903934},{"$f":"'Rate Base'!$AE$76","v":503335516.19000018},{"$f":"+Adjustments!BA1044","v":42450718.4903934},null,{"$f":"SUM(F1048:H1048)","v":545786234.68039358},null,null,"Utah",{"$f":"VLOOKUP($L1048,$L$2:$N$7,2,FALSE)*I1048","v":545786234.68039358},{"$f":"VLOOKUP($L1048,$L$2:$N$7,3,FALSE)*I1048","v":0},null,"G",{"$f":"IF(P1048=\"G\",M1048,IF(P1048=\"PT\",0,ERR))","v":545786234.68039358},{"$f":"IF(P1048=\"PT\",M1048,IF(P1048=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1048=\"G\",N1048,IF(S1048=\"PT\",0,ERR))","v":0},{"$f":"IF(S1048=\"PT\",N1048,IF(S1048=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1048)","v":545786234.68039358},null,1039]
[null,null,null,"Total",{"$f":"+G1049-#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(F1047:F1048)","v":526226440.12000018},{"$f":"SUM(G1047:G1048)","v":44381311.775550403},null,{"$f":"SUM(I1047:I1048)","v":570607751.89555061},null,null,null,{"$f":"SUM(M1047:M1048)","v":545786234.68039358},{"$f":"SUM(N1047:N1048)","v":24821517.215157002},null,null,{"$f":"SUM(Q1047:Q1048)","v":545786234.68039358},{"$f":"SUM(R1047:R1048)","v":0},null,{"$f":"SUM(T1047:T1048)","v":24821517.215157002},{"$f":"SUM(U1047:U1048)","v":0},null,{"$f":"SUM(W1047:W1048)","v":545786234.68039358},null,1040]
[null,null,null,null,{"$f":"+G1050-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1041]
[null,"381...2","Meters & Meter Installation",null,{"$f":"+G1051-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1042]
[null,null,null,"Wyoming",{"$f":"+G1052-#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$80","v":10327336.359999999},{"$f":"+Adjustments!BA1048","v":240040.93326983042},null,{"$f":"SUM(F1052:H1052)","v":10567377.29326983},null,null,"Wyoming",{"$f":"VLOOKUP($L1052,$L$2:$N$7,2,FALSE)*I1052","v":0},{"$f":"VLOOKUP($L1052,$L$2:$N$7,3,FALSE)*I1052","v":10567377.29326983},null,"G",{"$f":"IF(P1052=\"G\",M1052,IF(P1052=\"PT\",0,ERR))","v":0},{"$f":"IF(P1052=\"PT\",M1052,IF(P1052=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1052=\"G\",N1052,IF(S1052=\"PT\",0,ERR))","v":10567377.29326983},{"$f":"IF(S1052=\"PT\",N1052,IF(S1052=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1052)","v":0},null,1043]
[null,null,null,"Utah",{"$f":"+G1053-#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$81","v":475146227.57957298},{"$f":"+Adjustments!BA1049","v":11043945.886143327},null,{"$f":"SUM(F1053:H1053)","v":486190173.4657163},null,null,"Utah",{"$f":"VLOOKUP($L1053,$L$2:$N$7,2,FALSE)*I1053","v":486190173.4657163},{"$f":"VLOOKUP($L1053,$L$2:$N$7,3,FALSE)*I1053","v":0},null,"G",{"$f":"IF(P1053=\"G\",M1053,IF(P1053=\"PT\",0,ERR))","v":486190173.4657163},{"$f":"IF(P1053=\"PT\",M1053,IF(P1053=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1053=\"G\",N1053,IF(S1053=\"PT\",0,ERR))","v":0},{"$f":"IF(S1053=\"PT\",N1053,IF(S1053=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1053)","v":486190173.4657163},null,1044]
[null,null,null,"Total",{"$f":"+G1054-#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(F1052:F1053)","v":485473563.93957299},{"$f":"SUM(G1052:G1053)","v":11283986.819413157},null,{"$f":"SUM(I1052:I1053)","v":496757550.75898612},null,null,null,{"$f":"SUM(M1052:M1053)","v":486190173.4657163},{"$f":"SUM(N1052:N1053)","v":10567377.29326983},null,null,{"$f":"SUM(Q1052:Q1053)","v":486190173.4657163},{"$f":"SUM(R1052:R1053)","v":0},null,{"$f":"SUM(T1052:T1053)","v":10567377.29326983},{"$f":"SUM(U1052:U1053)","v":0},null,{"$f":"SUM(W1052:W1053)","v":486190173.4657163},null,1045]
[null,null,null,null,{"$f":"+G1055-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1046]
[null,"383...4","House Regulators & Reg Installations",null,{"$f":"+G1056-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1047]
[null,null,null,"Wyoming",{"$f":"+G1057-Adjustments!H1061","v":-150.93932756100548},{"$f":"'Rate Base'!$AE$85","v":440052.27},{"$f":"+Adjustments!BA1053","v":-150.93932756100548},null,{"$f":"SUM(F1057:H1057)","v":439901.33067243901},null,null,"Wyoming",{"$f":"VLOOKUP($L1057,$L$2:$N$7,2,FALSE)*I1057","v":0},{"$f":"VLOOKUP($L1057,$L$2:$N$7,3,FALSE)*I1057","v":439901.33067243901},null,"G",{"$f":"IF(P1057=\"G\",M1057,IF(P1057=\"PT\",0,ERR))","v":0},{"$f":"IF(P1057=\"PT\",M1057,IF(P1057=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1057=\"G\",N1057,IF(S1057=\"PT\",0,ERR))","v":439901.33067243901},{"$f":"IF(S1057=\"PT\",N1057,IF(S1057=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1057)","v":0},null,1048]
[null,null,null,"Utah",{"$f":"+G1058-Adjustments!H1062","v":-17863.873858898878},{"$f":"'Rate Base'!$AE$86","v":52080782.189999998},{"$f":"+Adjustments!BA1054","v":-17863.873858898878},null,{"$f":"SUM(F1058:H1058)","v":52062918.316141099},null,null,"Utah",{"$f":"VLOOKUP($L1058,$L$2:$N$7,2,FALSE)*I1058","v":52062918.316141099},{"$f":"VLOOKUP($L1058,$L$2:$N$7,3,FALSE)*I1058","v":0},null,"G",{"$f":"IF(P1058=\"G\",M1058,IF(P1058=\"PT\",0,ERR))","v":52062918.316141099},{"$f":"IF(P1058=\"PT\",M1058,IF(P1058=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1058=\"G\",N1058,IF(S1058=\"PT\",0,ERR))","v":0},{"$f":"IF(S1058=\"PT\",N1058,IF(S1058=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1058)","v":52062918.316141099},null,1049]
[null,null,null,"Total",{"$f":"+G1059-Adjustments!H1063","v":-18014.813186459884},{"$f":"SUM(F1057:F1058)","v":52520834.460000001},{"$f":"SUM(G1057:G1058)","v":-18014.813186459884},null,{"$f":"SUM(I1057:I1058)","v":52502819.646813534},null,null,null,{"$f":"SUM(M1057:M1058)","v":52062918.316141099},{"$f":"SUM(N1057:N1058)","v":439901.33067243901},null,null,{"$f":"SUM(Q1057:Q1058)","v":52062918.316141099},{"$f":"SUM(R1057:R1058)","v":0},null,{"$f":"SUM(T1057:T1058)","v":439901.33067243901},{"$f":"SUM(U1057:U1058)","v":0},null,{"$f":"SUM(W1057:W1058)","v":52062918.316141099},null,1050]
[null,null,null,null,{"$f":"+G1060-Adjustments!H1064","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1051]
[null,"387","Other Equipment",null,{"$f":"+G1061-Adjustments!H1065","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1052]
[null,null,null,"Wyoming",{"$f":"+G1062-Adjustments!H1066","v":148577.61503090209},{"$f":"'Rate Base'!$AE$90","v":958346.19000000006},{"$f":"+Adjustments!BA1058","v":148577.61503090209},null,{"$f":"SUM(F1062:H1062)","v":1106923.8050309021},null,null,"Wyoming",{"$f":"VLOOKUP($L1062,$L$2:$N$7,2,FALSE)*I1062","v":0},{"$f":"VLOOKUP($L1062,$L$2:$N$7,3,FALSE)*I1062","v":1106923.8050309021},null,"G",{"$f":"IF(P1062=\"G\",M1062,IF(P1062=\"PT\",0,ERR))","v":0},{"$f":"IF(P1062=\"PT\",M1062,IF(P1062=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1062=\"G\",N1062,IF(S1062=\"PT\",0,ERR))","v":1106923.8050309021},{"$f":"IF(S1062=\"PT\",N1062,IF(S1062=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1062)","v":0},null,1053]
[null,null,null,"Utah",{"$f":"+G1063-Adjustments!H1067","v":1304585.9950844031},{"$f":"'Rate Base'!$AE$91","v":8414760.3100000024},{"$f":"+Adjustments!BA1059","v":1304585.9950844031},null,{"$f":"SUM(F1063:H1063)","v":9719346.3050844055},null,null,"Utah",{"$f":"VLOOKUP($L1063,$L$2:$N$7,2,FALSE)*I1063","v":9719346.3050844055},{"$f":"VLOOKUP($L1063,$L$2:$N$7,3,FALSE)*I1063","v":0},null,"G",{"$f":"IF(P1063=\"G\",M1063,IF(P1063=\"PT\",0,ERR))","v":9719346.3050844055},{"$f":"IF(P1063=\"PT\",M1063,IF(P1063=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1063=\"G\",N1063,IF(S1063=\"PT\",0,ERR))","v":0},{"$f":"IF(S1063=\"PT\",N1063,IF(S1063=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1063)","v":9719346.3050844055},null,1054]
[null,null,null,"Total",{"$f":"+G1064-Adjustments!H1068","v":1453163.6101153051},{"$f":"SUM(F1062:F1063)","v":9373106.5000000019},{"$f":"SUM(G1062:G1063)","v":1453163.6101153051},null,{"$f":"SUM(I1062:I1063)","v":10826270.110115308},null,null,null,{"$f":"SUM(M1062:M1063)","v":9719346.3050844055},{"$f":"SUM(N1062:N1063)","v":1106923.8050309021},null,null,{"$f":"SUM(Q1062:Q1063)","v":9719346.3050844055},{"$f":"SUM(R1062:R1063)","v":0},null,{"$f":"SUM(T1062:T1063)","v":1106923.8050309021},{"$f":"SUM(U1062:U1063)","v":0},null,{"$f":"SUM(W1062:W1063)","v":9719346.3050844055},null,1055]
[null,null,null,null,{"$f":"+G1065-Adjustments!H1074","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1056]
[null,"Total Distribution Plant",null,null,{"$f":"+G1066-Adjustments!H1075","v":566292098.80088031},{"$f":"F1064+F1059+F1054+F1049+F1044+F1039+F1034+F1023+F1018","v":4054889293.8795719},{"$f":"G1064+G1059+G1054+G1049+G1044+G1039+G1034+G1023+G1018","v":566292098.80088031},0,4621181392.6804523,null,null,null,{"$f":"M1064+M1059+M1054+M1049+M1044+M1039+M1034+M1023+M1018","v":4488150506.8202419},{"$f":"N1064+N1059+N1054+N1049+N1044+N1039+N1034+N1023+N1018","v":133030885.86021063},null,null,{"$f":"Q1064+Q1059+Q1054+Q1049+Q1044+Q1039+Q1034+Q1023+Q1018","v":4488150506.8202419},{"$f":"R1064+R1059+R1054+R1049+R1044+R1039+R1034+R1023+R1018","v":0},null,133030885.86021063,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1066)","v":4488150506.8202419},null,1057]
[null,null,null,null,{"$f":"+G1067-Adjustments!H1076","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1058]
["General Plant",null,null,null,{"$f":"+G1068-Adjustments!H1077","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1059]
[null,"389","Land & Land Rights",null,{"$f":"+G1069-Adjustments!H1078","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1060]
[null,null,null,"Wyoming",{"$f":"+G1070-Adjustments!H1079","v":47.290541802938606},{"$f":"'Rate Base'!$AE$98","v":15216.96},{"$f":"+Adjustments!BA1063","v":47.290541802938606},null,{"$f":"SUM(F1070:H1070)","v":15264.250541802938},null,null,"Wyoming",{"$f":"VLOOKUP($L1070,$L$2:$N$7,2,FALSE)*I1070","v":0},{"$f":"VLOOKUP($L1070,$L$2:$N$7,3,FALSE)*I1070","v":15264.250541802938},null,"G",{"$f":"IF(P1070=\"G\",M1070,IF(P1070=\"PT\",0,ERR))","v":0},null,"G",{"$f":"IF(S1070=\"G\",N1070,IF(S1070=\"PT\",0,ERR))","v":15264.250541802938},{"$f":"IF(S1070=\"PT\",N1070,IF(S1070=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1070)","v":0},null,1061]
[null,null,null,"Utah",{"$f":"+G1071-Adjustments!H1080","v":30817.736247481778},{"$f":"'Rate Base'!$AE$99","v":9916406.9999999944},{"$f":"+Adjustments!BA1064","v":30817.736247481778},null,{"$f":"SUM(F1071:H1071)","v":9947224.7362474762},null,null,"Utah",{"$f":"VLOOKUP($L1071,$L$2:$N$7,2,FALSE)*I1071","v":9947224.7362474762},{"$f":"VLOOKUP($L1071,$L$2:$N$7,3,FALSE)*I1071","v":0},null,"G",{"$f":"IF(P1071=\"G\",M1071,IF(P1071=\"PT\",0,ERR))","v":9947224.7362474762},null,"G",{"$f":"IF(S1071=\"G\",N1071,IF(S1071=\"PT\",0,ERR))","v":0},{"$f":"IF(S1071=\"PT\",N1071,IF(S1071=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1071)","v":9947224.7362474762},null,1062]
[null,null,null,"Total",{"$f":"+G1072-Adjustments!H1081","v":30865.02678928338},{"$f":"'Rate Base'!$AE$100","v":9931623.9599999953},{"$f":"+Adjustments!BA1065","v":30865.02678928338},null,{"$f":"SUM(F1072:H1072)","v":9962488.9867892787},null,null,"Total",{"$f":"SUM(M1070:M1071)","v":9947224.7362474762},{"$f":"SUM(N1070:N1071)","v":15264.250541802938},null,"G",{"$f":"IF(P1072=\"G\",M1072,IF(P1072=\"PT\",0,ERR))","v":9947224.7362474762},null,"G",{"$f":"IF(S1072=\"G\",N1072,IF(S1072=\"PT\",0,ERR))","v":15264.250541802938},{"$f":"IF(S1072=\"PT\",N1072,IF(S1072=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1072)","v":9947224.7362474762},null,1063]
[null,null,null,null,{"$f":"+G1073-Adjustments!H1082","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1064]
[null,"390","Structures & Improvements",null,{"$f":"+G1074-Adjustments!H1083","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1065]
[null,null,null,"Wyoming",{"$f":"+G1075-Adjustments!H1084","v":302143.01561103016},{"$f":"'Rate Base'!$AE$103","v":8882464.8499999996},{"$f":"+Adjustments!BA1068","v":302143.01561103016},null,{"$f":"SUM(F1075:H1075)","v":9184607.8656110298},null,null,"Wyoming",{"$f":"VLOOKUP($L1075,$L$2:$N$7,2,FALSE)*I1075","v":0},{"$f":"VLOOKUP($L1075,$L$2:$N$7,3,FALSE)*I1075","v":9184607.8656110298},null,"G",{"$f":"IF(P1075=\"G\",M1075,IF(P1075=\"PT\",0,ERR))","v":0},{"$f":"IF(P1075=\"PT\",M1075,IF(P1075=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1075=\"G\",N1075,IF(S1075=\"PT\",0,ERR))","v":9184607.8656110298},{"$f":"IF(S1075=\"PT\",N1075,IF(S1075=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1075)","v":0},null,1066]
[null,null,null,"Utah",{"$f":"+G1076-Adjustments!H1085","v":1849181.1734228209},{"$f":"'Rate Base'!$AE$104","v":54362622.749999955},{"$f":"+Adjustments!BA1069","v":1849181.1734228209},null,56211803.923422776,null,null,"Utah",{"$f":"VLOOKUP($L1076,$L$2:$N$7,2,FALSE)*I1076","v":56211803.923422776},{"$f":"VLOOKUP($L1076,$L$2:$N$7,3,FALSE)*I1076","v":0},null,"G",{"$f":"IF(P1076=\"G\",M1076,IF(P1076=\"PT\",0,ERR))","v":56211803.923422776},{"$f":"IF(P1076=\"PT\",M1076,IF(P1076=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1076=\"G\",N1076,IF(S1076=\"PT\",0,ERR))","v":0},{"$f":"IF(S1076=\"PT\",N1076,IF(S1076=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1076)","v":56211803.923422776},null,1067]
[null,null,null,"General",{"$f":"+G1077-Adjustments!H1086","v":1665984.3805812001},{"$f":"'Rate Base'!$AE$105","v":48976964.340000026},{"$f":"+Adjustments!BA1070","v":1665984.3805812001},null,50642948.720581226,null,null,"Gross Plant",{"$f":"VLOOKUP($L1077,$L$2:$N$7,2,FALSE)*I1077","v":49256328.173669063},{"$f":"VLOOKUP($L1077,$L$2:$N$7,3,FALSE)*I1077","v":1386620.5469121598},null,"G",{"$f":"IF(P1077=\"G\",M1077,IF(P1077=\"PT\",0,ERR))","v":49256328.173669063},{"$f":"IF(P1077=\"PT\",M1077,IF(P1077=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1077=\"G\",N1077,IF(S1077=\"PT\",0,ERR))","v":1386620.5469121598},{"$f":"IF(S1077=\"PT\",N1077,IF(S1077=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1077)","v":49256328.173669063},null,1068]
[null,null,null,"Total",{"$f":"+G1078-Adjustments!H1087","v":3817308.5696150512},{"$f":"'Rate Base'!$AE$106","v":112222051.93999998},{"$f":"+Adjustments!BA1071","v":3817308.5696150512},null,116039360.50961503,null,null,"Total",{"$f":"SUM(M1075:M1077)","v":105468132.09709184},{"$f":"SUM(N1075:N1077)","v":10571228.41252319},null,"G",{"$f":"IF(P1078=\"G\",M1078,IF(P1078=\"PT\",0,ERR))","v":105468132.09709184},{"$f":"IF(P1078=\"PT\",M1078,IF(P1078=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1078=\"G\",N1078,IF(S1078=\"PT\",0,ERR))","v":10571228.41252319},{"$f":"IF(S1078=\"PT\",N1078,IF(S1078=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1078)","v":105468132.09709184},null,1069]
[null,null,null,null,{"$f":"+G1079-Adjustments!H1088","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1070]
[null,"391","Office Furniture & Equipment",null,{"$f":"+G1080-Adjustments!H1089","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1071]
[null,null,null,"Wyoming",{"$f":"+G1081-Adjustments!H1090","v":84454.033321087307},{"$f":"'Rate Base'!$AE$109","v":156128.47},{"$f":"+Adjustments!BA1074","v":84454.033321087307},null,240582.50332108731,null,null,"Wyoming",{"$f":"VLOOKUP($L1081,$L$2:$N$7,2,FALSE)*I1081","v":0},{"$f":"VLOOKUP($L1081,$L$2:$N$7,3,FALSE)*I1081","v":240582.50332108731},null,"G",{"$f":"IF(P1081=\"G\",M1081,IF(P1081=\"PT\",0,ERR))","v":0},{"$f":"IF(P1081=\"PT\",M1081,IF(P1081=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1081=\"G\",N1081,IF(S1081=\"PT\",0,ERR))","v":240582.50332108731},{"$f":"IF(S1081=\"PT\",N1081,IF(S1081=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1081)","v":0},null,1072]
[null,null,null,"Utah",{"$f":"+G1082-Adjustments!H1091","v":10634400.399923369},{"$f":"'Rate Base'!$AE$110","v":19659601.779999983},{"$f":"+Adjustments!BA1075","v":10634400.399923369},null,30294002.179923352,null,null,"Utah",{"$f":"VLOOKUP($L1082,$L$2:$N$7,2,FALSE)*I1082","v":30294002.179923352},{"$f":"VLOOKUP($L1082,$L$2:$N$7,3,FALSE)*I1082","v":0},null,"G",{"$f":"IF(P1082=\"G\",M1082,IF(P1082=\"PT\",0,ERR))","v":30294002.179923352},{"$f":"IF(P1082=\"PT\",M1082,IF(P1082=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1082=\"G\",N1082,IF(S1082=\"PT\",0,ERR))","v":0},{"$f":"IF(S1082=\"PT\",N1082,IF(S1082=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1082)","v":30294002.179923352},null,1073]
[null,null,null,"General",{"$f":"+G1083-Adjustments!H1092","v":0},{"$f":"'Rate Base'!$AE$111","v":0},{"$f":"+Adjustments!BA1076","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1083,$L$2:$N$7,2,FALSE)*I1083","v":0},{"$f":"VLOOKUP($L1083,$L$2:$N$7,3,FALSE)*I1083","v":0},null,"G",{"$f":"IF(P1083=\"G\",M1083,IF(P1083=\"PT\",0,ERR))","v":0},{"$f":"IF(P1083=\"PT\",M1083,IF(P1083=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1083=\"G\",N1083,IF(S1083=\"PT\",0,ERR))","v":0},{"$f":"IF(S1083=\"PT\",N1083,IF(S1083=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1083)","v":0},null,1074]
[null,null,null,"Total",{"$f":"+G1084-Adjustments!H1093","v":10718854.433244459},{"$f":"'Rate Base'!$AE$112","v":19815730.249999981},{"$f":"+Adjustments!BA1077","v":10718854.433244459},null,30534584.683244441,null,null,"Total",{"$f":"SUM(M1081:M1083)","v":30294002.179923352},{"$f":"SUM(N1081:N1083)","v":240582.50332108731},null,"G",{"$f":"IF(P1084=\"G\",M1084,IF(P1084=\"PT\",0,ERR))","v":30294002.179923352},{"$f":"IF(P1084=\"PT\",M1084,IF(P1084=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1084=\"G\",N1084,IF(S1084=\"PT\",0,ERR))","v":240582.50332108731},{"$f":"IF(S1084=\"PT\",N1084,IF(S1084=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1084)","v":30294002.179923352},null,1075]
[null,null,null,null,{"$f":"+G1085-Adjustments!H1094","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1076]
[null,"392","Transportation Equipment",null,{"$f":"+G1086-Adjustments!H1095","v":0},{"$f":"'Rate Base'!$AE$118","v":83790278.940000027},{"$f":"+Adjustments!BA1079","v":0},null,83790278.940000027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1077]
[null,null,null,"Wyoming",{"$f":"+G1087-Adjustments!H1096","v":926927.04291546252},{"$f":"'Rate Base'!$AE$115","v":4720029.38},{"$f":"+Adjustments!BA1080","v":926927.04291546252},null,5646956.4229154624,null,null,"Wyoming",{"$f":"VLOOKUP($L1087,$L$2:$N$7,2,FALSE)*I1087","v":0},{"$f":"VLOOKUP($L1087,$L$2:$N$7,3,FALSE)*I1087","v":5646956.4229154624},null,"G",{"$f":"IF(P1087=\"G\",M1087,IF(P1087=\"PT\",0,ERR))","v":0},{"$f":"IF(P1087=\"PT\",M1087,IF(P1087=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1087=\"G\",N1087,IF(S1087=\"PT\",0,ERR))","v":5646956.4229154624},{"$f":"IF(S1087=\"PT\",N1087,IF(S1087=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1087)","v":0},null,1078]
[null,null,null,"Utah",{"$f":"+G1088-Adjustments!H1097","v":15527944.151745632},{"$f":"'Rate Base'!$AE$116","v":79070249.560000032},{"$f":"+Adjustments!BA1081","v":15527944.151745632},null,94598193.711745664,null,null,"Utah",{"$f":"VLOOKUP($L1088,$L$2:$N$7,2,FALSE)*I1088","v":94598193.711745664},{"$f":"VLOOKUP($L1088,$L$2:$N$7,3,FALSE)*I1088","v":0},null,"G",{"$f":"IF(P1088=\"G\",M1088,IF(P1088=\"PT\",0,ERR))","v":94598193.711745664},{"$f":"IF(P1088=\"PT\",M1088,IF(P1088=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1088=\"G\",N1088,IF(S1088=\"PT\",0,ERR))","v":0},{"$f":"IF(S1088=\"PT\",N1088,IF(S1088=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1088)","v":94598193.711745664},null,1079]
[null,null,null,"General",{"$f":"+G1089-Adjustments!H1098","v":0},{"$f":"'Rate Base'!$AE$117","v":0},{"$f":"+Adjustments!BA1082","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1089,$L$2:$N$7,2,FALSE)*I1089","v":0},{"$f":"VLOOKUP($L1089,$L$2:$N$7,3,FALSE)*I1089","v":0},null,"G",{"$f":"IF(P1089=\"G\",M1089,IF(P1089=\"PT\",0,ERR))","v":0},{"$f":"IF(P1089=\"PT\",M1089,IF(P1089=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1089=\"G\",N1089,IF(S1089=\"PT\",0,ERR))","v":0},{"$f":"IF(S1089=\"PT\",N1089,IF(S1089=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1089)","v":0},null,1080]
[null,null,null,"Total",{"$f":"+G1090-Adjustments!H1099","v":16454871.194661096},{"$f":"'Rate Base'!$AE$118","v":83790278.940000027},{"$f":"+Adjustments!BA1083","v":16454871.194661096},null,100245150.13466112,null,null,"Total",{"$f":"SUM(M1087:M1089)","v":94598193.711745664},{"$f":"SUM(N1087:N1089)","v":5646956.4229154624},null,"G",{"$f":"IF(P1090=\"G\",M1090,IF(P1090=\"PT\",0,ERR))","v":94598193.711745664},{"$f":"IF(P1090=\"PT\",M1090,IF(P1090=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1090=\"G\",N1090,IF(S1090=\"PT\",0,ERR))","v":5646956.4229154624},{"$f":"IF(S1090=\"PT\",N1090,IF(S1090=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1090)","v":94598193.711745664},null,1081]
[null,null,null,null,{"$f":"+G1091-Adjustments!H1100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1082]
[null,"393","Stores Equipment",null,{"$f":"+G1092-Adjustments!H1101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1083]
[null,null,null,"Wyoming",{"$f":"+G1093-Adjustments!H1102","v":-8917.3102475565556},{"$f":"'Rate Base'!$AE$121","v":12371.89},{"$f":"+Adjustments!BA1086","v":-8917.3102475565556},null,3454.5797524434438,null,null,"Wyoming",{"$f":"VLOOKUP($L1093,$L$2:$N$7,2,FALSE)*I1093","v":0},{"$f":"VLOOKUP($L1093,$L$2:$N$7,3,FALSE)*I1093","v":3454.5797524434438},null,"G",{"$f":"IF(P1093=\"G\",M1093,IF(P1093=\"PT\",0,ERR))","v":0},{"$f":"IF(P1093=\"PT\",M1093,IF(P1093=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1093=\"G\",N1093,IF(S1093=\"PT\",0,ERR))","v":3454.5797524434438},{"$f":"IF(S1093=\"PT\",N1093,IF(S1093=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1093)","v":0},null,1084]
[null,null,null,"Utah",{"$f":"+G1094-Adjustments!H1103","v":-1109416.6842875939},{"$f":"'Rate Base'!$AE$122","v":1539206.42},{"$f":"+Adjustments!BA1087","v":-1109416.6842875939},null,429789.73571240599,null,null,"Utah",{"$f":"VLOOKUP($L1094,$L$2:$N$7,2,FALSE)*I1094","v":429789.73571240599},{"$f":"VLOOKUP($L1094,$L$2:$N$7,3,FALSE)*I1094","v":0},null,"G",{"$f":"IF(P1094=\"G\",M1094,IF(P1094=\"PT\",0,ERR))","v":429789.73571240599},{"$f":"IF(P1094=\"PT\",M1094,IF(P1094=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1094=\"G\",N1094,IF(S1094=\"PT\",0,ERR))","v":0},{"$f":"IF(S1094=\"PT\",N1094,IF(S1094=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1094)","v":429789.73571240599},null,1085]
[null,null,null,"Total",{"$f":"+G1095-Adjustments!H1104","v":-1118333.9945351505},{"$f":"'Rate Base'!$AE$123","v":1551578.3099999998},{"$f":"+Adjustments!BA1088","v":-1118333.9945351505},null,433244.31546484935,null,null,"Total",{"$f":"SUM(M1093:M1094)","v":429789.73571240599},{"$f":"SUM(N1093:N1094)","v":3454.5797524434438},null,"G",{"$f":"IF(P1095=\"G\",M1095,IF(P1095=\"PT\",0,ERR))","v":429789.73571240599},{"$f":"IF(P1095=\"PT\",M1095,IF(P1095=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1095=\"G\",N1095,IF(S1095=\"PT\",0,ERR))","v":3454.5797524434438},{"$f":"IF(S1095=\"PT\",N1095,IF(S1095=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1095)","v":429789.73571240599},null,1086]
[null,null,null,null,{"$f":"+G1096-Adjustments!H1105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1087]
[null,"394","Tools, Shop & Garage Equipment",null,{"$f":"+G1097-Adjustments!H1106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1088]
[null,null,null,"Wyoming",{"$f":"+G1098-Adjustments!H1107","v":1390367.3719751472},{"$f":"'Rate Base'!$AE$126","v":2106215.61},{"$f":"+Adjustments!BA1091","v":1390367.3719751472},null,3496582.981975147,null,null,"Wyoming",{"$f":"VLOOKUP($L1098,$L$2:$N$7,2,FALSE)*I1098","v":0},{"$f":"VLOOKUP($L1098,$L$2:$N$7,3,FALSE)*I1098","v":3496582.981975147},null,"G",{"$f":"IF(P1098=\"G\",M1098,IF(P1098=\"PT\",0,ERR))","v":0},{"$f":"IF(P1098=\"PT\",M1098,IF(P1098=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1098=\"G\",N1098,IF(S1098=\"PT\",0,ERR))","v":3496582.981975147},{"$f":"IF(S1098=\"PT\",N1098,IF(S1098=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1098)","v":0},null,1089]
[null,null,null,"Utah",{"$f":"+G1099-Adjustments!H1108","v":18491443.061235499},{"$f":"'Rate Base'!$AE$127","v":28011996.549999993},{"$f":"+Adjustments!BA1092","v":18491443.061235499},null,46503439.611235492,null,null,"Utah",{"$f":"VLOOKUP($L1099,$L$2:$N$7,2,FALSE)*I1099","v":46503439.611235492},{"$f":"VLOOKUP($L1099,$L$2:$N$7,3,FALSE)*I1099","v":0},null,"G",{"$f":"IF(P1099=\"G\",M1099,IF(P1099=\"PT\",0,ERR))","v":46503439.611235492},{"$f":"IF(P1099=\"PT\",M1099,IF(P1099=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1099=\"G\",N1099,IF(S1099=\"PT\",0,ERR))","v":0},{"$f":"IF(S1099=\"PT\",N1099,IF(S1099=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1099)","v":46503439.611235492},null,1090]
[null,null,null,"General",{"$f":"+G1100-Adjustments!H1109","v":0},{"$f":"'Rate Base'!$AE$128","v":0},{"$f":"+Adjustments!BA1093","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1100,$L$2:$N$7,2,FALSE)*I1100","v":0},{"$f":"VLOOKUP($L1100,$L$2:$N$7,3,FALSE)*I1100","v":0},null,"G",{"$f":"IF(P1100=\"G\",M1100,IF(P1100=\"PT\",0,ERR))","v":0},{"$f":"IF(P1100=\"PT\",M1100,IF(P1100=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1100=\"G\",N1100,IF(S1100=\"PT\",0,ERR))","v":0},{"$f":"IF(S1100=\"PT\",N1100,IF(S1100=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1100)","v":0},null,1091]
[null,null,null,"Total",{"$f":"+G1101-Adjustments!H1110","v":19881810.433210645},{"$f":"'Rate Base'!$AE$129","v":30118212.159999993},{"$f":"+Adjustments!BA1094","v":19881810.433210645},null,50000022.593210638,null,null,null,{"$f":"SUM(M1098:M1100)","v":46503439.611235492},{"$f":"SUM(N1098:N1100)","v":3496582.981975147},null,"G",{"$f":"IF(P1101=\"G\",M1101,IF(P1101=\"PT\",0,ERR))","v":46503439.611235492},{"$f":"IF(P1101=\"PT\",M1101,IF(P1101=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1101=\"G\",N1101,IF(S1101=\"PT\",0,ERR))","v":3496582.981975147},{"$f":"IF(S1101=\"PT\",N1101,IF(S1101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1101)","v":46503439.611235492},null,1092]
[null,null,null,null,{"$f":"+G1102-Adjustments!H1111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1101+1","v":1093}]
[null,"395","Laboratory Equipment",null,{"$f":"+G1103-Adjustments!H1112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094]
[null,null,null,"Wyoming",{"$f":"+G1104-Adjustments!H1113","v":0},{"$f":"'Rate Base'!$AE$132","v":0},{"$f":"+Adjustments!BA1097","v":0},null,0,null,null,"Wyoming",{"$f":"VLOOKUP($L1104,$L$2:$N$7,2,FALSE)*I1104","v":0},{"$f":"VLOOKUP($L1104,$L$2:$N$7,3,FALSE)*I1104","v":0},null,"G",{"$f":"IF(P1104=\"G\",M1104,IF(P1104=\"PT\",0,ERR))","v":0},{"$f":"IF(P1104=\"PT\",M1104,IF(P1104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1104=\"G\",N1104,IF(S1104=\"PT\",0,ERR))","v":0},{"$f":"IF(S1104=\"PT\",N1104,IF(S1104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1104)","v":0},null,1095]
[null,null,null,"Utah",{"$f":"+G1105-Adjustments!H1114","v":0},{"$f":"'Rate Base'!$AE$133","v":68343.680000000008},{"$f":"+Adjustments!BA1098","v":0},null,68343.680000000008,null,null,"Utah",{"$f":"VLOOKUP($L1105,$L$2:$N$7,2,FALSE)*I1105","v":68343.680000000008},{"$f":"VLOOKUP($L1105,$L$2:$N$7,3,FALSE)*I1105","v":0},null,"G",{"$f":"IF(P1105=\"G\",M1105,IF(P1105=\"PT\",0,ERR))","v":68343.680000000008},{"$f":"IF(P1105=\"PT\",M1105,IF(P1105=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1105=\"G\",N1105,IF(S1105=\"PT\",0,ERR))","v":0},{"$f":"IF(S1105=\"PT\",N1105,IF(S1105=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1105)","v":68343.680000000008},null,1096]
[null,null,null,"General",{"$f":"+G1106-Adjustments!H1115","v":0},{"$f":"'Rate Base'!$AE$134","v":0},{"$f":"+Adjustments!BA1099","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1106,$L$2:$N$7,2,FALSE)*I1106","v":0},{"$f":"VLOOKUP($L1106,$L$2:$N$7,3,FALSE)*I1106","v":0},null,"G",{"$f":"IF(P1106=\"G\",M1106,IF(P1106=\"PT\",0,ERR))","v":0},{"$f":"IF(P1106=\"PT\",M1106,IF(P1106=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1106=\"G\",N1106,IF(S1106=\"PT\",0,ERR))","v":0},{"$f":"IF(S1106=\"PT\",N1106,IF(S1106=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1106)","v":0},null,1097]
[null,null,null,"Total",{"$f":"+G1107-Adjustments!H1116","v":0},{"$f":"'Rate Base'!$AE$135","v":68343.680000000008},{"$f":"+Adjustments!BA1100","v":0},null,68343.680000000008,null,null,"Total",{"$f":"SUM(M1104:M1106)","v":68343.680000000008},{"$f":"SUM(N1104:N1106)","v":0},null,"G",{"$f":"IF(P1107=\"G\",M1107,IF(P1107=\"PT\",0,ERR))","v":68343.680000000008},{"$f":"IF(P1107=\"PT\",M1107,IF(P1107=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1107=\"G\",N1107,IF(S1107=\"PT\",0,ERR))","v":0},{"$f":"IF(S1107=\"PT\",N1107,IF(S1107=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1107)","v":68343.680000000008},null,1098]
[null,null,null,null,{"$f":"+G1108-Adjustments!H1117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1099]
[null,"396","Power Operated Equipment",null,{"$f":"+G1109-Adjustments!H1118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1100]
[null,null,null,"Wyoming",{"$f":"+G1110-#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$138","v":1677429.51},{"$f":"+Adjustments!BA1103","v":-112592.49570981693},null,1564837.0142901831,null,null,"Wyoming",{"$f":"VLOOKUP($L1110,$L$2:$N$7,2,FALSE)*I1110","v":0},{"$f":"VLOOKUP($L1110,$L$2:$N$7,3,FALSE)*I1110","v":1564837.0142901831},null,"G",{"$f":"IF(P1110=\"G\",M1110,IF(P1110=\"PT\",0,ERR))","v":0},{"$f":"IF(P1110=\"PT\",M1110,IF(P1110=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1110=\"G\",N1110,IF(S1110=\"PT\",0,ERR))","v":1564837.0142901831},{"$f":"IF(S1110=\"PT\",N1110,IF(S1110=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1110)","v":0},null,1101]
[null,null,null,"Utah",{"$f":"+G1111-#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$139","v":16640422.119999999},{"$f":"+Adjustments!BA1104","v":-1116939.1291772574},null,15523482.990822742,null,null,"Utah",{"$f":"VLOOKUP($L1111,$L$2:$N$7,2,FALSE)*I1111","v":15523482.990822742},{"$f":"VLOOKUP($L1111,$L$2:$N$7,3,FALSE)*I1111","v":0},null,"G",{"$f":"IF(P1111=\"G\",M1111,IF(P1111=\"PT\",0,ERR))","v":15523482.990822742},{"$f":"IF(P1111=\"PT\",M1111,IF(P1111=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1111=\"G\",N1111,IF(S1111=\"PT\",0,ERR))","v":0},{"$f":"IF(S1111=\"PT\",N1111,IF(S1111=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1111)","v":15523482.990822742},null,1102]
[null,null,null,"General",{"$f":"+G1112-#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$140","v":0},{"$f":"+Adjustments!BA1105","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1112,$L$2:$N$7,2,FALSE)*I1112","v":0},{"$f":"VLOOKUP($L1112,$L$2:$N$7,3,FALSE)*I1112","v":0},null,"G",{"$f":"IF(P1112=\"G\",M1112,IF(P1112=\"PT\",0,ERR))","v":0},{"$f":"IF(P1112=\"PT\",M1112,IF(P1112=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1112=\"G\",N1112,IF(S1112=\"PT\",0,ERR))","v":0},{"$f":"IF(S1112=\"PT\",N1112,IF(S1112=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1112)","v":0},null,1103]
[null,null,null,"Total",{"$f":"+G1113-#REF!","v":{"$error":"#REF!"}},{"$f":"'Rate Base'!$AE$141","v":18317851.629999999},{"$f":"+Adjustments!BA1106","v":-1229531.6248870753},null,17088320.005112924,null,null,null,{"$f":"SUM(M1110:M1112)","v":15523482.990822742},{"$f":"SUM(N1110:N1112)","v":1564837.0142901831},null,"G",{"$f":"IF(P1113=\"G\",M1113,IF(P1113=\"PT\",0,ERR))","v":15523482.990822742},{"$f":"IF(P1113=\"PT\",M1113,IF(P1113=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1113=\"G\",N1113,IF(S1113=\"PT\",0,ERR))","v":1564837.0142901831},{"$f":"IF(S1113=\"PT\",N1113,IF(S1113=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1113)","v":15523482.990822742},null,1104]
[null,null,null,null,{"$f":"+G1114-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105]
[null,"397","Communication Equipment",null,{"$f":"+G1115-Adjustments!H1119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1106]
[null,null,null,"Wyoming",{"$f":"+G1116-Adjustments!H1120","v":-550099.33383065334},{"$f":"'Rate Base'!$AE$144","v":1261781.27},{"$f":"+Adjustments!BA1109","v":-550099.33383065334},null,711681.93616934668,null,null,"Wyoming",{"$f":"VLOOKUP($L1116,$L$2:$N$7,2,FALSE)*I1116","v":0},{"$f":"VLOOKUP($L1116,$L$2:$N$7,3,FALSE)*I1116","v":711681.93616934668},null,"G",{"$f":"IF(P1116=\"G\",M1116,IF(P1116=\"PT\",0,ERR))","v":0},{"$f":"IF(P1116=\"PT\",M1116,IF(P1116=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1116=\"G\",N1116,IF(S1116=\"PT\",0,ERR))","v":711681.93616934668},{"$f":"IF(S1116=\"PT\",N1116,IF(S1116=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1116)","v":0},null,1107]
[null,null,null,"Utah",{"$f":"+G1117-Adjustments!H1121","v":-1650643.5603810833},{"$f":"'Rate Base'!$AE$145","v":3786136.4299999946},{"$f":"+Adjustments!BA1110","v":-1650643.5603810833},null,2135492.8696189113,null,null,"Utah",{"$f":"VLOOKUP($L1117,$L$2:$N$7,2,FALSE)*I1117","v":2135492.8696189113},{"$f":"VLOOKUP($L1117,$L$2:$N$7,3,FALSE)*I1117","v":0},null,"G",{"$f":"IF(P1117=\"G\",M1117,IF(P1117=\"PT\",0,ERR))","v":2135492.8696189113},{"$f":"IF(P1117=\"PT\",M1117,IF(P1117=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1117=\"G\",N1117,IF(S1117=\"PT\",0,ERR))","v":0},{"$f":"IF(S1117=\"PT\",N1117,IF(S1117=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1117)","v":2135492.8696189113},null,1108]
[null,null,null,"Total",{"$f":"+G1118-Adjustments!H1122","v":-2200742.8942117365},{"$f":"'Rate Base'!$AE$146","v":5047917.6999999946},{"$f":"+Adjustments!BA1111","v":-2200742.8942117365},null,2847174.8057882581,null,null,"Total",{"$f":"SUM(M1116:M1117)","v":2135492.8696189113},{"$f":"SUM(N1116:N1117)","v":711681.93616934668},null,"G",{"$f":"IF(P1118=\"G\",M1118,IF(P1118=\"PT\",0,ERR))","v":2135492.8696189113},{"$f":"IF(P1118=\"PT\",M1118,IF(P1118=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1118=\"G\",N1118,IF(S1118=\"PT\",0,ERR))","v":711681.93616934668},{"$f":"IF(S1118=\"PT\",N1118,IF(S1118=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1118)","v":2135492.8696189113},null,1109]
[null,null,null,null,{"$f":"+G1119-Adjustments!H1124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110]
[null,"398","Miscellaneous Equipment",null,{"$f":"+G1120-Adjustments!H1125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1111]
[null,null,null,"Wyoming",{"$f":"+G1121-Adjustments!H1126","v":-2981.1290802335134},{"$f":"'Rate Base'!$AE$149","v":755993.77},{"$f":"+Adjustments!BA1114","v":-2981.1290802335134},null,753012.64091976651,null,null,"Wyoming",{"$f":"VLOOKUP($L1121,$L$2:$N$7,2,FALSE)*I1121","v":0},{"$f":"VLOOKUP($L1121,$L$2:$N$7,3,FALSE)*I1121","v":753012.64091976651},null,"G",{"$f":"IF(P1121=\"G\",M1121,IF(P1121=\"PT\",0,ERR))","v":0},{"$f":"IF(P1121=\"PT\",M1121,IF(P1121=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1121=\"G\",N1121,IF(S1121=\"PT\",0,ERR))","v":753012.64091976651},{"$f":"IF(S1121=\"PT\",N1121,IF(S1121=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1121)","v":0},null,1112]
[null,null,null,"Utah",{"$f":"+G1122-Adjustments!H1127","v":-50849.914583524689},{"$f":"'Rate Base'!$AE$150","v":12895187.559999999},{"$f":"+Adjustments!BA1115","v":-50849.914583524689},null,12844337.645416474,null,null,"Utah",{"$f":"VLOOKUP($L1122,$L$2:$N$7,2,FALSE)*I1122","v":12844337.645416474},{"$f":"VLOOKUP($L1122,$L$2:$N$7,3,FALSE)*I1122","v":0},null,"G",{"$f":"IF(P1122=\"G\",M1122,IF(P1122=\"PT\",0,ERR))","v":12844337.645416474},{"$f":"IF(P1122=\"PT\",M1122,IF(P1122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1122=\"G\",N1122,IF(S1122=\"PT\",0,ERR))","v":0},{"$f":"IF(S1122=\"PT\",N1122,IF(S1122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1122)","v":12844337.645416474},null,1113]
[null,null,null,"General",{"$f":"+G1123-Adjustments!H1128","v":0},{"$f":"'Rate Base'!$AE$151","v":0},{"$f":"+Adjustments!BA1116","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1123,$L$2:$N$7,2,FALSE)*I1123","v":0},{"$f":"VLOOKUP($L1123,$L$2:$N$7,3,FALSE)*I1123","v":0},null,"G",{"$f":"IF(P1123=\"G\",M1123,IF(P1123=\"PT\",0,ERR))","v":0},{"$f":"IF(P1123=\"PT\",M1123,IF(P1123=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1123=\"G\",N1123,IF(S1123=\"PT\",0,ERR))","v":0},{"$f":"IF(S1123=\"PT\",N1123,IF(S1123=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1123)","v":0},null,1114]
[null,null,null,"Total",{"$f":"+G1124-Adjustments!H1129","v":-53831.043663756922},{"$f":"'Rate Base'!$AE$152","v":13651181.329999998},{"$f":"+Adjustments!BA1117","v":-53831.043663756922},null,13597350.286336241,null,null,"Total",{"$f":"SUM(M1121:M1123)","v":12844337.645416474},{"$f":"SUM(N1121:N1123)","v":753012.64091976651},null,"G",{"$f":"IF(P1124=\"G\",M1124,IF(P1124=\"PT\",0,ERR))","v":12844337.645416474},{"$f":"IF(P1124=\"PT\",M1124,IF(P1124=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1124=\"G\",N1124,IF(S1124=\"PT\",0,ERR))","v":753012.64091976651},{"$f":"IF(S1124=\"PT\",N1124,IF(S1124=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1124)","v":12844337.645416474},null,1115]
[null,null,null,null,{"$f":"+G1125-Adjustments!H1136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1116]
[null,"Total General Plant",null,null,{"$f":"+G1126-Adjustments!H1137","v":46301270.100222819},{"$f":"+F1124+F1118+F1113+F1107+F1101+F1095+F1090+F1084+F1078+F1072","v":294514769.89999992},{"$f":"+G1124+G1118+G1113+G1107+G1101+G1095+G1090+G1084+G1078+G1072","v":46301270.100222819},0,340816040.0002228,null,null,null,{"$f":"M1124+M1118+M1113+M1107+M1101+M1095+M1090+M1084+M1078+M1072","v":317812439.25781435},{"$f":"N1124+N1118+N1113+N1107+N1101+N1095+N1090+N1084+N1078+N1072","v":23003600.742408428},null,null,{"$f":"Q1124+Q1118+Q1113+Q1107+Q1101+Q1095+Q1090+Q1084+Q1078+Q1072","v":317812439.25781435},{"$f":"+R1124+R1118+R1113+R1107+R1101+R1095+R1090+R1084+R1078+R1072","v":0},null,23003600.742408428,0,null,{"$f":"W1124+W1118+W1113+W1107+W1101+W1095+W1090+W1084+W1078+W1072","v":317812439.25781435},null,1117]
[null,null,null,null,{"$f":"+G1127-Adjustments!H1138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1118]
[null,null,null,null,{"$f":"+G1128-Adjustments!H1139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1119]
["101","Gas Plant in Service",null,null,{"$f":"+G1129-Adjustments!H1140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1120]
[null,null,"Production",null,{"$f":"+G1130-Adjustments!H1141","v":-5037992.5680000009},{"$f":"F1001","v":79968136},{"$f":"G1001","v":-5037992.5680000009},{"$f":"H1001","v":0},{"$f":"I1001","v":74930143.431999996},null,null,"Sales",{"$f":"M1001","v":73000172.974288121},{"$f":"N1001","v":1929970.4577118908},null,"G",{"$f":"Q1001","v":73000172.974288121},{"$f":"R1001","v":0},"PT",{"$f":"T1001","v":0},{"$f":"U1001","v":1929970.4577118908},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1130)","v":73000172.974288121},null,1121]
[null,null,"Storage",null,null,{"$f":"F1012+F1032","v":223576054.38000003},{"$f":"G1012+G1032","v":2749789.1542285979},{"$f":"H1012+H1032","v":0},{"$f":"I1012+I1032","v":226325843.53422862},null,null,"Utah",{"$f":"M1012+M1032","v":226325843.53422862},{"$f":"N1012+N1032","v":0},null,"G",{"$f":"Q1012+Q1032","v":226325843.53422862},{"$f":"R1012+R1032","v":0},"G",{"$f":"T1012+T1032","v":0},{"$f":"U1012+U1032","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1131)","v":226325843.53422862},null,1122]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1132-Adjustments!H1143","v":18363296.107863668},{"$f":"F1062+F1057+F1052+F1047+F1042+F1037+F1029+F1021+F1016+F987","v":114680232.5},{"$f":"G1062+G1057+G1052+G1047+G1042+G1037+G1029+G1021+G1016+G987","v":18363296.107863668},{"$f":"H1062+H1057+H1052+H1047+H1042+H1037+H1029+H1021+H1016+H987","v":0},{"$f":"I1062+I1057+I1052+I1047+I1042+I1037+I1029+I1021+I1016+I987","v":133043528.60786366},null,null,"Wyoming",{"$f":"M1062+M1057+M1052+M1047+M1042+M1037+M1029+M1021+M1016+M987","v":0},{"$f":"N1062+N1057+N1052+N1047+N1042+N1037+N1029+N1021+N1016+N987","v":133043528.60786366},null,"G",{"$f":"Q1062+Q1057+Q1052+Q1047+Q1042+Q1037+Q1029+Q1021+Q1016+Q987","v":0},{"$f":"R1062+R1057+R1052+R1047+R1042+R1037+R1029+R1021+R1016+R98","v":0},"G",{"$f":"T1062+T1057+T1052+T1047+T1042+T1037+T1029+T1021+T1016+T987","v":133043528.60786366},{"$f":"U1062+U1057+U1052+U1047+U1042+U1037+U1029+U1021+U1016+U987","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1132)","v":0},null,1123]
[null,null,"Distribution - Utah",null,{"$f":"+G1133-Adjustments!H1144","v":549054888.27926171},{"$f":"+F1063+F1058+F1053+F1048+F1043+F1038+F1033+F1022+F1017+F988","v":3946224929.8995714},{"$f":"+G1063+G1058+G1053+G1048+G1043+G1038+G1033+G1022+G1017+G988","v":549054888.27926171},{"$f":"+H1063+H1058+H1053+H1048+H1043+H1038+H1033+H1022+H1017+H988","v":0},{"$f":"+I1063+I1058+I1053+I1048+I1043+I1038+I1033+I1022+I1017+I988","v":4495279818.178834},null,null,"Utah",{"$f":"+M1063+M1058+M1053+M1048+M1043+M1038+M1033+M1022+M1017+M988","v":4495279818.178834},{"$f":"+N1063+N1058+N1053+N1048+N1043+N1038+N1033+N1022+N1017+N988","v":0},null,"G",{"$f":"+Q1063+Q1058+Q1053+Q1048+Q1043+Q1038+Q1033+Q1022+Q1017+Q988","v":4495279818.178834},{"$f":"+R1063+R1058+R1053+R1048+R1043+R1038+R1033+R1022+R1017+R988","v":0},"G",{"$f":"+T1063+T1058+T1053+T1048+T1043+T1038+T1033+T1022+T1017+T988","v":0},{"$f":"+U1063+U1058+U1053+U1048+U1043+U1038+U1033+U1022+U1017+U988","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1133)","v":4495279818.178834},null,1124]
[null,null,"General",null,{"$f":"+G1134-Adjustments!H1145","v":53149527.684672542},{"$f":"F1126+F989","v":336869435.57999992},{"$f":"G1126+G989","v":53149527.684672542},{"$f":"H1126","v":0},{"$f":"I1126+I989","v":390018963.26467252},null,null,"Gross Plant",{"$f":"M1126+M989","v":365668170.34467071},{"$f":"N1126+N989","v":24350792.920001782},null,"G",{"$f":"Q1126+Q989","v":365668170.34467071},{"$f":"R1126","v":0},"G",{"$f":"T1126","v":23003600.742408428},{"$f":"U1126","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1134)","v":365668170.34467071},null,1125]
[null,null,"Gas Plant in Service",null,{"$f":"+G1135-Adjustments!H1146","v":618279508.65802658},{"$f":"SUM(F1130:F1134)","v":4701318788.3595715},{"$f":"SUM(G1130:G1134)","v":618279508.65802658},{"$f":"SUM(H1130:H1134)","v":0},{"$f":"SUM(I1130:I1134)","v":5319598297.0175982},null,null,null,{"$f":"SUM(M1130:M1134)","v":5160274005.0320206},{"$f":"SUM(N1130:N1134)","v":159324291.98557734},null,null,{"$f":"SUM(Q1130:Q1134)","v":5160274005.0320206},{"$f":"SUM(R1130:R1134)","v":0},null,{"$f":"SUM(T1130:T1134)","v":156047129.35027209},{"$f":"SUM(U1130:U1134)","v":1929970.4577118908},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1135)","v":5160274005.0320206},null,1126]
[null,null,null,null,{"$f":"+G1136-Adjustments!H1147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1127]
[105,"Gas Plant Held For Future Use",null,null,{"$f":"+G1137-Adjustments!H1148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1128]
[null,null,"Distribution - Utah",null,{"$f":"+G1138-Adjustments!H1149","v":0},{"$f":"+'Rate Base'!$AE$165","v":0},{"$f":"+Adjustments!BA1130","v":0},null,{"$f":"SUM($F$1138:$H$1138)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1138,$L$2:$N$7,2,FALSE)*I1138","v":0},{"$f":"VLOOKUP($L1138,$L$2:$N$7,3,FALSE)*I1138","v":0},null,"G",{"$f":"IF(P1138=\"G\",M1138,IF(P1138=\"PT\",0,ERR))","v":0},{"$f":"IF(P1138=\"PT\",M1138,IF(P1138=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1138=\"G\",N1138,IF(S1138=\"PT\",0,ERR))","v":0},{"$f":"IF(S1138=\"PT\",N1138,IF(S1138=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1138)","v":0},null,1129]
[null,null,"Total",null,{"$f":"+G1139-Adjustments!H1150","v":0},{"$f":"SUM(F1138)","v":0},{"$f":"SUM(G1138)","v":0},{"$f":"SUM(H1138)","v":0},{"$f":"SUM(I1138)","v":0},null,null,null,{"$f":"SUM(M1138)","v":0},{"$f":"SUM(N1138)","v":0},null,null,{"$f":"SUM(Q1138)","v":0},{"$f":"SUM(R1138)","v":0},null,{"$f":"SUM(T1138)","v":0},{"$f":"SUM(U1138)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1139)","v":0},null,1130]
[null,null,null,null,{"$f":"+G1140-Adjustments!H1151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1131]
[106,"Complete Construction Not Yet Classified",null,null,{"$f":"+G1141-Adjustments!H1152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1132]
[null,null,"Production",null,{"$f":"+G1142-Adjustments!H1153","v":0},{"$f":"+'Rate Base'!$AE$169","v":0},{"$f":"+Adjustments!BA1134","v":0},null,{"$f":"SUM($F$1142:$H$1142)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1142,$L$2:$N$7,2,FALSE)*I1142","v":0},{"$f":"VLOOKUP($L1142,$L$2:$N$7,3,FALSE)*I1142","v":0},null,"G",{"$f":"IF(P1142=\"G\",M1142,IF(P1142=\"PT\",0,ERR))","v":0},{"$f":"IF(P1142=\"PT\",M1142,IF(P1142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1142=\"G\",N1142,IF(S1142=\"PT\",0,ERR))","v":0},{"$f":"IF(S1142=\"PT\",N1142,IF(S1142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1142)","v":0},null,1133]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1143-Adjustments!H1160","v":-4807183.8499999996},{"$f":"+'Rate Base'!$AE$170","v":4807183.8499999996},{"$f":"+Adjustments!BA1135","v":-4807183.8499999996},null,{"$f":"SUM($F$1143:$H$1143)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1143,$L$2:$N$7,2,FALSE)*I1143","v":0},{"$f":"VLOOKUP($L1143,$L$2:$N$7,3,FALSE)*I1143","v":0},null,"G",{"$f":"IF(P1143=\"G\",M1143,IF(P1143=\"PT\",0,ERR))","v":0},{"$f":"IF(P1143=\"PT\",M1143,IF(P1143=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1143=\"G\",N1143,IF(S1143=\"PT\",0,ERR))","v":0},{"$f":"IF(S1143=\"PT\",N1143,IF(S1143=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1143)","v":0},null,1134]
[null,null,"Distribution - Utah",null,{"$f":"+G1144-Adjustments!H1161","v":-89444868.080000073},{"$f":"+'Rate Base'!$AE$171","v":89444868.080000073},{"$f":"+Adjustments!BA1136","v":-89444868.080000073},null,{"$f":"SUM($F$1144:$H$1144)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1144,$L$2:$N$7,2,FALSE)*I1144","v":0},{"$f":"VLOOKUP($L1144,$L$2:$N$7,3,FALSE)*I1144","v":0},null,"G",{"$f":"IF(P1144=\"G\",M1144,IF(P1144=\"PT\",0,ERR))","v":0},{"$f":"IF(P1144=\"PT\",M1144,IF(P1144=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1144=\"G\",N1144,IF(S1144=\"PT\",0,ERR))","v":0},{"$f":"IF(S1144=\"PT\",N1144,IF(S1144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1144)","v":0},null,1135]
[null,null,"General",null,{"$f":"+G1145-Adjustments!H1163","v":-22631641.240000006},{"$f":"+'Rate Base'!$AE$172","v":22631641.240000006},{"$f":"+Adjustments!BA1137","v":-22631641.240000006},null,{"$f":"SUM($F$1145:$H$1145)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1145,$L$2:$N$7,2,FALSE)*I1145","v":0},{"$f":"VLOOKUP($L1145,$L$2:$N$7,3,FALSE)*I1145","v":0},null,"G",{"$f":"IF(P1145=\"G\",M1145,IF(P1145=\"PT\",0,ERR))","v":0},{"$f":"IF(P1145=\"PT\",M1145,IF(P1145=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1145=\"G\",N1145,IF(S1145=\"PT\",0,ERR))","v":0},{"$f":"IF(S1145=\"PT\",N1145,IF(S1145=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1145)","v":0},null,1136]
[null,null,"Total",null,{"$f":"+G1146-Adjustments!H1164","v":-116883693.17000008},{"$f":"SUM(F1142:F1145)","v":116883693.17000008},{"$f":"SUM(G1142:G1145)","v":-116883693.17000008},{"$f":"SUM(H1142:H1145)","v":0},{"$f":"SUM(I1142:I1145)","v":0},null,null,null,{"$f":"SUM(M1142:M1145)","v":0},{"$f":"SUM(N1142:N1145)","v":0},null,null,{"$f":"SUM(Q1142:Q1145)","v":0},{"$f":"SUM(R1142:R1145)","v":0},null,{"$f":"SUM(T1142:T1145)","v":0},{"$f":"SUM(U1142:U1145)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1146)","v":0},null,1137]
[null,null,null,null,{"$f":"+G1147-Adjustments!H1165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1138]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,{"$f":"+G1148-Adjustments!H1166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1139]
[null,null,"Production",null,{"$f":"+G1149-Adjustments!H1167","v":4597076.9237400005},{"$f":"+'Rate Base'!$AE$176","v":-72969474.980000004},{"$f":"+Adjustments!BA1141","v":4597076.9237400005},null,{"$f":"SUM($F$1149:$H$1149)","v":-68372398.056260005},null,null,"Sales",{"$f":"VLOOKUP($L1149,$L$2:$N$7,2,FALSE)*I1149","v":-66611334.987012692},{"$f":"VLOOKUP($L1149,$L$2:$N$7,3,FALSE)*I1149","v":-1761063.0692473182},null,"G",{"$f":"IF(P1149=\"G\",M1149,IF(P1149=\"PT\",0,ERR))","v":-66611334.987012692},{"$f":"IF(P1149=\"PT\",M1149,IF(P1149=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1149=\"G\",N1149,IF(S1149=\"PT\",0,ERR))","v":0},{"$f":"IF(S1149=\"PT\",N1149,IF(S1149=\"G\",0,ERR))","v":-1761063.0692473182},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1149)","v":-66611334.987012692},null,1140]
[null,null,"Storage",null,null,{"$f":"'Rate Base'!AE177","v":-10030131.130000001},{"$f":"+Adjustments!BA1142","v":-2273396.0490520038},null,{"$f":"SUM($F$1150:$H$1150)","v":-12303527.179052005},null,null,"Utah",{"$f":"VLOOKUP($L1150,$L$2:$N$7,2,FALSE)*I1150","v":-12303527.179052005},{"$f":"VLOOKUP($L1150,$L$2:$N$7,3,FALSE)*I1150","v":0},null,"G",{"$f":"IF(P1150=\"G\",M1150,IF(P1150=\"PT\",0,ERR))","v":-12303527.179052005},{"$f":"IF(P1150=\"PT\",M1150,IF(P1150=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1150=\"G\",N1150,IF(S1150=\"PT\",0,ERR))","v":0},{"$f":"IF(S1150=\"PT\",N1150,IF(S1150=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1150)","v":-12303527.179052005},null,{"$f":"Y1149+1","v":1141}]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1151-Adjustments!H1168","v":-9099919.5853842199},{"$f":"+'Rate Base'!$AE$178","v":-40148476},{"$f":"+Adjustments!BA1143","v":-9099919.5853842199},null,{"$f":"SUM($F$1151:$H$1151)","v":-49248395.58538422},null,null,"Wyoming",{"$f":"VLOOKUP($L1151,$L$2:$N$7,2,FALSE)*I1151","v":0},{"$f":"VLOOKUP($L1151,$L$2:$N$7,3,FALSE)*I1151","v":-49248395.58538422},null,"G",{"$f":"IF(P1151=\"G\",M1151,IF(P1151=\"PT\",0,ERR))","v":0},{"$f":"IF(P1151=\"PT\",M1151,IF(P1151=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1151=\"G\",N1151,IF(S1151=\"PT\",0,ERR))","v":-49248395.58538422},{"$f":"IF(S1151=\"PT\",N1151,IF(S1151=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1151)","v":0},null,1142]
[null,null,"Distribution - Utah",null,{"$f":"+G1152-Adjustments!H1169","v":-188377144.17932987},{"$f":"+'Rate Base'!$AE$179","v":-831112317.10000002},{"$f":"+Adjustments!BA1144","v":-188377144.17932987},null,{"$f":"SUM($F$1152:$H$1152)","v":-1019489461.2793299},null,null,"Utah",{"$f":"VLOOKUP($L1152,$L$2:$N$7,2,FALSE)*I1152","v":-1019489461.2793299},{"$f":"VLOOKUP($L1152,$L$2:$N$7,3,FALSE)*I1152","v":0},null,"G",{"$f":"IF(P1152=\"G\",M1152,IF(P1152=\"PT\",0,ERR))","v":-1019489461.2793299},{"$f":"IF(P1152=\"PT\",M1152,IF(P1152=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1152=\"G\",N1152,IF(S1152=\"PT\",0,ERR))","v":0},{"$f":"IF(S1152=\"PT\",N1152,IF(S1152=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1152)","v":-1019489461.2793299},null,1143]
[null,null,"General",null,{"$f":"+G1153-Adjustments!H1170","v":-29415360.47334075},{"$f":"+'Rate Base'!$AE$180","v":-129779376.94},{"$f":"+Adjustments!BA1145","v":-29415360.47334075},null,{"$f":"SUM($F$1153:$H$1153)","v":-159194737.41334075},null,null,"Gross Plant",{"$f":"VLOOKUP($L1153,$L$2:$N$7,2,FALSE)*I1153","v":-154835933.28691524},{"$f":"VLOOKUP($L1153,$L$2:$N$7,3,FALSE)*I1153","v":-4358804.1264254954},null,"G",{"$f":"IF(P1153=\"G\",M1153,IF(P1153=\"PT\",0,ERR))","v":-154835933.28691524},{"$f":"IF(P1153=\"PT\",M1153,IF(P1153=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1153=\"G\",N1153,IF(S1153=\"PT\",0,ERR))","v":-4358804.1264254954},{"$f":"IF(S1153=\"PT\",N1153,IF(S1153=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1153)","v":-154835933.28691524},null,1144]
[null,null,"Total",null,{"$f":"+G1154-Adjustments!H1171","v":-224568743.36336684},{"$f":"SUM(F1149:F1153)","v":-1084039776.1500001},{"$f":"SUM(G1149:G1153)","v":-224568743.36336684},{"$f":"SUM(H1149:H1153)","v":0},{"$f":"SUM(I1149:I1153)","v":-1308608519.5133669},null,null,null,{"$f":"SUM(M1149:M1153)","v":-1253240256.7323098},{"$f":"SUM(N1149:N1153)","v":-55368262.781057037},null,null,{"$f":"SUM(Q1149:Q1153)","v":-1253240256.7323098},{"$f":"SUM(R1149:R1153)","v":0},null,{"$f":"SUM(T1149:T1153)","v":-53607199.711809717},{"$f":"SUM(U1149:U1153)","v":-1761063.0692473182},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1154)","v":-1253240256.7323098},null,1145]
[null,null,null,null,{"$f":"+G1155-Adjustments!H1172","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q1154/I1154","v":0.9576892080745073},null,null,null,null,null,null,null,1146]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,{"$f":"+G1156-Adjustments!H1173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1147]
[null,null,"Production",null,{"$f":"+G1157-Adjustments!H1174","v":387467.42957999994},{"$f":"+'Rate Base'!$AE$184","v":-6150276.6600000001},{"$f":"+Adjustments!BA1149","v":387467.42957999994},null,{"$f":"SUM($F$1157:$H$1157)","v":-5762809.2304199999},null,null,"Sales",{"$f":"VLOOKUP($L1157,$L$2:$N$7,2,FALSE)*I1157","v":-5614376.9565883968},{"$f":"VLOOKUP($L1157,$L$2:$N$7,3,FALSE)*I1157","v":-148432.27383160411},null,"G",{"$f":"IF(P1157=\"G\",M1157,IF(P1157=\"PT\",0,ERR))","v":-5614376.9565883968},{"$f":"IF(P1157=\"PT\",M1157,IF(P1157=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1157=\"G\",N1157,IF(S1157=\"PT\",0,ERR))","v":0},{"$f":"IF(S1157=\"PT\",N1157,IF(S1157=\"G\",0,ERR))","v":-148432.27383160411},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1157)","v":-5614376.9565883968},null,1148]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1158-Adjustments!H1175","v":0},{"$f":"+'Rate Base'!$AE$185","v":-10883.08},{"$f":"+Adjustments!BA1150","v":0},null,{"$f":"SUM($F$1158:$H$1158)","v":-10883.08},null,null,"Wyoming",{"$f":"VLOOKUP($L1158,$L$2:$N$7,2,FALSE)*I1158","v":0},{"$f":"VLOOKUP($L1158,$L$2:$N$7,3,FALSE)*I1158","v":-10883.08},null,"G",{"$f":"IF(P1158=\"G\",M1158,IF(P1158=\"PT\",0,ERR))","v":0},{"$f":"IF(P1158=\"PT\",M1158,IF(P1158=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1158=\"G\",N1158,IF(S1158=\"PT\",0,ERR))","v":-10883.08},{"$f":"IF(S1158=\"PT\",N1158,IF(S1158=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1158)","v":0},null,1149]
[null,null,"Distribution - Utah",null,{"$f":"+G1159-Adjustments!H1176","v":0},{"$f":"+'Rate Base'!$AE$186","v":-58742.89},{"$f":"+Adjustments!BA1151","v":0},null,{"$f":"SUM($F$1159:$H$1159)","v":-58742.89},null,null,"Utah",{"$f":"VLOOKUP($L1159,$L$2:$N$7,2,FALSE)*I1159","v":-58742.89},{"$f":"VLOOKUP($L1159,$L$2:$N$7,3,FALSE)*I1159","v":0},null,"G",{"$f":"IF(P1159=\"G\",M1159,IF(P1159=\"PT\",0,ERR))","v":-58742.89},{"$f":"IF(P1159=\"PT\",M1159,IF(P1159=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1159=\"G\",N1159,IF(S1159=\"PT\",0,ERR))","v":0},{"$f":"IF(S1159=\"PT\",N1159,IF(S1159=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1159)","v":-58742.89},null,1150]
[null,null,"General",null,{"$f":"+G1160-Adjustments!H1177","v":0},{"$f":"+'Rate Base'!$AE$187","v":-19973789.379999999},{"$f":"+Adjustments!BA1152","v":0},null,{"$f":"SUM($F$1160:$H$1160)","v":-19973789.379999999},null,null,"Gross Plant",{"$f":"VLOOKUP($L1160,$L$2:$N$7,2,FALSE)*I1160","v":-19426900.475350805},{"$f":"VLOOKUP($L1160,$L$2:$N$7,3,FALSE)*I1160","v":-546888.90464919235},null,"G",{"$f":"IF(P1160=\"G\",M1160,IF(P1160=\"PT\",0,ERR))","v":-19426900.475350805},{"$f":"IF(P1160=\"PT\",M1160,IF(P1160=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1160=\"G\",N1160,IF(S1160=\"PT\",0,ERR))","v":-546888.90464919235},{"$f":"IF(S1160=\"PT\",N1160,IF(S1160=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1160)","v":-19426900.475350805},null,1151]
[null,null,"Total",null,{"$f":"+G1161-Adjustments!H1178","v":387467.42957999994},{"$f":"SUM(F1157:F1160)","v":-26193692.009999998},{"$f":"SUM(G1157:G1160)","v":387467.42957999994},{"$f":"SUM(H1157:H1160)","v":0},{"$f":"SUM(I1157:I1160)","v":-25806224.580419999},null,null,null,{"$f":"SUM(M1157:M1160)","v":-25100020.3219392},{"$f":"SUM(N1157:N1160)","v":-706204.25848079647},null,null,{"$f":"SUM(Q1157:Q1160)","v":-25100020.3219392},{"$f":"SUM(R1157:R1160)","v":0},null,{"$f":"SUM(T1157:T1160)","v":-557771.98464919231},{"$f":"SUM(U1157:U1160)","v":-148432.27383160411},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1161)","v":-25100020.3219392},null,1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1153]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1154]
[null,null,"Production",null,null,{"$f":"+'Rate Base'!$AE$191","v":131362.32999999999},{"$f":"+Adjustments!BA1156","v":9382.7580769296037},null,{"$f":"SUM($F$1164:$H$1164)","v":140745.08807692959},null,null,"Sales",{"$f":"VLOOKUP($L1164,$L$2:$N$7,2,FALSE)*I1164","v":137119.92669841117},{"$f":"VLOOKUP($L1164,$L$2:$N$7,3,FALSE)*I1164","v":3625.1613785184213},null,"G",{"$f":"IF(P1164=\"G\",M1164,IF(P1164=\"PT\",0,ERR))","v":137119.92669841117},{"$f":"IF(P1164=\"PT\",M1164,IF(P1164=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1164=\"G\",N1164,IF(S1164=\"PT\",0,ERR))","v":0},{"$f":"IF(S1164=\"PT\",N1164,IF(S1164=\"G\",0,ERR))","v":3625.1613785184213},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1164)","v":137119.92669841117},null,1155]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!$AE$192","v":-8448321.6500000004},{"$f":"+Adjustments!BA1157","v":-603434.47164827585},null,{"$f":"SUM($F$1165:$H$1165)","v":-9051756.1216482762},null,null,"Wyoming",{"$f":"VLOOKUP($L1165,$L$2:$N$7,2,FALSE)*I1165","v":0},{"$f":"VLOOKUP($L1165,$L$2:$N$7,3,FALSE)*I1165","v":-9051756.1216482762},null,"G",{"$f":"IF(P1165=\"G\",M1165,IF(P1165=\"PT\",0,ERR))","v":0},{"$f":"IF(P1165=\"PT\",M1165,IF(P1165=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1165=\"G\",N1165,IF(S1165=\"PT\",0,ERR))","v":-9051756.1216482762},{"$f":"IF(S1165=\"PT\",N1165,IF(S1165=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1165)","v":0},null,1156]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!$AE$193","v":-201165366.31},{"$f":"+Adjustments!BA1158","v":-8724228.0101444721},null,{"$f":"SUM($F$1166:$H$1166)","v":-209889594.32014447},null,null,"Utah",{"$f":"VLOOKUP($L1166,$L$2:$N$7,2,FALSE)*I1166","v":-209889594.32014447},{"$f":"VLOOKUP($L1166,$L$2:$N$7,3,FALSE)*I1166","v":0},null,"G",{"$f":"IF(P1166=\"G\",M1166,IF(P1166=\"PT\",0,ERR))","v":-209889594.32014447},{"$f":"IF(P1166=\"PT\",M1166,IF(P1166=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1166=\"G\",N1166,IF(S1166=\"PT\",0,ERR))","v":0},{"$f":"IF(S1166=\"PT\",N1166,IF(S1166=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1166)","v":-209889594.32014447},null,{"$f":"Y1165+1","v":1157}]
[null,null,"General",null,null,{"$f":"+'Rate Base'!$AE$194","v":-214172308.03},{"$f":"+Adjustments!BA1159","v":-15297589.14159891},null,{"$f":"SUM($F$1167:$H$1167)","v":-229469897.17159891},null,null,"Gross Plant",{"$f":"VLOOKUP($L1167,$L$2:$N$7,2,FALSE)*I1167","v":-223186936.12066293},{"$f":"VLOOKUP($L1167,$L$2:$N$7,3,FALSE)*I1167","v":-6282961.0509359716},null,"G",{"$f":"IF(P1167=\"G\",M1167,IF(P1167=\"PT\",0,ERR))","v":-223186936.12066293},{"$f":"IF(P1167=\"PT\",M1167,IF(P1167=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1167=\"G\",N1167,IF(S1167=\"PT\",0,ERR))","v":-6282961.0509359716},{"$f":"IF(S1167=\"PT\",N1167,IF(S1167=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1167)","v":-223186936.12066293},null,1158]
[null,null,"Total",null,null,{"$f":"SUM(F1164:F1167)","v":-423654633.65999997},{"$f":"SUM(G1164:G1167)","v":-24615868.86531473},{"$f":"SUM(H1164:H1167)","v":0},{"$f":"SUM(I1164:I1167)","v":-448270502.52531469},null,null,null,{"$f":"SUM(M1164:M1167)","v":-432939410.51410902},{"$f":"SUM(N1164:N1167)","v":-15331092.011205729},null,null,{"$f":"SUM(Q1164:Q1167)","v":-432939410.51410902},{"$f":"SUM(R1164:R1167)","v":0},null,{"$f":"SUM(T1164:T1167)","v":-15334717.172584247},{"$f":"SUM(U1164:U1167)","v":3625.1613785184213},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1168)","v":-432939410.51410902},null,1159]
[null,null,null,null,{"$f":"+G1169-Adjustments!H1179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160]
[null,null,null,null,{"$f":"+G1170-Adjustments!H1180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1161]
["Net Utility Plant",null,null,null,{"$f":"+G1171-Adjustments!H1181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1162]
[null,"Production",null,null,{"$f":"+G1172-Adjustments!H1182","v":-44065.456603070896},{"$f":"F1130+F1142+F1149+F1157+F1164","v":979746.68999999564},{"$f":"G1130+G1142+G1149+G1157+G1164","v":-44065.456603070896},{"$f":"H1130+H1142+H1149+H1157+H1164","v":0},935681.23339692131,null,null,null,{"$f":"M1130+M1142+M1149+M1157+M1164","v":911580.95738544338},{"$f":"N1130+N1142+N1149+N1157+N1164","v":24100.27601148692},null,null,{"$f":"Q1130+Q1142+Q1149+Q1157+Q1164","v":911580.95738544338},{"$f":"R1130+R1142+R1149+R1157","v":0},null,{"$f":"T1130+T1142+T1149+T1157+T1164","v":0},{"$f":"U1130+U1142+U1149+U1157+U1164","v":24100.27601148692},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1172)","v":911580.95738544338},null,1163]
[null,"Storage",null,null,null,{"$f":"F1150+F1131","v":213545923.25000003},{"$f":"G1150+G1131","v":476393.10517659411},{"$f":"H1150+H1131","v":0},{"$f":"I1150+I1131","v":214022316.35517663},null,null,null,{"$f":"M1150+M1131","v":214022316.35517663},{"$f":"N1150+N1131","v":0},null,null,{"$f":"Q1150+Q1131","v":214022316.35517663},{"$f":"R1150+R1131","v":0},null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1173)","v":214022316.35517663},null,1164]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1174-Adjustments!H1183","v":3852758.200831173},{"$f":"F1132+F1143+F1151+F1158+F1165","v":70879735.61999999},{"$f":"G1132+G1143+G1151+G1158+G1165","v":3852758.200831173},{"$f":"H1132+H1143+H1151+H1158+H1165","v":0},74732493.820831165,null,null,null,{"$f":"M1132+M1143+M1151+M1158+M1165","v":0},{"$f":"N1132+N1143+N1151+N1158+N1165","v":74732493.820831165},null,null,{"$f":"Q1132+Q1143+Q1151+Q1158+Q1165","v":0},{"$f":"R1132+R1143+R1151+R1158","v":0},null,{"$f":"T1132+T1143+T1151+T1158+T1165","v":74732493.820831165},{"$f":"U1132+U1143+U1151+U1158+U1165","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1174)","v":0},null,1165]
[null,"Distribution - Utah",null,null,{"$f":"+G1175-Adjustments!H1184","v":262508648.00978732},{"$f":"F1133+F1138+F1144+F1152+F1159+F1166","v":3003333371.6795716},{"$f":"G1133+G1138+G1144+G1152+G1159+G1166","v":262508648.00978732},{"$f":"H1133+H1138+H1144+H1152+H1159+H1166","v":0},3265842019.6893597,null,null,null,{"$f":"M1133+M1138+M1144+M1152+M1159+M1166","v":3265842019.6893597},{"$f":"N1133+N1138+N1144+N1152+N1159+N1166","v":0},null,null,{"$f":"Q1133+Q1138+Q1144+Q1152+Q1159+Q1166","v":3265842019.6893597},{"$f":"R1133+R1138+R1144+R1152+R1159","v":0},null,{"$f":"T1133+T1138+T1144+T1152+T1159+T1166","v":0},{"$f":"U1133+U1138+U1144+U1152+U1159+U1166","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1175)","v":3265842019.6893597},null,1166]
[null,"General",null,null,{"$f":"+G1176-Adjustments!H1185","v":-14195063.170267124},{"$f":"F1134+F1145+F1153+F1160+F1167","v":-4424397.5300000608},{"$f":"G1134+G1145+G1153+G1160+G1167","v":-14195063.170267124},{"$f":"H1134+H1145+H1153+H1160+H1167","v":0},-18619460.700267136,null,null,null,{"$f":"M1134+M1145+M1153+M1160+M1167","v":-31781599.538258255},{"$f":"N1134+N1145+N1153+N1160+N1167","v":13162138.837991122},null,null,{"$f":"Q1134+Q1145+Q1153+Q1160+Q1167","v":-31781599.538258255},{"$f":"R1134+R1145+R1153+R1160","v":0},null,{"$f":"T1134+T1145+T1153+T1160+T1167","v":11814946.660397772},{"$f":"U1134+U1145+U1153+U1160+U1167","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1176)","v":-31781599.538258255},null,1167]
[null,null,null,null,{"$f":"+G1177-Adjustments!H1186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1168]
[null,null,null,null,{"$f":"+G1178-Adjustments!H1187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1169]
[null,"Net Utility Plant",null,null,{"$f":"+G1179-Adjustments!H1188","v":252598670.68892491},{"$f":"F1135+F1139+F1146+F1154+F1161+F1168","v":3284314379.7095714},{"$f":"G1135+G1139+G1146+G1154+G1161+G1168","v":252598670.68892491},{"$f":"H1135+H1139+H1146+H1154+H1161+H1168","v":0},{"$f":"I1135+I1139+I1146+I1154+I1161+I1168","v":3536913050.3984966},null,null,null,{"$f":"M1135+M1139+M1146+M1154+M1161+M1168","v":3448994317.4636626},{"$f":"N1135+N1139+N1146+N1154+N1161+N1168","v":87918732.93483378},null,null,{"$f":"Q1135+Q1139+Q1146+Q1154+Q1161+Q1168","v":3448994317.4636626},{"$f":"R1135+R1139+R1146+R1154+R1161","v":0},null,{"$f":"T1135+T1139+T1146+T1154+T1161+T1168","v":86547440.481228918},{"$f":"U1135+U1139+U1146+U1154+U1161+U1168","v":24100.27601148692},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1179)","v":3448994317.4636626},null,1170]
[null,null,null,null,{"$f":"+G1180-Adjustments!H1189","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1171]
[null,null,null,null,{"$f":"+G1181-Adjustments!H1190","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1172]
["OTHER RATE BASE ACCOUNTS",null,null,null,{"$f":"+G1182-Adjustments!H1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1173]
[null,null,null,null,{"$f":"+G1183-Adjustments!H1192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1174]
[154,"Plant Materials & Operating Supplies",null,null,{"$f":"+G1184-Adjustments!H1193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1175]
[null,null,"Wyoming",null,{"$f":"+G1185-Adjustments!H1194","v":-65802.131916976301},{"$f":"+'Rate Base'!$AE$212","v":1192163.1709972173},{"$f":"+Adjustments!BA1176","v":-65802.131916976301},null,{"$f":"SUM($F$1185:$H$1185)","v":1126361.039080241},null,null,"Wyoming",{"$f":"VLOOKUP($L1185,$L$2:$N$7,2,FALSE)*I1185","v":0},{"$f":"VLOOKUP($L1185,$L$2:$N$7,3,FALSE)*I1185","v":1126361.039080241},null,"G",{"$f":"IF(P1185=\"G\",M1185,IF(P1185=\"PT\",0,ERR))","v":0},{"$f":"IF(P1185=\"PT\",M1185,IF(P1185=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1185=\"G\",N1185,IF(S1185=\"PT\",0,ERR))","v":1126361.039080241},{"$f":"IF(S1185=\"PT\",N1185,IF(S1185=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1185)","v":0},null,1176]
[null,null,"Utah",null,{"$f":"+G1186-Adjustments!H1195","v":-2284139.7255830169},{"$f":"+'Rate Base'!$AE$213","v":41382660.089002788},{"$f":"+Adjustments!BA1177","v":-2284139.7255830169},null,{"$f":"SUM($F$1186:$H$1186)","v":39098520.363419771},null,null,"Utah",{"$f":"VLOOKUP($L1186,$L$2:$N$7,2,FALSE)*I1186","v":39098520.363419771},{"$f":"VLOOKUP($L1186,$L$2:$N$7,3,FALSE)*I1186","v":0},null,"G",{"$f":"IF(P1186=\"G\",M1186,IF(P1186=\"PT\",0,ERR))","v":39098520.363419771},{"$f":"IF(P1186=\"PT\",M1186,IF(P1186=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1186=\"G\",N1186,IF(S1186=\"PT\",0,ERR))","v":0},{"$f":"IF(S1186=\"PT\",N1186,IF(S1186=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1186)","v":39098520.363419771},null,1177]
[null,null,"Total",null,{"$f":"+G1187-Adjustments!H1196","v":-2349941.8574999934},{"$f":"SUM(F1185:F1186)","v":42574823.260000005},{"$f":"SUM(G1185:G1186)","v":-2349941.8574999934},{"$f":"SUM(H1185:H1186)","v":0},{"$f":"SUM(I1185:I1186)","v":40224881.402500011},null,null,null,{"$f":"SUM(M1185:M1186)","v":39098520.363419771},{"$f":"SUM(N1185:N1186)","v":1126361.039080241},null,null,{"$f":"SUM(Q1185:Q1186)","v":39098520.363419771},{"$f":"SUM(R1185:R1186)","v":0},null,{"$f":"SUM(T1185:T1186)","v":1126361.039080241},{"$f":"SUM(U1185:U1186)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1187)","v":39098520.363419771},null,1178]
[null,null,null,null,{"$f":"+G1188-Adjustments!H1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1179]
[1641,"Gas Stored Underground",null,null,{"$f":"+G1189-Adjustments!H1198","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1180]
[null,null,"Production",null,{"$f":"+G1190-Adjustments!H1199","v":-53358201.609999999},{"$f":"+'Rate Base'!$AE$217","v":53358201.609999999},{"$f":"-F1190","v":-53358201.609999999},null,{"$f":"SUM($F$1190:$H$1190)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1190,$L$2:$N$7,2,FALSE)*I1190","v":0},{"$f":"VLOOKUP($L1190,$L$2:$N$7,3,FALSE)*I1190","v":0},null,"G",{"$f":"IF(P1190=\"G\",M1190,IF(P1190=\"PT\",0,ERR))","v":0},{"$f":"IF(P1190=\"PT\",M1190,IF(P1190=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1190=\"G\",N1190,IF(S1190=\"PT\",0,ERR))","v":0},{"$f":"IF(S1190=\"PT\",N1190,IF(S1190=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1190)","v":0},null,1181]
[null,null,"Total",null,{"$f":"+G1191-Adjustments!H1200","v":-53358201.609999999},{"$f":"SUM(F1190)","v":53358201.609999999},{"$f":"SUM(G1190)","v":-53358201.609999999},{"$f":"SUM(H1190)","v":0},{"$f":"SUM(I1190)","v":0},null,null,null,{"$f":"SUM(M1190)","v":0},{"$f":"SUM(N1190)","v":0},null,null,{"$f":"SUM(Q1190)","v":0},{"$f":"SUM(R1190)","v":0},null,{"$f":"SUM(T1190)","v":0},{"$f":"SUM(U1190)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1191)","v":0},null,1182]
[null,null,null,null,{"$f":"+G1192-Adjustments!H1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1183]
[165,"Prepayments",null,null,{"$f":"+G1193-Adjustments!H1202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1184]
[null,null,"General",null,{"$f":"+G1194-Adjustments!H1203","v":-1362585.6383333337},{"$f":"+'Rate Base'!$AE$222","v":6327648.8300000001},{"$f":"+Adjustments!BA1185","v":-1362585.6383333337},null,{"$f":"SUM($F$1194:$H$1194)","v":4965063.1916666664},null,null,"Gross Plant",{"$f":"VLOOKUP($L1194,$L$2:$N$7,2,FALSE)*I1194","v":4829118.1329326686},{"$f":"VLOOKUP($L1194,$L$2:$N$7,3,FALSE)*I1194","v":135945.05873399804},null,"G",{"$f":"IF(P1194=\"G\",M1194,IF(P1194=\"PT\",0,ERR))","v":4829118.1329326686},{"$f":"IF(P1194=\"PT\",M1194,IF(P1194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1194=\"G\",N1194,IF(S1194=\"PT\",0,ERR))","v":135945.05873399804},{"$f":"IF(S1194=\"PT\",N1194,IF(S1194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1194)","v":4829118.1329326686},null,1185]
[null,null,"Total",null,{"$f":"+G1195-Adjustments!H1204","v":-1362585.6383333337},{"$f":"SUM(F1194:F1194)","v":6327648.8300000001},{"$f":"SUM(G1194:G1194)","v":-1362585.6383333337},{"$f":"SUM(H1194:H1194)","v":0},{"$f":"SUM(I1194:I1194)","v":4965063.1916666664},null,null,null,{"$f":"SUM(M1194:M1194)","v":4829118.1329326686},{"$f":"SUM(N1194:N1194)","v":135945.05873399804},null,null,{"$f":"SUM(Q1194:Q1194)","v":4829118.1329326686},{"$f":"SUM(R1194:R1194)","v":0},null,{"$f":"SUM(T1194:T1194)","v":135945.05873399804},{"$f":"SUM(U1194:U1194)","v":0},null,{"$f":"SUM(W1194:W1194)","v":4829118.1329326686},null,1186]
[null,null,null,null,{"$f":"+G1196-Adjustments!H1205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1187]
["190008","Accum Deferred Income Tax Federal",null,null,{"$f":"+G1197-Adjustments!H1206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1188]
[null,null,"Production",null,{"$f":"+G1198-Adjustments!H1207","v":0},{"$f":"+'Rate Base'!$AE$226","v":0},{"$f":"+Adjustments!BA1189","v":0},null,{"$f":"SUM($F$1198:$H$1198)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1198,$L$2:$N$7,2,FALSE)*I1198","v":0},{"$f":"VLOOKUP($L1198,$L$2:$N$7,3,FALSE)*I1198","v":0},null,"G",{"$f":"IF(P1198=\"G\",M1198,IF(P1198=\"PT\",0,ERR))","v":0},{"$f":"IF(P1198=\"PT\",M1198,IF(P1198=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1198=\"G\",N1198,IF(S1198=\"PT\",0,ERR))","v":0},{"$f":"IF(S1198=\"PT\",N1198,IF(S1198=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1198)","v":0},null,1189]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1199-Adjustments!H1208","v":0},{"$f":"+'Rate Base'!$AE$227","v":0},{"$f":"+Adjustments!BA1190","v":0},null,{"$f":"SUM($F$1199:$H$1199)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1199,$L$2:$N$7,2,FALSE)*I1199","v":0},{"$f":"VLOOKUP($L1199,$L$2:$N$7,3,FALSE)*I1199","v":0},null,"G",{"$f":"IF(P1199=\"G\",M1199,IF(P1199=\"PT\",0,ERR))","v":0},{"$f":"IF(P1199=\"PT\",M1199,IF(P1199=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1199=\"G\",N1199,IF(S1199=\"PT\",0,ERR))","v":0},{"$f":"IF(S1199=\"PT\",N1199,IF(S1199=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1199)","v":0},null,1190]
[null,null,"Distribution - Utah",null,{"$f":"+G1200-Adjustments!H1209","v":0},{"$f":"+'Rate Base'!$AE$228","v":0},{"$f":"+Adjustments!BA1191","v":0},null,{"$f":"SUM($F$1200:$H$1200)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1200,$L$2:$N$7,2,FALSE)*I1200","v":0},{"$f":"VLOOKUP($L1200,$L$2:$N$7,3,FALSE)*I1200","v":0},null,"G",{"$f":"IF(P1200=\"G\",M1200,IF(P1200=\"PT\",0,ERR))","v":0},{"$f":"IF(P1200=\"PT\",M1200,IF(P1200=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1200=\"G\",N1200,IF(S1200=\"PT\",0,ERR))","v":0},{"$f":"IF(S1200=\"PT\",N1200,IF(S1200=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1200)","v":0},null,1191]
[null,null,"General",null,{"$f":"+G1201-Adjustments!H1210","v":0},{"$f":"+'Rate Base'!$AE$229","v":50747593.5},{"$f":"+Adjustments!BA1192","v":0},null,{"$f":"SUM($F$1201:$H$1201)","v":50747593.5},null,null,"Gross Plant",{"$f":"VLOOKUP($L1201,$L$2:$N$7,2,FALSE)*I1201","v":49358107.744703747},{"$f":"VLOOKUP($L1201,$L$2:$N$7,3,FALSE)*I1201","v":1389485.755296248},null,"G",{"$f":"IF(P1201=\"G\",M1201,IF(P1201=\"PT\",0,ERR))","v":49358107.744703747},{"$f":"IF(P1201=\"PT\",M1201,IF(P1201=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1201=\"G\",N1201,IF(S1201=\"PT\",0,ERR))","v":1389485.755296248},{"$f":"IF(S1201=\"PT\",N1201,IF(S1201=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1201)","v":49358107.744703747},null,1192]
[null,null,"Total",null,{"$f":"+G1202-Adjustments!H1211","v":0},{"$f":"SUM(F1198:F1201)","v":50747593.5},{"$f":"SUM(G1198:G1201)","v":0},{"$f":"SUM(H1198:H1201)","v":0},{"$f":"SUM(I1198:I1201)","v":50747593.5},null,null,null,{"$f":"SUM(M1198:M1201)","v":49358107.744703747},{"$f":"SUM(N1198:N1201)","v":1389485.755296248},null,null,{"$f":"SUM(Q1198:Q1201)","v":49358107.744703747},{"$f":"SUM(R1198:R1201)","v":0},null,{"$f":"SUM(T1198:T1201)","v":1389485.755296248},{"$f":"SUM(U1198:U1201)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1202)","v":49358107.744703747},null,1193]
[null,null,null,null,{"$f":"+G1203-Adjustments!H1212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1194]
["190009","Accum Deferred Income Tax State",null,null,{"$f":"+G1204-Adjustments!H1213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1195]
[null,null,"Production",null,{"$f":"+G1205-Adjustments!H1214","v":0},{"$f":"+'Rate Base'!$AE$233","v":0},{"$f":"+Adjustments!BA1196","v":0},null,{"$f":"SUM($F$1205:$H$1205)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1205,$L$2:$N$7,2,FALSE)*I1205","v":0},{"$f":"VLOOKUP($L1205,$L$2:$N$7,3,FALSE)*I1205","v":0},null,"G",{"$f":"IF(P1205=\"G\",M1205,IF(P1205=\"PT\",0,ERR))","v":0},{"$f":"IF(P1205=\"PT\",M1205,IF(P1205=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1205=\"G\",N1205,IF(S1205=\"PT\",0,ERR))","v":0},{"$f":"IF(S1205=\"PT\",N1205,IF(S1205=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1205)","v":0},null,1196]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1206-Adjustments!H1215","v":0},{"$f":"+'Rate Base'!$AE$234","v":0},{"$f":"+Adjustments!BA1197","v":0},null,{"$f":"SUM($F$1206:$H$1206)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1206,$L$2:$N$7,2,FALSE)*I1206","v":0},{"$f":"VLOOKUP($L1206,$L$2:$N$7,3,FALSE)*I1206","v":0},null,"G",{"$f":"IF(P1206=\"G\",M1206,IF(P1206=\"PT\",0,ERR))","v":0},{"$f":"IF(P1206=\"PT\",M1206,IF(P1206=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1206=\"G\",N1206,IF(S1206=\"PT\",0,ERR))","v":0},{"$f":"IF(S1206=\"PT\",N1206,IF(S1206=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1206)","v":0},null,1197]
[null,null,"Distribution - Utah",null,{"$f":"+G1207-Adjustments!H1216","v":0},{"$f":"+'Rate Base'!$AE$235","v":0},{"$f":"+Adjustments!BA1198","v":0},null,{"$f":"SUM($F$1207:$H$1207)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1207,$L$2:$N$7,2,FALSE)*I1207","v":0},{"$f":"VLOOKUP($L1207,$L$2:$N$7,3,FALSE)*I1207","v":0},null,"G",{"$f":"IF(P1207=\"G\",M1207,IF(P1207=\"PT\",0,ERR))","v":0},{"$f":"IF(P1207=\"PT\",M1207,IF(P1207=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1207=\"G\",N1207,IF(S1207=\"PT\",0,ERR))","v":0},{"$f":"IF(S1207=\"PT\",N1207,IF(S1207=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1207)","v":0},null,1198]
[null,null,"General",null,{"$f":"+G1208-Adjustments!H1217","v":0},{"$f":"+'Rate Base'!$AE$236","v":11037520.59},{"$f":"+Adjustments!BA1199","v":0},null,{"$f":"SUM($F$1208:$H$1208)","v":11037520.59},null,null,"Gross Plant",{"$f":"VLOOKUP($L1208,$L$2:$N$7,2,FALSE)*I1208","v":10735309.655926958},{"$f":"VLOOKUP($L1208,$L$2:$N$7,3,FALSE)*I1208","v":302210.93407304207},null,"G",{"$f":"IF(P1208=\"G\",M1208,IF(P1208=\"PT\",0,ERR))","v":10735309.655926958},{"$f":"IF(P1208=\"PT\",M1208,IF(P1208=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1208=\"G\",N1208,IF(S1208=\"PT\",0,ERR))","v":302210.93407304207},{"$f":"IF(S1208=\"PT\",N1208,IF(S1208=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1208)","v":10735309.655926958},null,1199]
[null,null,"Total",null,{"$f":"+G1209-Adjustments!H1218","v":0},{"$f":"SUM(F1205:F1208)","v":11037520.59},{"$f":"SUM(G1205:G1208)","v":0},{"$f":"SUM(H1205:H1208)","v":0},{"$f":"SUM(I1205:I1208)","v":11037520.59},null,null,null,{"$f":"SUM(M1205:M1208)","v":10735309.655926958},{"$f":"SUM(N1205:N1208)","v":302210.93407304207},null,null,{"$f":"SUM(Q1205:Q1208)","v":10735309.655926958},{"$f":"SUM(R1205:R1208)","v":0},null,{"$f":"SUM(T1205:T1208)","v":302210.93407304207},{"$f":"SUM(U1205:U1208)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1209)","v":10735309.655926958},null,1200]
[null,null,null,null,{"$f":"+G1210-Adjustments!H1219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1201]
[2351,"Customer Deposits",null,null,{"$f":"+G1211-Adjustments!H1220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1202]
[null,null,"Wyoming",null,{"$f":"+G1212-Adjustments!H1221","v":4972.1125000000029},{"$f":"+'Rate Base'!$AE$240","v":-133198.96},{"$f":"+Adjustments!BA1203","v":4972.1125000000029},null,{"$f":"SUM($F$1212:$H$1212)","v":-128226.84749999999},null,null,"Wyoming",{"$f":"VLOOKUP($L1212,$L$2:$N$7,2,FALSE)*I1212","v":0},{"$f":"VLOOKUP($L1212,$L$2:$N$7,3,FALSE)*I1212","v":-128226.84749999999},null,"G",{"$f":"IF(P1212=\"G\",M1212,IF(P1212=\"PT\",0,ERR))","v":0},{"$f":"IF(P1212=\"PT\",M1212,IF(P1212=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1212=\"G\",N1212,IF(S1212=\"PT\",0,ERR))","v":-128226.84749999999},{"$f":"IF(S1212=\"PT\",N1212,IF(S1212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1212)","v":0},null,1203]
[null,null,"Utah",null,{"$f":"+G1213-Adjustments!H1222","v":65818.057499999646},{"$f":"+'Rate Base'!$AE$241","v":-3769980},{"$f":"+Adjustments!BA1204","v":65818.057499999646},null,{"$f":"SUM($F$1213:$H$1213)","v":-3704161.9425000004},null,null,"Utah",{"$f":"VLOOKUP($L1213,$L$2:$N$7,2,FALSE)*I1213","v":-3704161.9425000004},{"$f":"VLOOKUP($L1213,$L$2:$N$7,3,FALSE)*I1213","v":0},null,"G",{"$f":"IF(P1213=\"G\",M1213,IF(P1213=\"PT\",0,ERR))","v":-3704161.9425000004},{"$f":"IF(P1213=\"PT\",M1213,IF(P1213=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1213=\"G\",N1213,IF(S1213=\"PT\",0,ERR))","v":0},{"$f":"IF(S1213=\"PT\",N1213,IF(S1213=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1213)","v":-3704161.9425000004},null,1204]
[null,null,"Total",null,{"$f":"+G1214-Adjustments!H1223","v":70790.169999999649},{"$f":"SUM(F1212:F1213)","v":-3903178.96},{"$f":"SUM(G1212:G1213)","v":70790.169999999649},{"$f":"SUM(H1212:H1213)","v":0},{"$f":"SUM(I1212:I1213)","v":-3832388.7900000005},null,null,null,{"$f":"SUM(M1212:M1213)","v":-3704161.9425000004},{"$f":"SUM(N1212:N1213)","v":-128226.84749999999},null,null,{"$f":"SUM(Q1212:Q1213)","v":-3704161.9425000004},{"$f":"SUM(R1212:R1213)","v":0},null,{"$f":"SUM(T1212:T1213)","v":-128226.84749999999},{"$f":"SUM(U1212:U1213)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1214)","v":-3704161.9425000004},null,1205]
[null,null,null,null,{"$f":"+G1215-Adjustments!H1224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1206]
[252,"Misc Customer Credits",null,null,{"$f":"+G1216-Adjustments!H1225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1207]
[null,null,"Wyoming",null,{"$f":"+G1217-Adjustments!H1226","v":0},{"$f":"+'Rate Base'!AE245","v":0},{"$f":"+Adjustments!BA1208","v":0},null,{"$f":"SUM($F$1217:$H$1217)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1217,$L$2:$N$7,2,FALSE)*I1217","v":0},{"$f":"VLOOKUP($L1217,$L$2:$N$7,3,FALSE)*I1217","v":0},null,"G",{"$f":"IF(P1217=\"G\",M1217,IF(P1217=\"PT\",0,ERR))","v":0},{"$f":"IF(P1217=\"PT\",M1217,IF(P1217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1217=\"G\",N1217,IF(S1217=\"PT\",0,ERR))","v":0},{"$f":"IF(S1217=\"PT\",N1217,IF(S1217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1217)","v":0},null,1208]
[null,null,"Utah",null,{"$f":"+G1218-Adjustments!H1228","v":0},{"$f":"+'Rate Base'!AE246","v":0},{"$f":"+Adjustments!BA1209","v":0},null,{"$f":"SUM($F$1218:$H$1218)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1218,$L$2:$N$7,2,FALSE)*I1218","v":0},{"$f":"VLOOKUP($L1218,$L$2:$N$7,3,FALSE)*I1218","v":0},null,"G",{"$f":"IF(P1218=\"G\",M1218,IF(P1218=\"PT\",0,ERR))","v":0},{"$f":"IF(P1218=\"PT\",M1218,IF(P1218=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1218=\"G\",N1218,IF(S1218=\"PT\",0,ERR))","v":0},{"$f":"IF(S1218=\"PT\",N1218,IF(S1218=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1218)","v":0},null,1209]
[null,null,"Total",null,{"$f":"+G1219-Adjustments!H1229","v":0},{"$f":"SUM(F1217:F1218)","v":0},{"$f":"SUM(G1217:G1218)","v":0},{"$f":"SUM(H1217:H1218)","v":0},{"$f":"SUM(I1217:I1218)","v":0},null,null,null,{"$f":"SUM(M1218)","v":0},{"$f":"SUM(N1218)","v":0},null,null,{"$f":"SUM(Q1217:Q1218)","v":0},{"$f":"SUM(R1217:R1218)","v":0},null,{"$f":"SUM(T1217:T1218)","v":0},{"$f":"SUM(U1218)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1219)","v":0},null,1210]
[null,null,null,null,{"$f":"+G1220-Adjustments!H1230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1211]
[2531,"Unclaimed Customer Deposits",null,null,{"$f":"+G1221-Adjustments!H1231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1212]
[null,null,"General",null,{"$f":"+G1222-Adjustments!H1232","v":594.76583333333838},{"$f":"+'Rate Base'!$AE$251","v":-126945.45},{"$f":"+Adjustments!BA1213","v":594.76583333333838},null,{"$f":"SUM($F$1222:$H$1222)","v":-126350.68416666666},null,null,"Gross Plant",{"$f":"VLOOKUP($L1222,$L$2:$N$7,2,FALSE)*I1222","v":-122891.16099102053},{"$f":"VLOOKUP($L1222,$L$2:$N$7,3,FALSE)*I1222","v":-3459.5231756461221},null,"G",{"$f":"IF(P1222=\"G\",M1222,IF(P1222=\"PT\",0,ERR))","v":-122891.16099102053},{"$f":"IF(P1222=\"PT\",M1222,IF(P1222=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1222=\"G\",N1222,IF(S1222=\"PT\",0,ERR))","v":-3459.5231756461221},{"$f":"IF(S1222=\"PT\",N1222,IF(S1222=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1222)","v":-122891.16099102053},null,1213]
[null,null,"Total",null,{"$f":"+G1223-Adjustments!H1233","v":594.76583333333838},{"$f":"SUM(F1222)","v":-126945.45},{"$f":"SUM(G1222)","v":594.76583333333838},{"$f":"SUM(H1222)","v":0},{"$f":"SUM(I1222)","v":-126350.68416666666},null,null,null,{"$f":"SUM(M1222)","v":-122891.16099102053},{"$f":"SUM(N1222)","v":-3459.5231756461221},null,null,{"$f":"SUM(Q1221:Q1222)","v":-122891.16099102053},{"$f":"SUM(R1221:R1222)","v":0},null,{"$f":"SUM(T1221:T1222)","v":-3459.5231756461221},{"$f":"SUM(U1222)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1223)","v":-122891.16099102053},null,1214]
[null,null,null,null,{"$f":"+G1224-Adjustments!H1234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1215]
[255,"Deferred Investment Tax Credits",null,null,{"$f":"+G1225-Adjustments!H1236","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1216]
[null,null,"Production",null,{"$f":"+G1226-Adjustments!H1237","v":0},{"$f":"+'Rate Base'!$AE$254","v":0},{"$f":"+Adjustments!BA1217","v":0},null,{"$f":"SUM($F$1226:$H$1226)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1226,$L$2:$N$7,2,FALSE)*I1226","v":0},{"$f":"VLOOKUP($L1226,$L$2:$N$7,3,FALSE)*I1226","v":0},null,"G",{"$f":"IF(P1226=\"G\",M1226,IF(P1226=\"PT\",0,ERR))","v":0},{"$f":"IF(P1226=\"PT\",M1226,IF(P1226=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1226=\"G\",N1226,IF(S1226=\"PT\",0,ERR))","v":0},{"$f":"IF(S1226=\"PT\",N1226,IF(S1226=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1226)","v":0},null,1217]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1227-Adjustments!H1238","v":0},{"$f":"+'Rate Base'!$AE$255","v":0},{"$f":"+Adjustments!BA1218","v":0},null,{"$f":"SUM($F$1227:$H$1227)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1227,$L$2:$N$7,2,FALSE)*I1227","v":0},{"$f":"VLOOKUP($L1227,$L$2:$N$7,3,FALSE)*I1227","v":0},null,"G",{"$f":"IF(P1227=\"G\",M1227,IF(P1227=\"PT\",0,ERR))","v":0},{"$f":"IF(P1227=\"PT\",M1227,IF(P1227=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1227=\"G\",N1227,IF(S1227=\"PT\",0,ERR))","v":0},{"$f":"IF(S1227=\"PT\",N1227,IF(S1227=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1227)","v":0},null,1218]
[null,null,"Distribution - Utah",null,{"$f":"+G1228-Adjustments!H1239","v":0},{"$f":"+'Rate Base'!$AE$256","v":0},{"$f":"+Adjustments!BA1219","v":0},null,{"$f":"SUM($F$1228:$H$1228)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1228,$L$2:$N$7,2,FALSE)*I1228","v":0},{"$f":"VLOOKUP($L1228,$L$2:$N$7,3,FALSE)*I1228","v":0},null,"G",{"$f":"IF(P1228=\"G\",M1228,IF(P1228=\"PT\",0,ERR))","v":0},{"$f":"IF(P1228=\"PT\",M1228,IF(P1228=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1228=\"G\",N1228,IF(S1228=\"PT\",0,ERR))","v":0},{"$f":"IF(S1228=\"PT\",N1228,IF(S1228=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1228)","v":0},null,1219]
[null,null,"General",null,{"$f":"+G1229-Adjustments!H1240","v":0},{"$f":"+'Rate Base'!$AE$257","v":0},{"$f":"+Adjustments!BA1220","v":0},null,{"$f":"SUM($F$1229:$H$1229)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1229,$L$2:$N$7,2,FALSE)*I1229","v":0},{"$f":"VLOOKUP($L1229,$L$2:$N$7,3,FALSE)*I1229","v":0},null,"G",{"$f":"IF(P1229=\"G\",M1229,IF(P1229=\"PT\",0,ERR))","v":0},{"$f":"IF(P1229=\"PT\",M1229,IF(P1229=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1229=\"G\",N1229,IF(S1229=\"PT\",0,ERR))","v":0},{"$f":"IF(S1229=\"PT\",N1229,IF(S1229=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1229)","v":0},null,1220]
[null,null,"Total",null,{"$f":"+G1230-Adjustments!H1241","v":0},{"$f":"SUM(F1226:F1229)","v":0},{"$f":"SUM(G1226:G1229)","v":0},{"$f":"SUM(H1226:H1229)","v":0},{"$f":"SUM(I1226:I1229)","v":0},null,null,null,{"$f":"SUM(M1226:M1229)","v":0},{"$f":"SUM(N1226:N1229)","v":0},null,null,{"$f":"SUM(Q1226:Q1229)","v":0},{"$f":"SUM(R1226:R1229)","v":0},null,{"$f":"SUM(T1226:T1229)","v":0},{"$f":"SUM(U1226:U1229)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1230)","v":0},null,{"$f":"Y1229+1","v":1221}]
[null,null,null,null,{"$f":"+G1231-Adjustments!H1242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1222]
[2820,"Accum Deferred Income Taxes - Federal",null,null,{"$f":"+G1232-Adjustments!H1243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1223]
[null,null,"Production",null,{"$f":"+G1233-Adjustments!H1244","v":0},{"$f":"+'Rate Base'!$AE$261","v":0},{"$f":"+Adjustments!BA1224","v":0},null,{"$f":"SUM($F$1233:$H$1233)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1233,$L$2:$N$7,2,FALSE)*I1233","v":0},{"$f":"VLOOKUP($L1233,$L$2:$N$7,3,FALSE)*I1233","v":0},null,"G",{"$f":"IF(P1233=\"G\",M1233,IF(P1233=\"PT\",0,ERR))","v":0},{"$f":"IF(P1233=\"PT\",M1233,IF(P1233=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1233=\"G\",N1233,IF(S1233=\"PT\",0,ERR))","v":0},{"$f":"IF(S1233=\"PT\",N1233,IF(S1233=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1233)","v":0},null,1224]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1234-Adjustments!H1245","v":0},{"$f":"+'Rate Base'!$AE$262","v":0},{"$f":"+Adjustments!BA1225","v":0},null,{"$f":"SUM($F$1234:$H$1234)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1234,$L$2:$N$7,2,FALSE)*I1234","v":0},{"$f":"VLOOKUP($L1234,$L$2:$N$7,3,FALSE)*I1234","v":0},null,"G",{"$f":"IF(P1234=\"G\",M1234,IF(P1234=\"PT\",0,ERR))","v":0},{"$f":"IF(P1234=\"PT\",M1234,IF(P1234=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1234=\"G\",N1234,IF(S1234=\"PT\",0,ERR))","v":0},{"$f":"IF(S1234=\"PT\",N1234,IF(S1234=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1234)","v":0},null,1225]
[null,null,"Distribution - Utah",null,{"$f":"+G1235-Adjustments!H1246","v":0},{"$f":"+'Rate Base'!$AE$263","v":0},{"$f":"+Adjustments!BA1226","v":0},null,{"$f":"SUM($F$1235:$H$1235)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1235,$L$2:$N$7,2,FALSE)*I1235","v":0},{"$f":"VLOOKUP($L1235,$L$2:$N$7,3,FALSE)*I1235","v":0},null,"G",{"$f":"IF(P1235=\"G\",M1235,IF(P1235=\"PT\",0,ERR))","v":0},{"$f":"IF(P1235=\"PT\",M1235,IF(P1235=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1235=\"G\",N1235,IF(S1235=\"PT\",0,ERR))","v":0},{"$f":"IF(S1235=\"PT\",N1235,IF(S1235=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1235)","v":0},null,1226]
[null,null,"Storage",null,null,{"$f":"+'Rate Base'!$AE$264","v":-6400000},{"$f":"+Adjustments!BA1227","v":-1727470.7690155488},null,{"$f":"SUM(F1236:G1236)","v":-8127470.7690155488},null,null,"Utah",{"$f":"VLOOKUP($L1236,$L$2:$N$7,2,FALSE)*I1236","v":-8127470.7690155488},{"$f":"VLOOKUP($L1236,$L$2:$N$7,3,FALSE)*I1236","v":0},null,"G",{"$f":"IF(P1236=\"G\",M1236,IF(P1236=\"PT\",0,ERR))","v":-8127470.7690155488},{"$f":"IF(P1236=\"PT\",M1236,IF(P1236=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1236=\"G\",N1236,IF(S1236=\"PT\",0,ERR))","v":0},{"$f":"IF(S1236=\"PT\",N1236,IF(S1236=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1236)","v":-8127470.7690155488},null,1227]
[null,null,"General",null,{"$f":"+G1237-Adjustments!H1247","v":-7423853.3923000619},{"$f":"+'Rate Base'!$AE$265","v":-277324007.85000002},{"$f":"+Adjustments!BA1228","v":-7423853.3923000619},null,{"$f":"SUM($F$1237:$H$1237)","v":-284747861.24230009},null,null,"Gross Plant",{"$f":"VLOOKUP($L1237,$L$2:$N$7,2,FALSE)*I1237","v":-276951371.40387559},{"$f":"VLOOKUP($L1237,$L$2:$N$7,3,FALSE)*I1237","v":-7796489.8384245262},null,"G",{"$f":"IF(P1237=\"G\",M1237,IF(P1237=\"PT\",0,ERR))","v":-276951371.40387559},{"$f":"IF(P1237=\"PT\",M1237,IF(P1237=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1237=\"G\",N1237,IF(S1237=\"PT\",0,ERR))","v":-7796489.8384245262},{"$f":"IF(S1237=\"PT\",N1237,IF(S1237=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1237)","v":-276951371.40387559},null,1228]
[null,null,"Total",null,{"$f":"+G1238-Adjustments!H1248","v":-9151324.1613156106},{"$f":"SUM(F1233:F1237)","v":-283724007.85000002},{"$f":"SUM(G1233:G1237)","v":-9151324.1613156106},{"$f":"SUM(H1233:H1237)","v":0},{"$f":"SUM(I1233:I1237)","v":-292875332.01131564},null,null,null,{"$f":"SUM(M1233:M1237)","v":-285078842.17289114},{"$f":"SUM(N1233:N1237)","v":-7796489.8384245262},null,null,{"$f":"SUM(Q1233:Q1237)","v":-285078842.17289114},{"$f":"SUM(R1233:R1237)","v":0},null,{"$f":"SUM(T1233:T1237)","v":-7796489.8384245262},{"$f":"SUM(U1233:U1237)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1238)","v":-285078842.17289114},null,1229]
[null,null,null,null,{"$f":"+G1239-Adjustments!H1249","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1230]
[2821,"Accum Deferred Income Taxes - State",null,null,{"$f":"+G1240-Adjustments!H1250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1231]
[null,null,"Production",null,{"$f":"+G1241-Adjustments!H1251","v":0},{"$f":"+'Rate Base'!$AE$269","v":0},{"$f":"+Adjustments!BA1232","v":0},null,{"$f":"SUM($F$1241:$H$1241)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1241,$L$2:$N$7,2,FALSE)*I1241","v":0},{"$f":"VLOOKUP($L1241,$L$2:$N$7,3,FALSE)*I1241","v":0},null,"G",{"$f":"IF(P1241=\"G\",M1241,IF(P1241=\"PT\",0,ERR))","v":0},{"$f":"IF(P1241=\"PT\",M1241,IF(P1241=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1241=\"G\",N1241,IF(S1241=\"PT\",0,ERR))","v":0},{"$f":"IF(S1241=\"PT\",N1241,IF(S1241=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1241)","v":0},null,1232]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1242-Adjustments!H1252","v":0},{"$f":"+'Rate Base'!$AE$270","v":0},{"$f":"+Adjustments!BA1233","v":0},null,{"$f":"SUM($F$1242:$H$1242)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1242,$L$2:$N$7,2,FALSE)*I1242","v":0},{"$f":"VLOOKUP($L1242,$L$2:$N$7,3,FALSE)*I1242","v":0},null,"G",{"$f":"IF(P1242=\"G\",M1242,IF(P1242=\"PT\",0,ERR))","v":0},{"$f":"IF(P1242=\"PT\",M1242,IF(P1242=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1242=\"G\",N1242,IF(S1242=\"PT\",0,ERR))","v":0},{"$f":"IF(S1242=\"PT\",N1242,IF(S1242=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1242)","v":0},null,1233]
[null,null,"Distribution - Utah",null,{"$f":"+G1243-Adjustments!H1253","v":0},{"$f":"+'Rate Base'!$AE$271","v":0},{"$f":"+Adjustments!BA1234","v":0},null,{"$f":"SUM($F$1243:$H$1243)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1243,$L$2:$N$7,2,FALSE)*I1243","v":0},{"$f":"VLOOKUP($L1243,$L$2:$N$7,3,FALSE)*I1243","v":0},null,"G",{"$f":"IF(P1243=\"G\",M1243,IF(P1243=\"PT\",0,ERR))","v":0},{"$f":"IF(P1243=\"PT\",M1243,IF(P1243=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1243=\"G\",N1243,IF(S1243=\"PT\",0,ERR))","v":0},{"$f":"IF(S1243=\"PT\",N1243,IF(S1243=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1243)","v":0},null,1234]
[null,null,"Storage",null,null,{"$f":"+'Rate Base'!$AE$272","v":-1400000},{"$f":"+Adjustments!BA1235","v":-87341.552937958157},null,{"$f":"SUM(F1244:H1244)","v":-1487341.5529379582},null,null,"Utah",{"$f":"VLOOKUP($L1244,$L$2:$N$7,2,FALSE)*I1244","v":-1487341.5529379582},{"$f":"VLOOKUP($L1244,$L$2:$N$7,3,FALSE)*I1244","v":0},null,"G",{"$f":"IF(P1244=\"G\",M1244,IF(P1244=\"PT\",0,ERR))","v":-1487341.5529379582},{"$f":"IF(P1244=\"PT\",M1244,IF(P1244=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1244=\"G\",N1244,IF(S1244=\"PT\",0,ERR))","v":0},{"$f":"IF(S1244=\"PT\",N1244,IF(S1244=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1244)","v":-1487341.5529379582},null,1235]
[null,null,"General",null,{"$f":"+G1245-Adjustments!H1254","v":-1468604.1588939973},{"$f":"+'Rate Base'!$AE$273","v":-60282784.380000003},{"$f":"+Adjustments!BA1236","v":-1468604.1588939973},null,{"$f":"SUM($F$1245:$H$1245)","v":-61751388.538893998},null,null,"Gross Plant",{"$f":"VLOOKUP($L1245,$L$2:$N$7,2,FALSE)*I1245","v":-60060615.266176008},{"$f":"VLOOKUP($L1245,$L$2:$N$7,3,FALSE)*I1245","v":-1690773.27271799},null,"G",{"$f":"IF(P1245=\"G\",M1245,IF(P1245=\"PT\",0,ERR))","v":-60060615.266176008},{"$f":"IF(P1245=\"PT\",M1245,IF(P1245=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1245=\"G\",N1245,IF(S1245=\"PT\",0,ERR))","v":-1690773.27271799},{"$f":"IF(S1245=\"PT\",N1245,IF(S1245=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1245)","v":-60060615.266176008},null,1236]
[null,null,"Total",null,{"$f":"+G1246-Adjustments!H1255","v":-1555945.7118319555},{"$f":"SUM(F1241:F1245)","v":-61682784.380000003},{"$f":"SUM(G1241:G1245)","v":-1555945.7118319555},{"$f":"SUM(H1241:H1245)","v":0},{"$f":"SUM(I1241:I1245)","v":-63238730.091831952},null,null,null,{"$f":"SUM(M1241:M1245)","v":-61547956.819113962},{"$f":"SUM(N1241:N1245)","v":-1690773.27271799},null,null,{"$f":"SUM(Q1241:Q1245)","v":-61547956.819113962},{"$f":"SUM(R1241:R1245)","v":0},null,{"$f":"SUM(T1241:T1245)","v":-1690773.27271799},{"$f":"SUM(U1241:U1245)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1246)","v":-61547956.819113962},null,1237]
[null,null,null,null,{"$f":"+G1247-Adjustments!H1256","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1238]
["186007","Deferred Pension Asset",null,null,{"$f":"+G1248-Adjustments!H1257","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1239]
[null,"General",null,null,{"$f":"+G1249-Adjustments!H1258","v":-8380.36},{"$f":"+'Rate Base'!$AE$277","v":8380.36},{"$f":"+Adjustments!BA1240","v":-8380.36},null,{"$f":"SUM($F$1249:$H$1249)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1249,$L$2:$N$7,2,FALSE)*I1249","v":0},{"$f":"VLOOKUP($L1249,$L$2:$N$7,3,FALSE)*I1249","v":0},null,"G",{"$f":"IF(P1249=\"G\",M1249,IF(P1249=\"PT\",0,ERR))","v":0},{"$f":"IF(P1249=\"PT\",M1249,IF(P1249=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1249=\"G\",N1249,IF(S1249=\"PT\",0,ERR))","v":0},{"$f":"IF(S1249=\"PT\",N1249,IF(S1249=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1249)","v":0},null,1240]
[null,"Total",null,null,{"$f":"+G1250-Adjustments!H1259","v":-8380.36},{"$f":"SUM(F1249)","v":8380.36},{"$f":"SUM(G1249)","v":-8380.36},{"$f":"SUM(H1249)","v":0},{"$f":"SUM(I1249)","v":0},null,null,null,{"$f":"SUM(M1249)","v":0},{"$f":"SUM(N1249)","v":0},null,null,{"$f":"SUM(Q1249)","v":0},{"$f":"SUM(R1249)","v":0},null,{"$f":"SUM(T1249)","v":0},{"$f":"SUM(U1249)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1250)","v":0},null,1241]
[null,null,null,null,{"$f":"+G1251-Adjustments!H1260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1242]
["Total Other Rate Base",null,null,null,{"$f":"+G1252-Adjustments!H1261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1243]
[null,"Production",null,null,{"$f":"+G1253-Adjustments!H1262","v":-53358201.609999999},{"$f":"F1190+F1226+F1233+F1241+F1205+F1198","v":53358201.609999999},{"$f":"G1190+G1226+G1233+G1241+G1205+G1198","v":-53358201.609999999},{"$f":"H1190+H1226+H1233+H1241+H1205+H1198","v":0},{"$f":"I1190+I1226+I1233+I1241+I1205+I1198","v":0},null,null,null,{"$f":"M1190+M1226+M1233+M1241+M1205+M1198","v":0},{"$f":"N1190+N1226+N1233+N1241+N1205+N1198","v":0},null,null,{"$f":"Q1190+Q1226+Q1233+Q1241+Q1205+Q1198","v":0},{"$f":"R1190+R1226+R1233+R1241+R1205+R1198","v":0},null,{"$f":"T1190+T1226+T1233+T1241+T1205+T1198","v":0},{"$f":"U1190+U1226+U1233+U1241+U1205+U1198","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1253)","v":0},null,1244]
[null,"Storage",null,null,null,{"$f":"F1236+F1244","v":-7800000},{"$f":"G1236+G1244","v":-1814812.3219535069},{"$f":"H1244+H1236","v":0},{"$f":"I1244+I1236","v":-9614812.3219535071},null,null,null,{"$f":"M1244+M1236","v":-9614812.3219535071},{"$f":"N1244+N1236","v":0},null,null,{"$f":"Q1244+Q1236","v":-9614812.3219535071},{"$f":"R1244+R1236","v":0},null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1254)","v":-9614812.3219535071},null,1245]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1255-Adjustments!H1263","v":-60830.019416976298},{"$f":"F1185+F1212+F1206+F1199+F1227+F1234+F1242+F1217","v":1058964.2109972173},{"$f":"G1185+G1212+G1206+G1199+G1227+G1234+G1242+G1217","v":-60830.019416976298},{"$f":"H1185+H1212+H1206+H1199+H1227+H1234+H1242+H1217","v":0},{"$f":"I1185+I1212+I1206+I1199+I1227+I1234+I1242+I1217","v":998134.19158024096},null,null,null,{"$f":"M1185+M1212+M1206+M1199+M1227+M1234+M1242+M1217","v":0},{"$f":"N1185+N1212+N1206+N1199+N1227+N1234+N1242+N1217","v":998134.19158024096},null,null,{"$f":"Q1185+Q1212+Q1206+Q1199+Q1227+Q1234+Q1242+Q1217","v":0},{"$f":"R1185+R1212+R1206+R1199+R1227+R1234+R1242+R1217","v":0},null,{"$f":"T1185+T1212+T1206+T1199+T1227+T1234+T1242+T1217","v":998134.19158024096},{"$f":"U1185+U1212+U1206+U1199+U1227+U1234+U1242+U1217","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1255)","v":0},null,1246]
[null,"Distribution - Utah",null,null,{"$f":"+G1256-Adjustments!H1264","v":257589876.51672083},{"$f":"F1186+F1213+F1228+F1207+F1200+F1235+F1243+F1218","v":37612680.089002788},{"$f":"G1186+G1213+G1228+G1207+G1200+G1235+G1243+G1218","v":-2218321.6680830172},{"$f":"H1186+H1213+H1228+H1207+H1200+H1235+H1243+H1218","v":0},{"$f":"I1186+I1213+I1228+I1207+I1200+I1235+I1243+I1218","v":35394358.420919769},null,null,null,{"$f":"M1186+M1213+M1228+M1207+M1200+M1235+M1243+M1218","v":35394358.420919769},{"$f":"N1186+N1213+N1228+N1207+N1200+N1235+N1243+N1218","v":0},null,null,{"$f":"Q1186+Q1213+Q1228+Q1207+Q1200+Q1235+Q1243+Q1218","v":35394358.420919769},{"$f":"R1186+R1213+R1228+R1207+R1200+R1235+R1243+R1218","v":0},null,{"$f":"T1186+T1213+T1228+T1207+T1200+T1235+T1243+T1218","v":0},{"$f":"U1186+U1213+U1228+U1207+U1200+U1235+U1243+U1218","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1256)","v":35394358.420919769},null,1247]
[null,"General",null,null,{"$f":"+G1257-Adjustments!H1265","v":-10262828.783694059},{"$f":"F1194+F1222+F1229+F1237+F1245+F1249+F1208+F1201","v":-269612594.40000004},{"$f":"G1194+G1222+G1229+G1237+G1245+G1249+G1208+G1201","v":-10262828.783694059},{"$f":"H1194+H1222+H1229+H1237+H1245+H1249+H1208+H1201","v":0},{"$f":"I1194+I1222+I1229+I1237+I1245+I1249+I1208+I1201","v":-279875423.18369412},null,null,null,{"$f":"M1194+M1222+M1229+M1237+M1245+M1249+M1208+M1201","v":-272212342.29747921},{"$f":"N1194+N1222+N1229+N1237+N1245+N1249+N1208+N1201","v":-7663080.8862148738},null,null,{"$f":"Q1194+Q1222+Q1229+Q1237+Q1245+Q1249+Q1208+Q1201","v":-272212342.29747921},{"$f":"R1194+R1222+R1229+R1237+R1245+R1249+R1208+R1201","v":0},null,{"$f":"T1194+T1222+T1229+T1237+T1245+T1249+T1208+T1201","v":-7663080.8862148738},{"$f":"U1194+U1222+U1229+U1237+U1245+U1249+U1208+U1201","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1257)","v":-272212342.29747921},null,1248]
[null,null,null,null,{"$f":"+G1258-Adjustments!H1266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1249]
[null,null,null,null,{"$f":"+G1259-Adjustments!H1267","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1250]
[null,"Total Other Rate Base",null,null,{"$f":"+G1260-Adjustments!H1268","v":-68495534.061371922},{"$f":"SUM(F1253:F1258)","v":-185382748.49000004},{"$f":"SUM(G1253:G1258)","v":-67714994.403147548},{"$f":"SUM(H1253:H1258)","v":0},{"$f":"SUM(I1253:I1258)","v":-253097742.89314762},null,null,null,{"$f":"SUM(M1253:M1258)","v":-246432796.19851294},{"$f":"SUM(N1253:N1258)","v":-6664946.6946346331},null,null,{"$f":"SUM(Q1253:Q1258)","v":-246432796.19851294},{"$f":"SUM(R1253:R1258)","v":0},null,{"$f":"SUM(T1253:T1258)","v":-6664946.6946346331},{"$f":"SUM(U1253:U1258)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1260)","v":-246432796.19851294},null,1251]
[null,null,null,null,{"$f":"+G1261-Adjustments!H1269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1252]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"+G1262-Adjustments!H1270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1253]
[null,"Production",null,null,{"$f":"+G1263-Adjustments!H1271","v":-53402267.066603072},{"$f":"F1172+F1253","v":54337948.299999997},-53402267.066603072,0,935681.23339692131,null,null,null,{"$f":"M1172+M1253","v":911580.95738544338},24100.27601148692,null,null,{"$f":"Q1172+Q1253","v":911580.95738544338},0,null,{"$f":"T1172+T1253","v":0},24100.27601148692,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1263)","v":911580.95738544338},null,1254]
[null,"Storage",null,null,null,205745923.25000003,-1338419.2167769128,0,204407504.03322312,null,null,null,204407504.03322312,0,null,null,204407504.03322312,0,null,0,0,null,null,null,1255]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1265-Adjustments!H1272","v":262819586.70799366},71938699.830997214,3791928.1814141967,0,75730628.012411401,null,null,null,0,75730628.012411401,null,null,0,0,null,75730628.012411401,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1265)","v":0},null,1256]
[null,"Distribution - Utah",null,null,{"$f":"+G1266-Adjustments!H1273","v":260290326.34170431},3040946051.7685742,260290326.34170431,0,3301236378.1102796,null,null,null,3301236378.1102796,0,null,null,3301236378.1102796,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1266)","v":3301236378.1102796},null,1257]
[null,"General",null,null,{"$f":"+G1267-Adjustments!H1274","v":-23748227.136080142},-274036991.93000007,-24457891.953961182,0,-298494883.88396126,null,null,null,-303993941.83573747,5499057.9517762484,null,null,-303993941.83573747,0,null,4151865.774182898,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1267)","v":-303993941.83573747},null,1258]
[null,null,null,null,{"$f":"+G1268-Adjustments!H1275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1259]
[null,null,null,null,{"$f":"+G1269-Adjustments!H1276","v":-7.5129999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1260]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"+G1270-Adjustments!H1277","v":184883676.28577736},{"$f":"F1179+F1260","v":3098931631.2195711},{"$f":"G1179+G1260","v":184883676.28577736},{"$f":"H1179+H1260","v":0},{"$f":"I1179+I1260","v":3283815307.5053492},null,null,null,{"$f":"M1179+M1260","v":3202561521.2651496},{"$f":"N1179+N1260","v":81253786.240199149},null,null,{"$f":"Q1179+Q1260","v":3202561521.2651496},{"$f":"R1179+R1260","v":0},null,{"$f":"T1179+T1260","v":79882493.786594287},{"$f":"U1179+U1260","v":24100.27601148692},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1270)","v":3202561521.2651496},null,1261]
[null,null,null,null,{"$f":"+G1271-Adjustments!H1278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1262]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"+G1272-Adjustments!H1279","v":5331711.7767402511},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1263]
[null,null,null,null,{"$f":"+G1273-Adjustments!H1280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1264]
[null,"Cost of Service - Including Gas Costs",null,null,{"$f":"+G1274-Adjustments!H1281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1265]
[null,null,"Gas Purchase Expenses",null,{"$f":"+G1275-Adjustments!H1282","v":0},{"$f":"F640","v":866810803.64999986},{"$f":"G640","v":0},{"$f":"H640","v":0},{"$f":"I640","v":866810803.64999986},null,null,null,{"$f":"M640","v":839548577.53697288},{"$f":"I1275-M1275","v":27262226.113026977},null,null,{"$f":"Q640","v":0},{"$f":"R640","v":839548577.53697288},null,{"$f":"T640","v":0},{"$f":"U640","v":27262226.113027014},null,null,null,1266]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"+G1276-Adjustments!H1283","v":-1281913.9860108229},{"$f":"F923","v":179040312.09999999},{"$f":"G923","v":-1281913.9860108229},{"$f":"H923","v":0},{"$f":"I923","v":177758398.11398917},null,null,null,{"$f":"M923","v":171392038.42718333},6366359.6868058443,null,null,{"$f":"Q923","v":170686982.27242494},{"$f":"R923","v":705056.15475841239},null,{"$f":"T923","v":6350884.1232982446},{"$f":"U923","v":15475.563507602674},null,null,null,1267]
[null,null,"Deprec, Depl, & Amort",null,{"$f":"+G1277-Adjustments!H1284","v":0},0,0,0,0,null,null,null,0,0,null,null,0,0,null,0,0,null,null,null,1268]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"+G1278-Adjustments!H1285","v":5548305.6660525892},{"$f":"F955","v":32655593.340000004},{"$f":"G955","v":5548305.6660525892},{"$f":"H955","v":0},{"$f":"I955","v":38203899.006052591},null,null,null,{"$f":"M955","v":36797614.966279902},1406284.0397726893,null,null,{"$f":"Q955","v":36797614.966279902},{"$f":"R955","v":0},null,{"$f":"T955","v":1406284.0397726896},{"$f":"U955","v":0},null,null,null,1269]
[null,null,"Income Taxes - Federal & State",null,{"$f":"+G1279-Adjustments!H1286","v":58427897.37236622},{"$f":"F957+F959+0*F961","v":123506170.59999999},{"$f":"G957+G959+0*G961","v":53096185.595625967},{"$f":"H957+H959+0*H961","v":-58386931.566110171},{"$f":"I957+I959+0*I961","v":118215424.62951578},null,null,null,{"$f":"M957+M959+0*M961","v":116350750.69662352},{"$f":"N957+N959+0*N961","v":1864673.9328921684},null,null,{"$f":"Q957+Q959+0*Q961","v":115977077.66567083},{"$f":"R957+R959+0*R961","v":373673.03095272975},null,{"$f":"T957+T959+0*T961","v":2375044.7451011376},{"$f":"U957+U959+0*U961","v":-503797.6723629724},null,null,null,1270]
[null,null,"Deferred Income Tax Credit",null,{"$f":"+G1280-Adjustments!H1287","v":0},0,0,0,0,null,null,null,0,0,null,null,{"$f":"0*Q963","v":0},{"$f":"0*R963","v":0},null,{"$f":"0*T963","v":0},{"$f":"0*U963","v":0},null,null,null,1271]
[null,null,"Investment Tax Credit Adjustment",null,{"$f":"+G1281-Adjustments!H1288","v":0},0,0,0,0,null,null,null,0,0,null,null,{"$f":"0*Q965","v":0},{"$f":"0*R965","v":0},null,{"$f":"0*T965","v":0},{"$f":"0*U965","v":0},null,null,null,1272]
[null,null,"South Georgia Amortization",null,{"$f":"+G1282-Adjustments!H1289","v":5331711.7767402511},{"$f":"F967","v":0},{"$f":"G967","v":0},{"$f":"H967","v":0},{"$f":"I967","v":0},null,null,null,{"$f":"M967","v":0},0,null,null,{"$f":"0*Q967","v":0},{"$f":"0*R967","v":0},null,{"$f":"0*T967","v":0},{"$f":"0*U967","v":0},null,null,null,1273]
[null,null,"Section 29 Tax Credits",null,{"$f":"+G1283-Adjustments!H1290","v":0},{"$f":"F969","v":0},{"$f":"G969","v":0},{"$f":"H969","v":0},{"$f":"I969","v":0},null,null,null,{"$f":"M969","v":0},0,null,null,{"$f":"0*Q969","v":0},{"$f":"0*R969","v":0},null,{"$f":"0*T969","v":0},{"$f":"0*U969","v":0},null,null,null,1274]
[null,null,null,null,{"$f":"+G1284-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1275]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"+G1285-#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(F1275:F1283)","v":1202012879.6899998},{"$f":"SUM(G1275:G1283)","v":57362577.275667734},{"$f":"SUM(H1275:H1283)","v":-58386931.566110171},{"$f":"SUM(I1275:I1283)","v":1200988525.3995574},null,null,null,{"$f":"SUM(M1275:M1283)","v":1164088981.6270595},{"$f":"SUM(N1275:N1283)","v":36899543.772497676},null,null,{"$f":"SUM(Q1275:Q1283)","v":323461674.90437567},{"$f":"SUM(R1275:R1283)","v":840627306.72268403},null,{"$f":"SUM(T1275:T1283)","v":10132212.908172071},{"$f":"SUM(U1275:U1283)","v":26773904.004171643},null,null,null,1276]
[null,null,null,null,{"$f":"+G1286-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1277]
[null,null,"Daily Cost of Service",null,{"$f":"+G1287-Adjustments!H1291","v":157157.74596073353},{"$f":"+F1285/365","v":3293185.971753424},{"$f":"+G1285/365","v":157157.74596073353},{"$f":"+H1285/365","v":-159964.19607153471},{"$f":"+I1285/365","v":3290379.521642623},null,null,null,{"$f":"+M1285/365","v":3189284.881170026},{"$f":"+N1285/365","v":101094.64047259638},null,null,{"$f":"+Q1285/365","v":886196.3696010292},{"$f":"+R1285/365","v":2303088.5115689975},null,{"$f":"+T1285/365","v":27759.487419649511},{"$f":"+U1285/365","v":73353.161655264776},null,null,null,1278]
[null,null,null,null,{"$f":"+G1288-Adjustments!H1292","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1279]
[null,"Working Capital - Cash Factor",null,null,{"$f":"+G1289-#REF!","v":{"$error":"#REF!"}},{"$f":"+'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"+'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"+'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"+'Control Panel'!$F$21","v":7.5129999999999999},null,null,null,{"$f":"+'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"+'Control Panel'!$F$21","v":7.5129999999999999},null,null,8.35,8.35,null,8.35,8.35,null,null,null,1280]
[null,null,null,null,{"$f":"+G1290-Adjustments!H1293","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1281]
[null,null,null,null,{"$f":"+G1291-Adjustments!H1294","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1282]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"+G1292-Adjustments!H1295","v":1180726.145402991},{"$f":"F1287*F1289","v":24741706.205783475},{"$f":"G1287*G1289","v":1180726.145402991},{"$f":"+H1287*H1289","v":-1201811.0050854404},{"$f":"+I1287*I1289","v":24720621.346101027},null,null,null,{"$f":"+M1287*M1289","v":23961097.312230404},{"$f":"+N1287*N1289","v":759524.03387061658},null,"G",{"$f":"IF(P1292=\"G\",M1292,IF(P1292=\"PT\",0,ERR))","v":23961097.312230404},{"$f":"IF(P1292=\"PT\",M1292,IF(P1292=\"G\",0,ERR))","v":0},"G",{"$f":"IF($S1292=\"G\",$N1292,IF($S1292=\"PT\",0,IF($S1292=\"Calc\",$T1290,ERR)))","v":759524.03387061658},{"$f":"IF(S1292=\"PT\",N1292,IF(S1292=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1292)","v":23961097.312230404},null,1283]
[null,null,null,null,{"$f":"+G1293-Adjustments!H1296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1284]
[null,null,null,null,{"$f":"+G1294-Adjustments!H1297","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1285]
["TOTAL RATE BASE",null,null,null,{"$f":"+G1295-Adjustments!H1298","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1286]
[null,"Production",null,null,{"$f":"+G1296-Adjustments!H1299","v":-53402267.066603072},{"$f":"F1263","v":54337948.299999997},{"$f":"G1263","v":-53402267.066603072},{"$f":"H1263","v":0},{"$f":"I1263","v":935681.23339692131},null,null,null,{"$f":"M1263","v":911580.95738544338},24100.27601148692,null,null,{"$f":"Q1263","v":911580.95738544338},0,null,{"$f":"T1263","v":0},24100.27601148692,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1296)","v":911580.95738544338},null,1287]
[null,"Storage",null,null,null,{"$f":"F1264","v":205745923.25000003},{"$f":"G1264","v":-1338419.2167769128},0,{"$f":"I1264","v":204407504.03322312},null,null,null,204407504.03322312,0,null,null,204407504.03322312,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1297)","v":204407504.03322312},null,1288]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1298-Adjustments!H1300","v":3791928.1814141967},{"$f":"F1265","v":71938699.830997214},{"$f":"G1265","v":3791928.1814141967},{"$f":"H1265","v":0},{"$f":"I1265","v":75730628.012411401},null,null,null,0,75730628.012411401,null,null,0,0,null,75730628.012411401,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1298)","v":0},null,1289]
[null,"Distribution - Utah",null,null,{"$f":"+G1299-Adjustments!H1301","v":260290326.34170431},{"$f":"F1266","v":3040946051.7685742},{"$f":"G1266","v":260290326.34170431},{"$f":"H1266","v":0},{"$f":"I1266","v":3301236378.1102796},null,null,null,3301236378.1102796,0,null,null,3301236378.1102796,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1299)","v":3301236378.1102796},null,{"$f":"Y1298+1","v":1290}]
[null,"General",null,null,{"$f":"+G1300-Adjustments!H1302","v":-23277165.808558192},{"$f":"F1267+F1292","v":-249295285.72421658},{"$f":"G1267+G1292","v":-23277165.808558192},{"$f":"H1267+H1292","v":-1201811.0050854404},{"$f":"I1267+I1292","v":-273774262.53786021},null,null,null,{"$f":"M1267+M1292","v":-280032844.52350706},{"$f":"N1267+N1292","v":6258581.9856468653},null,null,{"$f":"Q1267+Q1292","v":-280032844.52350706},{"$f":"R1267+R1292","v":0},null,{"$f":"T1267+T1292","v":4911389.8080535149},{"$f":"U1267+U1292","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1300)","v":-280032844.52350706},null,1291]
[null,null,null,null,{"$f":"+G1301-Adjustments!H1303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1292]
[null,null,null,null,{"$f":"+G1302-Adjustments!H1304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1293]
[null,"TOTAL RATE BASE",null,null,{"$f":"+G1303-Adjustments!H1305","v":186064402.43118036},{"$f":"F1270+F1292","v":3123673337.4253545},{"$f":"G1270+G1292","v":186064402.43118036},{"$f":"H1270+H1292","v":-1201811.0050854404},{"$f":"I1270+I1292","v":3308535928.85145},null,null,null,{"$f":"M1270+M1292","v":3226522618.5773802},{"$f":"N1270+N1292","v":82013310.274069771},null,null,{"$f":"Q1270+Q1292","v":3226522618.5773802},{"$f":"R1270+R1292","v":0},null,{"$f":"T1270+T1292","v":80642017.820464909},{"$f":"U1270+U1292","v":24100.27601148692},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1303,Y1303)","v":3226522618.5773802},null,1294]
[]
[]
[null,"SUMMARY OF RESULTS OF OPERATIONS"]
[]
[null,"NET INCOME SUMMARY:"]
[]
[null,"Utility Operating Revenue"]
[null,null,null,"System Distribution Non-Gas Revenue",null,{"$f":"F363","v":537738565.10768628},17792807.086213045,0,555531372.19389927,{"$f":"I1311-(F1311+G1311+H1311)","v":0},null,null,{"$f":"M363","v":541975207.8431493},13556164.350750001,{"$f":"M1311+N1311-I1311","v":0},null,{"$f":"Q363","v":541975207.8431493},0,{"$f":"Q1311+R1311-M1311","v":0},{"$f":"T363","v":13556164.350750001}]
[null,null,null,"System Supplier Non-Gas Revenue",null,74579277.974240988,35796397.518426865,0,110375675.49266784,{"$f":"I1312-(F1312+G1312+H1312)","v":0},null,null,110356310.75025646,19364.742411379964,{"$f":"M1312+N1312-I1312","v":0},null,0,110356310.75025646,{"$f":"Q1312+R1312-M1312","v":0},{"$f":"T364","v":0},{"$f":"U364","v":19364.742411379964}]
[null,null,null,"Non-Core DNG Revenue Credits",null,32134.060000000005,124618.48354504802,0,156752.54354504801,0,null,null,0,156752.54354504801,0,null,0,0,0,{"$f":"T365","v":0},{"$f":"U365","v":156752.54354504801}]
[null,null,null,"System Commodity Revenue",null,776542364.10807288,-41564593.123922676,0,734977770.98415017,0,null,null,710578481.43380535,24399289.550344829,0,null,0,710578481.43380535,0,{"$f":"T366","v":0},{"$f":"U366","v":24399289.550344829}]
[null,null,null,"Pass-Through Related Other Revenue",null,{"$f":"F501+F505","v":21502829.525308006},0,0,21502829.525308006,0,null,null,{"$f":"M501+M505","v":20847152.889118005},{"$f":"N501+N505","v":655676.63618999999},0,null,{"$f":"Q501+Q505","v":0},{"$f":"R501+R505","v":20847152.889118005},0,{"$f":"T501+T505","v":0},{"$f":"U501+U505","v":655676.63618999999}]
[null,null,null,"General Related Other Revenue",null,7648087.8246920006,5130731,0,12778818.824692,0,null,null,{"$f":"M502+M506","v":12504032.637840999},{"$f":"N502+N506","v":274786.18685100018},0,null,{"$f":"Q502+Q506","v":12504032.637840999},{"$f":"R502+R506","v":0},0,{"$f":"T502+T506","v":274786.18685100018},{"$f":"U502+U506","v":0}]
[null,null,"Total Utility Operating Revenue",null,null,{"$f":"SUM(F1311:F1316)","v":1418043258.5999999},{"$f":"SUM(G1311:G1316)","v":17279960.964262284},{"$f":"SUM(H1311:H1316)","v":0},{"$f":"SUM(I1311:I1316)","v":1435323219.5642622},null,null,null,{"$f":"SUM(M1311:M1316)","v":1396261185.5541701},39062034.010092258,0,null,{"$f":"SUM(Q1311:Q1316)","v":554479240.48099029},841781945.07317972,0,{"$f":"SUM(T1311:T1316)","v":13830950.537601002},25231083.472491257]
[]
[null,"Utility Operating Expenses"]
[null,null,"Gas Purchase Expenses",null,null,{"$f":"F640","v":866810803.64999986},{"$f":"G640","v":0},{"$f":"H640","v":0},{"$f":"I640","v":866810803.64999986},{"$f":"I1320-(F1320+G1320+H1320)","v":0},null,null,{"$f":"M640","v":839548577.53697288},{"$f":"N640","v":27262226.113027014},{"$f":"M1320+N1320-I1320","v":0},null,{"$f":"Q640","v":0},{"$f":"R640","v":839548577.53697288},{"$f":"Q1320+R1320-M1320","v":0},{"$f":"T640","v":0},{"$f":"U640","v":27262226.113027014}]
[]
[null,null,"O&M Expenses"]
[null,null,null,"Production",null,{"$f":"F650","v":-411386.64999999991},{"$f":"G650","v":-104084.11354320016},{"$f":"H650","v":0},{"$f":"I650","v":-515470.76354320004},{"$f":"I1323-(F1323+G1323+H1323)","v":0},null,null,{"$f":"M650","v":-502193.8191802763},{"$f":"N650","v":-13276.944362923845},{"$f":"M1323+N1323-I1323","v":0},null,{"$f":"Q650","v":-502193.8191802763},{"$f":"R650","v":0},{"$f":"Q1323+R1323-M1323","v":0},{"$f":"T650","v":-13276.944362923845},{"$f":"U650","v":0}]
[null,null,null,"Storage",null,{"$f":"F668","v":1631584.7799999998},{"$f":"G668","v":339929.74211285682},{"$f":"H668","v":0},{"$f":"I668","v":1971514.5221128566},0,null,null,{"$f":"M668","v":1971514.5221128566},{"$f":"N668","v":0},0,null,{"$f":"Q668","v":1971514.5221128566},{"$f":"R668","v":0},0,{"$f":"T668","v":0},{"$f":"U668","v":0}]
[null,null,null,"Distribution",null,{"$f":"F771","v":81134087.709999993},{"$f":"G771","v":6563194.7864264315},{"$f":"H771","v":0},{"$f":"I771","v":87697282.496426418},0,null,null,{"$f":"M771","v":84124137.959757194},{"$f":"N771","v":3573144.536669251},0,null,{"$f":"Q771","v":84124137.959757194},{"$f":"R771","v":0},0,{"$f":"T771","v":3573144.536669251},{"$f":"U771","v":0}]
[null,null,null,"Customer Accounts",null,{"$f":"F824","v":24564621.390000001},{"$f":"G824","v":-2045268.2054608844},{"$f":"H824","v":0},{"$f":"I824","v":22519353.184539113},0,null,null,{"$f":"M824","v":21902796.29870794},{"$f":"N824","v":616556.88583117863},0,null,{"$f":"Q824","v":21197740.143949527},{"$f":"R824","v":705056.15475841239},0,{"$f":"T824","v":601081.32232357608},{"$f":"U824","v":15475.563507602674}]
[null,null,null,"Customer Service & Information",null,{"$f":"F852","v":25034206.620000001},{"$f":"G852","v":-21404271.568408169},{"$f":"H852","v":0},{"$f":"I852","v":3629935.0515918322},0,null,null,{"$f":"M852","v":3531755.185511739},{"$f":"N852","v":98179.866080093561},0,null,{"$f":"Q852","v":3531755.185511739},{"$f":"R852","v":0},0,{"$f":"T852","v":98179.866080093561},{"$f":"U852","v":0}]
[null,null,null,"Administrative & General",null,{"$f":"F920","v":47087198.250000007},{"$f":"G920","v":15368585.372862142},{"$f":"H920","v":0},{"$f":"I920","v":62455783.62286216},0,null,null,{"$f":"M920","v":60364028.280273899},{"$f":"N920","v":2091755.3425882475},0,null,{"$f":"Q920","v":60364028.280273899},{"$f":"R920","v":0},0,{"$f":"T920","v":2091755.3425882475},{"$f":"U920","v":0}]
[null,null,null,"Total O&M Expense",null,{"$f":"SUM(F1323:F1328)","v":179040312.09999999},{"$f":"SUM(G1323:G1328)","v":-1281913.9860108234},{"$f":"SUM(H1323:H1328)","v":0},{"$f":"SUM(I1323:I1328)","v":177758398.11398917},null,null,null,{"$f":"SUM(M1323:M1328)","v":171392038.42718333},6366359.6868058471,0,null,{"$f":"SUM(Q1323:Q1328)","v":170686982.27242494},705056.15475841239,0,{"$f":"SUM(T1323:T1328)","v":6350884.1232982446},15475.563507602674]
[]
[null,null,"Other Operating Expenses"]
[null,null,null,"Depreciation, Depletion, Amortization",null,{"$f":"F946","v":115191923.56},{"$f":"G946","v":46351638.389517039},{"$f":"H946","v":0},{"$f":"I946","v":161543561.94951704},{"$f":"I1332-(F1332+G1332+H1332)","v":0},null,null,{"$f":"M946","v":156963213.87933889},{"$f":"N946","v":4580348.0701781437},{"$f":"M1332+N1332-I1332","v":0},null,{"$f":"Q946","v":156963213.87933889},{"$f":"R946","v":0},{"$f":"Q1332+R1332-M1332","v":0},{"$f":"T946","v":4566930.0319411922},{"$f":"U946","v":13418.038236951254}]
[null,null,null,"Taxes Other Than Income Taxes",null,{"$f":"F955","v":32655593.340000004},{"$f":"G955","v":5548305.6660525892},{"$f":"H955","v":0},{"$f":"I955","v":38203899.006052591},0,null,null,{"$f":"M955","v":36797614.966279902},{"$f":"N955","v":1406284.0397726896},0,null,{"$f":"Q955","v":36797614.966279902},{"$f":"R955","v":0},0,{"$f":"T955","v":1406284.0397726896},{"$f":"U955","v":0}]
[null,null,null,"Total Other Expense",null,{"$f":"SUM(F1332:F1333)","v":147847516.90000001},{"$f":"SUM(G1332:G1333)","v":51899944.055569626},0,199747460.95556962,null,null,null,{"$f":"SUM(M1332:M1333)","v":193760828.84561878},5986632.109950833,0,null,{"$f":"SUM(Q1332:Q1333)","v":193760828.84561878},0,0,{"$f":"SUM(T1332:T1333)","v":5973214.0717138816},13418.038236951254]
[]
[null,null,"Operating Income before Income Taxes",null,null,{"$f":"F1317-F1320-F1329-F1334","v":224344625.95000002},{"$f":"G1317-G1320-G1329-G1334","v":-33338069.105296519},0,191006556.8447035,{"$f":"ROUND(I1336-(F1336+G1336+H1336),5)","v":0},null,null,{"$f":"M1317-M1320-M1329-M1334","v":191559740.74439514},-553183.89969143551,{"$f":"ROUND(M1336+N1336-I1336,6)","v":0},null,{"$f":"Q1317-Q1320-Q1329-Q1334","v":190031429.36294657},{"$f":"ROUND(R1317-R1320-R1329-R1334,6)","v":1528311.381448},{"$f":"ROUND(Q1336+R1336-M1336,5)","v":0},{"$f":"T1317-T1320-T1329-T1334","v":1506852.3425888754},-2060036.242280311]
[]
[null,null,"Income Taxes"]
[null,null,null,"State",null,{"$f":"F959","v":22079812.240000002},{"$f":"G959","v":0},{"$f":"H959","v":-16621892.839439832},{"$f":"I959","v":5457919.4005601704},{"$f":"I1339-(F1339+G1339+H1339)","v":0},null,null,{"$f":"M959","v":5553558.8685916867},{"$f":"N959","v":-95639.468031529279},{"$f":"ROUND(M1339+N1339-I1339,7)","v":0},null,{"$f":"Q959","v":5486815.0194162894},{"$f":"R959","v":66743.84917540288},{"$f":"ROUND(Q1339+R1339-M1339,7)","v":0},{"$f":"T959","v":-4479.2565847672931},{"$f":"U959","v":-89986.145838196535}]
[null,null,null,"Federal",null,{"$f":"F957","v":101426358.35999998},{"$f":"G957","v":53096185.595625967},{"$f":"H957","v":-41765038.72667034},{"$f":"I957","v":112757505.22895561},{"$f":"I1340-(F1340+G1340+H1340)","v":0},null,null,{"$f":"M957","v":110797191.82803184},{"$f":"N957","v":1960313.4009236977},{"$f":"ROUND(M1340+N1340-I1340,6)","v":0},null,{"$f":"Q957","v":110490262.64625454},{"$f":"R957","v":306929.18177732686},{"$f":"ROUND(Q1340+R1340-M1340,6)","v":0},{"$f":"T957","v":2379524.0016859048},{"$f":"U957","v":-413811.52652477589}]
[null,null,null,"Deferred Income Taxes",null,{"$f":"F961","v":-71785624.230000004},{"$f":"G961","v":0},{"$f":"H961","v":0},{"$f":"I961","v":-71785624.230000004},{"$f":"I1341-(F1341+G1341+H1341)","v":0},null,null,{"$f":"M961","v":-69820110.292819232},{"$f":"N961","v":-1965513.9371807689},{"$f":"M1341+N1341-I1341","v":0},null,{"$f":"Q961","v":-69820110.292819232},{"$f":"R961","v":0},{"$f":"Q1341+R1341-M1341","v":0},{"$f":"T961","v":-1965513.9371807689},{"$f":"U961","v":0}]
[null,null,null,"Deferred Investment Tax Credits",null,{"$f":"F963","v":-15873017.859999998},{"$f":"G963","v":0},{"$f":"H963","v":0},{"$f":"I963","v":-15873017.859999998},0,null,null,{"$f":"M963","v":-15438409.424625956},{"$f":"N963","v":-434608.43537404254},0,null,{"$f":"Q963","v":-15438409.424625956},{"$f":"R963","v":0},0,{"$f":"T963","v":-434608.43537404254},{"$f":"U963","v":0}]
[null,null,null,"Total Income Taxes",null,{"$f":"SUM(F1339:F1342)","v":35847528.50999999},{"$f":"SUM(G1339:G1342)","v":53096185.595625967},-58386931.566110171,30556782.539515778,null,null,null,{"$f":"SUM(M1339:M1342)","v":31092230.979178332},-535448.43966264301,{"$f":"ROUND(M1343+N1343-I1343,6)","v":0},null,{"$f":"SUM(Q1339:Q1342)","v":30718557.94822564},373673.03095272975,null,{"$f":"SUM(T1339:T1342)","v":-25077.627453673922},{"$f":"SUM(U1339:U1342)","v":-503797.6723629724}]
[]
[]
[null,null,"Total Utility Operating Expenses",null,null,{"$f":"F1320+F1329+F1334+F1343","v":1229546161.1599998},{"$f":"G1320+G1329+G1334+G1343","v":103714215.66518477},-58386931.566110171,1274873445.2590744,{"$f":"I1346-(F1346+G1346+H1346)","v":0},null,null,{"$f":"M1320+M1329+M1334+M1343","v":1235793675.7889533},39079769.470121048,{"$f":"ROUND(M1346+N1346-I1346,5)","v":0},null,{"$f":"Q1320+Q1329+Q1334+Q1343","v":395166369.06626934},840627306.72268403,{"$f":"Q1346+R1346-M1346","v":0},{"$f":"T1320+T1329+T1334+T1343","v":12299020.567558452},26787322.042408593]
[]
[]
[null,null,"NET OPERATING INCOME",null,null,{"$f":"F1317-F1346","v":188497097.44000006},{"$f":"G1317-G1346","v":-86434254.700922489},{"$f":"H1317-H1346","v":58386931.566110171},{"$f":"I1317-I1346","v":160449774.3051877},{"$f":"ROUND(I1349-(F1349+G1349+H1349),5)","v":0},null,null,{"$f":"M1317-M1346","v":160467509.76521683},{"$f":"N1317-N1346","v":-17735.460028789937},{"$f":"ROUND(M1349+N1349-I1349,6)","v":0},null,{"$f":"Q1317-Q1346","v":159312871.41472095},{"$f":"R1317-R1346","v":1154638.3504956961},{"$f":"ROUND(Q1349+R1349-M1349,6)","v":0},{"$f":"T1317-T1346","v":1531929.9700425491},{"$f":"U1317-U1346","v":-1556238.5699173361}]
[]
[]
[null,"RATE BASE SUMMARY:"]
[]
[null,"Net Utility Plant"]
[null,null,101,"Gas Plant In Service",null,{"$f":"F1135","v":4701318788.3595715},{"$f":"G1135","v":618279508.65802658},{"$f":"H1135","v":0},{"$f":"I1135","v":5319598297.0175982},{"$f":"I1355-(F1355+G1355+H1355)","v":0},null,null,{"$f":"M1135","v":5160274005.0320206},{"$f":"N1135","v":159324291.98557734},{"$f":"M1355+N1355-I1355","v":0},null,{"$f":"Q1135","v":5160274005.0320206},{"$f":"R1135","v":0},{"$f":"Q1355+R1355-M1355","v":0},{"$f":"T1135","v":156047129.35027209},{"$f":"U1135","v":1929970.4577118908}]
[null,null,105,"Gas Plant Held For Future Use",null,{"$f":"F1139","v":0},{"$f":"G1139","v":0},{"$f":"H1139","v":0},{"$f":"I1139","v":0},0,null,null,{"$f":"M1139","v":0},{"$f":"N1139","v":0},0,null,{"$f":"Q1139","v":0},{"$f":"R1139","v":0},0,{"$f":"T1139","v":0},{"$f":"U1139","v":0}]
[null,null,106,"Completed Construction Not Classified",null,{"$f":"F1146","v":116883693.17000008},{"$f":"G1146","v":-116883693.17000008},{"$f":"H1146","v":0},{"$f":"I1146","v":0},0,null,null,{"$f":"M1146","v":0},{"$f":"N1146","v":0},0,null,{"$f":"Q1146","v":0},{"$f":"R1146","v":0},0,{"$f":"T1146","v":0},{"$f":"U1146","v":0}]
[null,null,108,"Accumulated Depreciation",null,{"$f":"F1154","v":-1084039776.1500001},{"$f":"G1154","v":-224568743.36336684},{"$f":"H1154","v":0},{"$f":"I1154","v":-1308608519.5133669},0,null,null,{"$f":"M1154","v":-1253240256.7323098},{"$f":"N1154","v":-55368262.781057037},0,null,{"$f":"Q1154","v":-1253240256.7323098},{"$f":"R1154","v":0},0,{"$f":"T1154","v":-53607199.711809717},{"$f":"U1154","v":-1761063.0692473182}]
[null,null,111,"Accumulated Amort & Depletion",null,{"$f":"F1161","v":-26193692.009999998},{"$f":"G1161","v":387467.42957999994},{"$f":"H1161","v":0},{"$f":"I1161","v":-25806224.580419999},0,null,null,{"$f":"M1161","v":-25100020.3219392},{"$f":"N1161","v":-706204.25848079647},0,null,{"$f":"Q1161","v":-25100020.3219392},{"$f":"R1161","v":0},0,{"$f":"T1161","v":-557771.98464919231},{"$f":"U1161","v":-148432.27383160411}]
[null,null,254,"Other Regulatory Liabilities ARC & EDIT",null,{"$f":"F1168","v":-423654633.65999997},{"$f":"G1168","v":-24615868.86531473},{"$f":"H1168","v":0},{"$f":"I1168","v":-448270502.52531469},0,null,null,{"$f":"M1168","v":-432939410.51410902},{"$f":"N1168","v":-15331092.011205729},0,null,{"$f":"Q1168","v":-432939410.51410902},{"$f":"R1168","v":0},0,{"$f":"T1168","v":-15334717.172584247},{"$f":"U1168","v":3625.1613785184213}]
[null,null,"Total Net Utility Plant",null,null,{"$f":"SUM(F1355:F1360)","v":3284314379.7095714},{"$f":"SUM(G1355:G1360)","v":252598670.68892491},{"$f":"SUM(H1355:H1360)","v":0},{"$f":"SUM(I1355:I1360)","v":3536913050.3984966},null,null,null,{"$f":"SUM(M1355:M1360)","v":3448994317.4636626},87918732.93483378,null,null,{"$f":"SUM(Q1355:Q1360)","v":3448994317.4636626},0,null,{"$f":"SUM(T1355:T1360)","v":86547440.481228918},24100.27601148692]
[]
[null,"Other Rate Base Accounts"]
[null,null,154,"Materials & Supplies",null,{"$f":"F1187","v":42574823.260000005},{"$f":"G1187","v":-2349941.8574999934},{"$f":"H1187","v":0},{"$f":"I1187","v":40224881.402500011},{"$f":"I1364-(F1364+G1364+H1364)","v":0},null,null,{"$f":"M1187","v":39098520.363419771},{"$f":"N1187","v":1126361.039080241},{"$f":"M1364+N1364-I1364","v":0},null,{"$f":"Q1187","v":39098520.363419771},{"$f":"R1187","v":0},{"$f":"Q1364+R1364-M1364","v":0},{"$f":"T1187","v":1126361.039080241},{"$f":"U1187","v":0}]
[null,null,"164-1","Gas Stored Underground",null,{"$f":"F1191","v":53358201.609999999},{"$f":"G1191","v":-53358201.609999999},{"$f":"H1191","v":0},{"$f":"I1191","v":0},0,null,null,{"$f":"M1191","v":0},{"$f":"N1191","v":0},0,null,{"$f":"Q1191","v":0},{"$f":"R1191","v":0},0,{"$f":"T1191","v":0},{"$f":"U1191","v":0}]
[null,null,165,"Prepayments",null,{"$f":"F1195","v":6327648.8300000001},{"$f":"G1195","v":-1362585.6383333337},{"$f":"H1195","v":0},{"$f":"I1195","v":4965063.1916666664},0,null,null,{"$f":"M1195","v":4829118.1329326686},{"$f":"N1195","v":135945.05873399804},0,null,{"$f":"Q1195","v":4829118.1329326686},{"$f":"R1195","v":0},0,{"$f":"T1195","v":135945.05873399804},{"$f":"U1195","v":0}]
[null,null,"190008","Accum Deferred Income Tax Federal",null,{"$f":"F1202","v":50747593.5},{"$f":"G1202","v":0},{"$f":"H1202","v":0},{"$f":"I1202","v":50747593.5},0,null,null,{"$f":"M1202","v":49358107.744703747},{"$f":"N1202","v":1389485.755296248},0,null,{"$f":"Q1202","v":49358107.744703747},{"$f":"R1202","v":0},0,{"$f":"T1202","v":1389485.755296248},{"$f":"U1202","v":0}]
[null,null,"190009","Accum Deferred Income Tax State",null,{"$f":"F1209","v":11037520.59},{"$f":"G1209","v":0},{"$f":"H1209","v":0},{"$f":"I1209","v":11037520.59},0,null,null,{"$f":"M1209","v":10735309.655926958},{"$f":"N1209","v":302210.93407304207},0,null,{"$f":"Q1209","v":10735309.655926958},{"$f":"R1209","v":0},0,{"$f":"T1209","v":302210.93407304207},{"$f":"U1209","v":0}]
[null,null,"235-1","Customer Deposits",null,{"$f":"F1214","v":-3903178.96},{"$f":"G1214","v":70790.169999999649},{"$f":"H1214","v":0},{"$f":"I1214","v":-3832388.7900000005},0,null,null,{"$f":"M1214","v":-3704161.9425000004},{"$f":"N1214","v":-128226.84749999999},0,null,{"$f":"Q1214","v":-3704161.9425000004},{"$f":"R1214","v":0},0,{"$f":"T1214","v":-128226.84749999999},{"$f":"U1214","v":0}]
[null,null,252,"Contributions in Aid  of Construction",null,{"$f":"F1219","v":0},{"$f":"G1219","v":0},0,0,0,null,null,{"$f":"M1219","v":0},0,0,null,{"$f":"Q1219","v":0},0,0,{"$f":"T1219","v":0},0]
[null,null,"253-1","Unclaimed Customer Deposits",null,{"$f":"F1222","v":-126945.45},{"$f":"G1222","v":594.76583333333838},{"$f":"H1222","v":0},{"$f":"I1222","v":-126350.68416666666},0,null,null,{"$f":"M1222","v":-122891.16099102053},{"$f":"N1222","v":-3459.5231756461221},0,null,{"$f":"Q1222","v":-122891.16099102053},{"$f":"R1222","v":0},{"$f":"Q1371+R1371-M1371","v":0},{"$f":"T1222","v":-3459.5231756461221},{"$f":"U1222","v":0}]
[null,null,255,"Deferred Investment Tax Credits",null,{"$f":"F1230","v":0},{"$f":"G1230","v":0},0,0,0,null,null,{"$f":"M1230","v":0},0,{"$f":"M1372+N1372-I1372","v":0},null,{"$f":"Q1230","v":0},0,{"$f":"Q1372+R1372-M1372","v":0},{"$f":"T1230","v":0},0]
[null,null,"282.0","Accum Deferred Income Taxes",null,{"$f":"F1238","v":-283724007.85000002},{"$f":"G1238","v":-9151324.1613156106},{"$f":"H1238","v":0},{"$f":"I1238","v":-292875332.01131564},0,null,null,{"$f":"M1238","v":-285078842.17289114},{"$f":"N1238","v":-7796489.8384245262},0,null,{"$f":"Q1238","v":-285078842.17289114},{"$f":"R1238","v":0},0,{"$f":"T1238","v":-7796489.8384245262},{"$f":"U1238","v":0}]
[null,null,"282.1","Accum Deferred Income Taxes",null,{"$f":"F1246","v":-61682784.380000003},{"$f":"G1246","v":-1555945.7118319555},{"$f":"H1246","v":0},{"$f":"I1246","v":-63238730.091831952},0,null,null,{"$f":"M1246","v":-61547956.819113962},{"$f":"N1246","v":-1690773.27271799},0,null,{"$f":"Q1246","v":-61547956.819113962},{"$f":"R1246","v":0},0,{"$f":"T1246","v":-1690773.27271799},{"$f":"U1246","v":0}]
[null,null,"186-7","Deferred Pension Asset",null,{"$f":"F1250","v":8380.36},{"$f":"G1250","v":-8380.36},{"$f":"H1250","v":0},{"$f":"I1250","v":0},0,null,null,{"$f":"M1250","v":0},{"$f":"N1250","v":0},0,null,{"$f":"Q1250","v":0},{"$f":"R1250","v":0},0,{"$f":"T1250","v":0},{"$f":"U1250","v":0}]
[null,null,"Total Other Rate Base excluding CWC",null,null,{"$f":"SUM(F1364:F1375)","v":-185382748.49000001},{"$f":"SUM(G1364:G1375)","v":-67714994.403147563},0,-253097742.89314759,null,null,null,{"$f":"SUM(M1364:M1375)","v":-246432796.19851297},-6664946.6946346331,null,null,{"$f":"SUM(Q1364:Q1375)","v":-246432796.19851297},0,null,{"$f":"SUM(T1364:T1375)","v":-6664946.6946346331},0]
[]
[null,null,"Rate Base excluding CWC",null,null,{"$f":"F1361+F1376","v":3098931631.2195711},{"$f":"G1361+G1376","v":184883676.28577733},0,3283815307.5053492,0,null,null,{"$f":"M1361+M1376","v":3202561521.2651496},81253786.240199149,0,null,{"$f":"Q1361+Q1376","v":3202561521.2651496},0,0,{"$f":"T1361+T1376","v":79882493.786594287},24100.27601148692]
[]
[null,null,"Cash Working Capital",null,null,{"$f":"F1292","v":24741706.205783475},{"$f":"G1292","v":1180726.145402991},{"$f":"H1292","v":-1201811.0050854404},{"$f":"I1292","v":24720621.346101027},{"$f":"I1380-(F1380+G1380+H1380)","v":0},null,null,{"$f":"M1292","v":23961097.312230404},{"$f":"N1292","v":759524.03387061658},0,null,{"$f":"Q1292","v":23961097.312230404},{"$f":"R1292","v":0},0,{"$f":"T1292","v":759524.03387061658},{"$f":"U1292","v":0}]
[]
[null,null,"TOTAL RATE BASE",null,null,{"$f":"F1378+F1380","v":3123673337.4253545},{"$f":"G1378+G1380","v":186064402.43118033},-1201811.0050854404,3308535928.85145,0,null,null,{"$f":"M1378+M1380","v":3226522618.5773802},{"$f":"N1378+N1380","v":82013310.274069771},0,null,{"$f":"Q1378+Q1380","v":3226522618.5773802},0,null,{"$f":"T1378+T1380","v":80642017.820464909},24100.27601148692]
[]
[]
[null,null,"RATE OF RETURN ON RATE BASE",null,null,{"$f":"F1349/F1382","v":6.0344689433936213E-2},null,null,{"$f":"I1349/I1382","v":4.8495702557139059E-2},null,null,null,{"$f":"M1349/M1382","v":4.9733886519589703E-2},{"$f":"N1349/N1382","v":-2.1625099596055903E-4},null,null,{"$f":"Q1349/Q1382","v":4.9376028079717686E-2},{"$f":"IF(R1382=0,\"n.a.\",R1349/R1382)","v":"n.a."},null,{"$f":"T1349/T1382","v":1.8996672100307786E-2},{"$f":"U1349/U1382","v":-64.573474974958202}]
[]
[null,null,"RATE OF RETURN ON EQUITY",null,null,{"$f":"(F1385-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":7.6202528319912755E-2},null,null,{"$f":"(I1385-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":5.3845843243327474E-2},null,null,null,{"$f":"(M1385-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":5.618205048224291E-2},{"$f":"(N1385-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":-3.8063939118273958E-2},null,null,{"$f":"(Q1385-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":5.5506842675414843E-2},"n.a.",null,{"$f":"(T1385-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":-1.8129688429123607E-3},{"$f":"(U1385-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":-121.87497916833932}]
[]
[null,null,"Tax and Bad Debt Gross-Up Factor",null,null,{"$f":"-Taxes!P29","v":-1.3273921166489997}]
[null,null,"REVENUE CHANGE, nlf=0 in IRM",null,null,{"$f":"$F$1389*(F1349-'Capital Str'!$F$10*F1382)","v":65481417.110209256},{"$f":"$F$1389*(G1349-'Capital Str'!$F$10*G1382)","v":133536564.40677598},{"$f":"$F$1389*(H1349-'Capital Str'!$F$10*H1382)","v":-77623812.525177345},{"$f":"$F$1389*(I1349-'Capital Str'!$F$10*I1382)","v":121394168.99180798},{"$f":"ROUND(I1390-(F1390+G1390+H1390),5)","v":0},null,null,{"$f":"$F$1389*(M1349-'Capital Str'!$F$10*M1382)","v":113082032.41978307},{"$f":"$F$1389*(N1349-'Capital Str'!$F$10*N1382)","v":8312136.5720244935},{"$f":"ROUND(M1390+N1390-I1390,6)","v":0},null,{"$f":"$F$1389*(Q1349-'Capital Str'!$F$10*Q1382)","v":114614690.2638119},{"$f":"$F$1389*(R1349-'Capital Str'!$F$10*R1382)","v":-1532657.8440285916},null,{"$f":"$F$1389*(T1349-'Capital Str'!$F$10*T1382)","v":6116534.5715498067},{"$f":"$F$1389*(U1349-'Capital Str'!$F$10*U1382)","v":2068174.4800609627}]
[]
[null,null,"Multiplier with Income Taxes",null,null,{"$f":"(1+'Capital Str'!$F$10*'Control Panel'!$F$21/365)/(1+Taxes!$P$23*'Capital Str'!$F$7*'Control Panel'!$F$21/365)","v":1.0014665888032448}]
[null,null,"Multiplier with Uncollectible Expenses",null,null,{"$f":"(1+'Capital Str'!$F$10*'Control Panel'!$F$21/365)*(1-Taxes!$P$23)/(1-Taxes!$P$23-Taxes!$P$23*('Capital Str'!$F$10-'Capital Str'!$F$7)*'Control Panel'!F21/365)","v":1.001942139458041}]
[null,null,"Income-to-Revenue Multiplier",null,null,{"$f":"-1/((1-F1392*Taxes!$P$23)*(1-F1393*'Control Panel'!$F$22))","v":-1.328029769628339}]
[null,null,"REVENUE CHANGE, nlf>0 in IRM",null,null,{"$f":"$F$1394*(F1349-'Capital Str'!$F$10*F1382)","v":65512873.090840727},{"$f":"$F$1394*(G1349-'Capital Str'!$F$10*G1382)","v":133600712.73723289},{"$f":"$F$1394*(H1349-'Capital Str'!$F$10*H1382)","v":-77661101.472959638},{"$f":"$F$1394*(I1349-'Capital Str'!$F$10*I1382)","v":121452484.35511409},{"$f":"ROUND(I1395-(F1395+G1395+H1395),5)","v":0},null,null,{"$f":"$F$1394*(M1349-'Capital Str'!$F$10*M1382)","v":113136354.79670382},{"$f":"$F$1394*(N1349-'Capital Str'!$F$10*N1382)","v":8316129.5584098632},{"$f":"ROUND(M1395+N1395-I1395,6)","v":0},null,{"$f":"$F$1394*(Q1349-'Capital Str'!$F$10*Q1382)","v":114669748.89931689},{"$f":"$F$1394*(R1349-'Capital Str'!$F$10*R1382)","v":-1533394.1026128444},null,{"$f":"$F$1394*(T1349-'Capital Str'!$F$10*T1382)","v":6119472.8340600785},{"$f":"$F$1394*(U1349-'Capital Str'!$F$10*U1382)","v":2069167.9902697874}]
[]
[null,null,"ΔR due to ΔIRM (row 1378  - row 1383)",null,null,{"$f":"F1390-F1395","v":-31455.98063147068},{"$f":"G1390-G1395","v":-64148.330456912518},{"$f":"H1390-H1395","v":37288.947782292962},{"$f":"I1390-I1395","v":-58315.363306105137},null,null,null,{"$f":"M1390-M1395","v":-54322.376920744777},{"$f":"N1390-N1395","v":-3992.9863853696734},null,null,{"$f":"Q1390-Q1395","v":-55058.635504990816},{"$f":"R1390-R1395","v":736.25858425279148},null,{"$f":"T1390-T1395","v":-2938.2625102717429},{"$f":"U1390-U1395","v":-993.51020882464945}]
[]
[]
[null,"SUMMARY OF COST-RECOVERY PROCRESSES",null,null,null,null,null,null,null,null,null,null,"SUMMARY OF JURISDICTIONS",null,null,null,"REVENUE REQUIREMENT WITH THE TRANSFER OF CWC"]
[]
[null,null,"Tariff Revenues",null,null,null,null,null,null,null,null,"R\\t",{"$f":"SUM(F200:F202)+SUM(Adjustments!F200:AS202)","v":1114291767.1209097},{"$f":"SUM($F323:$F326)+SUM(Adjustments!$F323:$AS326)","v":32665298.439380001},null,null,{"$f":"$F200+SUM(Adjustments!$F200:$S200)","v":541975207.84314942},{"$f":"SUM($F201:$F202)+SUM(Adjustments!$F201:$S202)","v":572316559.27776015},{"$f":"Q1402+R1402-M1402","v":0},{"$f":"$F323+SUM(Adjustments!$F323:$S323)","v":13547362.229149999},{"$f":"SUM($F324:$F326)+SUM(Adjustments!$F324:$S326)","v":19117936.21023}]
[null,null,"Revenues excluding Tariff Revenues",null,null,null,null,null,null,null,null,"R\\o",{"$f":"SUM($F501:$F502)+SUM(Adjustments!$F501:$AS502)","v":33351185.526959006},{"$f":"SUM($F505:$F506)+SUM(Adjustments!$F505:$AS506)","v":930462.82304100017},null,null,{"$f":"$F502+SUM(Adjustments!$F502:$AS502)","v":12504032.637841001},{"$f":"$F501+SUM(Adjustments!$F501:$AS501)","v":20847152.889118005},{"$f":"Q1403+R1403-M1403","v":0},{"$f":"$F506+SUM(Adjustments!$F506:$S506)","v":274786.18685100018},{"$f":"$F505+SUM(Adjustments!$F505:$S505)","v":655676.63618999999}]
[null,null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,"E\\gas",{"$f":"$F633+SUM(Adjustments!$F633:$AS633)","v":839548577.53697288},{"$f":"$F635+SUM(Adjustments!$F634:$AS634)","v":27262226.113027014},null,null,null,{"$f":"$F633+SUM(Adjustments!$F633:$S633)","v":839548577.53697288},{"$f":"Q1404+R1404-M1404","v":0},null,{"$f":"$F635+SUM(Adjustments!$F634:$S634)","v":27262226.113027014}]
[null,null,"Uncollectible Expenses (bad debt rate x tariff rev)",null,null,null,null,null,null,null,null,"u∙R\\t",{"$f":"'Control Panel'!$F$22*M1402","v":3160018.7139183516},{"$f":"'Control Panel'!$F$22*N1402","v":92635.481486931065},null,null,{"$f":"'Control Panel'!$F$22*Q1402","v":1536986.8555066725},{"$f":"'Control Panel'!$F$22*R1402","v":1623031.8584116788},0,{"$f":"'Control Panel'!$F$22*T1402","v":38418.948637623216},{"$f":"'Control Panel'!$F$22*U1402","v":54216.532849307849}]
[null,null,"O&M Expenses excluding Uncollectible Expenses",null,null,null,null,null,null,null,null,"O&M\\o",{"$f":"M650+M668+M771+M778+M783+M788+M793+M798+M818+M852+M920","v":169087213.04500562},{"$f":"N650+N668+N771+N778+N783+N788+N793+N798+N818+N852+N920","v":6312347.8127588667},null,null,{"$f":"Q650+Q668+Q771+Q778+Q783+Q788+Q793+Q798+Q818+Q852+Q920","v":169087213.04500562},{"$f":"R650+R668+R771+R778+R783+R788+R793+R798+R818+R852+R920","v":0},0,{"$f":"T650+T668+T771+T778+T783+T788+T793+T798+T818+T852+T920","v":6312347.8127588667},{"$f":"U650+U668+U771+U778+U783+U788+U793+U798+U818+U852+U920","v":0}]
[null,null,"Depreciation, Amortization & Depletion",null,null,null,null,null,null,null,null,"DAD",{"$f":"M946","v":156963213.87933889},{"$f":"N946","v":4580348.0701781437},null,null,{"$f":"Q946","v":156963213.87933889},{"$f":"R946","v":0},0,{"$f":"T946","v":4566930.0319411922},{"$f":"N4*$F931","v":13448.005831287368}]
[null,null,"Taxes Other Than Income",null,null,null,null,null,null,null,null,"TOTI",{"$f":"M955","v":36797614.966279902},{"$f":"N955","v":1406284.0397726896},null,null,{"$f":"Q955","v":36797614.966279902},{"$f":"R955","v":0},0,{"$f":"T955","v":1406284.0397726896},{"$f":"U955","v":0}]
[null,null,"Deferred Income Taxes",null,null,null,null,null,null,null,null,"DIT",{"$f":"M961","v":-69820110.292819232},{"$f":"N961","v":-1965513.9371807689},null,null,{"$f":"Q961","v":-69820110.292819232},{"$f":"R961","v":0},0,{"$f":"T961","v":-1965513.9371807689},{"$f":"U961","v":0}]
[null,null,"Deferred Income Tax Credits",null,null,null,null,null,null,null,null,"DITC",{"$f":"M963","v":-15438409.424625956},{"$f":"N963","v":-434608.43537404254},null,null,{"$f":"Q963","v":-15438409.424625956},{"$f":"R963","v":0},0,{"$f":"T963","v":-434608.43537404254},{"$f":"U963","v":0}]
[null,null,"Rate Base excluding Cash Working Capital",null,null,null,null,null,null,null,null,"RB\\o",{"$f":"M1270","v":3202561521.2651496},{"$f":"N1270","v":81253786.240199149},null,null,{"$f":"Q1270","v":3202561521.2651496},{"$f":"R1270","v":0},0,{"$f":"T1270","v":79882493.786594287},{"$f":"U1270","v":24100.27601148692}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"i. Revenue Changes under Rate of Return Regulation (CWC>0, Taxes!G5=0)."]
[null,null,"Cash Working Capital",null,null,null,null,null,null,null,null,"CWC",{"$f":"('Control Panel'!$F$21/365)*(SUM(M1404:M1406,M1408)+Taxes!$P$23*(SUM(M1402:M1403)-SUM(M1404:M1408)-'Capital Str'!$F$7*M1411)-M1409-M1410)/(1+Taxes!$P$23*'Capital Str'!$F$7*'Control Panel'!$F$21/365)","v":22723301.415652487},{"$f":"('Control Panel'!$F$21/365)*(SUM(N1404:N1406,N1408)+Taxes!$P$23*(SUM(N1402:N1403)-SUM(N1404:N1408)-'Capital Str'!$F$7*N1411)-N1409-N1410)/(1+Taxes!$P$23*'Capital Str'!$F$7*'Control Panel'!$F$21/365)","v":732617.29488732852},null,null,{"$f":"('Control Panel'!$F$21/365)*(SUM(Q1404:Q1406,Q1408)+Taxes!$P$23*(SUM(Q1402:Q1403)-SUM(Q1404:Q1408)-'Capital Str'!$F$7*Q1411)-Q1409-Q1410)/(1+Taxes!$P$23*'Capital Str'!$F$7*'Control Panel'!$F$21/365)","v":6658754.8547001584},{"$f":"('Control Panel'!$F$21/365)*(SUM(R1404:R1406,R1408)+Taxes!$P$23*(SUM(R1402:R1403)-SUM(R1404:R1408)-'Capital Str'!$F$7*R1411)-R1409-R1410)/(1+Taxes!$P$23*'Capital Str'!$F$7*'Control Panel'!$F$21/365)","v":16064546.560952337},{"$f":"Q1414+R1414-M1414","v":0},{"$f":"('Control Panel'!$F$21/365)*(SUM(T1404:T1406,T1408)+Taxes!$P$23*(SUM(T1402:T1403)-SUM(T1404:T1408)-'Capital Str'!$F$7*T1411)-T1409-T1410)/(1+Taxes!$P$23*'Capital Str'!$F$7*'Control Panel'!$F$21/365)","v":208566.25741438198},{"$f":"('Control Panel'!$F$21/365)*(SUM(U1404:U1406,U1408)+Taxes!$P$23*(SUM(U1402:U1403)-SUM(U1404:U1408)-'Capital Str'!$F$7*U1411)-U1409-U1410)/(1+Taxes!$P$23*'Capital Str'!$F$7*'Control Panel'!$F$21/365)","v":524186.18529960682}]
[null,null,"Income Taxes",null,null,null,null,null,null,null,null,"IT",{"$f":"Taxes!$P$23*(SUM(M1402:M1403)-SUM(M1404:M1408)-'Capital Str'!$F$7*(M1411+M1414))","v":-29898128.364932753},{"$f":"Taxes!$P$23*(SUM(N1402:N1403)-SUM(N1404:N1408)-'Capital Str'!$F$7*(N1411+N1414))","v":-1881267.5387704405},null,null,{"$f":"Taxes!$P$23*(SUM(Q1402:Q1403)-SUM(Q1404:Q1408)-'Capital Str'!$F$7*(Q1411+Q1414))","v":30818337.313214712},{"$f":"Taxes!$P$23*(R1402+R1403-R1404-R1405-R1407-'Capital Str'!$F$7*(R1411+R1414))","v":-60716465.67814748},{"$f":"Q1415+R1415-M1415","v":0},{"$f":"Taxes!$P$23*(SUM(T1402:T1403)-SUM(T1404:T1408)-'Capital Str'!$F$7*(T1411+T1414))","v":-24511.925720606927},{"$f":"Taxes!P23*(U1402+U1403-U1404-U1405-U1407-'Capital Str'!F7*(U1411+U1414))","v":-1850189.7995624037}]
[null,null,"Income",null,null,null,null,null,null,null,null,"I",{"$f":"SUM(M1402:M1403)-SUM(M1404:M1408)-M1415","v":-28015557.128714345},{"$f":"SUM(N1402:N1403)-SUM(N1404:N1408)-N1415","v":-4176812.7160322038},null,null,{"$f":"SUM(Q1402:Q1403)-SUM(Q1404:Q1408)-Q1415","v":159275874.42164457},{"$f":"SUM(R1402:R1403)-SUM(R1404:R1407)-R1415","v":-187291431.55035895},{"$f":"Q1416+R1416-M1416","v":-3.7252902984619141E-8},{"$f":"SUM(T1402:T1403)-SUM(T1404:T1408)-T1415","v":1522679.5086112348},{"$f":"SUM(U1402:U1403)-SUM(U1404:U1407)-U1415","v":-5706088.0057252031}]
[null,null,"Income-to-Revenue Multiplier",null,null,null,null,null,null,null,null,"IRM",{"$f":"$F$1394","v":-1.328029769628339},-1.328029769628339,null,null,{"$f":"$F$1394","v":-1.328029769628339},{"$f":"$F$1394","v":-1.328029769628339},null,{"$f":"$F$1394","v":-1.328029769628339},{"$f":"$F$1394","v":-1.328029769628339}]
[null,null,"Change in Tariff Revenues",null,null,null,null,null,null,null,null,"ΔR\\t",{"$f":"M1417*(M1416-'Capital Str'!$F$10*(M1411+M1414))","v":363322321.98202503},{"$f":"N1417*(N1416-'Capital Str'!$F$10*(N1411+N1414))","v":13836787.359115213},null,null,{"$f":"Q1417*(Q1416-'Capital Str'!$F$10*(Q1411+Q1414))","v":112969397.74450348},{"$f":"R1417*(R1416-'Capital Str'!$F$10*(R1411+R1414))","v":250352924.23752159},{"$f":"ROUND(Q1418+R1418-M1418,6)","v":0},{"$f":"T1417*(T1416-'Capital Str'!$F$10*(T1411+T1414))","v":6076048.9670735057},{"$f":"U1417*(U1416-'Capital Str'!$F$10*(U1411+U1414))","v":7633293.3913405249}]
[null,null,null,null,null,null,null,null,null,null,null,"%ΔR\\t",null,null,null,null,{"$f":"Q1418/Q1402","v":0.20844015761178036},{"$f":"R1418/R1402","v":0.43743784830104626},null,{"$f":"T1418/T1402","v":0.44850420799996094},{"$f":"U1418/U1402","v":0.39927392305326098}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"ii. Revenue changes from removing CWC (nlf=0) from the numerator of the changes in passthru revenues in i."]
[null,null,null,null,null,null,null,null,null,null,null,null,"CWC",null,null,null,{"$f":"Q1414+R1414","v":22723301.415652495},0,{"$f":"Q1422+R1422-M1414","v":0},{"$f":"T1414+U1414","v":732752.44271398883},0]
[null,null,null,null,null,null,null,null,null,null,null,null,"IT",null,null,null,{"$f":"Taxes!$P$23*(SUM(Q1402:Q1403)-SUM(Q1404:Q1408)-'Capital Str'!$F$7*(Q1411+Q1422))","v":30739948.261678256},{"$f":"Taxes!$P$23*(SUM(R1402:R1403)-SUM(R1404:R1407)-'Capital Str'!$F$7*(R1411+R1422))","v":-60638076.626611024},{"$f":"Q1423+R1423-M1415","v":0},{"$f":"Taxes!$P$23*(SUM(T1402:T1403)-SUM(T1404:T1408)-'Capital Str'!$F$7*(T1411+T1422))","v":-27069.760623586775},{"$f":"Taxes!$P$23*(SUM(U1402:U1403)-SUM(U1404:U1407)-'Capital Str'!$F$7*(U1411+U1422))","v":-1847631.9646594236}]
[null,null,null,null,null,null,null,null,null,null,null,null,"I",null,null,null,{"$f":"SUM(Q1402:Q1403)-SUM(Q1404:Q1408)-Q1423","v":159354263.47318104},{"$f":"SUM(R1402:R1403)-SUM(R1404:R1407)-R1423","v":-187369820.60189542},{"$f":"Q1424+R1424-M1416","v":-3.7252902984619141E-8},{"$f":"SUM(T1402:T1403)-SUM(T1404:T1408)-T1423","v":1525237.3435142147},{"$f":"SUM(U1402:U1403)-SUM(U1404:U1407)-U1423","v":-5708645.8406281834}]
[null,null,null,null,null,null,null,null,null,null,null,null,"IRM, nlf>0",null,null,null,{"$f":"$F$1394","v":-1.328029769628339},{"$f":"$F$1394","v":-1.328029769628339},null,{"$f":"$F$1394","v":-1.328029769628339},{"$f":"$F$1394","v":-1.328029769628339}]
[null,null,null,null,null,null,null,null,null,null,null,null,"ΔR\\t",null,null,null,{"$f":"Q1425*(Q1424-'Capital Str'!$F$10*(Q1411+Q1422))","v":114489622.29278667},{"$f":"R1425*(R1424-'Capital Str'!$F$10*(R1411+R1422))","v":248832699.68923837},{"$f":"ROUND(Q1426+R1426-M1418,6)","v":0},{"$f":"T1425*(T1424-'Capital Str'!$F$10*(T1411+T1422))","v":6125653.8970190771},{"$f":"U1425*(U1424-'Capital Str'!$F$10*(U1411+U1422))","v":7583688.4613949535}]
[null,null,null,null,null,null,null,null,null,null,null,null,"%ΔR\\t",null,null,null,{"$f":"Q1426/Q1402","v":0.21124512825671649},{"$f":"R1426/R1402","v":0.43478158312115756},null,{"$f":"T1426/T1402","v":0.4521658012390371},{"$f":"U1426/U1402","v":0.39667924288485307}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"iii. Revenue changes from removing CWC (nlf=0) from the denominator of the changes in passthru revenues in ii."]
[null,null,null,null,null,null,null,null,null,null,null,null,"IRM, nlf=0",null,null,null,null,{"$f":"$F$1389","v":-1.3273921166489997},null,null,{"$f":"$F$1389","v":-1.3273921166489997}]
[null,null,null,null,null,null,null,null,null,null,null,null,"ΔIRM",null,null,null,null,{"$f":"R1430-R1425","v":6.376529793392649E-4},null,null,{"$f":"U1430-U1425","v":6.376529793392649E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,"ΔR\\t",null,null,null,{"$f":"-R1432","v":119476.92434506219},{"$f":"R1431*(R1424-'Capital Str'!$F$10*(R1411+R1422))","v":-119476.92434506219},null,{"$f":"-U1432","v":3641.3050764235722},{"$f":"U1431*(U1424-'Capital Str'!$F$10*(U1411+U1422))","v":-3641.3050764235722}]
[null,null,null,null,null,null,null,null,null,null,null,null,"%ΔR\\t",null,null,null,{"$f":"Q1432/Q1402","v":2.204472134814688E-4},{"$f":"R1432/R1402","v":-2.0876020867863256E-4},null,{"$f":"T1432/T1402","v":2.6878332584837354E-4},{"$f":"U1432/U1402","v":-1.9046538477699863E-4}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"iv. Revenue changes after removal of CWC from the changes in passthru revenues."]
[null,null,null,null,null,null,null,null,null,null,null,null,"ΔR\\t = ii. + iii.",null,null,null,{"$f":"Q1426+Q1432","v":114609099.21713173},{"$f":"R1430*(R1424-'Capital Str'!$F$10*(R1411+R1422))","v":248713222.76489332},{"$f":"ROUND(Q1436+R1436-M1418,6)","v":0},{"$f":"T1426+T1432","v":6129295.2020955011},{"$f":"U1430*(U1424-'Capital Str'!$F$10*(U1411+U1422))","v":7580047.1563185295}]
[null,null,null,null,null,null,null,null,null,null,null,null,"%ΔR\\t",null,null,null,{"$f":"Q1436/Q1402","v":0.21146557547019795},{"$f":"R1436/R1402","v":0.43457282291247895},null,{"$f":"T1436/T1402","v":0.4524345845648855},{"$f":"U1436/U1402","v":0.39648877750007605}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"v.  Total impact on revenue requirements of the transfer of CWC from the passthru to the DNG process."]
[null,null,null,null,null,null,null,null,null,null,null,null,"ΔR\\t = iv. - i.",null,null,null,{"$f":"Q1436-Q1418","v":1639701.4726282507},{"$f":"R1436-R1418","v":-1639701.4726282656},null,{"$f":"T1436-T1418","v":53246.235021995381},{"$f":"U1436-U1418","v":-53246.235021995381}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q1440/(Q1402+Q1436)","v":2.4973205344636868E-3},{"$f":"R1440/(R1402+R1436)","v":-1.997127885603401E-3},null,{"$f":"T1440/(T1402+T1436)","v":2.7060609866309485E-3},{"$f":"U1440/(U1402+U1436)","v":-1.9943916471500509E-3}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Alternatively, the transfer of CWC can be described in its most compact form:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Revenue changes based ROR before transfer of CWC",null,null,null,{"$f":"Q1418","v":112969397.74450348},{"$f":"R1418","v":250352924.23752159},null,{"$f":"T1418","v":6076048.9670735057},{"$f":"U1418","v":7633293.3913405249}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Percent change in passthru revenues",null,null,null,null,{"$f":"(F633+SUM(Adjustments!F633:S633)-F501-SUM(Adjustments!F501:S501))/((1-'Control Panel'!$F$22)*(F201+SUM(Adjustments!F201:S201)+F202+SUM(Adjustments!F202:S202)))-1","v":0.43457282291247923},null,null,{"$f":"(F635+SUM(Adjustments!F635:S635)+N4*F931-F505-SUM(Adjustments!F505:S505))/((1-'Control Panel'!$F$22)*(SUM(F324:F326)+SUM(Adjustments!F324:S326)))+('Capital Str'!$F$10-Taxes!$P$23*'Capital Str'!$F$7)*U1270/((1-Taxes!$P$23)*(1-'Control Panel'!F22)*(SUM(F324:F326)+SUM(Adjustments!F324:S326)))-1","v":-12.849064615279236}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Change in revenues after transfer of CWC",null,null,null,{"$f":"Q1445+R1445-R1447","v":114609099.21713161},{"$f":"R1446*(SUM(F201:F202)+SUM(Adjustments!F201:S202))","v":248713222.76489347},{"$f":"ROUND(Q1447+R1447-M1418,6)","v":0},{"$f":"T1445+U1445-U1447","v":351995660.99495786},-338286318.63654381]
[null,null,null,null,null,null,null,null,null,null,null,null,"Revenue requirement impact of CWC transfer",null,null,null,{"$f":"Q1447-Q1418","v":1639701.4726281315},{"$f":"R1447-R1418","v":-1639701.4726281166},null,{"$f":"T1447-T1418","v":345919612.02788436},{"$f":"U1447-U1418","v":-345919612.02788436}]

{"sheet":"Summaries","index":11,"n_rows":76,"n_cols":58,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F6","v":1},{"$f":"+Adjustments!G6","v":2},{"$f":"+Adjustments!H6","v":3},{"$f":"+Adjustments!I6","v":4},{"$f":"+Adjustments!J6","v":5},{"$f":"+Adjustments!K6","v":6},{"$f":"+Adjustments!L6","v":7},{"$f":"+Adjustments!M6","v":8},{"$f":"+Adjustments!N6","v":9},{"$f":"+Adjustments!O6","v":10},{"$f":"+Adjustments!P6","v":11},{"$f":"+Adjustments!Q6","v":12},{"$f":"+Adjustments!R6","v":13},{"$f":"+Adjustments!S6","v":14},{"$f":"+Adjustments!T6","v":15},{"$f":"+Adjustments!U6","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,{"$f":"+Adjustments!AR6","v":39},{"$f":"+Adjustments!AS6","v":40},{"$f":"+Adjustments!X6","v":19},41,42,43,44,45]
[null,null,null,null,null,null,{"$f":"+Adjustments!F8","v":"Y"},{"$f":"+Adjustments!G8","v":"Y"},{"$f":"+Adjustments!H8","v":"Y"},{"$f":"+Adjustments!I8","v":"Y"},{"$f":"+Adjustments!J8","v":"Y"},{"$f":"+Adjustments!K8","v":"Y"},{"$f":"+Adjustments!L8","v":"Y"},{"$f":"+Adjustments!M8","v":"N"},{"$f":"+Adjustments!N8","v":"Y"},{"$f":"+Adjustments!O8","v":"Y"},{"$f":"+Adjustments!P8","v":"Y"},{"$f":"+Adjustments!Q8","v":"Y"},{"$f":"+Adjustments!R8","v":"Y"},{"$f":"+Adjustments!S8","v":"Y"},{"$f":"+Adjustments!T8","v":"Y"},{"$f":"+Adjustments!U8","v":"N"},{"$f":"+Adjustments!V8","v":"N"},{"$f":"+Adjustments!W8","v":"N"},{"$f":"+Adjustments!X8","v":"N"},{"$f":"+Adjustments!Y8","v":"N"},{"$f":"+Adjustments!Z8","v":"N"},{"$f":"+Adjustments!AA8","v":"N"},{"$f":"+Adjustments!AB8","v":"N"},{"$f":"+Adjustments!AC8","v":"N"},{"$f":"+Adjustments!AD8","v":"N"},{"$f":"+Adjustments!AE8","v":"N"},{"$f":"+Adjustments!AF8","v":"N"},{"$f":"+Adjustments!AG8","v":"N"},{"$f":"+Adjustments!AH8","v":"N"},{"$f":"+Adjustments!AI8","v":"N"},{"$f":"+Adjustments!AJ8","v":"N"},{"$f":"+Adjustments!AK8","v":"N"},{"$f":"+Adjustments!AL8","v":"N"},{"$f":"+Adjustments!AM8","v":"N"},{"$f":"+Adjustments!AN8","v":"N"},{"$f":"+Adjustments!AO8","v":"N"},{"$f":"+Adjustments!AP8","v":"N"},{"$f":"+Adjustments!AQ8","v":"N"},{"$f":"+Adjustments!V8","v":"N"},{"$f":"+Adjustments!AS8","v":"N"},{"$f":"+Adjustments!AT8","v":"N"},{"$f":"+Adjustments!AT8","v":"N"},{"$f":"+Adjustments!AV8","v":"N"},{"$f":"+Adjustments!AW8","v":"N"},{"$f":"+Adjustments!AX8","v":"Y"},{"$f":"+Adjustments!AY8","v":0}]
[null,null,null,null,null,null,{"$f":"Adjustments!F9","v":"AVG RB DEC 2026"},{"$f":"Adjustments!G9","v":"Expense Dec 2026"},{"$f":"Adjustments!H9","v":"AVG Projected Rev 2026 with CET adj HDD"},{"$f":"Adjustments!I9","v":"Underground Storage"},{"$f":"Adjustments!J9","v":"Wexpro"},{"$f":"Adjustments!K9","v":"Energy Efficiency & STEP 2026"},{"$f":"Adjustments!L9","v":"Utah Bad Debt 2026"},{"$f":"Adjustments!M9","v":"Incentives 2026"},{"$f":"Adjustments!N9","v":"Sporting Events DEC 2026"},{"$f":"Adjustments!O9","v":"Advertising DEC 2026"},{"$f":"Adjustments!P9","v":"Don & Membership DEC 2026"},{"$f":"Adjustments!Q9","v":"Reserve Accrual Dec 2026"},{"$f":"Adjustments!R9","v":"Pipeline Integrity 2026"},{"$f":"Adjustments!S9","v":"2026 EDIT Adjustment"},{"$f":"Adjustments!T9","v":"Pension 2026"},{"$f":"Adjustments!U9","v":"Optional Adjustment 1"},{"$f":"Adjustments!V9","v":"Optional Adjustment 2"},{"$f":"Adjustments!W9","v":"Optional Adjustment 3"},{"$f":"Adjustments!X9","v":"Optional Adjustment 4"},{"$f":"Adjustments!Y9","v":"Optional Adjustment 5"},{"$f":"Adjustments!Z9","v":"Optional Adjustment 6"},{"$f":"Adjustments!AA9","v":"Optional Adjustment 7"},{"$f":"Adjustments!AB9","v":"Optional Adjustment 8"},{"$f":"Adjustments!AC9","v":"Optional Adjustment 9"},{"$f":"Adjustments!AD9","v":"Optional Adjustment 9"},{"$f":"Adjustments!AE9","v":"Optional Adjustment 11"},{"$f":"Adjustments!AF9","v":"Optional Adjustment 12"},{"$f":"Adjustments!AG9","v":"Optional Adjustment 13"},{"$f":"Adjustments!AH9","v":"Optional Adjustment 14"},{"$f":"Adjustments!AI9","v":"Optional Adjustment 15"},{"$f":"Adjustments!AJ9","v":"Optional Adjustment 16"},{"$f":"Adjustments!AK9","v":"Optional Adjustment 17"},{"$f":"Adjustments!AL9","v":"Optional Adjustment 18"},{"$f":"Adjustments!AM9","v":"Optional Adjustment 19"},{"$f":"Adjustments!AN9","v":"Optional Adjustment 20"},{"$f":"Adjustments!AO9","v":"Optional Adjustment 21"},{"$f":"Adjustments!AP9","v":"Optional Adjustment 22"},{"$f":"Adjustments!AQ9","v":"Optional Adjustment 23"},{"$f":"Adjustments!AR9","v":"Corp Charges 2026"},{"$f":"Adjustments!AS9","v":"Labor Adjustment-ROO"},{"$f":"Adjustments!AT9","v":"Adjust Gas Exp = PT Rev excl Bad Debt"},{"$f":"Adjustments!AT9","v":"Adjust Gas Exp = PT Rev excl Bad Debt"},{"$f":"Adjustments!AU9","v":"Adjust Gas Exp = PT Rev incl Bad Debt"},{"$f":"Adjustments!AV9","v":"Adjust PT Rev = ROR Revenue Requirement"},{"$f":"Adjustments!AW9","v":"Adjust PT Rev = Gas Exp incl Bad Debt"},{"$f":"Adjustments!AX9","v":"Adjust PT Rev = Gas Exp incl Bad Debt"},{"$f":"Adjustments!AY9","v":"TOTAL QGC ADJUSTMENTS"},{"$f":"Adjustments!AZ9","v":0},{"$f":"Adjustments!BA9","v":"RESULTING TOTAL"},null,{"$f":"Adjustments!BA9","v":"RESULTING TOTAL"},{"$f":"Adjustments!BB9","v":"CHECKS MUST BE (0)"}]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A8+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A10+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,null,{"$f":"Adjustments!F363+Adjustments!F365","v":0},{"$f":"Adjustments!G363+Adjustments!G365","v":0},{"$f":"Adjustments!H363+Adjustments!H365","v":17872922.495093044},{"$f":"Adjustments!I363+Adjustments!I365","v":0},{"$f":"Adjustments!J363+Adjustments!J365","v":0},{"$f":"Adjustments!K363+Adjustments!K365","v":0},{"$f":"Adjustments!L363+Adjustments!L365","v":0},{"$f":"Adjustments!M363+Adjustments!M365","v":0},{"$f":"Adjustments!N363+Adjustments!N365","v":0},{"$f":"Adjustments!O363+Adjustments!O365","v":0},{"$f":"Adjustments!P363+Adjustments!P365","v":0},{"$f":"Adjustments!Q363+Adjustments!Q365","v":0},{"$f":"Adjustments!R363+Adjustments!R365","v":0},{"$f":"Adjustments!S363+Adjustments!S365","v":0},{"$f":"Adjustments!T363+Adjustments!T365","v":0},{"$f":"Adjustments!U363+Adjustments!U365","v":0},{"$f":"Adjustments!V363+Adjustments!V365","v":0},{"$f":"Adjustments!W363+Adjustments!W365","v":0},{"$f":"Adjustments!X363+Adjustments!X365","v":0},{"$f":"Adjustments!Y363+Adjustments!Y365","v":0},{"$f":"Adjustments!Z363+Adjustments!Z365","v":0},{"$f":"Adjustments!AA363+Adjustments!AA365","v":0},{"$f":"Adjustments!AB363+Adjustments!AB365","v":0},{"$f":"Adjustments!AC363+Adjustments!AC365","v":0},{"$f":"Adjustments!AD363+Adjustments!AD365","v":0},{"$f":"Adjustments!AE363+Adjustments!AE365","v":0},{"$f":"Adjustments!AF363+Adjustments!AF365","v":0},{"$f":"Adjustments!AG363+Adjustments!AG365","v":0},{"$f":"Adjustments!AH363+Adjustments!AH365","v":0},{"$f":"Adjustments!AI363+Adjustments!AI365","v":0},{"$f":"Adjustments!AJ363+Adjustments!AJ365","v":0},{"$f":"Adjustments!AK363+Adjustments!AK365","v":0},{"$f":"Adjustments!AL363+Adjustments!AL365","v":0},{"$f":"Adjustments!AM363+Adjustments!AM365","v":0},{"$f":"Adjustments!AN363+Adjustments!AN365","v":0},{"$f":"Adjustments!AO363+Adjustments!AO365","v":0},{"$f":"Adjustments!AP363+Adjustments!AP365","v":0},{"$f":"Adjustments!AQ363+Adjustments!AQ365","v":0},{"$f":"Adjustments!AR363+Adjustments!AR365","v":0},{"$f":"Adjustments!AS363+Adjustments!AS365","v":0},{"$f":"Adjustments!AT363+Adjustments!AT365","v":0},{"$f":"Adjustments!AT363+Adjustments!AT365","v":0},{"$f":"Adjustments!AU363+Adjustments!AU365","v":0},{"$f":"Adjustments!AV363+Adjustments!AV365","v":0},{"$f":"Adjustments!AW363+Adjustments!AW365","v":0},{"$f":"Adjustments!AX363+Adjustments!AX365","v":44503.074665048029},{"$f":"Adjustments!AY363+Adjustments!AY365","v":17917425.569758091},{"$f":"Adjustments!AZ363+Adjustments!AZ365","v":0},{"$f":"Adjustments!BA363+Adjustments!BA365","v":17917425.569758091},{"$f":"Adjustments!AZ363+Adjustments!AZ365","v":0},{"$f":"Adjustments!BA363+Adjustments!BA365","v":17917425.569758091},{"$f":"Adjustments!BD363+Adjustments!BD365","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,null,{"$f":"Adjustments!F364","v":0},{"$f":"Adjustments!G364","v":0},{"$f":"Adjustments!H364","v":2427055.9083690094},{"$f":"Adjustments!I364","v":0},{"$f":"Adjustments!J364","v":0},{"$f":"Adjustments!K364","v":0},{"$f":"Adjustments!L364","v":0},{"$f":"Adjustments!M364","v":0},{"$f":"Adjustments!N364","v":0},{"$f":"Adjustments!O364","v":0},{"$f":"Adjustments!P364","v":0},{"$f":"Adjustments!Q364","v":0},{"$f":"Adjustments!R364","v":0},{"$f":"Adjustments!S364","v":0},{"$f":"Adjustments!T364","v":0},{"$f":"Adjustments!U364","v":0},{"$f":"Adjustments!V364","v":0},{"$f":"Adjustments!W364","v":0},{"$f":"Adjustments!X364","v":0},{"$f":"Adjustments!Y364","v":0},{"$f":"Adjustments!Z364","v":0},{"$f":"Adjustments!AA364","v":0},{"$f":"Adjustments!AB364","v":0},{"$f":"Adjustments!AC364","v":0},{"$f":"Adjustments!AD364","v":0},{"$f":"Adjustments!AE364","v":0},{"$f":"Adjustments!AF364","v":0},{"$f":"Adjustments!AG364","v":0},{"$f":"Adjustments!AH364","v":0},{"$f":"Adjustments!AI364","v":0},{"$f":"Adjustments!AJ364","v":0},{"$f":"Adjustments!AK364","v":0},{"$f":"Adjustments!AL364","v":0},{"$f":"Adjustments!AM364","v":0},{"$f":"Adjustments!AN364","v":0},{"$f":"Adjustments!AO364","v":0},{"$f":"Adjustments!AP364","v":0},{"$f":"Adjustments!AQ364","v":0},{"$f":"Adjustments!AR364","v":0},{"$f":"Adjustments!AS364","v":0},{"$f":"Adjustments!AT364","v":0},{"$f":"Adjustments!AT364","v":0},{"$f":"Adjustments!AU364","v":0},{"$f":"Adjustments!AV364","v":0},{"$f":"Adjustments!AW364","v":0},{"$f":"Adjustments!AX364","v":33369341.610057853},{"$f":"Adjustments!AY364","v":35796397.518426865},{"$f":"Adjustments!AZ364","v":0},{"$f":"Adjustments!BA364","v":35796397.518426865},{"$f":"Adjustments!AZ364","v":0},{"$f":"Adjustments!BA364","v":35796397.518426865},{"$f":"Adjustments!BD364","v":0}]
[5,null,null,"System Commodity Revenue",null,null,{"$f":"Adjustments!F366","v":0},{"$f":"Adjustments!G366","v":0},{"$f":"Adjustments!H366","v":-262235254.09317285},{"$f":"Adjustments!I366","v":0},{"$f":"Adjustments!J366","v":0},{"$f":"Adjustments!K366","v":0},{"$f":"Adjustments!L366","v":0},{"$f":"Adjustments!M366","v":0},{"$f":"Adjustments!N366","v":0},{"$f":"Adjustments!O366","v":0},{"$f":"Adjustments!P366","v":0},{"$f":"Adjustments!Q366","v":0},{"$f":"Adjustments!R366","v":0},{"$f":"Adjustments!S366","v":0},{"$f":"Adjustments!T366","v":0},{"$f":"Adjustments!U366","v":0},{"$f":"Adjustments!V366","v":0},{"$f":"Adjustments!W366","v":0},{"$f":"Adjustments!X366","v":0},{"$f":"Adjustments!Y366","v":0},{"$f":"Adjustments!Z366","v":0},{"$f":"Adjustments!AA366","v":0},{"$f":"Adjustments!AB366","v":0},{"$f":"Adjustments!AC366","v":0},{"$f":"Adjustments!AD366","v":0},{"$f":"Adjustments!AE366","v":0},{"$f":"Adjustments!AF366","v":0},{"$f":"Adjustments!AG366","v":0},{"$f":"Adjustments!AH366","v":0},{"$f":"Adjustments!AI366","v":0},{"$f":"Adjustments!AJ366","v":0},{"$f":"Adjustments!AK366","v":0},{"$f":"Adjustments!AL366","v":0},{"$f":"Adjustments!AM366","v":0},{"$f":"Adjustments!AN366","v":0},{"$f":"Adjustments!AO366","v":0},{"$f":"Adjustments!AP366","v":0},{"$f":"Adjustments!AQ366","v":0},{"$f":"Adjustments!AR366","v":0},{"$f":"Adjustments!AS366","v":0},{"$f":"Adjustments!AT366","v":0},{"$f":"Adjustments!AT366","v":0},{"$f":"Adjustments!AU366","v":0},{"$f":"Adjustments!AV366","v":0},{"$f":"Adjustments!AW366","v":0},{"$f":"Adjustments!AX366","v":220670660.96925011},{"$f":"Adjustments!AY366","v":-41564593.123922735},{"$f":"Adjustments!AZ366","v":0},{"$f":"Adjustments!BA366","v":-41564593.123922676},{"$f":"Adjustments!AZ366","v":0},{"$f":"Adjustments!BA366","v":-41564593.123922676},{"$f":"Adjustments!BD366","v":0}]
[6,null,null,"Pass-Through Related Other Revenue",null,null,{"$f":"Adjustments!F501+Adjustments!F505","v":0},{"$f":"Adjustments!G501+Adjustments!G505","v":0},{"$f":"Adjustments!H501+Adjustments!H505","v":0},{"$f":"Adjustments!I501+Adjustments!I505","v":0},{"$f":"Adjustments!J501+Adjustments!J505","v":0},{"$f":"Adjustments!K501+Adjustments!K505","v":0},{"$f":"Adjustments!L501+Adjustments!L505","v":0},{"$f":"Adjustments!M501+Adjustments!M505","v":0},{"$f":"Adjustments!N501+Adjustments!N505","v":0},{"$f":"Adjustments!O501+Adjustments!O505","v":0},{"$f":"Adjustments!P501+Adjustments!P505","v":0},{"$f":"Adjustments!Q501+Adjustments!Q505","v":0},{"$f":"Adjustments!R501+Adjustments!R505","v":0},{"$f":"Adjustments!S501+Adjustments!S505","v":0},{"$f":"Adjustments!T501+Adjustments!T505","v":0},{"$f":"Adjustments!U501+Adjustments!U505","v":0},{"$f":"Adjustments!V501+Adjustments!V505","v":0},{"$f":"Adjustments!W501+Adjustments!W505","v":0},{"$f":"Adjustments!X501+Adjustments!X505","v":0},{"$f":"Adjustments!Y501+Adjustments!Y505","v":0},{"$f":"Adjustments!Z501+Adjustments!Z505","v":0},{"$f":"Adjustments!AA501+Adjustments!AA505","v":0},{"$f":"Adjustments!AB501+Adjustments!AB505","v":0},{"$f":"Adjustments!AC501+Adjustments!AC505","v":0},{"$f":"Adjustments!AD501+Adjustments!AD505","v":0},{"$f":"Adjustments!AE501+Adjustments!AE505","v":0},{"$f":"Adjustments!AF501+Adjustments!AF505","v":0},{"$f":"Adjustments!AG501+Adjustments!AG505","v":0},{"$f":"Adjustments!AH501+Adjustments!AH505","v":0},{"$f":"Adjustments!AI501+Adjustments!AI505","v":0},{"$f":"Adjustments!AJ501+Adjustments!AJ505","v":0},{"$f":"Adjustments!AK501+Adjustments!AK505","v":0},{"$f":"Adjustments!AL501+Adjustments!AL505","v":0},{"$f":"Adjustments!AM501+Adjustments!AM505","v":0},{"$f":"Adjustments!AN501+Adjustments!AN505","v":0},{"$f":"Adjustments!AO501+Adjustments!AO505","v":0},{"$f":"Adjustments!AP501+Adjustments!AP505","v":0},{"$f":"Adjustments!AQ501+Adjustments!AQ505","v":0},{"$f":"Adjustments!AR501+Adjustments!AR505","v":0},{"$f":"Adjustments!AS501+Adjustments!AS505","v":0},{"$f":"Adjustments!AT501+Adjustments!AT505","v":0},{"$f":"Adjustments!AT501+Adjustments!AT505","v":0},{"$f":"Adjustments!AU501+Adjustments!AU505","v":0},{"$f":"Adjustments!AV501+Adjustments!AV505","v":0},{"$f":"Adjustments!AW501+Adjustments!AW505","v":0},{"$f":"Adjustments!AX501+Adjustments!AX505","v":0},{"$f":"Adjustments!AY501+Adjustments!AY505","v":0},{"$f":"Adjustments!AZ501+Adjustments!AZ505","v":0},{"$f":"Adjustments!BA501+Adjustments!BA505","v":0},{"$f":"Adjustments!AZ501+Adjustments!AZ505","v":0},{"$f":"Adjustments!BA501+Adjustments!BA505","v":0},{"$f":"Adjustments!BD501+Adjustments!BD505","v":0}]
[7,null,null,"General Related Other Revenue",null,null,{"$f":"Adjustments!F502+Adjustments!F506","v":0},{"$f":"Adjustments!G502+Adjustments!G506","v":0},{"$f":"Adjustments!H502+Adjustments!H506","v":0},{"$f":"Adjustments!I502+Adjustments!I506","v":0},{"$f":"Adjustments!J502+Adjustments!J506","v":0},{"$f":"Adjustments!K502+Adjustments!K506","v":0},{"$f":"Adjustments!L502+Adjustments!L506","v":0},{"$f":"Adjustments!M502+Adjustments!M506","v":0},{"$f":"Adjustments!N502+Adjustments!N506","v":0},{"$f":"Adjustments!O502+Adjustments!O506","v":0},{"$f":"Adjustments!P502+Adjustments!P506","v":0},{"$f":"Adjustments!Q502+Adjustments!Q506","v":0},{"$f":"Adjustments!R502+Adjustments!R506","v":0},{"$f":"Adjustments!S502+Adjustments!S506","v":5130731},{"$f":"Adjustments!T502+Adjustments!T506","v":0},{"$f":"Adjustments!U502+Adjustments!U506","v":0},{"$f":"Adjustments!V502+Adjustments!V506","v":0},{"$f":"Adjustments!W502+Adjustments!W506","v":0},{"$f":"Adjustments!X502+Adjustments!X506","v":0},{"$f":"Adjustments!Y502+Adjustments!Y506","v":0},{"$f":"Adjustments!Z502+Adjustments!Z506","v":0},{"$f":"Adjustments!AA502+Adjustments!AA506","v":0},{"$f":"Adjustments!AB502+Adjustments!AB506","v":0},{"$f":"Adjustments!AC502+Adjustments!AC506","v":0},{"$f":"Adjustments!AD502+Adjustments!AD506","v":0},{"$f":"Adjustments!AE502+Adjustments!AE506","v":0},{"$f":"Adjustments!AF502+Adjustments!AF506","v":0},{"$f":"Adjustments!AG502+Adjustments!AG506","v":0},{"$f":"Adjustments!AH502+Adjustments!AH506","v":0},{"$f":"Adjustments!AI502+Adjustments!AI506","v":0},{"$f":"Adjustments!AJ502+Adjustments!AJ506","v":0},{"$f":"Adjustments!AK502+Adjustments!AK506","v":0},{"$f":"Adjustments!AL502+Adjustments!AL506","v":0},{"$f":"Adjustments!AM502+Adjustments!AM506","v":0},{"$f":"Adjustments!AN502+Adjustments!AN506","v":0},{"$f":"Adjustments!AO502+Adjustments!AO506","v":0},{"$f":"Adjustments!AP502+Adjustments!AP506","v":0},{"$f":"Adjustments!AQ502+Adjustments!AQ506","v":0},{"$f":"Adjustments!AR502+Adjustments!AR506","v":0},{"$f":"Adjustments!AS502+Adjustments!AS506","v":0},{"$f":"Adjustments!AT502+Adjustments!AT506","v":0},{"$f":"Adjustments!AT502+Adjustments!AT506","v":0},{"$f":"Adjustments!AU502+Adjustments!AU506","v":0},{"$f":"Adjustments!AV502+Adjustments!AV506","v":0},{"$f":"Adjustments!AW502+Adjustments!AW506","v":0},{"$f":"Adjustments!AX502+Adjustments!AX506","v":0},{"$f":"Adjustments!AY502+Adjustments!AY506","v":5130731},{"$f":"Adjustments!AZ502+Adjustments!AZ506","v":0},{"$f":"Adjustments!BA502+Adjustments!BA506","v":5130731},{"$f":"Adjustments!AZ502+Adjustments!AZ506","v":0},{"$f":"Adjustments!BA502+Adjustments!BA506","v":5130731},{"$f":"Adjustments!BD502+Adjustments!BD506","v":0}]
[8,null,"Total Utility Operating Revenue",null,null,null,{"$f":"SUM(G11:G15)","v":0},{"$f":"SUM(H11:H15)","v":0},-241935275.6897108,0,0,0,0,0,0,0,0,{"$f":"SUM(R11:R15)","v":0},{"$f":"SUM(S11:S15)","v":0},5130731,{"$f":"SUM(U11:U15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS11:AS15)","v":0},0,0,0,{"$f":"SUM(AW11:AW15)","v":0},0,0,254084505.65397301,17279960.964262217,{"$f":"SUM(BB11:BB15)","v":0},17279960.964262277,0,17279960.964262277,{"$f":"SUM(BB11:BB15)","v":0}]
[]
[{"$f":"+A16+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A18+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A19+1","v":11},null,null,"Utah Gas Purchase Exp",null,null,{"$f":"Adjustments!F632+Adjustments!F635","v":0},{"$f":"Adjustments!G632+Adjustments!G635","v":0},{"$f":"Adjustments!H632+Adjustments!H635","v":-252509516.85172358},{"$f":"Adjustments!I632+Adjustments!I635","v":0},{"$f":"Adjustments!J632+Adjustments!J635","v":0},{"$f":"Adjustments!K632+Adjustments!K635","v":0},{"$f":"Adjustments!L632+Adjustments!L635","v":0},{"$f":"Adjustments!M632+Adjustments!M635","v":0},{"$f":"Adjustments!N632+Adjustments!N635","v":0},{"$f":"Adjustments!O632+Adjustments!O635","v":0},{"$f":"Adjustments!P632+Adjustments!P635","v":0},{"$f":"Adjustments!Q632+Adjustments!Q635","v":0},{"$f":"Adjustments!R632+Adjustments!R635","v":0},{"$f":"Adjustments!S632+Adjustments!S635","v":0},{"$f":"Adjustments!T632+Adjustments!T635","v":0},{"$f":"Adjustments!U632+Adjustments!U635","v":0},{"$f":"Adjustments!V632+Adjustments!V635","v":0},{"$f":"Adjustments!W632+Adjustments!W635","v":0},{"$f":"Adjustments!X632+Adjustments!X635","v":0},{"$f":"Adjustments!Y632+Adjustments!Y635","v":0},{"$f":"Adjustments!Z632+Adjustments!Z635","v":0},{"$f":"Adjustments!AA632+Adjustments!AA635","v":0},{"$f":"Adjustments!AB632+Adjustments!AB635","v":0},{"$f":"Adjustments!AC632+Adjustments!AC635","v":0},{"$f":"Adjustments!AD632+Adjustments!AD635","v":0},{"$f":"Adjustments!AE632+Adjustments!AE635","v":0},{"$f":"Adjustments!AF632+Adjustments!AF635","v":0},{"$f":"Adjustments!AG632+Adjustments!AG635","v":0},{"$f":"Adjustments!AH632+Adjustments!AH635","v":0},{"$f":"Adjustments!AI632+Adjustments!AI635","v":0},{"$f":"Adjustments!AJ632+Adjustments!AJ635","v":0},{"$f":"Adjustments!AK632+Adjustments!AK635","v":0},{"$f":"Adjustments!AL632+Adjustments!AL635","v":0},{"$f":"Adjustments!AM632+Adjustments!AM635","v":0},{"$f":"Adjustments!AN632+Adjustments!AN635","v":0},{"$f":"Adjustments!AO632+Adjustments!AO635","v":0},{"$f":"Adjustments!AP632+Adjustments!AP635","v":0},{"$f":"Adjustments!AQ632+Adjustments!AQ635","v":0},{"$f":"Adjustments!AR632+Adjustments!AR635","v":0},{"$f":"Adjustments!AS632+Adjustments!AS635","v":0},{"$f":"Adjustments!AT632+Adjustments!AT635","v":0},{"$f":"Adjustments!AT632+Adjustments!AT635","v":0},{"$f":"Adjustments!AU632+Adjustments!AU635","v":0},{"$f":"Adjustments!AV632+Adjustments!AV635","v":0},{"$f":"Adjustments!AW632+Adjustments!AW635","v":0},{"$f":"Adjustments!AX632+Adjustments!AX635","v":248618232.90630177},{"$f":"Adjustments!AY632+Adjustments!AY635","v":-3891283.9454217702},{"$f":"Adjustments!AZ632+Adjustments!AZ635","v":0},{"$f":"Adjustments!BA632+Adjustments!BA635","v":-3891283.9454217702},{"$f":"Adjustments!AZ632+Adjustments!AZ635","v":0},{"$f":"Adjustments!BA632+Adjustments!BA635","v":-3891283.9454217702},{"$f":"Adjustments!BD632+Adjustments!BD635","v":0}]
[{"$f":"+A20+1","v":12},null,null,"Wyoming Gas Purchase Exp",null,null,{"$f":"Adjustments!F634+Adjustments!F636","v":0},{"$f":"Adjustments!G634+Adjustments!G636","v":0},{"$f":"Adjustments!H634+Adjustments!H636","v":-7298681.333080247},{"$f":"Adjustments!I634+Adjustments!I636","v":0},{"$f":"Adjustments!J634+Adjustments!J636","v":0},{"$f":"Adjustments!K634+Adjustments!K636","v":0},{"$f":"Adjustments!L634+Adjustments!L636","v":0},{"$f":"Adjustments!M634+Adjustments!M636","v":0},{"$f":"Adjustments!N634+Adjustments!N636","v":0},{"$f":"Adjustments!O634+Adjustments!O636","v":0},{"$f":"Adjustments!P634+Adjustments!P636","v":0},{"$f":"Adjustments!Q634+Adjustments!Q636","v":0},{"$f":"Adjustments!R634+Adjustments!R636","v":0},{"$f":"Adjustments!S634+Adjustments!S636","v":0},{"$f":"Adjustments!T634+Adjustments!T636","v":0},{"$f":"Adjustments!U634+Adjustments!U636","v":0},{"$f":"Adjustments!V634+Adjustments!V636","v":0},{"$f":"Adjustments!W634+Adjustments!W636","v":0},{"$f":"Adjustments!X634+Adjustments!X636","v":0},{"$f":"Adjustments!Y634+Adjustments!Y636","v":0},{"$f":"Adjustments!Z634+Adjustments!Z636","v":0},{"$f":"Adjustments!AA634+Adjustments!AA636","v":0},{"$f":"Adjustments!AB634+Adjustments!AB636","v":0},{"$f":"Adjustments!AC634+Adjustments!AC636","v":0},{"$f":"Adjustments!AD634+Adjustments!AD636","v":0},{"$f":"Adjustments!AE634+Adjustments!AE636","v":0},{"$f":"Adjustments!AF634+Adjustments!AF636","v":0},{"$f":"Adjustments!AG634+Adjustments!AG636","v":0},{"$f":"Adjustments!AH634+Adjustments!AH636","v":0},{"$f":"Adjustments!AI634+Adjustments!AI636","v":0},{"$f":"Adjustments!AJ634+Adjustments!AJ636","v":0},{"$f":"Adjustments!AK634+Adjustments!AK636","v":0},{"$f":"Adjustments!AL634+Adjustments!AL636","v":0},{"$f":"Adjustments!AM634+Adjustments!AM636","v":0},{"$f":"Adjustments!AN634+Adjustments!AN636","v":0},{"$f":"Adjustments!AO634+Adjustments!AO636","v":0},{"$f":"Adjustments!AP634+Adjustments!AP636","v":0},{"$f":"Adjustments!AQ634+Adjustments!AQ636","v":0},{"$f":"Adjustments!AR634+Adjustments!AR636","v":0},{"$f":"Adjustments!AS634+Adjustments!AS636","v":0},{"$f":"Adjustments!AT634+Adjustments!AT636","v":0},{"$f":"Adjustments!AT634+Adjustments!AT636","v":0},{"$f":"Adjustments!AU634+Adjustments!AU636","v":0},{"$f":"Adjustments!AV634+Adjustments!AV636","v":0},{"$f":"Adjustments!AW634+Adjustments!AW636","v":0},{"$f":"Adjustments!AX634+Adjustments!AX636","v":5421769.6730062086},{"$f":"Adjustments!AY634+Adjustments!AY636","v":-1876911.6600740389},{"$f":"Adjustments!AZ634+Adjustments!AZ636","v":0},{"$f":"Adjustments!BA634+Adjustments!BA636","v":-1876911.6600740396},{"$f":"Adjustments!AZ634+Adjustments!AZ636","v":0},{"$f":"Adjustments!BA634+Adjustments!BA636","v":-1876911.6600740396},{"$f":"Adjustments!BD634+Adjustments!BD636","v":0}]
[{"$f":"+A21+1","v":13},null,null,"Total Gas Purchase Expenses",null,null,{"$f":"SUM(G20:G21)","v":0},{"$f":"SUM(H20:H21)","v":0},-259808198.18480384,0,0,0,0,0,0,0,0,{"$f":"SUM(R20:R21)","v":0},{"$f":"SUM(S20:S21)","v":0},0,{"$f":"SUM(U20:U21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS20:AS21)","v":0},0,0,0,{"$f":"SUM(AW20:AW21)","v":0},0,0,254040002.57930797,-5768195.6054958086,{"$f":"SUM(BB20:BB21)","v":0},-5768195.6054958096,0,-5768195.6054958096,{"$f":"SUM(BB20:BB21)","v":0}]
[]
[{"$f":"+A22+1","v":14},null,null,"Utah Gathering & CO2",null,null,{"$f":"Adjustments!F631","v":0},{"$f":"Adjustments!G631","v":0},{"$f":"Adjustments!H631","v":0},{"$f":"Adjustments!I631","v":0},{"$f":"Adjustments!J631","v":0},{"$f":"Adjustments!K631","v":0},{"$f":"Adjustments!L631","v":0},{"$f":"Adjustments!M631","v":0},{"$f":"Adjustments!N631","v":0},{"$f":"Adjustments!O631","v":0},{"$f":"Adjustments!P631","v":0},{"$f":"Adjustments!Q631","v":0},{"$f":"Adjustments!R631","v":0},{"$f":"Adjustments!S631","v":0},{"$f":"Adjustments!T631","v":0},{"$f":"Adjustments!U631","v":0},{"$f":"Adjustments!V631","v":0},{"$f":"Adjustments!W631","v":0},{"$f":"Adjustments!X631","v":0},{"$f":"Adjustments!Y631","v":0},{"$f":"Adjustments!Z631","v":0},{"$f":"Adjustments!AA631","v":0},{"$f":"Adjustments!AB631","v":0},{"$f":"Adjustments!AC631","v":0},{"$f":"Adjustments!AD631","v":0},{"$f":"Adjustments!AE631","v":0},{"$f":"Adjustments!AF631","v":0},{"$f":"Adjustments!AG631","v":0},{"$f":"Adjustments!AH631","v":0},{"$f":"Adjustments!AI631","v":0},{"$f":"Adjustments!AJ631","v":0},{"$f":"Adjustments!AK631","v":0},{"$f":"Adjustments!AL631","v":0},{"$f":"Adjustments!AM631","v":0},{"$f":"Adjustments!AN631","v":0},{"$f":"Adjustments!AO631","v":0},{"$f":"Adjustments!AP631","v":0},{"$f":"Adjustments!AQ631","v":0},{"$f":"Adjustments!AR631","v":0},{"$f":"Adjustments!AS631","v":0},{"$f":"Adjustments!AT631","v":0},{"$f":"Adjustments!AT631","v":0},{"$f":"Adjustments!AU631","v":0},{"$f":"Adjustments!AV631","v":0},{"$f":"Adjustments!AW631","v":0},{"$f":"Adjustments!AX631","v":0},{"$f":"Adjustments!AY631","v":0},{"$f":"Adjustments!AZ631","v":0},{"$f":"Adjustments!BA631","v":0},{"$f":"Adjustments!AZ631","v":0},{"$f":"Adjustments!BA631","v":0},{"$f":"Adjustments!BD631","v":0}]
[{"$f":"+A24+1","v":15},null,null,"Wyoming Gathering & CO2",null,null,{"$f":"Adjustments!F633","v":0},{"$f":"Adjustments!G633","v":0},{"$f":"Adjustments!H633","v":0},{"$f":"Adjustments!I633","v":0},{"$f":"Adjustments!J633","v":0},{"$f":"Adjustments!K633","v":0},{"$f":"Adjustments!L633","v":0},{"$f":"Adjustments!M633","v":0},{"$f":"Adjustments!N633","v":0},{"$f":"Adjustments!O633","v":0},{"$f":"Adjustments!P633","v":0},{"$f":"Adjustments!Q633","v":0},{"$f":"Adjustments!R633","v":0},{"$f":"Adjustments!S633","v":0},{"$f":"Adjustments!T633","v":0},{"$f":"Adjustments!U633","v":0},{"$f":"Adjustments!V633","v":0},{"$f":"Adjustments!W633","v":0},{"$f":"Adjustments!X633","v":0},{"$f":"Adjustments!Y633","v":0},{"$f":"Adjustments!Z633","v":0},{"$f":"Adjustments!AA633","v":0},{"$f":"Adjustments!AB633","v":0},{"$f":"Adjustments!AC633","v":0},{"$f":"Adjustments!AD633","v":0},{"$f":"Adjustments!AE633","v":0},{"$f":"Adjustments!AF633","v":0},{"$f":"Adjustments!AG633","v":0},{"$f":"Adjustments!AH633","v":0},{"$f":"Adjustments!AI633","v":0},{"$f":"Adjustments!AJ633","v":0},{"$f":"Adjustments!AK633","v":0},{"$f":"Adjustments!AL633","v":0},{"$f":"Adjustments!AM633","v":0},{"$f":"Adjustments!AN633","v":0},{"$f":"Adjustments!AO633","v":0},{"$f":"Adjustments!AP633","v":0},{"$f":"Adjustments!AQ633","v":0},{"$f":"Adjustments!AR633","v":0},{"$f":"Adjustments!AS633","v":0},{"$f":"Adjustments!AT633","v":0},{"$f":"Adjustments!AT633","v":0},{"$f":"Adjustments!AU633","v":0},{"$f":"Adjustments!AV633","v":0},{"$f":"Adjustments!AW633","v":0},{"$f":"Adjustments!AX633","v":0},{"$f":"Adjustments!AY633","v":0},{"$f":"Adjustments!AZ633","v":0},{"$f":"Adjustments!BA633","v":0},{"$f":"Adjustments!AZ633","v":0},{"$f":"Adjustments!BA633","v":0},{"$f":"Adjustments!BD633","v":0}]
[{"$f":"+A25+1","v":16},null,null,"Total Gathering & CO2",null,null,{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R24:R25)","v":0},{"$f":"SUM(S24:S25)","v":0},0,{"$f":"SUM(U24:U25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS24:AS25)","v":0},0,0,0,{"$f":"SUM(AW24:AW25)","v":0},0,0,0,0,{"$f":"SUM(BB24:BB25)","v":0},0,0,0,{"$f":"SUM(BB24:BB25)","v":0}]
[]
[{"$f":"+A26+1","v":17},null,"O&M Expenses"]
[{"$f":"+A28+1","v":18},null,null,"Production",null,null,{"$f":"Adjustments!F649","v":0},{"$f":"Adjustments!G649","v":-104084.11354320016},{"$f":"Adjustments!H649","v":0},{"$f":"Adjustments!I649","v":0},{"$f":"Adjustments!J649","v":0},{"$f":"Adjustments!K649","v":0},{"$f":"Adjustments!L649","v":0},{"$f":"Adjustments!M649","v":0},{"$f":"Adjustments!N649","v":0},{"$f":"Adjustments!O649","v":0},{"$f":"Adjustments!P649","v":0},{"$f":"Adjustments!Q649","v":0},{"$f":"Adjustments!R649","v":0},{"$f":"Adjustments!S649","v":0},{"$f":"Adjustments!T649","v":0},{"$f":"Adjustments!U649","v":0},{"$f":"Adjustments!V649","v":0},{"$f":"Adjustments!W649","v":0},{"$f":"Adjustments!X649","v":0},{"$f":"Adjustments!Y649","v":0},{"$f":"Adjustments!Z649","v":0},{"$f":"Adjustments!AA649","v":0},{"$f":"Adjustments!AB649","v":0},{"$f":"Adjustments!AC649","v":0},{"$f":"Adjustments!AD649","v":0},{"$f":"Adjustments!AE649","v":0},{"$f":"Adjustments!AF649","v":0},{"$f":"Adjustments!AG649","v":0},{"$f":"Adjustments!AH649","v":0},{"$f":"Adjustments!AI649","v":0},{"$f":"Adjustments!AJ649","v":0},{"$f":"Adjustments!AK649","v":0},{"$f":"Adjustments!AL649","v":0},{"$f":"Adjustments!AM649","v":0},{"$f":"Adjustments!AN649","v":0},{"$f":"Adjustments!AO649","v":0},{"$f":"Adjustments!AP649","v":0},{"$f":"Adjustments!AQ649","v":0},{"$f":"Adjustments!AR649","v":0},{"$f":"Adjustments!AS649","v":0},{"$f":"Adjustments!AT649","v":0},{"$f":"Adjustments!AT649","v":0},{"$f":"Adjustments!AU649","v":0},{"$f":"Adjustments!AV649","v":0},{"$f":"Adjustments!AW649","v":0},{"$f":"Adjustments!AX649","v":0},{"$f":"Adjustments!AY649","v":-104084.11354320016},{"$f":"Adjustments!AZ649","v":0},{"$f":"Adjustments!BA649","v":-104084.11354320016},{"$f":"Adjustments!AZ649","v":0},{"$f":"Adjustments!BA649","v":-104084.11354320016},{"$f":"Adjustments!BD649","v":0}]
[19,null,null,"Storage",null,null,{"$f":"Adjustments!F668","v":0},{"$f":"Adjustments!G668","v":339929.74211285682},{"$f":"Adjustments!H668","v":0},{"$f":"Adjustments!I668","v":0},{"$f":"Adjustments!J668","v":0},{"$f":"Adjustments!K668","v":0},{"$f":"Adjustments!L668","v":0},{"$f":"Adjustments!M668","v":0},{"$f":"Adjustments!N668","v":0},{"$f":"Adjustments!O668","v":0},{"$f":"Adjustments!P668","v":0},{"$f":"Adjustments!Q668","v":0},{"$f":"Adjustments!R668","v":0},{"$f":"Adjustments!S668","v":0},{"$f":"Adjustments!T668","v":0},{"$f":"Adjustments!U668","v":0},{"$f":"Adjustments!V668","v":0},{"$f":"Adjustments!W668","v":0},{"$f":"Adjustments!X668","v":0},{"$f":"Adjustments!Y668","v":0},{"$f":"Adjustments!Z668","v":0},{"$f":"Adjustments!AA668","v":0},{"$f":"Adjustments!AB668","v":0},{"$f":"Adjustments!AC668","v":0},{"$f":"Adjustments!AD668","v":0},{"$f":"Adjustments!AE668","v":0},{"$f":"Adjustments!AF668","v":0},{"$f":"Adjustments!AG668","v":0},{"$f":"Adjustments!AH668","v":0},{"$f":"Adjustments!AI668","v":0},{"$f":"Adjustments!AJ668","v":0},{"$f":"Adjustments!AK668","v":0},{"$f":"Adjustments!AL668","v":0},{"$f":"Adjustments!AM668","v":0},{"$f":"Adjustments!AN668","v":0},{"$f":"Adjustments!AO668","v":0},{"$f":"Adjustments!AP668","v":0},{"$f":"Adjustments!AQ668","v":0},{"$f":"Adjustments!AR668","v":0},{"$f":"Adjustments!AS668","v":0},{"$f":"Adjustments!AT668","v":0},{"$f":"Adjustments!AT668","v":0},{"$f":"Adjustments!AU668","v":0},{"$f":"Adjustments!AV668","v":0},{"$f":"Adjustments!AW668","v":0},{"$f":"Adjustments!AX668","v":0},{"$f":"Adjustments!AY668","v":339929.74211285682},{"$f":"Adjustments!AZ668","v":0},{"$f":"Adjustments!BA668","v":339929.74211285682},{"$f":"Adjustments!AZ668","v":0},{"$f":"Adjustments!BA668","v":339929.74211285682},{"$f":"Adjustments!BD668","v":0}]
[{"$f":"+A30+1","v":20},null,null,"Distribution",null,null,{"$f":"Adjustments!F771","v":0},{"$f":"Adjustments!G771","v":5874395.4130930929},{"$f":"Adjustments!H771","v":0},{"$f":"Adjustments!I771","v":0},{"$f":"Adjustments!J771","v":0},{"$f":"Adjustments!K771","v":0},{"$f":"Adjustments!L771","v":0},{"$f":"Adjustments!M771","v":0},{"$f":"Adjustments!N771","v":0},{"$f":"Adjustments!O771","v":0},{"$f":"Adjustments!P771","v":0},{"$f":"Adjustments!Q771","v":0},{"$f":"Adjustments!R771","v":688799.37333333865},{"$f":"Adjustments!S771","v":0},{"$f":"Adjustments!T771","v":0},{"$f":"Adjustments!U771","v":0},{"$f":"Adjustments!V771","v":0},{"$f":"Adjustments!W771","v":0},{"$f":"Adjustments!X771","v":0},{"$f":"Adjustments!Y771","v":0},{"$f":"Adjustments!Z771","v":0},{"$f":"Adjustments!AA771","v":0},{"$f":"Adjustments!AB771","v":0},{"$f":"Adjustments!AC771","v":0},{"$f":"Adjustments!AD771","v":0},{"$f":"Adjustments!AE771","v":0},{"$f":"Adjustments!AF771","v":0},{"$f":"Adjustments!AG771","v":0},{"$f":"Adjustments!AH771","v":0},{"$f":"Adjustments!AI771","v":0},{"$f":"Adjustments!AJ771","v":0},{"$f":"Adjustments!AK771","v":0},{"$f":"Adjustments!AL771","v":0},{"$f":"Adjustments!AM771","v":0},{"$f":"Adjustments!AN771","v":0},{"$f":"Adjustments!AO771","v":0},{"$f":"Adjustments!AP771","v":0},{"$f":"Adjustments!AQ771","v":0},{"$f":"Adjustments!AR771","v":0},{"$f":"Adjustments!AS771","v":0},{"$f":"Adjustments!AT771","v":0},{"$f":"Adjustments!AT771","v":0},{"$f":"Adjustments!AU771","v":0},{"$f":"Adjustments!AV771","v":0},{"$f":"Adjustments!AW771","v":0},{"$f":"Adjustments!AX771","v":0},{"$f":"Adjustments!AY771","v":6563194.7864264315},{"$f":"Adjustments!AZ771","v":0},{"$f":"Adjustments!BA771","v":6563194.7864264315},{"$f":"Adjustments!AZ771","v":0},{"$f":"Adjustments!BA771","v":6563194.7864264315},{"$f":"Adjustments!BD771","v":0}]
[21,null,null,"Customer Accounts",null,null,{"$f":"Adjustments!F824","v":0},{"$f":"Adjustments!G824","v":1814522.5083144035},{"$f":"Adjustments!H824","v":0},{"$f":"Adjustments!I824","v":0},{"$f":"Adjustments!J824","v":0},{"$f":"Adjustments!K824","v":0},{"$f":"Adjustments!L824","v":-4580348.6650000373},{"$f":"Adjustments!M824","v":0},{"$f":"Adjustments!N824","v":0},{"$f":"Adjustments!O824","v":0},{"$f":"Adjustments!P824","v":0},{"$f":"Adjustments!Q824","v":0},{"$f":"Adjustments!R824","v":0},{"$f":"Adjustments!S824","v":0},{"$f":"Adjustments!T824","v":0},{"$f":"Adjustments!U824","v":0},{"$f":"Adjustments!V824","v":0},{"$f":"Adjustments!W824","v":0},{"$f":"Adjustments!X824","v":0},{"$f":"Adjustments!Y824","v":0},{"$f":"Adjustments!Z824","v":0},{"$f":"Adjustments!AA824","v":0},{"$f":"Adjustments!AB824","v":0},{"$f":"Adjustments!AC824","v":0},{"$f":"Adjustments!AD824","v":0},{"$f":"Adjustments!AE824","v":0},{"$f":"Adjustments!AF824","v":0},{"$f":"Adjustments!AG824","v":0},{"$f":"Adjustments!AH824","v":0},{"$f":"Adjustments!AI824","v":0},{"$f":"Adjustments!AJ824","v":0},{"$f":"Adjustments!AK824","v":0},{"$f":"Adjustments!AL824","v":0},{"$f":"Adjustments!AM824","v":0},{"$f":"Adjustments!AN824","v":0},{"$f":"Adjustments!AO824","v":0},{"$f":"Adjustments!AP824","v":0},{"$f":"Adjustments!AQ824","v":0},{"$f":"Adjustments!AR824","v":0},{"$f":"Adjustments!AS824","v":0},{"$f":"Adjustments!AT824","v":0},{"$f":"Adjustments!AT824","v":0},{"$f":"Adjustments!AU824","v":0},{"$f":"Adjustments!AV824","v":0},{"$f":"Adjustments!AW824","v":0},{"$f":"Adjustments!AX824","v":720557.95122474898},{"$f":"Adjustments!AY824","v":-2045268.2054608846},{"$f":"Adjustments!AZ824","v":0},{"$f":"Adjustments!BA824","v":-2045268.2054608846},{"$f":"Adjustments!AZ824","v":0},{"$f":"Adjustments!BA824","v":-2045268.2054608846},{"$f":"Adjustments!BD824","v":0}]
[20,null,null,"Customer Service & Information",null,null,{"$f":"Adjustments!F852","v":0},{"$f":"Adjustments!G852","v":780888.74868712807},{"$f":"Adjustments!H852","v":0},{"$f":"Adjustments!I852","v":0},{"$f":"Adjustments!J852","v":0},{"$f":"Adjustments!K852","v":-22185160.317095295},{"$f":"Adjustments!L852","v":0},{"$f":"Adjustments!M852","v":0},{"$f":"Adjustments!N852","v":0},{"$f":"Adjustments!O852","v":0},{"$f":"Adjustments!P852","v":0},{"$f":"Adjustments!Q852","v":0},{"$f":"Adjustments!R852","v":0},{"$f":"Adjustments!S852","v":0},{"$f":"Adjustments!T852","v":0},{"$f":"Adjustments!U852","v":0},{"$f":"Adjustments!V852","v":0},{"$f":"Adjustments!W852","v":0},{"$f":"Adjustments!X852","v":0},{"$f":"Adjustments!Y852","v":0},{"$f":"Adjustments!Z852","v":0},{"$f":"Adjustments!AA852","v":0},{"$f":"Adjustments!AB852","v":0},{"$f":"Adjustments!AC852","v":0},{"$f":"Adjustments!AD852","v":0},{"$f":"Adjustments!AE852","v":0},{"$f":"Adjustments!AF852","v":0},{"$f":"Adjustments!AG852","v":0},{"$f":"Adjustments!AH852","v":0},{"$f":"Adjustments!AI852","v":0},{"$f":"Adjustments!AJ852","v":0},{"$f":"Adjustments!AK852","v":0},{"$f":"Adjustments!AL852","v":0},{"$f":"Adjustments!AM852","v":0},{"$f":"Adjustments!AN852","v":0},{"$f":"Adjustments!AO852","v":0},{"$f":"Adjustments!AP852","v":0},{"$f":"Adjustments!AQ852","v":0},{"$f":"Adjustments!AR852","v":0},{"$f":"Adjustments!AS852","v":0},{"$f":"Adjustments!AT852","v":0},{"$f":"Adjustments!AT852","v":0},{"$f":"Adjustments!AU852","v":0},{"$f":"Adjustments!AV852","v":0},{"$f":"Adjustments!AW852","v":0},{"$f":"Adjustments!AX852","v":0},{"$f":"Adjustments!AY852","v":-21404271.568408165},{"$f":"Adjustments!AZ852","v":0},{"$f":"Adjustments!BA852","v":-21404271.568408165},{"$f":"Adjustments!AZ852","v":0},{"$f":"Adjustments!BA852","v":-21404271.568408165},{"$f":"Adjustments!BD852","v":0}]
[{"$f":"+A32+1","v":22},null,null,"Administrative & General",null,null,{"$f":"Adjustments!F920","v":0},{"$f":"Adjustments!G920","v":6033777.5790788149},{"$f":"Adjustments!H920","v":0},{"$f":"Adjustments!I920","v":0},{"$f":"Adjustments!J920","v":0},{"$f":"Adjustments!K920","v":0},{"$f":"Adjustments!L920","v":0},{"$f":"Adjustments!M920","v":0},{"$f":"Adjustments!N920","v":0},{"$f":"Adjustments!O920","v":0},{"$f":"Adjustments!P920","v":-188190.40957440005},{"$f":"Adjustments!Q920","v":-76535.176888320013},{"$f":"Adjustments!R920","v":0},{"$f":"Adjustments!S920","v":0},{"$f":"Adjustments!T920","v":3472960.1644020723},{"$f":"Adjustments!U920","v":0},{"$f":"Adjustments!V920","v":0},{"$f":"Adjustments!W920","v":0},{"$f":"Adjustments!X920","v":0},{"$f":"Adjustments!Y920","v":0},{"$f":"Adjustments!Z920","v":0},{"$f":"Adjustments!AA920","v":0},{"$f":"Adjustments!AB920","v":0},{"$f":"Adjustments!AC920","v":0},{"$f":"Adjustments!AD920","v":0},{"$f":"Adjustments!AE920","v":0},{"$f":"Adjustments!AF920","v":0},{"$f":"Adjustments!AG920","v":0},{"$f":"Adjustments!AH920","v":0},{"$f":"Adjustments!AI920","v":0},{"$f":"Adjustments!AJ920","v":0},{"$f":"Adjustments!AK920","v":0},{"$f":"Adjustments!AL920","v":0},{"$f":"Adjustments!AM920","v":0},{"$f":"Adjustments!AN920","v":0},{"$f":"Adjustments!AO920","v":0},{"$f":"Adjustments!AP920","v":0},{"$f":"Adjustments!AQ920","v":0},{"$f":"Adjustments!AR920","v":6126573.2158439755},{"$f":"Adjustments!AS920","v":0},{"$f":"Adjustments!AT920","v":0},{"$f":"Adjustments!AT920","v":0},{"$f":"Adjustments!AU920","v":0},{"$f":"Adjustments!AV920","v":0},{"$f":"Adjustments!AW920","v":0},{"$f":"Adjustments!AX920","v":0},{"$f":"Adjustments!AY920","v":15368585.372862143},{"$f":"Adjustments!AZ920","v":0},{"$f":"Adjustments!BA920","v":15368585.372862143},{"$f":"Adjustments!AZ920","v":0},{"$f":"Adjustments!BA920","v":15368585.372862143},{"$f":"Adjustments!BD920","v":0}]
[23,null,null,"Total O&M Expense",null,null,{"$f":"SUM(G29:G34)","v":0},{"$f":"SUM(H29:H34)","v":14739429.877743095},0,0,0,-22185160.317095295,-4580348.6650000373,0,0,0,-188190.40957440005,{"$f":"SUM(R29:R34)","v":-76535.176888320013},{"$f":"SUM(S29:S34)","v":688799.37333333865},0,{"$f":"SUM(U29:U34)","v":3472960.1644020723},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS29:AS34)","v":6126573.2158439755},0,0,0,{"$f":"SUM(AW29:AW34)","v":0},0,0,720557.95122474898,-1281913.9860108178,{"$f":"SUM(BB29:BB34)","v":0},-1281913.9860108178,0,-1281913.9860108178,{"$f":"SUM(BB29:BB34)","v":0}]
[]
[{"$f":"+A35+1","v":24},null,"Other Operating Expenses"]
[{"$f":"+A37+1","v":25},null,null,"Depreciation, Depletion, Amortization",null,null,{"$f":"Adjustments!F946","v":0},{"$f":"Adjustments!G946","v":46351638.389517039},{"$f":"Adjustments!H946","v":0},{"$f":"Adjustments!I946","v":0},{"$f":"Adjustments!J946","v":0},{"$f":"Adjustments!K946","v":0},{"$f":"Adjustments!L946","v":0},{"$f":"Adjustments!M946","v":0},{"$f":"Adjustments!N946","v":0},{"$f":"Adjustments!O946","v":0},{"$f":"Adjustments!P946","v":0},{"$f":"Adjustments!Q946","v":0},{"$f":"Adjustments!R946","v":0},{"$f":"Adjustments!S946","v":0},{"$f":"Adjustments!T946","v":0},{"$f":"Adjustments!U946","v":0},{"$f":"Adjustments!V946","v":0},{"$f":"Adjustments!W946","v":0},{"$f":"Adjustments!X946","v":0},{"$f":"Adjustments!Y946","v":0},{"$f":"Adjustments!Z946","v":0},{"$f":"Adjustments!AA946","v":0},{"$f":"Adjustments!AB946","v":0},{"$f":"Adjustments!AC946","v":0},{"$f":"Adjustments!AD946","v":0},{"$f":"Adjustments!AE946","v":0},{"$f":"Adjustments!AF946","v":0},{"$f":"Adjustments!AG946","v":0},{"$f":"Adjustments!AH946","v":0},{"$f":"Adjustments!AI946","v":0},{"$f":"Adjustments!AJ946","v":0},{"$f":"Adjustments!AK946","v":0},{"$f":"Adjustments!AL946","v":0},{"$f":"Adjustments!AM946","v":0},{"$f":"Adjustments!AN946","v":0},{"$f":"Adjustments!AO946","v":0},{"$f":"Adjustments!AP946","v":0},{"$f":"Adjustments!AQ946","v":0},{"$f":"Adjustments!AR946","v":0},{"$f":"Adjustments!AS946","v":0},{"$f":"Adjustments!AT946","v":0},{"$f":"Adjustments!AT946","v":0},{"$f":"Adjustments!AU946","v":0},{"$f":"Adjustments!AV946","v":0},{"$f":"Adjustments!AW946","v":0},{"$f":"Adjustments!AX946","v":0},{"$f":"Adjustments!AY946","v":46351638.389517039},{"$f":"Adjustments!AZ946","v":0},{"$f":"Adjustments!BA946","v":46351638.389517039},{"$f":"Adjustments!AZ946","v":0},{"$f":"Adjustments!BA946","v":46351638.389517039},{"$f":"Adjustments!BD946","v":0}]
[{"$f":"+A38+1","v":26},null,null,"Taxes Other Than Income Taxes",null,null,{"$f":"Adjustments!F955","v":0},{"$f":"Adjustments!G955","v":5548305.6660525892},{"$f":"Adjustments!H955","v":0},{"$f":"Adjustments!I955","v":0},{"$f":"Adjustments!J955","v":0},{"$f":"Adjustments!K955","v":0},{"$f":"Adjustments!L955","v":0},{"$f":"Adjustments!M955","v":0},{"$f":"Adjustments!N955","v":0},{"$f":"Adjustments!O955","v":0},{"$f":"Adjustments!P955","v":0},{"$f":"Adjustments!Q955","v":0},{"$f":"Adjustments!R955","v":0},{"$f":"Adjustments!S955","v":0},{"$f":"Adjustments!T955","v":0},{"$f":"Adjustments!U955","v":0},{"$f":"Adjustments!V955","v":0},{"$f":"Adjustments!W955","v":0},{"$f":"Adjustments!X955","v":0},{"$f":"Adjustments!Y955","v":0},{"$f":"Adjustments!Z955","v":0},{"$f":"Adjustments!AA955","v":0},{"$f":"Adjustments!AB955","v":0},{"$f":"Adjustments!AC955","v":0},{"$f":"Adjustments!AD955","v":0},{"$f":"Adjustments!AE955","v":0},{"$f":"Adjustments!AF955","v":0},{"$f":"Adjustments!AG955","v":0},{"$f":"Adjustments!AH955","v":0},{"$f":"Adjustments!AI955","v":0},{"$f":"Adjustments!AJ955","v":0},{"$f":"Adjustments!AK955","v":0},{"$f":"Adjustments!AL955","v":0},{"$f":"Adjustments!AM955","v":0},{"$f":"Adjustments!AN955","v":0},{"$f":"Adjustments!AO955","v":0},{"$f":"Adjustments!AP955","v":0},{"$f":"Adjustments!AQ955","v":0},{"$f":"Adjustments!AR955","v":0},{"$f":"Adjustments!AS955","v":0},{"$f":"Adjustments!AT955","v":0},{"$f":"Adjustments!AT955","v":0},{"$f":"Adjustments!AU955","v":0},{"$f":"Adjustments!AV955","v":0},{"$f":"Adjustments!AW955","v":0},{"$f":"Adjustments!AX955","v":0},{"$f":"Adjustments!AY955","v":5548305.6660525892},{"$f":"Adjustments!AZ955","v":0},{"$f":"Adjustments!BA955","v":5548305.6660525892},{"$f":"Adjustments!AZ955","v":0},{"$f":"Adjustments!BA955","v":5548305.6660525892},{"$f":"Adjustments!BD955","v":0}]
[{"$f":"+A39+1","v":27},null,null,"Income Taxes",null,null,{"$f":"Adjustments!F957+Adjustments!F959+Adjustments!F961+Adjustments!F963","v":0},{"$f":"Adjustments!G957+Adjustments!G959+Adjustments!G961+Adjustments!G963","v":-16210253.068931717},{"$f":"Adjustments!H957+Adjustments!H959+Adjustments!H961+Adjustments!H963","v":780539.65822438046},{"$f":"Adjustments!I957+Adjustments!I959+Adjustments!I961+Adjustments!I963","v":0},{"$f":"Adjustments!J957+Adjustments!J959+Adjustments!J961+Adjustments!J963","v":0},{"$f":"Adjustments!K957+Adjustments!K959+Adjustments!K961+Adjustments!K963","v":5424284.7357485173},{"$f":"Adjustments!L957+Adjustments!L959+Adjustments!L961+Adjustments!L963","v":1119897.9404634195},{"$f":"Adjustments!M957+Adjustments!M959+Adjustments!M961+Adjustments!M963","v":0},{"$f":"Adjustments!N957+Adjustments!N959+Adjustments!N961+Adjustments!N963","v":0},{"$f":"Adjustments!O957+Adjustments!O959+Adjustments!O961+Adjustments!O963","v":0},{"$f":"Adjustments!P957+Adjustments!P959+Adjustments!P961+Adjustments!P963","v":46012.665740444521},{"$f":"Adjustments!Q957+Adjustments!Q959+Adjustments!Q961+Adjustments!Q963","v":18712.895728917701},{"$f":"Adjustments!R957+Adjustments!R959+Adjustments!R961+Adjustments!R963","v":-168411.851587393},{"$f":"Adjustments!S957+Adjustments!S961+Adjustments!S959+Adjustments!S963","v":1254466.7448306086},{"$f":"Adjustments!T957+Adjustments!T959+Adjustments!T961+Adjustments!T963","v":-849140.80125499528},{"$f":"Adjustments!U957+Adjustments!U959+Adjustments!U961+Adjustments!U963","v":0},{"$f":"Adjustments!V957+Adjustments!V959+Adjustments!V961+Adjustments!V963","v":0},{"$f":"Adjustments!W957+Adjustments!W959+Adjustments!W961+Adjustments!W963","v":0},{"$f":"Adjustments!X957+Adjustments!X959+Adjustments!X961+Adjustments!X963","v":0},{"$f":"Adjustments!Y957+Adjustments!Y959+Adjustments!Y961+Adjustments!Y963","v":0},{"$f":"Adjustments!Z957+Adjustments!Z959+Adjustments!Z961+Adjustments!Z963","v":0},{"$f":"Adjustments!AA957+Adjustments!AA959+Adjustments!AA961+Adjustments!AA963","v":0},{"$f":"Adjustments!AB957+Adjustments!AB959+Adjustments!AB961+Adjustments!AB963","v":0},{"$f":"Adjustments!AC957+Adjustments!AC959+Adjustments!AC961+Adjustments!AC963","v":0},{"$f":"Adjustments!AD957+Adjustments!AD959+Adjustments!AD961+Adjustments!AD963","v":0},{"$f":"Adjustments!AE957+Adjustments!AE959+Adjustments!AE961+Adjustments!AE963","v":0},{"$f":"Adjustments!AF957+Adjustments!AF959+Adjustments!AF961+Adjustments!AF963","v":0},{"$f":"Adjustments!AG957+Adjustments!AG959+Adjustments!AG961+Adjustments!AG963","v":0},{"$f":"Adjustments!AH957+Adjustments!AH959+Adjustments!AH961+Adjustments!AH963","v":0},{"$f":"Adjustments!AI957+Adjustments!AI959+Adjustments!AI961+Adjustments!AI963","v":0},{"$f":"Adjustments!AJ957+Adjustments!AJ959+Adjustments!AJ961+Adjustments!AJ963","v":0},{"$f":"Adjustments!AK957+Adjustments!AK959+Adjustments!AK961+Adjustments!AK963","v":0},{"$f":"Adjustments!AL957+Adjustments!AL959+Adjustments!AL961+Adjustments!AL963","v":0},{"$f":"Adjustments!AM957+Adjustments!AM959+Adjustments!AM961+Adjustments!AM963","v":0},{"$f":"Adjustments!AN957+Adjustments!AN959+Adjustments!AN961+Adjustments!AN963","v":0},{"$f":"Adjustments!AO957+Adjustments!AO959+Adjustments!AO961+Adjustments!AO963","v":0},{"$f":"Adjustments!AP957+Adjustments!AP959+Adjustments!AP961+Adjustments!AP963","v":0},{"$f":"Adjustments!AQ957+Adjustments!AQ959+Adjustments!AQ961+Adjustments!AQ963","v":0},{"$f":"Adjustments!AR957+Adjustments!AR959+Adjustments!AR961+Adjustments!AR963","v":-267557.43865024828},{"$f":"Adjustments!AS957+Adjustments!AS959+Adjustments!AS961+Adjustments!AS963","v":0},{"$f":"Adjustments!AT957+Adjustments!AT959+Adjustments!AT961+Adjustments!AT963","v":0},{"$f":"Adjustments!AT957+Adjustments!AT959+Adjustments!AT961+Adjustments!AT963","v":0},{"$f":"Adjustments!AU957+Adjustments!AU959+Adjustments!AU961+Adjustments!AU963","v":0},{"$f":"Adjustments!AV957+Adjustments!AV959+Adjustments!AV961+Adjustments!AV963","v":0},{"$f":"Adjustments!AW957+Adjustments!AW959+Adjustments!AW961+Adjustments!AW963","v":0},{"$f":"Adjustments!AX957+Adjustments!AX959+Adjustments!AX961+Adjustments!AX963","v":61947634.115314029},{"$f":"Adjustments!AY957+Adjustments!AY959+Adjustments!AY961+Adjustments!AY963","v":53096185.595625967},{"$f":"Adjustments!AZ957+Adjustments!AZ959+Adjustments!AZ961+Adjustments!AZ963","v":0},{"$f":"Adjustments!BA957+Adjustments!BA959+Adjustments!BA961+Adjustments!BA963","v":53096185.595625967},{"$f":"Adjustments!AZ957+Adjustments!AZ959+Adjustments!AZ961+Adjustments!AZ963","v":0},{"$f":"Adjustments!BA957+Adjustments!BA959+Adjustments!BA961+Adjustments!BA963","v":53096185.595625967},{"$f":"Adjustments!BD957+Adjustments!BD959+Adjustments!BD961+Adjustments!BD963","v":0}]
[{"$f":"+A40+1","v":28},null,null,"Total Other Operating Expenses",null,null,{"$f":"SUM(G38:G40)","v":0},{"$f":"SUM(H38:H40)","v":35689690.986637905},780539.65822438046,0,0,5424284.7357485173,1119897.9404634195,0,0,0,46012.665740444521,{"$f":"SUM(R38:R40)","v":18712.895728917701},{"$f":"SUM(S38:S40)","v":-168411.851587393},1254466.7448306086,{"$f":"SUM(U38:U40)","v":-849140.80125499528},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS38:AS40)","v":-267557.43865024828},0,0,0,{"$f":"SUM(AW38:AW40)","v":0},0,0,61947634.115314029,104996129.65119559,{"$f":"SUM(BB38:BB40)","v":0},104996129.65119559,0,104996129.65119559,{"$f":"SUM(BB38:BB40)","v":0}]
[]
[]
[{"$f":"+A41+1","v":29},null,"Total Utility Operating Expenses",null,null,null,{"$f":"+G22+G26+G35+G41","v":0},{"$f":"+H22+H26+H35+H41","v":50429120.864381},-259027658.52657947,0,0,-16760875.581346776,-3460450.7245366178,0,0,0,-142177.74383395552,{"$f":"+R22+R26+R35+R41","v":-57822.281159402308},{"$f":"+S22+S26+S35+S41","v":520387.52174594568},{"$f":"+T22+T26+T35+T41","v":1254466.7448306086},2623819.3631470772,{"$f":"+V22+V26+V35+V41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AS22+AS26+AS35+AS41","v":5859015.777193727},0,0,0,{"$f":"+AW22+AW26+AW35+AW41","v":0},0,0,316708194.64584672,97946020.059688956,{"$f":"+BB22+BB26+BB35+BB41","v":0},97946020.059688956,0,97946020.059688956,{"$f":"+BB22+BB26+BB35+BB41","v":0}]
[]
[]
[{"$f":"+A44+1","v":30},"NET OPERATING INCOME",null,null,null,null,{"$f":"+G16-G44","v":0},{"$f":"+H16-H44","v":-50429120.864381},17092382.836868674,0,0,16760875.581346776,3460450.7245366178,0,0,0,142177.74383395552,{"$f":"+R16-R44","v":57822.281159402308},{"$f":"+S16-S44","v":-520387.52174594568},{"$f":"+T16-T44","v":3876264.2551693916},-2623819.3631470772,{"$f":"+V16-V44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AS16-AS44","v":-5859015.777193727},0,0,0,{"$f":"+AW16-AW44","v":0},0,0,-62623688.991873711,-80666059.095426738,{"$f":"+BB16-BB44","v":0},-80666059.095426679,0,-80666059.095426679,{"$f":"+BB16-BB44","v":0}]
[]
[]
[{"$f":"+A47+1","v":31},"RATE BASE SUMMARY"]
[]
[{"$f":"+A50+1","v":32},"Net Utility Plant"]
[{"$f":"+A52+1","v":33},null,101,"Gas Plant In Service",null,null,{"$f":"Adjustments!F1127","v":616469243.64157665},{"$f":"Adjustments!G1127","v":0},{"$f":"Adjustments!H1127","v":0},{"$f":"Adjustments!I1127","v":0},{"$f":"Adjustments!J1127","v":-5037992.5680000009},{"$f":"Adjustments!K1127","v":0},{"$f":"Adjustments!L1127","v":0},{"$f":"Adjustments!M1127","v":0},{"$f":"Adjustments!N1127","v":0},{"$f":"Adjustments!O1127","v":0},{"$f":"Adjustments!P1127","v":0},{"$f":"Adjustments!Q1127","v":0},{"$f":"Adjustments!R1127","v":0},{"$f":"Adjustments!S1127","v":0},{"$f":"Adjustments!T1127","v":0},{"$f":"Adjustments!U1127","v":0},{"$f":"Adjustments!V1127","v":0},{"$f":"Adjustments!W1127","v":0},{"$f":"Adjustments!X1127","v":0},{"$f":"Adjustments!Y1127","v":0},{"$f":"Adjustments!Z1127","v":0},{"$f":"Adjustments!AA1127","v":0},{"$f":"Adjustments!AB1127","v":0},{"$f":"Adjustments!AC1127","v":0},{"$f":"Adjustments!AD1127","v":0},{"$f":"Adjustments!AE1127","v":0},{"$f":"Adjustments!AF1127","v":0},{"$f":"Adjustments!AG1127","v":0},{"$f":"Adjustments!AH1127","v":0},{"$f":"Adjustments!AI1127","v":0},{"$f":"Adjustments!AJ1127","v":0},{"$f":"Adjustments!AK1127","v":0},{"$f":"Adjustments!AL1127","v":0},{"$f":"Adjustments!AM1127","v":0},{"$f":"Adjustments!AN1127","v":0},{"$f":"Adjustments!AO1127","v":0},{"$f":"Adjustments!AP1127","v":0},{"$f":"Adjustments!AQ1127","v":0},{"$f":"Adjustments!AR1127","v":0},{"$f":"Adjustments!AS1127","v":0},{"$f":"Adjustments!AT1127","v":0},{"$f":"Adjustments!AT1127","v":0},{"$f":"Adjustments!AU1127","v":0},{"$f":"Adjustments!AV1127","v":0},{"$f":"Adjustments!AW1127","v":0},{"$f":"Adjustments!AX1127","v":0},{"$f":"Adjustments!AY1127","v":611431251.07357669},{"$f":"Adjustments!AZ1127","v":0},{"$f":"Adjustments!BA1127","v":611431251.07357669},{"$f":"Adjustments!AZ1127","v":0},{"$f":"Adjustments!BA1127","v":611431251.07357669},{"$f":"Adjustments!BD1127","v":0}]
[34,null,105,"Gas Plant Held For Future Use",null,null,{"$f":"Adjustments!F1131","v":0},{"$f":"Adjustments!G1131","v":0},{"$f":"Adjustments!H1131","v":0},{"$f":"Adjustments!I1131","v":0},{"$f":"Adjustments!J1131","v":0},{"$f":"Adjustments!K1131","v":0},{"$f":"Adjustments!L1131","v":0},{"$f":"Adjustments!M1131","v":0},{"$f":"Adjustments!N1131","v":0},{"$f":"Adjustments!O1131","v":0},{"$f":"Adjustments!P1131","v":0},{"$f":"Adjustments!Q1131","v":0},{"$f":"Adjustments!R1131","v":0},{"$f":"Adjustments!S1131","v":0},{"$f":"Adjustments!T1131","v":0},{"$f":"Adjustments!U1131","v":0},{"$f":"Adjustments!V1131","v":0},{"$f":"Adjustments!W1131","v":0},{"$f":"Adjustments!X1131","v":0},{"$f":"Adjustments!Y1131","v":0},{"$f":"Adjustments!Z1131","v":0},{"$f":"Adjustments!AA1131","v":0},{"$f":"Adjustments!AB1131","v":0},{"$f":"Adjustments!AC1131","v":0},{"$f":"Adjustments!AD1131","v":0},{"$f":"Adjustments!AE1131","v":0},{"$f":"Adjustments!AF1131","v":0},{"$f":"Adjustments!AG1131","v":0},{"$f":"Adjustments!AH1131","v":0},{"$f":"Adjustments!AI1131","v":0},{"$f":"Adjustments!AJ1131","v":0},{"$f":"Adjustments!AK1131","v":0},{"$f":"Adjustments!AL1131","v":0},{"$f":"Adjustments!AM1131","v":0},{"$f":"Adjustments!AN1131","v":0},{"$f":"Adjustments!AO1131","v":0},{"$f":"Adjustments!AP1131","v":0},{"$f":"Adjustments!AQ1131","v":0},{"$f":"Adjustments!AR1131","v":0},{"$f":"Adjustments!AS1131","v":0},{"$f":"Adjustments!AT1131","v":0},{"$f":"Adjustments!AT1131","v":0},{"$f":"Adjustments!AU1131","v":0},{"$f":"Adjustments!AV1131","v":0},{"$f":"Adjustments!AW1131","v":0},{"$f":"Adjustments!AX1131","v":0},{"$f":"Adjustments!AY1131","v":0},{"$f":"Adjustments!AZ1131","v":0},{"$f":"Adjustments!BA1131","v":0},{"$f":"Adjustments!AZ1131","v":0},{"$f":"Adjustments!BA1131","v":0},{"$f":"Adjustments!BD1131","v":0}]
[35,null,106,"Completed Construction Not Classified",null,null,{"$f":"Adjustments!F1138","v":-116883693.17000008},{"$f":"Adjustments!G1138","v":0},{"$f":"Adjustments!H1138","v":0},{"$f":"Adjustments!I1138","v":0},{"$f":"Adjustments!J1138","v":0},{"$f":"Adjustments!K1138","v":0},{"$f":"Adjustments!L1138","v":0},{"$f":"Adjustments!M1138","v":0},{"$f":"Adjustments!N1138","v":0},{"$f":"Adjustments!O1138","v":0},{"$f":"Adjustments!P1138","v":0},{"$f":"Adjustments!Q1138","v":0},{"$f":"Adjustments!R1138","v":0},{"$f":"Adjustments!S1138","v":0},{"$f":"Adjustments!T1138","v":0},{"$f":"Adjustments!U1138","v":0},{"$f":"Adjustments!V1138","v":0},{"$f":"Adjustments!W1138","v":0},{"$f":"Adjustments!X1138","v":0},{"$f":"Adjustments!Y1138","v":0},{"$f":"Adjustments!Z1138","v":0},{"$f":"Adjustments!AA1138","v":0},{"$f":"Adjustments!AB1138","v":0},{"$f":"Adjustments!AC1138","v":0},{"$f":"Adjustments!AD1138","v":0},{"$f":"Adjustments!AE1138","v":0},{"$f":"Adjustments!AF1138","v":0},{"$f":"Adjustments!AG1138","v":0},{"$f":"Adjustments!AH1138","v":0},{"$f":"Adjustments!AI1138","v":0},{"$f":"Adjustments!AJ1138","v":0},{"$f":"Adjustments!AK1138","v":0},{"$f":"Adjustments!AL1138","v":0},{"$f":"Adjustments!AM1138","v":0},{"$f":"Adjustments!AN1138","v":0},{"$f":"Adjustments!AO1138","v":0},{"$f":"Adjustments!AP1138","v":0},{"$f":"Adjustments!AQ1138","v":0},{"$f":"Adjustments!AR1138","v":0},{"$f":"Adjustments!AS1138","v":0},{"$f":"Adjustments!AT1138","v":0},{"$f":"Adjustments!AT1138","v":0},{"$f":"Adjustments!AU1138","v":0},{"$f":"Adjustments!AV1138","v":0},{"$f":"Adjustments!AW1138","v":0},{"$f":"Adjustments!AX1138","v":0},{"$f":"Adjustments!AY1138","v":-116883693.17000008},{"$f":"Adjustments!AZ1138","v":0},{"$f":"Adjustments!BA1138","v":-116883693.17000008},{"$f":"Adjustments!AZ1138","v":0},{"$f":"Adjustments!BA1138","v":-116883693.17000008},{"$f":"Adjustments!BD1138","v":0}]
[36,null,108,"Accumulated Depreciation",null,null,{"$f":"Adjustments!F1146","v":-229165820.28710684},{"$f":"Adjustments!G1146","v":0},{"$f":"Adjustments!H1146","v":0},{"$f":"Adjustments!I1146","v":0},{"$f":"Adjustments!J1146","v":4597076.9237400005},{"$f":"Adjustments!K1146","v":0},{"$f":"Adjustments!L1146","v":0},{"$f":"Adjustments!M1146","v":0},{"$f":"Adjustments!N1146","v":0},{"$f":"Adjustments!O1146","v":0},{"$f":"Adjustments!P1146","v":0},{"$f":"Adjustments!Q1146","v":0},{"$f":"Adjustments!R1146","v":0},{"$f":"Adjustments!S1146","v":0},{"$f":"Adjustments!T1146","v":0},{"$f":"Adjustments!U1146","v":0},{"$f":"Adjustments!V1146","v":0},{"$f":"Adjustments!W1146","v":0},{"$f":"Adjustments!X1146","v":0},{"$f":"Adjustments!Y1146","v":0},{"$f":"Adjustments!Z1146","v":0},{"$f":"Adjustments!AA1146","v":0},{"$f":"Adjustments!AB1146","v":0},{"$f":"Adjustments!AC1146","v":0},{"$f":"Adjustments!AD1146","v":0},{"$f":"Adjustments!AE1146","v":0},{"$f":"Adjustments!AF1146","v":0},{"$f":"Adjustments!AG1146","v":0},{"$f":"Adjustments!AH1146","v":0},{"$f":"Adjustments!AI1146","v":0},{"$f":"Adjustments!AJ1146","v":0},{"$f":"Adjustments!AK1146","v":0},{"$f":"Adjustments!AL1146","v":0},{"$f":"Adjustments!AM1146","v":0},{"$f":"Adjustments!AN1146","v":0},{"$f":"Adjustments!AO1146","v":0},{"$f":"Adjustments!AP1146","v":0},{"$f":"Adjustments!AQ1146","v":0},{"$f":"Adjustments!AR1146","v":0},{"$f":"Adjustments!AS1146","v":0},{"$f":"Adjustments!AT1146","v":0},{"$f":"Adjustments!AT1146","v":0},{"$f":"Adjustments!AU1146","v":0},{"$f":"Adjustments!AV1146","v":0},{"$f":"Adjustments!AW1146","v":0},{"$f":"Adjustments!AX1146","v":0},{"$f":"Adjustments!AY1146","v":-224568743.36336684},{"$f":"Adjustments!AZ1146","v":0},{"$f":"Adjustments!BA1146","v":-224568743.36336684},{"$f":"Adjustments!AZ1146","v":0},{"$f":"Adjustments!BA1146","v":-224568743.36336684},{"$f":"Adjustments!BD1146","v":0}]
[37,null,111,"Accumulated Amort & Depletion",null,null,{"$f":"Adjustments!F1153","v":0},{"$f":"Adjustments!G1153","v":0},{"$f":"Adjustments!H1153","v":0},{"$f":"Adjustments!I1153","v":0},{"$f":"Adjustments!J1153","v":387467.42957999994},{"$f":"Adjustments!K1153","v":0},{"$f":"Adjustments!L1153","v":0},{"$f":"Adjustments!M1153","v":0},{"$f":"Adjustments!N1153","v":0},{"$f":"Adjustments!O1153","v":0},{"$f":"Adjustments!P1153","v":0},{"$f":"Adjustments!Q1153","v":0},{"$f":"Adjustments!R1153","v":0},{"$f":"Adjustments!S1153","v":0},{"$f":"Adjustments!T1153","v":0},{"$f":"Adjustments!U1153","v":0},{"$f":"Adjustments!V1153","v":0},{"$f":"Adjustments!W1153","v":0},{"$f":"Adjustments!X1153","v":0},{"$f":"Adjustments!Y1153","v":0},{"$f":"Adjustments!Z1153","v":0},{"$f":"Adjustments!AA1153","v":0},{"$f":"Adjustments!AB1153","v":0},{"$f":"Adjustments!AC1153","v":0},{"$f":"Adjustments!AD1153","v":0},{"$f":"Adjustments!AE1153","v":0},{"$f":"Adjustments!AF1153","v":0},{"$f":"Adjustments!AG1153","v":0},{"$f":"Adjustments!AH1153","v":0},{"$f":"Adjustments!AI1153","v":0},{"$f":"Adjustments!AJ1153","v":0},{"$f":"Adjustments!AK1153","v":0},{"$f":"Adjustments!AL1153","v":0},{"$f":"Adjustments!AM1153","v":0},{"$f":"Adjustments!AN1153","v":0},{"$f":"Adjustments!AO1153","v":0},{"$f":"Adjustments!AP1153","v":0},{"$f":"Adjustments!AQ1153","v":0},{"$f":"Adjustments!AR1153","v":0},{"$f":"Adjustments!AS1153","v":0},{"$f":"Adjustments!AT1153","v":0},{"$f":"Adjustments!AT1153","v":0},{"$f":"Adjustments!AU1153","v":0},{"$f":"Adjustments!AV1153","v":0},{"$f":"Adjustments!AW1153","v":0},{"$f":"Adjustments!AX1153","v":0},{"$f":"Adjustments!AY1153","v":387467.42957999994},{"$f":"Adjustments!AZ1153","v":0},{"$f":"Adjustments!BA1153","v":387467.42957999994},{"$f":"Adjustments!AZ1153","v":0},{"$f":"Adjustments!BA1153","v":387467.42957999994},{"$f":"Adjustments!BD1153","v":0}]
[38,null,254,"Other Regulatory Liabilities ARC",null,null,{"$f":"Adjustments!F1160","v":-30260189.019196011},{"$f":"Adjustments!G1160","v":0},{"$f":"Adjustments!H1160","v":0},{"$f":"Adjustments!I1160","v":0},{"$f":"Adjustments!J1160","v":0},{"$f":"Adjustments!K1160","v":0},{"$f":"Adjustments!L1160","v":0},{"$f":"Adjustments!M1160","v":0},{"$f":"Adjustments!N1160","v":0},{"$f":"Adjustments!O1160","v":0},{"$f":"Adjustments!P1160","v":0},{"$f":"Adjustments!Q1160","v":0},{"$f":"Adjustments!R1160","v":0},{"$f":"Adjustments!S1160","v":5644320.1538812825},{"$f":"Adjustments!T1160","v":0},{"$f":"Adjustments!U1160","v":0},{"$f":"Adjustments!V1160","v":0},{"$f":"Adjustments!W1160","v":0},{"$f":"Adjustments!X1160","v":0},{"$f":"Adjustments!Y1160","v":0},{"$f":"Adjustments!Z1160","v":0},{"$f":"Adjustments!AA1160","v":0},{"$f":"Adjustments!AB1160","v":0},{"$f":"Adjustments!AC1160","v":0},{"$f":"Adjustments!AD1160","v":0},{"$f":"Adjustments!AE1160","v":0},{"$f":"Adjustments!AF1160","v":0},{"$f":"Adjustments!AG1160","v":0},{"$f":"Adjustments!AH1160","v":0},{"$f":"Adjustments!AI1160","v":0},{"$f":"Adjustments!AJ1160","v":0},{"$f":"Adjustments!AK1160","v":0},{"$f":"Adjustments!AL1160","v":0},{"$f":"Adjustments!AM1160","v":0},{"$f":"Adjustments!AN1160","v":0},{"$f":"Adjustments!AO1160","v":0},{"$f":"Adjustments!AP1160","v":0},{"$f":"Adjustments!AQ1160","v":0},{"$f":"Adjustments!AR1160","v":0},{"$f":"Adjustments!AS1160","v":0},{"$f":"Adjustments!AT1160","v":0},{"$f":"Adjustments!AT1160","v":0},{"$f":"Adjustments!AU1160","v":0},{"$f":"Adjustments!AV1160","v":0},{"$f":"Adjustments!AW1160","v":0},{"$f":"Adjustments!AX1160","v":0},{"$f":"Adjustments!AY1160","v":-24615868.86531473},{"$f":"Adjustments!AZ1160","v":0},{"$f":"Adjustments!BA1160","v":-24615868.86531473},{"$f":"Adjustments!AZ1160","v":0},{"$f":"Adjustments!BA1160","v":-24615868.86531473},{"$f":"Adjustments!BD1160","v":0}]
[39,null,"Total Net Utility Plant",null,null,null,{"$f":"SUM(G53:G58)","v":240159541.1652737},0,0,0,-53448.214680000499,0,0,0,0,0,0,0,0,{"$f":"SUM(T53:T58)","v":5644320.1538812825},0,{"$f":"SUM(V53:V58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS53:AS58)","v":0},0,0,0,{"$f":"SUM(AW53:AW58)","v":0},0,0,0,{"$f":"SUM(BA53:BA58)","v":245750413.10447502},{"$f":"SUM(BB53:BB58)","v":0},245750413.10447502,0,245750413.10447502,{"$f":"SUM(BB53:BB58)","v":0}]
[]
[{"$f":"+A59+1","v":40},"Other Rate Base Accounts"]
[{"$f":"+A61+1","v":41},null,154,"Materials & Supplies",null,null,{"$f":"Adjustments!F1178","v":-2349941.8574999934},{"$f":"Adjustments!G1178","v":0},{"$f":"Adjustments!H1178","v":0},{"$f":"Adjustments!I1178","v":0},{"$f":"Adjustments!J1178","v":0},{"$f":"Adjustments!K1178","v":0},{"$f":"Adjustments!L1178","v":0},{"$f":"Adjustments!M1178","v":0},{"$f":"Adjustments!N1178","v":0},{"$f":"Adjustments!O1178","v":0},{"$f":"Adjustments!P1178","v":0},{"$f":"Adjustments!Q1178","v":0},{"$f":"Adjustments!R1178","v":0},{"$f":"Adjustments!S1178","v":0},{"$f":"Adjustments!T1178","v":0},{"$f":"Adjustments!U1178","v":0},{"$f":"Adjustments!V1178","v":0},{"$f":"Adjustments!W1178","v":0},{"$f":"Adjustments!X1178","v":0},{"$f":"Adjustments!Y1178","v":0},{"$f":"Adjustments!Z1178","v":0},{"$f":"Adjustments!AA1178","v":0},{"$f":"Adjustments!AB1178","v":0},{"$f":"Adjustments!AC1178","v":0},{"$f":"Adjustments!AD1178","v":0},{"$f":"Adjustments!AE1178","v":0},{"$f":"Adjustments!AF1178","v":0},{"$f":"Adjustments!AG1178","v":0},{"$f":"Adjustments!AH1178","v":0},{"$f":"Adjustments!AI1178","v":0},{"$f":"Adjustments!AJ1178","v":0},{"$f":"Adjustments!AK1178","v":0},{"$f":"Adjustments!AL1178","v":0},{"$f":"Adjustments!AM1178","v":0},{"$f":"Adjustments!AN1178","v":0},{"$f":"Adjustments!AO1178","v":0},{"$f":"Adjustments!AP1178","v":0},{"$f":"Adjustments!AQ1178","v":0},{"$f":"Adjustments!AR1178","v":0},{"$f":"Adjustments!AS1178","v":0},{"$f":"Adjustments!AT1178","v":0},{"$f":"Adjustments!AT1178","v":0},{"$f":"Adjustments!AU1178","v":0},{"$f":"Adjustments!AV1178","v":0},{"$f":"Adjustments!AW1178","v":0},{"$f":"Adjustments!AX1178","v":0},{"$f":"Adjustments!AY1178","v":-2349941.8574999934},{"$f":"Adjustments!AZ1178","v":0},{"$f":"Adjustments!BA1178","v":-2349941.8574999934},{"$f":"Adjustments!AZ1178","v":0},{"$f":"Adjustments!BA1178","v":-2349941.8574999934},{"$f":"Adjustments!BD1178","v":0}]
[42,null,"164-1","Gas Stored Underground",null,null,{"$f":"Adjustments!F1182","v":0},{"$f":"Adjustments!G1182","v":0},{"$f":"Adjustments!H1182","v":0},{"$f":"Adjustments!I1182","v":-53358201.609999999},{"$f":"Adjustments!J1182","v":0},{"$f":"Adjustments!K1182","v":0},{"$f":"Adjustments!L1182","v":0},{"$f":"Adjustments!M1182","v":0},{"$f":"Adjustments!N1182","v":0},{"$f":"Adjustments!O1182","v":0},{"$f":"Adjustments!P1182","v":0},{"$f":"Adjustments!Q1182","v":0},{"$f":"Adjustments!R1182","v":0},{"$f":"Adjustments!S1182","v":0},{"$f":"Adjustments!T1182","v":0},{"$f":"Adjustments!U1182","v":0},{"$f":"Adjustments!V1182","v":0},{"$f":"Adjustments!W1182","v":0},{"$f":"Adjustments!X1182","v":0},{"$f":"Adjustments!Y1182","v":0},{"$f":"Adjustments!Z1182","v":0},{"$f":"Adjustments!AA1182","v":0},{"$f":"Adjustments!AB1182","v":0},{"$f":"Adjustments!AC1182","v":0},{"$f":"Adjustments!AD1182","v":0},{"$f":"Adjustments!AE1182","v":0},{"$f":"Adjustments!AF1182","v":0},{"$f":"Adjustments!AG1182","v":0},{"$f":"Adjustments!AH1182","v":0},{"$f":"Adjustments!AI1182","v":0},{"$f":"Adjustments!AJ1182","v":0},{"$f":"Adjustments!AK1182","v":0},{"$f":"Adjustments!AL1182","v":0},{"$f":"Adjustments!AM1182","v":0},{"$f":"Adjustments!AN1182","v":0},{"$f":"Adjustments!AO1182","v":0},{"$f":"Adjustments!AP1182","v":0},{"$f":"Adjustments!AQ1182","v":0},{"$f":"Adjustments!AR1182","v":0},{"$f":"Adjustments!AS1182","v":0},{"$f":"Adjustments!AT1182","v":0},{"$f":"Adjustments!AT1182","v":0},{"$f":"Adjustments!AU1182","v":0},{"$f":"Adjustments!AV1182","v":0},{"$f":"Adjustments!AW1182","v":0},{"$f":"Adjustments!AX1182","v":0},{"$f":"Adjustments!AY1182","v":-53358201.609999999},{"$f":"Adjustments!AZ1182","v":0},{"$f":"Adjustments!BA1182","v":-53358201.609999999},{"$f":"Adjustments!AZ1182","v":0},{"$f":"Adjustments!BA1182","v":-53358201.609999999},{"$f":"Adjustments!BD1182","v":0}]
[43,null,165,"Prepayments",null,null,{"$f":"Adjustments!F1186","v":-1362585.6383333337},{"$f":"Adjustments!G1186","v":0},{"$f":"Adjustments!H1186","v":0},{"$f":"Adjustments!I1186","v":0},{"$f":"Adjustments!J1186","v":0},{"$f":"Adjustments!K1186","v":0},{"$f":"Adjustments!L1186","v":0},{"$f":"Adjustments!M1186","v":0},{"$f":"Adjustments!N1186","v":0},{"$f":"Adjustments!O1186","v":0},{"$f":"Adjustments!P1186","v":0},{"$f":"Adjustments!Q1186","v":0},{"$f":"Adjustments!R1186","v":0},{"$f":"Adjustments!S1186","v":0},{"$f":"Adjustments!T1186","v":0},{"$f":"Adjustments!U1186","v":0},{"$f":"Adjustments!V1186","v":0},{"$f":"Adjustments!W1186","v":0},{"$f":"Adjustments!X1186","v":0},{"$f":"Adjustments!Y1186","v":0},{"$f":"Adjustments!Z1186","v":0},{"$f":"Adjustments!AA1186","v":0},{"$f":"Adjustments!AB1186","v":0},{"$f":"Adjustments!AC1186","v":0},{"$f":"Adjustments!AD1186","v":0},{"$f":"Adjustments!AE1186","v":0},{"$f":"Adjustments!AF1186","v":0},{"$f":"Adjustments!AG1186","v":0},{"$f":"Adjustments!AH1186","v":0},{"$f":"Adjustments!AI1186","v":0},{"$f":"Adjustments!AJ1186","v":0},{"$f":"Adjustments!AK1186","v":0},{"$f":"Adjustments!AL1186","v":0},{"$f":"Adjustments!AM1186","v":0},{"$f":"Adjustments!AN1186","v":0},{"$f":"Adjustments!AO1186","v":0},{"$f":"Adjustments!AP1186","v":0},{"$f":"Adjustments!AQ1186","v":0},{"$f":"Adjustments!AR1186","v":0},{"$f":"Adjustments!AS1186","v":0},{"$f":"Adjustments!AT1186","v":0},{"$f":"Adjustments!AT1186","v":0},{"$f":"Adjustments!AU1186","v":0},{"$f":"Adjustments!AV1186","v":0},{"$f":"Adjustments!AW1186","v":0},{"$f":"Adjustments!AX1186","v":0},{"$f":"Adjustments!AY1186","v":-1362585.6383333337},{"$f":"Adjustments!AZ1186","v":0},{"$f":"Adjustments!BA1186","v":-1362585.6383333337},{"$f":"Adjustments!AZ1186","v":0},{"$f":"Adjustments!BA1186","v":-1362585.6383333337},{"$f":"Adjustments!BD1186","v":0}]
[44,null,190,"Accum Deferred Income Taxes",null,null,{"$f":"Adjustments!F1193+Adjustments!F1200","v":0},{"$f":"Adjustments!G1193+Adjustments!G1200","v":0},{"$f":"Adjustments!H1193+Adjustments!H1200","v":0},{"$f":"Adjustments!I1193+Adjustments!I1200","v":0},{"$f":"Adjustments!J1193+Adjustments!J1200","v":0},{"$f":"Adjustments!K1193+Adjustments!K1200","v":0},{"$f":"Adjustments!L1193+Adjustments!L1200","v":0},{"$f":"Adjustments!M1193+Adjustments!M1200","v":0},{"$f":"Adjustments!N1193+Adjustments!N1200","v":0},{"$f":"Adjustments!O1193+Adjustments!O1200","v":0},{"$f":"Adjustments!P1193+Adjustments!P1200","v":0},{"$f":"Adjustments!Q1193+Adjustments!Q1200","v":0},{"$f":"Adjustments!R1193+Adjustments!R1200","v":0},{"$f":"Adjustments!S1193+Adjustments!S1200","v":0},{"$f":"Adjustments!T1193+Adjustments!T1200","v":0},{"$f":"Adjustments!U1193+Adjustments!U1200","v":0},{"$f":"Adjustments!V1193+Adjustments!V1200","v":0},{"$f":"Adjustments!W1193+Adjustments!W1200","v":0},{"$f":"Adjustments!X1193+Adjustments!X1200","v":0},{"$f":"Adjustments!Y1193+Adjustments!Y1200","v":0},{"$f":"Adjustments!Z1193+Adjustments!Z1200","v":0},{"$f":"Adjustments!AA1193+Adjustments!AA1200","v":0},{"$f":"Adjustments!AB1193+Adjustments!AB1200","v":0},{"$f":"Adjustments!AC1193+Adjustments!AC1200","v":0},{"$f":"Adjustments!AD1193+Adjustments!AD1200","v":0},{"$f":"Adjustments!AE1193+Adjustments!AE1200","v":0},{"$f":"Adjustments!AF1193+Adjustments!AF1200","v":0},{"$f":"Adjustments!AG1193+Adjustments!AG1200","v":0},{"$f":"Adjustments!AH1193+Adjustments!AH1200","v":0},{"$f":"Adjustments!AI1193+Adjustments!AI1200","v":0},{"$f":"Adjustments!AJ1193+Adjustments!AJ1200","v":0},{"$f":"Adjustments!AK1193+Adjustments!AK1200","v":0},{"$f":"Adjustments!AL1193+Adjustments!AL1200","v":0},{"$f":"Adjustments!AM1193+Adjustments!AM1200","v":0},{"$f":"Adjustments!AN1193+Adjustments!AN1200","v":0},{"$f":"Adjustments!AO1193+Adjustments!AO1200","v":0},{"$f":"Adjustments!AP1193+Adjustments!AP1200","v":0},{"$f":"Adjustments!AQ1193+Adjustments!AQ1200","v":0},{"$f":"Adjustments!AR1193+Adjustments!AR1200","v":0},{"$f":"Adjustments!AS1193+Adjustments!AS1200","v":0},{"$f":"Adjustments!AT1193+Adjustments!AT1200","v":0},{"$f":"Adjustments!AT1193+Adjustments!AT1200","v":0},{"$f":"Adjustments!AU1193+Adjustments!AU1200","v":0},{"$f":"Adjustments!AV1193+Adjustments!AV1200","v":0},{"$f":"Adjustments!AW1193+Adjustments!AW1200","v":0},{"$f":"Adjustments!AX1193+Adjustments!AX1200","v":0},{"$f":"Adjustments!AY1193+Adjustments!AY1200","v":0},{"$f":"Adjustments!AZ1193+Adjustments!AZ1200","v":0},{"$f":"Adjustments!BA1193+Adjustments!BA1200","v":0},{"$f":"Adjustments!AZ1193+Adjustments!AZ1200","v":0},{"$f":"Adjustments!BA1193+Adjustments!BA1200","v":0},{"$f":"Adjustments!BD1193+Adjustments!BD1200","v":0}]
[45,null,"235-1","Customer Deposits",null,null,{"$f":"Adjustments!F1205","v":70790.169999999649},{"$f":"Adjustments!G1205","v":0},{"$f":"Adjustments!H1205","v":0},{"$f":"Adjustments!I1205","v":0},{"$f":"Adjustments!J1205","v":0},{"$f":"Adjustments!K1205","v":0},{"$f":"Adjustments!L1205","v":0},{"$f":"Adjustments!M1205","v":0},{"$f":"Adjustments!N1205","v":0},{"$f":"Adjustments!O1205","v":0},{"$f":"Adjustments!P1205","v":0},{"$f":"Adjustments!Q1205","v":0},{"$f":"Adjustments!R1205","v":0},{"$f":"Adjustments!S1205","v":0},{"$f":"Adjustments!T1205","v":0},{"$f":"Adjustments!U1205","v":0},{"$f":"Adjustments!V1205","v":0},{"$f":"Adjustments!W1205","v":0},{"$f":"Adjustments!X1205","v":0},{"$f":"Adjustments!Y1205","v":0},{"$f":"Adjustments!Z1205","v":0},{"$f":"Adjustments!AA1205","v":0},{"$f":"Adjustments!AB1205","v":0},{"$f":"Adjustments!AC1205","v":0},{"$f":"Adjustments!AD1205","v":0},{"$f":"Adjustments!AE1205","v":0},{"$f":"Adjustments!AF1205","v":0},{"$f":"Adjustments!AG1205","v":0},{"$f":"Adjustments!AH1205","v":0},{"$f":"Adjustments!AI1205","v":0},{"$f":"Adjustments!AJ1205","v":0},{"$f":"Adjustments!AK1205","v":0},{"$f":"Adjustments!AL1205","v":0},{"$f":"Adjustments!AM1205","v":0},{"$f":"Adjustments!AN1205","v":0},{"$f":"Adjustments!AO1205","v":0},{"$f":"Adjustments!AP1205","v":0},{"$f":"Adjustments!AQ1205","v":0},{"$f":"Adjustments!AR1205","v":0},{"$f":"Adjustments!AS1205","v":0},{"$f":"Adjustments!AT1205","v":0},{"$f":"Adjustments!AT1205","v":0},{"$f":"Adjustments!AU1205","v":0},{"$f":"Adjustments!AV1205","v":0},{"$f":"Adjustments!AW1205","v":0},{"$f":"Adjustments!AX1205","v":0},{"$f":"Adjustments!AY1205","v":70790.169999999649},{"$f":"Adjustments!AZ1205","v":0},{"$f":"Adjustments!BA1205","v":70790.169999999649},{"$f":"Adjustments!AZ1205","v":0},{"$f":"Adjustments!BA1205","v":70790.169999999649},{"$f":"Adjustments!BD1205","v":0}]
[46,null,252,"Misc Customer Credits",null,null,{"$f":"Adjustments!F1210","v":0},{"$f":"Adjustments!G1210","v":0},{"$f":"Adjustments!H1210","v":0},{"$f":"Adjustments!I1210","v":0},{"$f":"Adjustments!J1210","v":0},{"$f":"Adjustments!K1210","v":0},{"$f":"Adjustments!L1210","v":0},{"$f":"Adjustments!M1210","v":0},{"$f":"Adjustments!N1210","v":0},{"$f":"Adjustments!O1210","v":0},{"$f":"Adjustments!P1210","v":0},{"$f":"Adjustments!Q1210","v":0},{"$f":"Adjustments!R1210","v":0},{"$f":"Adjustments!S1210","v":0},{"$f":"Adjustments!T1210","v":0},{"$f":"Adjustments!U1210","v":0},{"$f":"Adjustments!V1210","v":0},{"$f":"Adjustments!W1210","v":0},{"$f":"Adjustments!X1210","v":0},{"$f":"Adjustments!Y1210","v":0},{"$f":"Adjustments!Z1210","v":0},{"$f":"Adjustments!AA1210","v":0},{"$f":"Adjustments!AB1210","v":0},{"$f":"Adjustments!AC1210","v":0},{"$f":"Adjustments!AD1210","v":0},{"$f":"Adjustments!AE1210","v":0},{"$f":"Adjustments!AF1210","v":0},{"$f":"Adjustments!AG1210","v":0},{"$f":"Adjustments!AH1210","v":0},{"$f":"Adjustments!AI1210","v":0},{"$f":"Adjustments!AJ1210","v":0},{"$f":"Adjustments!AK1210","v":0},{"$f":"Adjustments!AL1210","v":0},{"$f":"Adjustments!AM1210","v":0},{"$f":"Adjustments!AN1210","v":0},{"$f":"Adjustments!AO1210","v":0},{"$f":"Adjustments!AP1210","v":0},{"$f":"Adjustments!AQ1210","v":0},{"$f":"Adjustments!AR1210","v":0},{"$f":"Adjustments!AS1210","v":0},{"$f":"Adjustments!AT1210","v":0},{"$f":"Adjustments!AT1210","v":0},{"$f":"Adjustments!AU1210","v":0},{"$f":"Adjustments!AV1210","v":0},{"$f":"Adjustments!AW1210","v":0},{"$f":"Adjustments!AX1210","v":0},{"$f":"Adjustments!AY1210","v":0},{"$f":"Adjustments!AZ1210","v":0},{"$f":"Adjustments!BA1210","v":0},{"$f":"Adjustments!AZ1210","v":0},{"$f":"Adjustments!BA1210","v":0},{"$f":"Adjustments!BD1210","v":0}]
[47,null,"253-1","Unclaimed Customer Deposits",null,null,{"$f":"Adjustments!F1214","v":594.76583333333838},{"$f":"Adjustments!G1214","v":0},{"$f":"Adjustments!H1214","v":0},{"$f":"Adjustments!I1214","v":0},{"$f":"Adjustments!J1214","v":0},{"$f":"Adjustments!K1214","v":0},{"$f":"Adjustments!L1214","v":0},{"$f":"Adjustments!M1214","v":0},{"$f":"Adjustments!N1214","v":0},{"$f":"Adjustments!O1214","v":0},{"$f":"Adjustments!P1214","v":0},{"$f":"Adjustments!Q1214","v":0},{"$f":"Adjustments!R1214","v":0},{"$f":"Adjustments!S1214","v":0},{"$f":"Adjustments!T1214","v":0},{"$f":"Adjustments!U1214","v":0},{"$f":"Adjustments!V1214","v":0},{"$f":"Adjustments!W1214","v":0},{"$f":"Adjustments!X1214","v":0},{"$f":"Adjustments!Y1214","v":0},{"$f":"Adjustments!Z1214","v":0},{"$f":"Adjustments!AA1214","v":0},{"$f":"Adjustments!AB1214","v":0},{"$f":"Adjustments!AC1214","v":0},{"$f":"Adjustments!AD1214","v":0},{"$f":"Adjustments!AE1214","v":0},{"$f":"Adjustments!AF1214","v":0},{"$f":"Adjustments!AG1214","v":0},{"$f":"Adjustments!AH1214","v":0},{"$f":"Adjustments!AI1214","v":0},{"$f":"Adjustments!AJ1214","v":0},{"$f":"Adjustments!AK1214","v":0},{"$f":"Adjustments!AL1214","v":0},{"$f":"Adjustments!AM1214","v":0},{"$f":"Adjustments!AN1214","v":0},{"$f":"Adjustments!AO1214","v":0},{"$f":"Adjustments!AP1214","v":0},{"$f":"Adjustments!AQ1214","v":0},{"$f":"Adjustments!AR1214","v":0},{"$f":"Adjustments!AS1214","v":0},{"$f":"Adjustments!AT1214","v":0},{"$f":"Adjustments!AT1214","v":0},{"$f":"Adjustments!AU1214","v":0},{"$f":"Adjustments!AV1214","v":0},{"$f":"Adjustments!AW1214","v":0},{"$f":"Adjustments!AX1214","v":0},{"$f":"Adjustments!AY1214","v":594.76583333333838},{"$f":"Adjustments!AZ1214","v":0},{"$f":"Adjustments!BA1214","v":594.76583333333838},{"$f":"Adjustments!AZ1214","v":0},{"$f":"Adjustments!BA1214","v":594.76583333333838},{"$f":"Adjustments!BD1214","v":0}]
[48,null,255,"Deferred Investment Tax Credits",null,null,{"$f":"Adjustments!F1221","v":0},{"$f":"Adjustments!G1221","v":0},{"$f":"Adjustments!H1221","v":0},{"$f":"Adjustments!I1221","v":0},{"$f":"Adjustments!J1221","v":0},{"$f":"Adjustments!K1221","v":0},{"$f":"Adjustments!L1221","v":0},{"$f":"Adjustments!M1221","v":0},{"$f":"Adjustments!N1221","v":0},{"$f":"Adjustments!O1221","v":0},{"$f":"Adjustments!P1221","v":0},{"$f":"Adjustments!Q1221","v":0},{"$f":"Adjustments!R1221","v":0},{"$f":"Adjustments!S1221","v":0},{"$f":"Adjustments!T1221","v":0},{"$f":"Adjustments!U1221","v":0},{"$f":"Adjustments!V1221","v":0},{"$f":"Adjustments!W1221","v":0},{"$f":"Adjustments!X1221","v":0},{"$f":"Adjustments!Y1221","v":0},{"$f":"Adjustments!Z1221","v":0},{"$f":"Adjustments!AA1221","v":0},{"$f":"Adjustments!AB1221","v":0},{"$f":"Adjustments!AC1221","v":0},{"$f":"Adjustments!AD1221","v":0},{"$f":"Adjustments!AE1221","v":0},{"$f":"Adjustments!AF1221","v":0},{"$f":"Adjustments!AG1221","v":0},{"$f":"Adjustments!AH1221","v":0},{"$f":"Adjustments!AI1221","v":0},{"$f":"Adjustments!AJ1221","v":0},{"$f":"Adjustments!AK1221","v":0},{"$f":"Adjustments!AL1221","v":0},{"$f":"Adjustments!AM1221","v":0},{"$f":"Adjustments!AN1221","v":0},{"$f":"Adjustments!AO1221","v":0},{"$f":"Adjustments!AP1221","v":0},{"$f":"Adjustments!AQ1221","v":0},{"$f":"Adjustments!AR1221","v":0},{"$f":"Adjustments!AS1221","v":0},{"$f":"Adjustments!AT1221","v":0},{"$f":"Adjustments!AT1221","v":0},{"$f":"Adjustments!AU1221","v":0},{"$f":"Adjustments!AV1221","v":0},{"$f":"Adjustments!AW1221","v":0},{"$f":"Adjustments!AX1221","v":0},{"$f":"Adjustments!AY1221","v":0},{"$f":"Adjustments!AZ1221","v":0},{"$f":"Adjustments!BA1221","v":0},{"$f":"Adjustments!AZ1221","v":0},{"$f":"Adjustments!BA1221","v":0},{"$f":"Adjustments!BD1221","v":0}]
[49,null,282,"Accum Deferred Income Taxes",null,null,{"$f":"(Adjustments!F1229+Adjustments!F1237)","v":-23544736.762546245},{"$f":"(Adjustments!G1229+Adjustments!G1237+Adjustments!G1241)","v":0},{"$f":"(Adjustments!H1229+Adjustments!H1237+Adjustments!H1241)","v":0},{"$f":"(Adjustments!I1229+Adjustments!I1237+Adjustments!I1241)","v":0},{"$f":"(Adjustments!J1229+Adjustments!J1237+Adjustments!J1241)","v":0},{"$f":"(Adjustments!K1229+Adjustments!K1237+Adjustments!K1241)","v":0},{"$f":"(Adjustments!L1229+Adjustments!L1237+Adjustments!L1241)","v":0},{"$f":"(Adjustments!M1229+Adjustments!M1237+Adjustments!M1241)","v":0},{"$f":"(Adjustments!N1229+Adjustments!N1237+Adjustments!N1241)","v":0},{"$f":"(Adjustments!O1229+Adjustments!O1237+Adjustments!O1241)","v":0},{"$f":"(Adjustments!P1229+Adjustments!P1237+Adjustments!P1241)","v":0},{"$f":"(Adjustments!Q1229+Adjustments!Q1237+Adjustments!Q1241)","v":0},{"$f":"(Adjustments!R1229+Adjustments!R1237+Adjustments!R1241)","v":0},{"$f":"(Adjustments!S1229+Adjustments!S1237+Adjustments!S1241)","v":0},{"$f":"(Adjustments!T1229+Adjustments!T1237)","v":12837466.889398677},{"$f":"(Adjustments!U1229+Adjustments!U1237+Adjustments!U1241)","v":0},{"$f":"(Adjustments!V1229+Adjustments!V1237+Adjustments!V1241)","v":0},{"$f":"(Adjustments!W1229+Adjustments!W1237+Adjustments!W1241)","v":0},{"$f":"(Adjustments!X1229+Adjustments!X1237+Adjustments!X1241)","v":0},{"$f":"(Adjustments!Y1229+Adjustments!Y1237+Adjustments!Y1241)","v":0},{"$f":"(Adjustments!Z1229+Adjustments!Z1237+Adjustments!Z1241)","v":0},{"$f":"(Adjustments!AA1229+Adjustments!AA1237+Adjustments!AA1241)","v":0},{"$f":"(Adjustments!AB1229+Adjustments!AB1237+Adjustments!AB1241)","v":0},{"$f":"(Adjustments!AC1229+Adjustments!AC1237+Adjustments!AC1241)","v":0},{"$f":"(Adjustments!AD1229+Adjustments!AD1237+Adjustments!AD1241)","v":0},{"$f":"(Adjustments!AE1229+Adjustments!AE1237+Adjustments!AE1241)","v":0},{"$f":"(Adjustments!AF1229+Adjustments!AF1237+Adjustments!AF1241)","v":0},{"$f":"(Adjustments!AG1229+Adjustments!AG1237+Adjustments!AG1241)","v":0},{"$f":"(Adjustments!AH1229+Adjustments!AH1237+Adjustments!AH1241)","v":0},{"$f":"(Adjustments!AI1229+Adjustments!AI1237+Adjustments!AI1241)","v":0},{"$f":"(Adjustments!AJ1229+Adjustments!AJ1237+Adjustments!AJ1241)","v":0},{"$f":"(Adjustments!AK1229+Adjustments!AK1237+Adjustments!AK1241)","v":0},{"$f":"(Adjustments!AL1229+Adjustments!AL1237+Adjustments!AL1241)","v":0},{"$f":"(Adjustments!AM1229+Adjustments!AM1237+Adjustments!AM1241)","v":0},{"$f":"(Adjustments!AN1229+Adjustments!AN1237+Adjustments!AN1241)","v":0},{"$f":"(Adjustments!AO1229+Adjustments!AO1237+Adjustments!AO1241)","v":0},{"$f":"(Adjustments!AP1229+Adjustments!AP1237+Adjustments!AP1241)","v":0},{"$f":"(Adjustments!AQ1229+Adjustments!AQ1237+Adjustments!AQ1241)","v":0},{"$f":"(Adjustments!AR1229+Adjustments!AR1237+Adjustments!AR1241)","v":0},{"$f":"(Adjustments!AS1229+Adjustments!AS1237+Adjustments!AS1241)","v":0},{"$f":"(Adjustments!AT1229+Adjustments!AT1237+Adjustments!AT1241)","v":0},{"$f":"(Adjustments!AT1229+Adjustments!AT1237+Adjustments!AT1241)","v":0},{"$f":"(Adjustments!AU1229+Adjustments!AU1237+Adjustments!AU1241)","v":0},{"$f":"(Adjustments!AV1229+Adjustments!AV1237+Adjustments!AV1241)","v":0},{"$f":"(Adjustments!AW1229+Adjustments!AW1237+Adjustments!AW1241)","v":0},{"$f":"(Adjustments!AX1229+Adjustments!AX1237+Adjustments!AX1241)","v":0},{"$f":"(Adjustments!AY1229+Adjustments!AY1237)","v":-10707269.873147566},{"$f":"(Adjustments!AZ1229+Adjustments!AZ1237+Adjustments!AZ1241)","v":0},{"$f":"(Adjustments!BA1229+Adjustments!BA1237+Adjustments!BA1241)","v":-10715650.233147565},{"$f":"(Adjustments!AZ1229+Adjustments!AZ1237+Adjustments!AZ1241)","v":0},{"$f":"(Adjustments!BA1229+Adjustments!BA1237+Adjustments!BA1241)","v":-10715650.233147565},{"$f":"(Adjustments!BD1229+Adjustments!BD1237+Adjustments!BD1241)","v":0}]
[48,null,"186-7","Deferred Pension Asset",null,null,{"$f":"+Adjustments!F1241","v":0},{"$f":"+Adjustments!G1241","v":0},{"$f":"+Adjustments!H1241","v":0},{"$f":"+Adjustments!I1241","v":0},{"$f":"+Adjustments!J1241","v":0},{"$f":"+Adjustments!K1241","v":0},{"$f":"+Adjustments!L1241","v":0},{"$f":"+Adjustments!M1241","v":0},{"$f":"+Adjustments!N1241","v":0},{"$f":"+Adjustments!O1241","v":0},{"$f":"+Adjustments!P1241","v":0},{"$f":"+Adjustments!Q1241","v":0},{"$f":"+Adjustments!R1241","v":0},{"$f":"+Adjustments!S1241","v":0},{"$f":"+Adjustments!T1241","v":-8380.36},{"$f":"+Adjustments!U1241","v":0},{"$f":"+Adjustments!V1241","v":0},{"$f":"+Adjustments!W1241","v":0},{"$f":"+Adjustments!X1241","v":0},{"$f":"+Adjustments!Y1241","v":0},{"$f":"+Adjustments!Z1241","v":0},{"$f":"+Adjustments!AA1241","v":0},{"$f":"+Adjustments!AB1241","v":0},{"$f":"+Adjustments!AC1241","v":0},{"$f":"+Adjustments!AD1241","v":0},{"$f":"+Adjustments!AE1241","v":0},{"$f":"+Adjustments!AF1241","v":0},{"$f":"+Adjustments!AG1241","v":0},{"$f":"+Adjustments!AH1241","v":0},{"$f":"+Adjustments!AI1241","v":0},{"$f":"+Adjustments!AJ1241","v":0},{"$f":"+Adjustments!AK1241","v":0},{"$f":"+Adjustments!AL1241","v":0},{"$f":"+Adjustments!AM1241","v":0},{"$f":"+Adjustments!AN1241","v":0},{"$f":"+Adjustments!AO1241","v":0},{"$f":"+Adjustments!AP1241","v":0},{"$f":"+Adjustments!AQ1241","v":0},{"$f":"+Adjustments!AR1241","v":0},{"$f":"+Adjustments!AS1241","v":0},{"$f":"+Adjustments!AT1241","v":0},{"$f":"+Adjustments!AT1241","v":0},{"$f":"+Adjustments!AU1241","v":0},{"$f":"+Adjustments!AV1241","v":0},{"$f":"+Adjustments!AW1241","v":0},{"$f":"+Adjustments!AX1241","v":0},{"$f":"+Adjustments!AY1241","v":-8380.36},{"$f":"+Adjustments!AZ1241","v":0},{"$f":"+Adjustments!BA1241","v":-8380.36},{"$f":"+Adjustments!AZ1241","v":0},{"$f":"+Adjustments!BA1241","v":-8380.36},{"$f":"+Adjustments!BD1241","v":0}]
[{"$f":"+A70+1","v":50},null,null,"Working Capital - Cash",null,null,{"$f":"Adjustments!F1279","v":0},{"$f":"Adjustments!G1279","v":76932.147071668791},{"$f":"Adjustments!H1279","v":-5331711.7767402511},{"$f":"Adjustments!I1279","v":0},{"$f":"Adjustments!J1279","v":0},{"$f":"Adjustments!K1279","v":-344998.51573331049},{"$f":"Adjustments!L1279","v":-71228.400803955083},{"$f":"Adjustments!M1279","v":0},{"$f":"Adjustments!N1279","v":0},{"$f":"Adjustments!O1279","v":0},{"$f":"Adjustments!P1279","v":-2926.5243545876929},{"$f":"Adjustments!Q1279","v":-1190.1884886317521},{"$f":"Adjustments!R1279","v":10711.428632540519},{"$f":"Adjustments!S1279","v":25821.393572362635},{"$f":"Adjustments!T1279","v":54007.547603627376},{"$f":"Adjustments!U1279","v":0},{"$f":"Adjustments!V1279","v":0},{"$f":"Adjustments!W1279","v":0},{"$f":"Adjustments!X1279","v":0},{"$f":"Adjustments!Y1279","v":0},{"$f":"Adjustments!Z1279","v":0},{"$f":"Adjustments!AA1279","v":0},{"$f":"Adjustments!AB1279","v":0},{"$f":"Adjustments!AC1279","v":0},{"$f":"Adjustments!AD1279","v":0},{"$f":"Adjustments!AE1279","v":0},{"$f":"Adjustments!AF1279","v":0},{"$f":"Adjustments!AG1279","v":0},{"$f":"Adjustments!AH1279","v":0},{"$f":"Adjustments!AI1279","v":0},{"$f":"Adjustments!AJ1279","v":0},{"$f":"Adjustments!AK1279","v":0},{"$f":"Adjustments!AL1279","v":0},{"$f":"Adjustments!AM1279","v":0},{"$f":"Adjustments!AN1279","v":0},{"$f":"Adjustments!AO1279","v":0},{"$f":"Adjustments!AP1279","v":0},{"$f":"Adjustments!AQ1279","v":0},{"$f":"Adjustments!AR1279","v":120599.41242207252},{"$f":"Adjustments!AS1279","v":0},{"$f":"Adjustments!AT1279","v":2.0583561643835617E-2},{"$f":"Adjustments!AT1279","v":2.0583561643835617E-2},{"$f":"Adjustments!AU1279","v":4.1167123287671234E-2},{"$f":"Adjustments!AV1279","v":6.1750684931506844E-2},{"$f":"Adjustments!AW1279","v":8.2334246575342468E-2},{"$f":"Adjustments!AX1279","v":1401534.0277101409},{"$f":"Adjustments!AY1279","v":-4062449.2432727069},{"$f":"Adjustments!AZ1279","v":0},{"$f":"Adjustments!BA1279","v":-4062449.2432727069},{"$f":"Adjustments!AZ1279","v":0},{"$f":"Adjustments!BA1279","v":-4062449.2432727069},{"$f":"Adjustments!BD1279","v":0}]
[51,null,"Total Other Rate Base Accounts",null,null,null,{"$f":"SUM(G62:G72)","v":-27185879.32254624},{"$f":"SUM(H62:H72)","v":76932.147071668791},-5331711.7767402511,-53358201.609999999,0,-344998.51573331049,-71228.400803955083,0,0,0,-2926.5243545876929,{"$f":"SUM(R62:R72)","v":-1190.1884886317521},{"$f":"SUM(S62:S72)","v":10711.428632540519},25821.393572362635,{"$f":"SUM(U62:U72)","v":12883094.077002306},{"$f":"SUM(V62:V72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS62:AS72)","v":120599.41242207252},{"$f":"SUM(AT62:AT72)","v":0},2.0583561643835617E-2,2.0583561643835617E-2,{"$f":"SUM(AW62:AW72)","v":4.1167123287671234E-2},6.1750684931506844E-2,8.2334246575342468E-2,1401534.0277101409,-71777443.64642027,{"$f":"SUM(BB62:BB72)","v":0},-71785824.00642027,0,-71785824.00642027,{"$f":"SUM(BB62:BB72)","v":0}]
[]
[]
[{"$f":"+A73+1","v":52},"TOTAL RATE BASE",null,null,null,null,{"$f":"+G59+G73","v":212973661.84272745},{"$f":"+H59+H73","v":76932.147071668791},-5331711.7767402511,-53358201.609999999,-53448.214680000499,-344998.51573331049,-71228.400803955083,0,0,0,-2926.5243545876929,{"$f":"+R59+R73","v":-1190.1884886317521},{"$f":"+S59+S73","v":10711.428632540519},{"$f":"+T59+T73","v":5670141.5474536456},{"$f":"+U59+U73","v":12883094.077002306},{"$f":"+V59+V73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AS59+AS73","v":120599.41242207252},{"$f":"+AT59+AT73","v":0},2.0583561643835617E-2,2.0583561643835617E-2,{"$f":"+AW59+AW73","v":4.1167123287671234E-2},6.1750684931506844E-2,8.2334246575342468E-2,1401534.0277101409,173972969.45805475,{"$f":"+BB59+BB73","v":0},173964589.09805477,0,173964589.09805477,{"$f":"+BB59+BB73","v":0}]

{"sheet":"PROJECTED EXPENSES","index":12,"n_rows":828,"n_cols":50,"rows_kept":828,"cut":false,"hidden":false,"merged":[[2,4,2,5],[4,2,4,4]]}
[null,null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 Months Ended","12 Months Ended","12 Months Ended",2025,2026]
[null,null,null,null,null,null,"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",null,"2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01",null,null,{"$f":"R2","v":"2024-12-01"},{"$f":"AE2","v":"2025-12-01"},{"$f":"AQ2","v":"2026-12-01"},"Inflation Rates","Inflation Rates"]
[null,null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USED","USED","USED"]
[]
[null,null,"UTILITY OPERATING EXPENSES"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,-10.01,-9.98,-1574.47,-9.65,-46.04,-18.41,0,0,-20.59,-30.72,-5.16,-10.5,null,{"$f":"T286+T561","v":-11.041029999999999},-11.00794,-1736.64041,-10.64395,-50.782119999999999,-20.306229999999999,0,0,-22.71077,-33.884160000000001,-5.6914800000000003,-11.5815,-12.542610080000001,-12.505019840000001,-1972.8235057600002,-12.091527200000002,-57.688488320000005,-23.067877280000001,0,0,-25.799434720000004,-38.492405760000004,-6.4655212800000008,-13.156584000000002,null,null,{"$f":"SUM(G10:R10)","v":-1735.5300000000002},{"$f":"SUM(T10:AE10)","v":-1914.2895899999999},{"$f":"SUM(AF10:AQ10)","v":-2174.6329742400003}]
[null,620,812,"Gas Used for Other Utility Operations",null,null,-94191.83,-60541.78,-70670.289999999994,-79287.27,-20882.03,-15510.51,-2238.9699999999998,-1417.13,-2671.74,-5080.8500000000004,-18568.310000000001,-38590.410000000003,null,{"$f":"T287+T562","v":-103893.58848999999},-66777.583339999997,-77949.329869999987,-87453.858810000005,-23032.879089999999,-17108.092530000002,-2469.5839099999998,-1563.0943900000002,-2946.9292199999995,-5604.1775500000003,-20480.845929999999,-42565.222230000007,-118023.11652464001,-75859.334674240003,-88550.438732319992,-99347.583608160014,-26165.35064624,-19434.793114080003,-2805.4473217600002,-1775.6752270400004,-3347.7115939199998,-6366.345696800001,-23266.240976480003,-48354.092453280013,null,null,{"$f":"SUM(G11:R11)","v":-409651.11999999988},{"$f":"SUM(T11:AE11)","v":-451845.18536000006},{"$f":"SUM(AF11:AQ11)","v":-513296.13056896004}]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G10:G12)","v":-94201.84},-60551.76,-72244.759999999995,-79296.92,-20928.07,-15528.92,-2238.9699999999998,-1417.13,-2692.33,-5111.5700000000006,-18573.47,-38600.910000000003,null,{"$f":"SUM(T10:T12)","v":-103904.62951999999},{"$f":"SUM(U10:U12)","v":-66788.591279999993},{"$f":"SUM(V10:V12)","v":-79685.97027999998},-87464.502760000003,-23083.661209999998,-17128.39876,-2469.5839099999998,-1563.0943900000002,-2969.6399899999997,-5638.0617099999999,-20486.537410000001,-42576.803730000007,{"$f":"SUM(AF10:AF12)","v":-118035.65913472},-75871.839694080001,-90523.262238079988,-99359.675135360012,-26223.03913456,-19457.860991360001,-2805.4473217600002,-1775.6752270400004,-3373.5110286399999,-6404.8381025600011,-23272.706497760002,-48367.249037280009,null,null,{"$f":"SUM(G13:R13)","v":-411386.65},{"$f":"SUM(T13:AE13)","v":-453759.47494999989},{"$f":"SUM(AF13:AQ13)","v":-515470.76354319998}]
[null,623]
[null,624,"Storage Operation and Maintenance "]
[null,625,"840000","Other Storage Operation- Superv"]
[null,626,null,null,"Utah",null,0,0,0,0,0,0,46.5,11598.97,16145.98,8901.2099999999991,14762.42,9423.7000000000007,null,{"$f":"T293+T568","v":0},{"$f":"U293+U568","v":0},0,0,0,0,50.634684735757716,12630.326649666917,17581.647463437617,9692.6873573499761,16075.064142727835,10261.636097728171,0,0,0,0,0,0,52.485918114933725,13092.098701883288,18224.442670222743,10047.057616856542,16662.77779136043,10636.807452466688,null,null,{"$f":"SUM(G17:R17)","v":60878.78},{"$f":"SUM(T17:AE17)","v":66291.996395646274},{"$f":"SUM(AF17:AQ17)","v":68715.670150904625}]
[null,627,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T294+T569","v":0},{"$f":"U294+U569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G18:R18)","v":0},{"$f":"SUM(T18:AE18)","v":0},{"$f":"SUM(AF18:AQ18)","v":0}]
[null,628,null,null,"Total",null,{"$f":"SUM(G17:G18)","v":0},{"$f":"SUM(H17:H18)","v":0},0,0,0,0,46.5,11598.97,16145.98,8901.2099999999991,14762.42,9423.7000000000007,null,0,{"$f":"SUM(U17:U18)","v":0},0,0,0,0,50.634684735757716,12630.326649666917,17581.647463437617,9692.6873573499761,16075.064142727835,10261.636097728171,0,0,0,0,0,0,52.485918114933725,13092.098701883288,18224.442670222743,10047.057616856542,16662.77779136043,10636.807452466688,null,null,{"$f":"SUM(AT17:AT18)","v":60878.78},{"$f":"SUM(AU17:AU18)","v":66291.996395646274},{"$f":"SUM(AV17:AV18)","v":68715.670150904625}]
[null,629]
[null,630,"841000","Other Storage Operation Labor/Exp"]
[null,631,null,null,"Utah",null,152832.70000000001,98652.74,110200.52,134164.59,126667.51,117433.29,140493.07999999999,73131.429999999993,103212.45,127351.76,139808.87,131167.65,null,{"$f":"T298+T573","v":164835.95495133189},{"$f":"U298+U573","v":106400.78076527768},118855.5063826874,144701.67911254536,136615.78950157511,126656.32747590463,151527.19938765632,78875.064701510069,111318.60366673226,137353.77948785061,150789.25254292187,141469.36386304806,170272.76204205447,109910.21242716163,122775.73398147558,149474.39459971458,141121.80697383184,130833.85063527354,156525.04195368738,81476.611865033861,114990.24056126366,141884.13818585177,155762.75530615193,146135.46744947569,null,null,{"$f":"SUM(G22:R22)","v":1455116.5899999999},{"$f":"SUM(T22:AE22)","v":1569399.3018390413},{"$f":"SUM(AF22:AQ22)","v":1621163.0159809759}]
[null,632,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T299+T574","v":0},{"$f":"U299+U574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G23:R23)","v":0},{"$f":"SUM(T23:AE23)","v":0},{"$f":"SUM(AF23:AQ23)","v":0}]
[null,633,null,null,"Total",null,{"$f":"SUM(G22:G23)","v":152832.70000000001},{"$f":"SUM(H22:H23)","v":98652.74},110200.52,134164.59,126667.51,117433.29,140493.07999999999,73131.429999999993,103212.45,127351.76,139808.87,131167.65,null,{"$f":"SUM(T22:T23)","v":164835.95495133189},106400.78076527768,118855.5063826874,144701.67911254536,136615.78950157511,126656.32747590463,151527.19938765632,78875.064701510069,111318.60366673226,137353.77948785061,150789.25254292187,141469.36386304806,170272.76204205447,109910.21242716163,122775.73398147558,149474.39459971458,141121.80697383184,130833.85063527354,156525.04195368738,81476.611865033861,114990.24056126366,141884.13818585177,155762.75530615193,146135.46744947569,null,null,{"$f":"SUM(AT22:AT23)","v":1455116.5899999999},{"$f":"SUM(AU22:AU23)","v":1569399.3018390413},{"$f":"SUM(AV22:AV23)","v":1621163.0159809759}]
[null,634]
[null,635,"843200","Other Storage Maintance- Structure"]
[null,636,null,null,"Utah",null,6552.03,6938.21,7918.14,4831.3900000000003,3561.14,8287.39,4342.0200000000004,22245.24,14721.52,32062.3,0,4130.03,null,{"$f":"T303+T578","v":6682.9986626914651},{"$f":"U303+U578","v":7076.8980226696985},8076.4158636336815,4927.9647542732437,3632.323700846468,8453.0468094930293,4428.8127272585134,22689.900560780505,15015.788766654861,32703.193975426329,0,4212.5852547799113,6781.4475399926578,7181.1495271621861,8195.3915083290922,5000.5598005877764,3685.8323439559122,8577.5706961750402,4494.054643766729,23024.150999697238,15236.989999885944,33184.952672913067,0,4274.6418718467212,null,null,{"$f":"SUM(G27:R27)","v":115589.41000000002},{"$f":"SUM(T27:AE27)","v":117899.92909850771},{"$f":"SUM(AF27:AQ27)","v":119636.74160431235}]
[null,637,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T304+T579","v":0},{"$f":"U304+U579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G28:R28)","v":0},{"$f":"SUM(T28:AE28)","v":0},{"$f":"SUM(AF28:AQ28)","v":0}]
[null,638,null,null,"Total",null,{"$f":"SUM(G27:G28)","v":6552.03},{"$f":"SUM(H27:H28)","v":6938.21},7918.14,4831.3900000000003,3561.14,8287.39,4342.0200000000004,22245.24,14721.52,32062.3,0,{"$f":"SUM(R27:R28)","v":4130.03},null,{"$f":"SUM(T27:T28)","v":6682.9986626914651},7076.8980226696985,8076.4158636336815,4927.9647542732437,3632.323700846468,8453.0468094930293,4428.8127272585134,22689.900560780505,15015.788766654861,32703.193975426329,0,4212.5852547799113,6781.4475399926578,7181.1495271621861,8195.3915083290922,5000.5598005877764,3685.8323439559122,8577.5706961750402,4494.054643766729,23024.150999697238,15236.989999885944,33184.952672913067,0,4274.6418718467212,null,null,{"$f":"SUM(AT27:AT28)","v":115589.41000000002},{"$f":"SUM(AU27:AU28)","v":117899.92909850771},{"$f":"SUM(AV27:AV28)","v":119636.74160431235}]
[null,639]
[null,640,"System Total Storage O&M Expenses"]
[null,641,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G17+G22+G27","v":159384.73000000001},{"$f":"H17+H22+H27","v":105590.95000000001},118118.66,138995.98000000001,130228.65,125720.68,144881.59999999998,106975.64,134079.94999999998,168315.27,154571.29,144721.38,null,{"$f":"T17+T22+T27","v":171518.95361402337},{"$f":"U17+U22+U27","v":113477.67878794738},126931.92224632108,149629.6438668186,140248.11320242158,135109.37428539767,156006.6467996506,114195.29191195748,143916.03989682475,179749.66082062689,166864.31668564971,155943.58521555612,177054.20958204713,117091.36195432382,130971.12548980468,154474.95440030235,144807.63931778775,139411.4213314486,161071.58251556903,117592.86156661439,148451.67323137235,185116.14847562136,172425.53309751235,161046.9167737891,null,null,1631584.7799999998,1753591.2273331953,1809515.4277361929]
[null,642,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"G18+G23+G28","v":0},{"$f":"H18+H23+H28","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"T18+T23+T28","v":0},{"$f":"U18+U23+U28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0]
[null,643]
[null,644,null,"System Total Storage O&M Expenses",null,null,{"$f":"SUM(G32:G33)","v":159384.73000000001},{"$f":"SUM(H32:H33)","v":105590.95000000001},118118.66,138995.98000000001,130228.65,125720.68,144881.59999999998,106975.64,134079.94999999998,168315.27,154571.29,144721.38,null,171518.95361402337,113477.67878794738,126931.92224632108,149629.6438668186,140248.11320242158,135109.37428539767,156006.6467996506,114195.29191195748,143916.03989682475,179749.66082062689,166864.31668564971,155943.58521555612,177054.20958204713,117091.36195432382,130971.12548980468,154474.95440030235,144807.63931778775,139411.4213314486,161071.58251556903,117592.86156661439,148451.67323137235,185116.14847562136,172425.53309751235,161046.9167737891,null,null,{"$f":"SUM(AT32:AT33)","v":1631584.7799999998},1753591.2273331953,1809515.4277361929]
[null,646]
[null,647,"Distribution Operations & Maintenance Expenses"]
[null,648,null," "]
[null,649,870,"Operation Supervision & Engineering"]
[null,650,null,null,"Utah",null,724226.14,697141.57,772139.8,791324.9,881243.46,738583.16,582608.53,486087.05,428731.76,447759.69,425902.34,-2650597.88,null,{"$f":"T315+T591","v":768299.1029892019},{"$f":"U315+U591","v":735004.96701740893},{"$f":"V315+V591","v":815798.70394932409},{"$f":"W315+W591","v":838610.96047169296},926772.17821819661,777567.48875316151,619027.45032877091,515946.23023162177,453310.03684187401,474573.9511574253,455593.96586241701,-2702166.645650628,{"$f":"AF315+AF591","v":793400.66867523384},758330.43749558972,841949.66938359174,865878.40869970946,955829.05632731132,802072.1277651561,639397.56275357585,532845.00842975243,467892.19153945695,490013.51179622125,471048.3480973884,-2773891.4724865961,null,null,{"$f":"SUM(G40:R40)","v":4325150.5199999996},{"$f":"SUM(T40:AE40)","v":4678338.3901704662},{"$f":"SUM(AF40:AQ40)","v":4844765.5184763912}]
[null,651,null,null,"Wyoming",null,78540.160000000003,58765.51,71352.639999999999,82545.259999999995,65931.31,58199.69,66840.98,53766.66,40855.629999999997,46924.86,60869.16,75486.59,null,{"$f":"T316+T592","v":83319.741091682212},{"$f":"U316+U592","v":61957.202952782201},{"$f":"V316+V592","v":75387.114140940146},{"$f":"W316+W592","v":87477.798020744216},69337.596878709504,61271.620110472708,71019.216671744172,57069.419025142372,43197.796077663967,49734.973279325386,65112.631226947458,76955.221020513389,{"$f":"AF316+AF592","v":86041.930855823375},63923.422193789789,77803.697798826615,90322.139963627807,71511.522842647159,63202.563667404051,73356.22034929783,58938.61274629645,44587.39016075035,51353.026975577079,67321.342418723565,78997.878127063159,null,null,{"$f":"SUM(G41:R41)","v":760078.45},{"$f":"SUM(T41:AE41)","v":801840.33049666788},{"$f":"SUM(AF41:AQ41)","v":827359.74809982721}]
[null,652,null,null,"Total",null,{"$f":"SUM(G40:G41)","v":802766.3},{"$f":"SUM(H40:H41)","v":755907.08},843492.44000000006,873870.16,947174.77,796782.85000000009,649449.51,539853.71,469587.39,494684.55,486771.5,-2575111.29,null,{"$f":"SUM(T40:T41)","v":851618.84408088413},{"$f":"SUM(U40:U41)","v":796962.16997019108},{"$f":"SUM(V40:V41)","v":891185.81809026422},926088.75849243719,996109.77509690612,838839.10886363417,690046.66700051504,573015.6492567641,496507.83291953796,524308.92443675071,520706.59708936448,-2625211.4246301148,{"$f":"SUM(AF40:AF41)","v":879442.59953105717},822253.85968937946,919753.36718241835,956200.54866333725,1027340.5791699585,865274.6914325601,712753.78310287371,591783.62117604888,512479.58170020732,541366.53877179837,538369.69051611191,-2694893.5943595329,null,null,{"$f":"SUM(G42:R42)","v":5085228.9699999988},{"$f":"SUM(T42:AE42)","v":5480178.720667134},{"$f":"SUM(AF42:AQ42)","v":5672125.2665762184}]
[null,653]
[null,654,871,"Distribution Load Dispatching"]
[null,655,null,null,"Utah",null,87477.71,385480.77,69332.009999999995,75846.11,71749.149999999994,138081.03,136805.04999999999,144948.91,166706.21,138720.49,168812.21,213382.39,null,{"$f":"T320+T596","v":94182.970676070865},{"$f":"U320+U596","v":415028.47913345543},{"$f":"V320+V596","v":74646.411120793637},{"$f":"W320+W596","v":81659.858057497433},77248.778178729321,148705.49160205206,147374.13473810928,155588.817097147,179031.50014523068,149443.23612809688,180475.08140299376,229284.62528466678,{"$f":"AF320+AF596","v":96988.497953609447},427391.46064758225,76869.995542047443,84092.37557722826,79549.858691348461,153154.26838951471,151803.3422750902,160000.69012524007,184150.04804282216,153937.31721892429,185246.55058824853,235899.72087252574,null,null,{"$f":"SUM(G45:R45)","v":1797342.04},{"$f":"SUM(T45:AE45)","v":1932669.3835648433},{"$f":"SUM(AF45:AQ45)","v":1989084.1259241817}]
[null,656,null,null,"Wyoming",null,2464.39,10859.72,1953.21,2136.7399999999998,2021.28,3910.27,3895.65,3847.39,4469.13,3953.05,4116.6000000000004,5783.59,null,{"$f":"T321+T597","v":2653.28814739666},{"$f":"U321+U597","v":11692.13466968837},{"$f":"V321+V597","v":2102.9264356427188},{"$f":"W321+W597","v":2300.5251700552217},2176.2126848485595,4211.1405357184558,4196.6144377895071,4129.8058675390685,4799.5515478640827,4258.6108553694803,4401.0070130801805,6214.6096777252606,{"$f":"AF321+AF597","v":2732.3244340975039},12040.423165658201,2165.5688908006923,2369.0541623148065,2241.0375366906624,4337.1239413224812,4322.7402083033867,4246.9105506274409,4936.7717267978069,4386.6764876066163,4517.3625186921254,6393.907513366642,null,null,{"$f":"SUM(G46:R46)","v":49411.020000000004},{"$f":"SUM(T46:AE46)","v":53136.427042717565},{"$f":"SUM(AF46:AQ46)","v":54689.901136278371}]
[null,657,null,null,"Total",null,{"$f":"SUM(G45:G46)","v":89942.1},396340.49,71285.22,77982.850000000006,73770.429999999993,141991.29999999999,140700.69999999998,148796.30000000002,171175.34,142673.53999999998,172928.81,219165.98,null,{"$f":"SUM(T45:T46)","v":96836.25882346752},{"$f":"SUM(U45:U46)","v":426720.61380314379},{"$f":"SUM(V45:V46)","v":76749.337556436352},83960.383227552651,79424.990863577885,152916.63213777053,151570.74917589879,159718.62296468607,183831.05169309475,153701.84698346636,184876.08841607394,235499.23496239205,{"$f":"SUM(AF45:AF46)","v":99720.822387706954},439431.88381324045,79035.564432848128,86461.429739543062,81790.896228039128,157491.39233083717,156126.08248339358,164247.60067586752,189086.81976961996,158323.99370653092,189763.91310694066,242293.62838589237,null,null,{"$f":"SUM(G47:R47)","v":1846753.06},{"$f":"SUM(T47:AE47)","v":1985805.8106075607},{"$f":"SUM(AF47:AQ47)","v":2043774.0270604601}]
[null,658]
[null,659,872,"Compressor Station Labor & Expenses"]
[null,660,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T325+T601","v":0},{"$f":"U325+U601","v":0},{"$f":"V325+V601","v":0},{"$f":"W325+W601","v":0},0,0,0,0,0,0,0,0,{"$f":"AF325+AF601","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G50:R50)","v":0},{"$f":"SUM(T50:AE50)","v":0},{"$f":"SUM(AF50:AQ50)","v":0}]
[null,661,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"AD326+AD602","v":0},{"$f":"AE326+AE602","v":0},{"$f":"AF326+AF602","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G51:R51)","v":0},{"$f":"SUM(T51:AE51)","v":0},{"$f":"SUM(AF51:AQ51)","v":0}]
[null,662,null,null,"Total",null,{"$f":"SUM(G50:G51)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T50:T51)","v":0},{"$f":"SUM(U50:U51)","v":0},{"$f":"SUM(V50:V51)","v":0},{"$f":"SUM(W50:W51)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF50:AF51)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G52:R52)","v":0},{"$f":"SUM(T52:AE52)","v":0},{"$f":"SUM(AF52:AQ52)","v":0}]
[null,663]
[null,664,873,"Compressor Station Fuel & Power"]
[null,665,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T330+T606","v":0},{"$f":"U330+U606","v":0},{"$f":"V330+V606","v":0},{"$f":"W330+W606","v":0},0,0,0,0,0,0,0,0,{"$f":"AF330+AF606","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G55:R55)","v":0},{"$f":"SUM(T55:AE55)","v":0},{"$f":"SUM(AF55:AQ55)","v":0}]
[null,666,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T331+T607","v":0},{"$f":"U331+U607","v":0},{"$f":"V331+V607","v":0},{"$f":"W331+W607","v":0},0,0,0,0,0,0,0,0,{"$f":"AF331+AF607","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G56:R56)","v":0},{"$f":"SUM(T56:AE56)","v":0},{"$f":"SUM(AF56:AQ56)","v":0}]
[null,667,null,null,"Total",null,{"$f":"SUM(G55:G56)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T55:T56)","v":0},{"$f":"SUM(U55:U56)","v":0},{"$f":"SUM(V55:V56)","v":0},{"$f":"SUM(W55:W56)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF55:AF56)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G57:R57)","v":0},{"$f":"SUM(T57:AE57)","v":0},{"$f":"SUM(AF57:AQ57)","v":0}]
[null,668]
[null,669,874,"Mains & Service Expenses"]
[null,670,null,null,"Utah",null,1351867.62,1439248.01,1541046.3,2089657.24,1937790.44,1859826.82,3074455.57,430611.71,2621507.54,1614154.66,1419197.5,1517725.74,null,{"$f":"T335+T611","v":1409661.4500756962},{"$f":"U335+U611","v":1578382.5326280536},{"$f":"V335+V611","v":1606153.5165239773},{"$f":"W335+W611","v":2182026.5312394402},2034693.4345516474,1943977.4998441078,3211892.0169317024,467622.75457710226,2648672.121299624,1691327.3379227426,1481781.8379783663,1589810.3750216847,{"$f":"AF335+AF611","v":1455081.2624251205},1637547.8441516121,1657821.4804042012,2252657.0998728652,2101757.4586621225,2007110.0921469359,3316022.7977212644,484681.45600563154,2724922.1681535463,1746696.8471500974,1529730.1240583672,1641805.5825614557,null,null,{"$f":"SUM(G60:R60)","v":20897089.149999999},{"$f":"SUM(T60:AE60)","v":21846001.408594146},{"$f":"SUM(AF60:AQ60)","v":22555834.213313218}]
[null,671,null,null,"Wyoming",null,30010.48,198806.77,32716.48,52264.1,70546.2,50291.37,79880.08,48672.65,-96312.57,51753.84,35206.92,47722.14,null,{"$f":"T336+T612","v":31293.461081838526},{"$f":"U336+U612","v":218025.75439114412},{"$f":"V336+V612","v":34098.709039622219},{"$f":"W336+W612","v":54574.334320661714},74074.000474771368,52566.879165843493,83450.93478253315,52856.060662092066,-97310.579961070238,54228.18928297711,36759.488814740231,49988.710931552981,{"$f":"AF336+AF612","v":32301.747951018919},226198.40038288146,35195.622160875013,56340.864750367109,76515.498770997045,54274.040566258554,86156.446347279125,54784.229787091717,-100111.95964930933,56003.474385726215,37948.971936120943,51623.606162058859,null,null,{"$f":"SUM(G61:R61)","v":601558.46000000008},{"$f":"SUM(T61:AE61)","v":644605.94298670674},{"$f":"SUM(AF61:AQ61)","v":667230.94355136575}]
[null,672,null,null,"Total",null,{"$f":"SUM(G60:G61)","v":1381878.1},1638054.78,1573762.78,2141921.34,2008336.64,1910118.1900000002,3154335.65,479284.36000000004,2525194.9700000002,1665908.5,1454404.42,1565447.88,null,{"$f":"SUM(T60:T61)","v":1440954.9111575347},{"$f":"SUM(U60:U61)","v":1796408.2870191976},{"$f":"SUM(V60:V61)","v":1640252.2255635995},2236600.8655601018,2108767.4350264189,1996544.3790099514,3295342.9517142354,520478.81523919431,2551361.5413385537,1745555.5272057196,1518541.3267931065,1639799.0859532377,{"$f":"SUM(AF60:AF61)","v":1487383.0103761393},1863746.2445344937,1693017.1025650762,2308997.9646232324,2178272.9574331194,2061384.1327131945,3402179.2440685434,539465.6857927232,2624810.2085042368,1802700.3215358236,1567679.0959944881,1693429.1887235146,null,null,{"$f":"SUM(G62:R62)","v":21498647.609999996},{"$f":"SUM(T62:AE62)","v":22490607.351580858},{"$f":"SUM(AF62:AQ62)","v":23223065.156864583}]
[null,673]
[null,674,875,"Measuring & Regulating Station Expenses"]
[null,675,null,null,"Utah",null,263923.76,438590.6,303408.21000000002,227210.11,231784.95999999999,303968.06,510858.81,201032.97,257747.48,224466.88,445653.27,121040.77,null,{"$f":"T340+T616","v":277853.5048934893},{"$f":"U340+U616","v":460725.95017007343},{"$f":"V340+V616","v":320011.68167783204},{"$f":"W340+W616","v":238993.28840091015},243947.55866668042,319567.80589638854,536700.85420077329,211483.08182261157,270118.01122205373,236165.4237061821,469296.69435647677,127862.78293020025,{"$f":"AF340+AF616","v":283820.9069680057},470195.73431941058,327131.96274426056,244038.47035299247,249157.02985118015,326245.00388707855,547757.19597327791,215957.80290807917,275401.8292375296,241175.1110372353,479426.91385108867,130790.7781643394,null,null,{"$f":"SUM(G65:R65)","v":3529685.8800000004},{"$f":"SUM(T65:AE65)","v":3712726.637943672},{"$f":"SUM(AF65:AQ65)","v":3791098.7392944777}]
[null,676,null,null,"Wyoming",null,8001.49,12502.72,9662.35,6724.55,6971.48,8867.65,14609.3,5969.01,6849.37,6688.56,13606.96,4011.02,null,{"$f":"T341+T617","v":8423.8040594382474},{"$f":"U341+U617","v":13133.723230070094},{"$f":"V341+V617","v":10191.104823629525},{"$f":"W341+W617","v":7073.2870008132149},7337.2988751884041,9322.7408628298308,15348.318626971233,6279.2915521766736,7178.1039431462068,7037.147780484237,14328.855588203816,4237.0862279601479,{"$f":"AF341+AF617","v":8604.7203514205303},13403.674432124129,10417.857579470267,7222.6050848363038,7493.986022505107,9517.534535435243,15664.502689368142,6412.1536140880462,7318.5158866525398,7186.4241204725195,14638.157686344832,4334.1134316373609,null,null,{"$f":"SUM(G66:R66)","v":104464.45999999998},{"$f":"SUM(T66:AE66)","v":109890.76257091164},{"$f":"SUM(AF66:AQ66)","v":112214.24543435503}]
[null,677,null,null,"Total",null,{"$f":"SUM(G65:G66)","v":271925.25},451093.31999999995,313070.56,233934.65999999997,238756.44,312835.71000000002,525468.11,207001.98,264596.85000000003,231155.44,459260.23000000004,125051.79000000001,null,{"$f":"SUM(T65:T66)","v":286277.30895292753},{"$f":"SUM(U65:U66)","v":473859.67340014351},{"$f":"SUM(V65:V66)","v":330202.78650146158},246066.57540172336,251284.85754186881,328890.54675921838,552049.17282774451,217762.37337478824,277296.11516519991,243202.57148666633,483625.54994468059,132099.86915816041,{"$f":"SUM(AF65:AF66)","v":292425.62731942622},483599.40875153471,337549.82032373082,251261.07543782878,256651.01587368525,335762.53842251381,563421.698662646,222369.95652216722,282720.34512418212,248361.53515770781,494065.07153743348,135124.89159597675,null,null,{"$f":"SUM(G67:R67)","v":3634150.34},{"$f":"SUM(T67:AE67)","v":3822617.4005145831},{"$f":"SUM(AF67:AQ67)","v":3903312.9847288337}]
[null,678]
[null,679,878,"Meter & House Regulator Expenses"]
[null,680,null,null,"Utah",null,179910.07,215047.17,213492.63,200923.82,253831.61,252395.39,246767.97,245575.46,219067.97,246272.15,283475.95,302200.96999999997,null,{"$f":"T345+T621","v":193985.66260710123},{"$f":"U345+U621","v":233330.82766395784},{"$f":"V345+V621","v":226659.84934806326},{"$f":"W345+W621","v":213262.37433823373},264286.20199205237,268571.43919353082,264456.18675745471,261890.91478506167,233591.84585038904,264366.26375412091,309606.08797528595,340304.70075977989,{"$f":"AF345+AF621","v":200200.71730758256},241337.07035535539,232635.87672815099,218865.41628034844,269333.46406262484,275877.6054370465,272340.55719350255,269227.78922082216,240124.71300103737,272409.47485230555,320962.67115521821,356466.53748003137,null,null,{"$f":"SUM(G70:R70)","v":2858961.16},{"$f":"SUM(T70:AE70)","v":3074312.3550250316},{"$f":"SUM(AF70:AQ70)","v":3169781.8930740254}]
[null,681,null,null,"Wyoming",null,17046.87,22756.09,14655.46,13710.4,9651.74,18267.09,20793.87,18669.8,16607.03,21453.17,33375.47,53758.42,null,{"$f":"T346+T622","v":18380.562979754915},{"$f":"U346+U622","v":24690.849519644988},{"$f":"V346+V622","v":15559.339709883974},{"$f":"W346+W622","v":14552.343555517309},10049.267335990076,19437.829871527192,22284.365220211665,19910.177510628077,17708.051029973874,23029.377859339736,36451.941341184385,60536.678725480495,{"$f":"AF346+AF622","v":18969.452915276557},25538.06261827486,15969.571342834399,14934.67724916881,10241.185360766529,19966.612890603974,22948.740640891348,20467.961168411966,18203.292396189259,23730.035140462434,37789.02584949747,63411.701947208421,null,null,{"$f":"SUM(G71:R71)","v":260745.40999999997},{"$f":"SUM(T71:AE71)","v":282590.78465913667},{"$f":"SUM(AF71:AQ71)","v":292170.31951958599}]
[null,682,null,null,"Total",null,{"$f":"SUM(G70:G71)","v":196956.94},237803.26,228148.09,214634.22,263483.34999999998,270662.48000000004,267561.84000000003,264245.26,235675,267725.32,316851.42000000004,355959.38999999996,null,{"$f":"SUM(T70:T71)","v":212366.22558685613},{"$f":"SUM(U70:U71)","v":258021.67718360282},{"$f":"SUM(V70:V71)","v":242219.18905794722},227814.71789375105,274335.46932804247,288009.26906505803,286740.55197766639,281801.09229568974,251299.89688036291,287395.64161346067,346058.02931647032,400841.3794852604,{"$f":"SUM(AF70:AF71)","v":219170.1702228591},266875.13297363027,248605.44807098538,233800.09352951724,279574.64942339138,295844.21832765045,295289.29783439392,289695.7503892341,258328.00539722663,296139.509992768,358751.69700471568,419878.23942723981,null,null,{"$f":"SUM(G72:R72)","v":3119706.57},{"$f":"SUM(T72:AE72)","v":3356903.1396841682},{"$f":"SUM(AF72:AQ72)","v":3461952.2125936123}]
[null,683]
[null,684,879,"Customer Installations Expenses"]
[null,685,null,null,"Utah",null,239696.68,209212.58,209149.85,177725.84,183938.46,183206.72,184189.32,179818.65,171193.48,183352.18,257241.77,278799.21999999997,null,{"$f":"T350+T626","v":259700.19475510344},{"$f":"U350+U626","v":222935.94901590701},{"$f":"V350+V626","v":247828.67524047388},{"$f":"W350+W626","v":196462.25720383841},191262.68553160349,194044.95611158581,194739.64047429155,187932.6149922694,184901.26560036495,200437.82857676604,283277.01269802428,298854.16459751828,{"$f":"AF350+AF626","v":268658.21317274158},229551.19467847911,262482.08372240153,204362.0529334973,195551.47729872633,199458.02905713773,200070.27527854973,192432.58734679603,191112.68179357974,207864.88623802952,294362.05528028676,308238.92455865728,null,null,{"$f":"SUM(G75:R75)","v":2457524.75},{"$f":"SUM(T75:AE75)","v":2662377.2447977462},{"$f":"SUM(AF75:AQ75)","v":2754144.4613588825}]
[null,686,null,null,"Wyoming",null,4356.79,2751.54,9976.7199999999993,4341.17,1101.1500000000001,2079.9499999999998,1994.62,1340.13,2948.13,3838.52,5973.54,4162.3,null,{"$f":"T351+T627","v":4720.3791538000733},{"$f":"U351+U627","v":2932.0281847068127},{"$f":"V351+V627","v":11821.750294562204},{"$f":"W351+W627","v":4798.8297993448068},1144.9965720770156,2202.9967375885171,2108.8713595491386,1400.6007459715111,3184.1923428065365,4196.2119771277767,6578.1174123944038,4461.7079248078617,{"$f":"AF351+AF627","v":4883.2024564081103},3019.0311414620592,12520.736946810901,4991.791927011348,1170.6714801651192,2264.4514761106666,2166.5977836071106,1434.1375785051318,3291.1593979870395,4351.6991350874641,6835.5287389719197,4601.8165893380165,null,null,{"$f":"SUM(G76:R76)","v":44864.560000000005},{"$f":"SUM(T76:AE76)","v":49550.682504736651},{"$f":"SUM(AF76:AQ76)","v":51530.824651464885}]
[null,687,null,null,"Total",null,{"$f":"SUM(G75:G76)","v":244053.47},211964.12,219126.57,182067.01,185039.61,185286.67,186183.94,181158.78,174141.61000000002,187190.69999999998,263215.31,282961.51999999996,null,{"$f":"SUM(T75:T76)","v":264420.57390890352},{"$f":"SUM(U75:U76)","v":225867.97720061382},{"$f":"SUM(V75:V76)","v":259650.42553503608},201261.0870031832,192407.6821036805,196247.95284917433,196848.51183384069,189333.21573824092,188085.4579431715,204634.04055389381,289855.13011041866,303315.87252232613,{"$f":"SUM(AF75:AF76)","v":273541.41562914971},232570.22581994117,275002.82066921244,209353.84486050863,196722.14877889145,201722.4805332484,202236.87306215684,193866.72492530115,194403.84119156678,212216.58537311698,301197.58401925868,312840.74114799529,null,null,{"$f":"SUM(G77:R77)","v":2502389.31},{"$f":"SUM(T77:AE77)","v":2711927.9273024835},{"$f":"SUM(AF77:AQ77)","v":2805675.2860103478}]
[null,688]
[null,689,880,"Other Expenses"]
[null,690,null,null,"Utah",null,2191771.08,2340445.11,1816594.44,1916328.47,2240519.16,2125313.54,2361390.2200000002,747743.14,3183169.3,2068118.77,2406816.0699999998,1069602.06,null,{"$f":"T355+T631","v":2335249.7219055444},{"$f":"U355+U631","v":2483295.908402659},{"$f":"V355+V631","v":1905949.2844222521},{"$f":"W355+W631","v":2035008.8208277505},2356194.4740477451,2240750.9758466878,2496440.0376740401,807535.01949627069,3340588.7925886549,2184042.7243210548,2544843.6255487446,1146511.1724799885,{"$f":"AF355+AF631","v":2399766.7106183423},2548069.6670453819,1947667.1301132953,2088727.0621031299,2409822.0949498564,2293891.5918878298,2558183.2425051522,833857.00694461586,3414026.0071298825,2237181.9754292248,2607925.5971067222,1180735.7992170649,null,null,{"$f":"SUM(G80:R80)","v":24467811.359999996},{"$f":"SUM(T80:AE80)","v":25876410.55756139},{"$f":"SUM(AF80:AQ80)","v":26519853.885050498}]
[null,691,null,null,"Wyoming",null,162823.42000000001,148653.07,64880.53,125857.85,92584.6,101092.62,128296.54,83120.17,115621.37,106804.21,131664.23000000001,96652.26,null,{"$f":"T356+T632","v":173482.23532300175},{"$f":"U356+U632","v":157726.22007892083},{"$f":"V356+V632","v":68071.880549428781},{"$f":"W356+W632","v":133652.36645490944},97364.631732013775,106583.51469209493,135633.92294859636,89766.718690970985,121339.27429048344,112790.89052383488,139214.99054486692,103601.9844010404,{"$f":"AF356+AF632","v":178275.10664344966},161840.31702421504,69561.853148317212,137180.39542204182,99580.676976712144,109111.20013845648,138988.4890348161,92692.707515748858,124006.71373652254,115535.16992254645,142665.87294323111,106694.61823702502,null,null,{"$f":"SUM(G81:R81)","v":1358050.87},{"$f":"SUM(T81:AE81)","v":1439228.6302301625},{"$f":"SUM(AF81:AQ81)","v":1476133.1207430826}]
[null,692,null,null,"Total",null,{"$f":"SUM(G80:G81)","v":2354594.5},2489098.1799999997,1881474.97,2042186.32,2333103.7600000002,2226406.16,2489686.7600000002,830863.31,3298790.67,2174922.98,2538480.2999999998,1166254.32,null,{"$f":"SUM(T80:T81)","v":2508731.957228546},{"$f":"SUM(U80:U81)","v":2641022.1284815799},{"$f":"SUM(V80:V81)","v":1974021.1649716808},2168661.18728266,2453559.1057797587,2347334.4905387829,2632073.9606226366,897301.73818724172,3461928.0668791384,2296833.6148448898,2684058.6160936113,1250113.156881029,{"$f":"SUM(AF80:AF81)","v":2578041.8172617918},2709909.984069597,2017228.9832616125,2225907.4575251718,2509402.7719265684,2403002.7920262865,2697171.7315399684,926549.71446036478,3538032.7208664049,2352717.1453517713,2750591.4700499531,1287430.41745409,null,null,{"$f":"SUM(G82:R82)","v":25825862.23},{"$f":"SUM(T82:AE82)","v":27315639.187791552},{"$f":"SUM(AF82:AQ82)","v":27995987.005793583}]
[null,693]
[null,694,881,"Rents"]
[null,695,null,null,"Utah",null,11793.84,12547.6,13916.57,10739.67,10174.049999999999,12085.85,32364.43,12059.35,11576.79,12354.35,11121.24,31645.7,null,{"$f":"T360+T636","v":12097.374506269243},{"$f":"U360+U636","v":12910.548486644384},{"$f":"V360+V636","v":14387.17433357831},{"$f":"W360+W636","v":10959.850084501522},10349.430589372439,12412.386545040146,32930.786067048233,12383.871531315319,11863.212732011709,12702.098526246367,11371.633931936705,32154.928261528126,{"$f":"AF360+AF636","v":12341.383717361014},13181.920234702209,14708.167747465464,11165.514678110414,10534.499055596605,12666.991654484847,33521.990044907165,12637.536359542099,12099.341802740937,12966.464639661293,11591.190388249517,32719.901648056173,null,null,{"$f":"SUM(G85:R85)","v":182379.44000000003},{"$f":"SUM(T85:AE85)","v":186523.29559549253},{"$f":"SUM(AF85:AQ85)","v":190134.90197087775}]
[null,696,null,null,"Wyoming",null,68.650000000000006,93.03,137.32,34.54,16.27,78.08,55.94,77.260000000000005,61.64,86.79,46.89,32.67,null,{"$f":"T361+T637","v":70.416824363852953},{"$f":"U361+U637","v":95.720960638889295},{"$f":"V361+V637","v":141.96362893205534},{"$f":"W361+W637","v":35.248124189912964},16.550462764492959,80.189572221791138,56.918912911201531,79.339094935417023,63.165042537802087,89.232952854089632,47.945725033225798,33.195710832881687,{"$f":"AF361+AF637","v":71.837161789275896},97.732956058078571,145.13099097564682,35.909564910461278,16.846418057170624,81.834435176853674,57.940773964259733,80.964235977745261,64.422299162457932,91.090139592629626,48.87143136062344,33.778971134845968,null,null,{"$f":"SUM(G86:R86)","v":789.07999999999993},{"$f":"SUM(T86:AE86)","v":809.88701221561234},{"$f":"SUM(AF86:AQ86)","v":826.35937816004878}]
[null,697,null,null,"Total",null,{"$f":"SUM(G85:G86)","v":11862.49},12640.630000000001,14053.89,10774.210000000001,10190.32,12163.93,32420.37,12136.61,11638.43,12441.140000000001,11168.13,31678.37,null,{"$f":"SUM(T85:T86)","v":12167.791330633096},{"$f":"SUM(U85:U86)","v":13006.269447283274},{"$f":"SUM(V85:V86)","v":14529.137962510365},10995.098208691436,10365.981052136933,12492.576117261937,32987.704979959432,12463.210626250735,11926.377774549512,12791.331479100458,11419.579656969931,32188.123972361009,{"$f":"SUM(AF85:AF86)","v":12413.220879150289},13279.653190760288,14853.298738441112,11201.424243020876,10551.345473653775,12748.826089661701,33579.930818871428,12718.500595519843,12163.764101903394,13057.554779253924,11640.06181961014,32753.680619191018,null,null,{"$f":"SUM(G87:R87)","v":183168.52000000002},{"$f":"SUM(T87:AE87)","v":187333.18260770812},{"$f":"SUM(AF87:AQ87)","v":190961.26134903778}]
[null,698]
[null,699,885,"Maintenance Supervision & Engineering"]
[null,700,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T365+T641","v":0},{"$f":"U365+U641","v":0},{"$f":"V365+V641","v":0},{"$f":"W365+W641","v":0},0,0,0,0,0,0,0,0,{"$f":"AF365+AF641","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G90:R90)","v":0},{"$f":"SUM(T90:AE90)","v":0},{"$f":"SUM(AF90:AQ90)","v":0}]
[null,701,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T366+T642","v":0},{"$f":"U366+U642","v":0},{"$f":"V366+V642","v":0},{"$f":"W366+W642","v":0},0,0,0,0,0,0,0,0,{"$f":"AF366+AF642","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G91:R91)","v":0},{"$f":"SUM(T91:AE91)","v":0},{"$f":"SUM(AF91:AQ91)","v":0}]
[null,702,null,null,"Total",null,{"$f":"SUM(G90:G91)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T90:T91)","v":0},{"$f":"SUM(U90:U91)","v":0},{"$f":"SUM(V90:V91)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF90:AF91)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G92:R92)","v":0},{"$f":"SUM(T92:AE92)","v":0},{"$f":"SUM(AF92:AQ92)","v":0}]
[null,703]
[null,704,886,"Maintenance of Structures & Improvements"]
[null,705,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T370+T646","v":0},{"$f":"U370+U646","v":0},{"$f":"V370+V646","v":0},{"$f":"W370+W646","v":0},0,0,0,0,0,0,0,0,{"$f":"AF370+AF646","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G95:R95)","v":0},{"$f":"SUM(T95:AE95)","v":0},{"$f":"SUM(AF95:AQ95)","v":0}]
[null,706,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T371+T647","v":0},{"$f":"U371+U647","v":0},{"$f":"V371+V647","v":0},{"$f":"W371+W647","v":0},0,0,0,0,0,0,0,0,{"$f":"AF371+AF647","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G96:R96)","v":0},{"$f":"SUM(T96:AE96)","v":0},{"$f":"SUM(AF96:AQ96)","v":0}]
[null,707,null,null,"Total",null,{"$f":"SUM(G95:G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T95:T96)","v":0},{"$f":"SUM(U95:U96)","v":0},{"$f":"SUM(V95:V96)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF95:AF96)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G97:R97)","v":0},{"$f":"SUM(T97:AE97)","v":0},{"$f":"SUM(AF97:AQ97)","v":0}]
[null,708]
[null,709,887,"Maintenance of Mains"]
[null,710,null,null,"Utah",null,1223266.3400000001,1176506.24,1131105.53,1137416.52,1147094.8500000001,1165888.17,1193921.1100000001,1141606.6599999999,1195568.29,1146207.02,1139243.3899999999,1171004.1599999999,null,{"$f":"T375+T651","v":1206988.5925198451},{"$f":"U375+U651","v":1159540.1583527799},{"$f":"V375+V651","v":1119920.323789221},{"$f":"W375+W651","v":1138624.0070396573},1137291.6047292349,1152535.620511818,1181785.3026239646,1136693.0239616944,1200517.5673903115,1134001.1465850624,1124319.4125988765,1156862.5646499926,{"$f":"AF375+AF651","v":1211321.9944647476},1163253.1949155068,1125268.6745586379,1148323.6798515038,1143249.9116256777,1157415.7875158165,1187316.3702168004,1144303.0721689742,1211989.9972458198,1139118.5819875645,1128436.9421958339,1161510.7043279517,null,null,{"$f":"SUM(G100:R100)","v":13968828.280000001},{"$f":"SUM(T100:AE100)","v":13849079.324752457},{"$f":"SUM(AF100:AQ100)","v":13921508.911074838}]
[null,711,null,null,"Wyoming",null,517.04999999999995,170.08,1444.45,4576.88,1850.27,1032.9000000000001,1442.26,3054.99,5737.27,1245.8,540.4,854.87,null,{"$f":"T376+T652","v":510.16972457722147},{"$f":"U376+U652","v":167.62732183438382},{"$f":"V376+V652","v":1430.1662124287732},{"$f":"W376+W652","v":4581.738838591571},1834.4573140419568,1021.0705220781656,1427.5999111553015,3041.8408922673393,5761.0204966722667,1232.5335683388769,533.32081265657621,844.54618900955847,{"$f":"AF376+AF652","v":512.00136614402197},168.16409183790594,1436.9961898835597,4620.7696049981332,1844.0680942675685,1025.3940280782565,1434.2814560912507,3062.2057184262521,5816.0741713035268,1238.0956534711395,535.27396245206978,847.93947769479837,null,null,{"$f":"SUM(G101:R101)","v":22467.22},{"$f":"SUM(T101:AE101)","v":22386.091803651987},{"$f":"SUM(AF101:AQ101)","v":22541.263814648486}]
[null,712,null,null,"Total",null,{"$f":"SUM(G100:G101)","v":1223783.3900000001},1176676.32,1132549.98,1141993.3999999999,1148945.1200000001,1166921.0699999998,1195363.3700000001,1144661.6499999999,1201305.56,1147452.82,1139783.7899999998,1171859.03,null,{"$f":"SUM(T100:T101)","v":1207498.7622444222},{"$f":"SUM(U100:U101)","v":1159707.7856746144},{"$f":"SUM(V100:V101)","v":1121350.4900016498},1143205.7458782489,1139126.0620432768,1153556.6910338961,1183212.90253512,1139734.8648539619,1206278.5878869838,1135233.6801534013,1124852.7334115331,1157707.1108390021,{"$f":"SUM(AF100:AF101)","v":1211833.9958308917},1163421.3590073446,1126705.6707485213,1152944.449456502,1145093.9797199452,1158441.1815438948,1188750.6516728916,1147365.2778874005,1217806.0714171233,1140356.6776410355,1128972.216158286,1162358.6438056463,null,null,{"$f":"SUM(G102:R102)","v":13991295.499999998},{"$f":"SUM(T102:AE102)","v":13871465.416556111},{"$f":"SUM(AF102:AQ102)","v":13944050.174889483}]
[null,713]
[null,714,888,"Maint of Compressor Station Equipment"]
[null,715,null,null,"Utah",null,289009.7,267576.25,246501.94,309012.06,286931.01,102278.62,91466.04,116929.77,87735.56,97599.69,70332.87,-1378408.12,null,{"$f":"T380+T656","v":293633.85519999999},{"$f":"U380+U656","v":271857.47000000003},{"$f":"V380+V656","v":250445.97104},{"$f":"W380+W656","v":313956.25296000001},291521.90616000001,103915.07792,92929.496639999998,118800.64632,89139.328959999999,99161.285040000002,71458.195919999998,-1400462.6499200002,{"$f":"AF380+AF656","v":298331.99688320002},276207.18952000001,254453.10657664001,318979.55300736002,296186.25665856001,105577.71916671999,94416.368586240002,120701.45666112,90565.55822336,100747.86560064,72601.527054720005,-1422870.0523187201,null,null,{"$f":"SUM(G105:R105)","v":586965.39000000013},{"$f":"SUM(T105:AE105)","v":596356.83624000009},{"$f":"SUM(AF105:AQ105)","v":605898.54561984004}]
[null,716,null,null,"Wyoming",null,3179.77,3693.75,3137.59,3236.03,3391.74,0,0,0,0,0,0,-139811.01,null,{"$f":"T381+T657","v":3230.6463199999998},{"$f":"U381+U657","v":3752.85},{"$f":"V381+V657","v":3187.79144},{"$f":"W381+W657","v":3287.8064800000002},3446.0078399999998,0,0,0,0,0,0,-142047.98616,{"$f":"AF381+AF657","v":3282.3366611199999},3812.8955999999998,3238.7961030400002,3340.4113836800002,3501.1439654399996,0,0,0,0,0,0,-144320.75393856,null,null,{"$f":"SUM(G106:R106)","v":-123172.13},{"$f":"SUM(T106:AE106)","v":-125142.88408},{"$f":"SUM(AF106:AQ106)","v":-127145.17022527999}]
[null,717,null,null,"Total",null,{"$f":"SUM(G105:G106)","v":292189.47000000003},271270,249639.53,312248.09000000003,290322.75,102278.62,91466.04,116929.77,87735.56,97599.69,70332.87,-1518219.1300000001,null,{"$f":"SUM(T105:T106)","v":296864.50151999999},{"$f":"SUM(U105:U106)","v":275610.32},{"$f":"SUM(V105:V106)","v":253633.76248},317244.05944000004,294967.91399999999,103915.07792,92929.496639999998,118800.64632,89139.328959999999,99161.285040000002,71458.195919999998,-1542510.6360800003,{"$f":"SUM(AF105:AF106)","v":301614.33354432002},280020.08512,257691.90267968,322319.96439104003,299687.400624,105577.71916671999,94416.368586240002,120701.45666112,90565.55822336,100747.86560064,72601.527054720005,-1567190.8062572801,null,null,{"$f":"SUM(G107:R107)","v":463793.26},{"$f":"SUM(T107:AE107)","v":471213.9521600001},{"$f":"SUM(AF107:AQ107)","v":478753.37539456016}]
[null,718]
[null,719,889,"Maint of Meas. & Reg. Station Equipment"]
[null,720,null,null,"Utah",null,34069.5,21071.96,54752.37,37936.660000000003,39976.58,47200.31,45549.9,68636.45,53910.86,29370.02,36064.239999999998,59558.13,null,{"$f":"T385+T661","v":36781.476798943084},{"$f":"U385+U661","v":22731.212566983482},{"$f":"V385+V661","v":59109.543974527522},{"$f":"W385+W661","v":40864.876643196512},43017.837142255856,50963.576316374332,49128.813629611446,74115.709708663038,56829.355051566716,31605.022987089884,38309.445033562486,64376.013758899069,{"$f":"AF385+AF661","v":37985.75360904324},23469.227349443026,61044.464103178711,42171.294980348735,44377.748024431974,52634.282549114381,50721.195411452354,76547.773152737791,58217.047369195876,32604.368497186537,39348.235325992908,66510.294588280289,null,null,{"$f":"SUM(G110:R110)","v":528096.98},{"$f":"SUM(T110:AE110)","v":567832.88361167349},{"$f":"SUM(AF110:AQ110)","v":585631.68496040581}]
[null,721,null,null,"Wyoming",null,1038.82,634.34,1668.93,1115.43,1155.4100000000001,1441.93,1367.7,2099.9,1030.8699999999999,849.15,819.37,1850.77,null,{"$f":"T386+T662","v":1121.511431875374},{"$f":"U386+U662","v":684.28932950424655},{"$f":"V386+V662","v":1801.7428510475111},{"$f":"W386+W662","v":1201.526685641822},1243.3089376963669,1556.894638994313,1475.1619301298047,2267.5353812328804,1086.6767334449603,913.76870936714965,870.38046489126327,2000.4858276201358,{"$f":"AF386+AF662","v":1158.2312791249151},706.50616633885465,1860.7219646513577,1239.9385596921393,1282.6133162193698,1607.9333173033083,1522.9754393367141,2341.9432217638605,1113.2118393489354,942.66192223859377,893.98150575358898,2066.8086441792498,null,null,{"$f":"SUM(G111:R111)","v":15072.620000000003},{"$f":"SUM(T111:AE111)","v":16223.282921445827},{"$f":"SUM(AF111:AQ111)","v":16737.527175950887}]
[null,722,null,null,"Total",null,{"$f":"SUM(G110:G111)","v":35108.32},21706.3,56421.3,39052.090000000004,41131.990000000005,48642.239999999998,46917.599999999999,70736.349999999991,54941.73,30219.170000000002,36883.61,61408.899999999994,null,{"$f":"SUM(T110:T111)","v":37902.988230818461},{"$f":"SUM(U110:U111)","v":23415.501896487727},{"$f":"SUM(V110:V111)","v":60911.286825575036},42066.403328838336,44261.146079952225,52520.470955368648,50603.975559741251,76383.245089895921,57916.031785011677,32518.791696457032,39179.825498453749,66376.499586519203,{"$f":"SUM(AF110:AF111)","v":39143.984888168154},24175.733515781882,62905.186067830065,43411.233540040877,45660.361340651347,54242.21586641769,52244.170850789065,78889.716374501644,59330.259208544812,33547.030419425129,40242.216831746497,68577.103232459544,null,null,{"$f":"SUM(G112:R112)","v":543169.59999999986},{"$f":"SUM(T112:AE112)","v":584056.16653311928},{"$f":"SUM(AF112:AQ112)","v":602369.21213635663}]
[null,723]
[null,724,892,"Maintenance of Services"]
[null,725,null,null,"Utah",null,113031.94,86669.93,104481.01,115585.08,108570.88,101116.82,109433.67,94200.81,95647.4,85204.07,102728.79,111384.43,null,{"$f":"T390+T666","v":123112.36946786562},{"$f":"U390+U666","v":97282.21346659452},{"$f":"V390+V666","v":109453.86609941391},{"$f":"W390+W666","v":127848.65225716383},112488.65574075218,105614.67469248836,112966.42511147016,104862.53291124364,106936.82073760932,92712.912966845382,109407.63890430656,115323.6801690479,{"$f":"AF390+AF666","v":127535.32429277278},101656.70811990225,112060.53944119926,133038.33910242034,114771.19224901614,108030.03835666584,115125.18768150717,109319.54216636837,111620.49276346034,96016.323991557234,112580.79665152988,117638.06859122121,null,null,{"$f":"SUM(G115:R115)","v":1228054.83},{"$f":"SUM(T115:AE115)","v":1318010.4425248015},{"$f":"SUM(AF115:AQ115)","v":1359392.5534076209}]
[null,726,null,null,"Wyoming",null,5907.41,6092.51,3192.47,7092.08,2682.17,2928.95,2493.54,6142.98,6491.36,4405.18,4061.68,2711.23,null,{"$f":"T391+T667","v":6434.2454222953611},{"$f":"U391+U667","v":6838.5062543302138},{"$f":"V391+V667","v":3344.4181282933223},{"$f":"W391+W667","v":7844.5493977249189},2778.9559941687239,3059.2348675577787,2574.0368542191381,6838.2473826192299,7257.5459517277795,4793.3986010678582,4325.7476193854109,2807.1160518999632,{"$f":"AF391+AF667","v":6665.403160207361},7146.0137418777849,3424.0663480363119,8162.978681863553,2835.3445114799069,3129.1982960377545,2623.2261103127166,7128.8958251755748,7575.4155565652181,4964.189974975704,4451.2075937386771,2863.4510290762964,null,null,{"$f":"SUM(G116:R116)","v":54201.560000000005},{"$f":"SUM(T116:AE116)","v":58896.002525289696},{"$f":"SUM(AF116:AQ116)","v":60969.390829346863}]
[null,727,null,null,"Total",null,{"$f":"SUM(G115:G116)","v":118939.35},92762.439999999988,107673.48,122677.16,111253.05,104045.77,111927.20999999999,100343.79,102138.76,89609.25,106790.46999999999,114095.65999999999,null,{"$f":"SUM(T115:T116)","v":129546.61489016098},{"$f":"SUM(U115:U116)","v":104120.71972092474},{"$f":"SUM(V115:V116)","v":112798.28422770723},135693.20165488875,115267.61173492089,108673.90956004614,115540.4619656893,111700.78029386287,114194.3666893371,97506.311567913246,113733.38652369197,118130.79622094787,{"$f":"SUM(AF115:AF116)","v":134200.72745298015},108802.72186178004,115484.60578923557,141201.31778428389,117606.53676049605,111159.23665270359,117748.41379181988,116448.43799154393,119195.90832002556,100980.51396653293,117032.00424526856,120501.51962029751,null,null,{"$f":"SUM(G117:R117)","v":1282256.3899999999},{"$f":"SUM(T117:AE117)","v":1376906.445050091},{"$f":"SUM(AF117:AQ117)","v":1420361.9442369677}]
[null,728]
[null,729,893,"Maintenance of Meters & House Regulators"]
[null,730,null,null,"Utah",null,116772.48,61667.19,67674.850000000006,60554.79,74248.259999999995,77766.64,96235.94,109176.09,87404.62,91363.54,77168.210000000006,130878.67,null,{"$f":"T395+T671","v":125168.78274587772},{"$f":"U395+U671","v":65681.602237831132},{"$f":"V395+V671","v":72186.858779801914},{"$f":"W395+W671","v":63831.525697550111},76363.531047529876,80360.307429041248,102770.01608743049,112349.21976081788,94983.437993499712,98815.176903275977,84812.714444068886,140383.02697578797,{"$f":"AF395+AF671","v":128934.42044505407},67508.158596880676,74232.492748231278,65368.214421427037,77513.007380474752,81710.296358359861,105724.48843565542,114063.68271895598,98301.824011055272,102102.1794913621,88110.616811236177,144639.77147988742,null,null,{"$f":"SUM(G120:R120)","v":1050911.28},{"$f":"SUM(T120:AE120)","v":1117706.200102513},{"$f":"SUM(AF120:AQ120)","v":1148209.1528985801}]
[null,731,null,null,"Wyoming",null,13522.06,6351.6,7168.95,5022.5200000000004,2887.05,3652.5,10415.24,4348.8500000000004,12647.65,12286.75,13117.71,15334.19,null,{"$f":"T396+T672","v":14494.337967445095},{"$f":"U396+U672","v":6765.0766116278082},{"$f":"V396+V672","v":7646.9173001412028},{"$f":"W396+W672","v":5294.2981793258532},2969.2996483792504,3774.31791941343,11122.397540403819,4475.2464056629333,13744.32243442608,13288.860904648902,14417.188015506732,16447.752780662107,{"$f":"AF396+AF672","v":14930.392583280305},6953.2083453769728,7863.6159354240544,5421.7538248568899,3013.9955866682894,3837.7234434830848,11442.148545902661,4543.5392180864128,14224.500540742847,13730.903529630017,14977.793566170847,16946.487440842538,null,null,{"$f":"SUM(G121:R121)","v":106755.07},{"$f":"SUM(T121:AE121)","v":114440.01570764321},{"$f":"SUM(AF121:AQ121)","v":117886.06256046491}]
[null,732,null,null,"Total",null,{"$f":"SUM(G120:G121)","v":130294.54},68018.790000000008,74843.8,65577.31,77135.31,81419.14,106651.18000000001,113524.94,100052.26999999999,103650.29,90285.920000000013,146212.85999999999,null,{"$f":"SUM(T120:T121)","v":139663.1207133228},{"$f":"SUM(U120:U121)","v":72446.678849458942},{"$f":"SUM(V120:V121)","v":79833.776079943113},69125.823876875962,79332.830695909128,84134.625348454676,113892.41362783431,116824.46616648082,108727.76042792579,112104.03780792488,99229.90245957562,156830.77975645009,{"$f":"SUM(AF120:AF121)","v":143864.81302833438},74461.366942257649,82096.10868365533,70789.968246283926,80527.002967143038,85548.019801842951,117166.63698155808,118607.2219370424,112526.32455179811,115833.08302099211,103088.41037740702,161586.25892072998,null,null,{"$f":"SUM(G122:R122)","v":1157666.3500000001},{"$f":"SUM(T122:AE122)","v":1232146.2158101562},{"$f":"SUM(AF122:AQ122)","v":1266095.215459045}]
[null,733]
[null,734,8941,"Maintenance of Communication Equipment"]
[null,735,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T400+T676","v":0},{"$f":"U400+U676","v":0},{"$f":"V400+V676","v":0},{"$f":"W400+W676","v":0},0,0,0,0,0,0,0,0,{"$f":"AF400+AF676","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G125:R125)","v":0},{"$f":"SUM(T125:AE125)","v":0},{"$f":"SUM(AF125:AQ125)","v":0}]
[null,736,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T401+T677","v":0},{"$f":"U401+U677","v":0},{"$f":"V401+V677","v":0},{"$f":"W401+W677","v":0},0,0,0,0,0,0,0,0,{"$f":"AF401+AF677","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G126:R126)","v":0},{"$f":"SUM(T126:AE126)","v":0},{"$f":"SUM(AF126:AQ126)","v":0}]
[null,737,null,null,"Total",null,{"$f":"SUM(G125:G126)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T125:T126)","v":0},{"$f":"SUM(U125:U126)","v":0},{"$f":"SUM(V125:V126)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF125:AF126)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G127:R127)","v":0},{"$f":"SUM(T127:AE127)","v":0},{"$f":"SUM(AF127:AQ127)","v":0}]
[null,738]
[null,739,8942,"Maintenance of Other Equipment"]
[null,740,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T405+T681","v":0},{"$f":"U405+U681","v":0},{"$f":"V405+V681","v":0},{"$f":"W405+W681","v":0},0,0,0,0,0,0,0,0,{"$f":"AF405+AF681","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G130:R130)","v":0},{"$f":"SUM(T130:AE130)","v":0},{"$f":"SUM(AF130:AQ130)","v":0}]
[null,741,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T406+T682","v":0},{"$f":"U406+U682","v":0},{"$f":"V406+V682","v":0},{"$f":"W406+W682","v":0},0,0,0,0,0,0,0,0,{"$f":"AF406+AF682","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G131:R131)","v":0},{"$f":"SUM(T131:AE131)","v":0},{"$f":"SUM(AF131:AQ131)","v":0}]
[null,742,null,null,"Total",null,{"$f":"SUM(G130:G131)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T130:T131)","v":0},{"$f":"SUM(U130:U131)","v":0},{"$f":"SUM(V130:V131)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF130:AF131)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G132:R132)","v":0},{"$f":"SUM(T132:AE132)","v":0},{"$f":"SUM(AF132:AQ132)","v":0}]
[null,743]
[null,744,"System Total Distribution O&M Expenses"]
[null,745,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110+G115+G120+G125+G130","v":6826816.8600000013},{"$f":"H40+H45+H50+H55+H60+H65+H70+H75+H80+H85+H90+H95+H100+H105+H110+H115+H120+H125+H130","v":7351204.9799999995},6543595.5100000007,7150261.2699999996,7467852.8700000001,7107711.1299999999,8666046.5600000005,3978427.0199999996,8579967.2599999998,6384943.5099999998,6843757.8500000006,978216.24000000011,null,{"$f":"T40+T45+T50+T55+T60+T65+T70+T75+T80+T85+T90+T95+T100+T105+T110+T115+T120+T125+T130","v":7136715.0591410082},{"$f":"U40+U45+U50+U55+U60+U65+U70+U75+U80+U85+U90+U95+U100+U105+U110+U115+U120+U125+U130","v":7758707.81914235},{"$f":"V40+V45+V50+V55+V60+V65+V70+V75+V80+V85+V90+V95+V100+V105+V110+V115+V120+V125+V130","v":6822551.8602992576},7482109.2552214339,7765438.2765957993,7398987.3006622754,9043141.1612646673,4167204.4371958189,8870483.2964131907,6669354.408574908,7164553.3466550596,1139098.7393184656,{"$f":"AF40+AF45+AF50+AF55+AF60+AF65+AF70+AF75+AF80+AF85+AF90+AF95+AF100+AF105+AF110+AF115+AF120+AF125+AF130","v":7314367.8505328139},7957699.8074298473,6988325.6438133027,7677667.4818609403,7947633.054836927,7575843.8341718605,9272400.5740769766,4266575.4042086359,9080423.9003134854,6832834.9079300091,7341371.5685648816,1180194.5586841549,null,null,{"$f":"SUM(G135:R135)","v":77878801.059999987},{"$f":"SUM(T135:AE135)","v":81418344.960484222},{"$f":"SUM(AF135:AQ135)","v":83435338.586423844}]
[null,746,null,"Wyoming Distribution O&M Expenses",null,null,327477.36000000004,472130.73000000004,221947.10000000003,308657.55000000005,260790.66999999995,251843,332085.71999999997,231109.79,117006.87999999998,260289.88,303398.93000000005,168549.03999999998,null,{"$f":"T41+T46+T51+T56+T61+T66+T71+T76+T81+T86+T91+T96+T101+T106+T111+T116+T121+T126+T131","v":348134.79952746927},{"$f":"U41+U46+U51+U56+U61+U66+U71+U76+U81+U86+U91+U96+U101+U106+U111+U116+U121+U126+U131","v":508461.98350489297},{"$f":"V41+V46+V51+V56+V61+V66+V71+V76+V81+V86+V91+V96+V101+V106+V111+V116+V121+V126+V131","v":234785.82455455241},326674.65202752006,273772.58475064946,265088.42949634057,350698.35919621447,248114.28321123857,128009.11992967674,275593.19629473548,323041.61457889061,186081.10930910526,{"$f":"AF41+AF46+AF51+AF56+AF61+AF66+AF71+AF76+AF81+AF86+AF91+AF96+AF101+AF106+AF111+AF116+AF121+AF126+AF131","v":358428.68781916058},524847.85185989505,241604.23539994602,336183.29017936916,281248.59088261606,272355.61073567066,360684.30937917071,256134.26118019942,131025.5080627132,283513.44738738687,332623.39015105774,194495.35363206523,null,null,{"$f":"SUM(G136:R136)","v":3255286.65},{"$f":"SUM(T136:AE136)","v":3468455.9563812865},{"$f":"SUM(AF136:AQ136)","v":3573144.5366692506}]
[null,747]
[null,748,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G42+G47+G52+G57+G62+G67+G72+G77+G82+G87+G92+G97+G102+G107+G112+G117+G122+G127+G132","v":7154294.2200000007},7823335.71,6765542.6100000003,7458918.8199999994,7728643.54,7359554.129999999,8998132.2799999993,4209536.8100000005,8696974.1400000006,6645233.3899999997,7147156.7800000003,1146765.2800000003,null,{"$f":"T42+T47+T52+T57+T62+T67+T72+T77+T82+T87+T92+T97+T102+T107+T112+T117+T122+T127+T132","v":7484849.8586684773},{"$f":"U42+U47+U52+U57+U62+U67+U72+U77+U82+U87+U92+U97+U102+U107+U112+U117+U122+U127+U132","v":8267169.8026472405},{"$f":"V42+V47+V52+V57+V62+V67+V72+V77+V82+V87+V92+V97+V102+V107+V112+V117+V122+V127+V132","v":7057337.6848538127},7808783.9072489524,8039210.8613464497,7664075.7301586177,9393839.520460885,4415318.7204070566,8998492.4163428675,6944947.6048696442,7487594.9612339493,1325179.8486275706,{"$f":"AF42+AF47+AF52+AF57+AF62+AF67+AF72+AF77+AF82+AF87+AF92+AF97+AF102+AF107+AF112+AF117+AF122+AF127+AF132","v":7672796.5383519754},8482547.6592897419,7229929.8792132474,8013850.7720403094,8228881.6457195431,7848199.4449075321,9633084.8834561463,4522709.6653888356,9211449.4083762001,7116348.355317397,7673994.958715939,1374689.9123162199,null,null,{"$f":"SUM(G138:R138)","v":81134087.710000008},{"$f":"SUM(T138:AE138)","v":84886800.916865513},{"$f":"SUM(AF138:AQ138)","v":87008483.123093098}]
[null,749]
[null,750,"Customer Accounts Expense"]
[null,751]
[null,752,901,"Supervision"]
[null,753,null,null,"Utah",null,66179.09,61858.81,66216,61612.33,69376.33,65159.85,63386.73,66237.62,64471.77,64061.96,62518.48,84495.1,null,{"$f":"T418+T694","v":72003.779017935303},{"$f":"U418+U694","v":67304.047514471662},{"$f":"V418+V694","v":72043.686314581297},{"$f":"W418+W694","v":67036.683517872851},75493.024480196254,70900.044678112899,68968.315681514505,72068.512915874118,70155.932922925043,69706.961774693729,68027.827143073955,91949.924096293893,{"$f":"AF418+AF694","v":74627.484403992334},69756.618811727472,74668.808884494545,69479.631625631533,78245.432689666835,73484.298745466309,71481.805425158775,74694.731956610063,72713.739094519638,72247.9531731889,70507.661933231953,95303.094523030406,null,null,{"$f":"SUM(G143:R143)","v":795574.06999999983},{"$f":"SUM(T143:AE143)","v":865658.74005754536},{"$f":"SUM(AF143:AQ143)","v":897211.26126671885}]
[null,754,null,null,"Wyoming",null,1851.16,1730.7,1852.07,1724.2,1945.76,1825.19,1774.35,1853.31,1808.15,1795.18,1752.1,2372.3000000000002,null,{"$f":"T419+T695","v":2014.0880687063109},{"$f":"U419+U695","v":1883.0481063779939},{"$f":"V419+V695","v":2015.071132545708},{"$f":"W419+W695","v":1875.9986795097079},2117.311586135886,1985.9783677532237,1930.5922695411996,2016.4567457604703,1967.5658061596096,1953.3673905496289,1906.5011807289598,2581.6030152474873,{"$f":"AF419+AF695","v":2087.4782960795392},1951.6667096805895,2088.4961470144044,1944.3637474660327,2194.5068744663513,2058.3658069691332,2000.9510106631224,2089.9376167577429,2039.3010358449239,2024.5724698002568,1975.9993280901213,2675.7472461359885,null,null,{"$f":"SUM(G144:R144)","v":22284.469999999998},{"$f":"SUM(T144:AE144)","v":24247.582349016186},{"$f":"SUM(AF144:AQ144)","v":25131.386288968206}]
[null,755,null,null,"Total",null,{"$f":"SUM(G143:G144)","v":68030.25},63589.509999999995,68068.070000000007,63336.53,71322.09,66985.039999999994,65161.08,68090.929999999993,66279.92,65857.14,64270.58,86867.400000000009,null,{"$f":"SUM(T143:T144)","v":74017.867086641607},{"$f":"SUM(U143:U144)","v":69187.09562084965},{"$f":"SUM(V143:V144)","v":74058.757447127005},68912.682197382557,77610.336066332136,72886.023045866124,70898.907951055706,74084.96966163459,72123.498729084647,71660.329165243355,69934.328323802911,94531.527111541378,{"$f":"SUM(AF143:AF144)","v":76714.962700071876},71708.285521408063,76757.305031508949,71423.995373097569,80439.939564133179,75542.664552435439,73482.756435821895,76784.669573367806,74753.040130364563,74272.52564298916,72483.661261322079,97978.841769166393,null,null,{"$f":"SUM(G145:R145)","v":817858.54},{"$f":"SUM(T145:AE145)","v":889906.32240656146},{"$f":"SUM(AF145:AQ145)","v":922342.64755568712}]
[null,756]
[null,757,902,"Meter Reading Expense"]
[null,758,null,null,"Utah",null,123472.51,128152.29,128663.53,121867.11,125495.07,114262.71,130599.53,105753.49,128911.71,100797.73,110483.91,167468.98000000001,null,{"$f":"T423+T699","v":132832.22940222829},{"$f":"U423+U699","v":137877.45873355452},{"$f":"V423+V699","v":138432.61451114409},{"$f":"W423+W699","v":131132.99683461242},135105.39092371863,123019.84647667214,140556.1905351335,113897.64181297721,138678.78175099145,108601.61181634509,118904.86628368971,180319.33635392028,{"$f":"AF423+AF699","v":136447.84741825203},141636.90377769017,142210.30472848035,134719.28108944994,138841.95276781856,126426.39876352879,144416.46848710347,117075.35270528567,142450.52721981454,111656.6604520893,122169.21438746374,185321.96029108186,null,null,{"$f":"SUM(G148:R148)","v":1485928.5699999998},{"$f":"SUM(T148:AE148)","v":1599358.9654349871},{"$f":"SUM(AF148:AQ148)","v":1643372.8720880582}]
[null,759,null,null,"Wyoming",null,3782.05,3931.45,3950.03,3748.64,3899.06,3554.03,4032.43,3311.54,3945.85,3179.8,3410.13,5217.72,null,{"$f":"T424+T700","v":4068.7448016623102},{"$f":"U424+U700","v":4229.7982746779853},{"$f":"V424+V700","v":4249.9454219657619},{"$f":"W424+W700","v":4033.6592642108399},4197.6471708014851,3826.4121774591827,4339.8548172385335,3566.564061094783,4244.8096528403003,3425.9839507656984,3670.0461783077626,5618.0900348266105,{"$f":"AF424+AF700","v":4179.4937296423323},4345.1303551173378,4365.922262405199,4143.9735943779715,4313.7400087421011,3932.3696593363161,4459.0459094412563,3666.0701552039718,4360.2587602810108,3522.3595700573178,3770.8015860329497,5773.9534727564696,null,null,{"$f":"SUM(G149:R149)","v":45962.73},{"$f":"SUM(T149:AE149)","v":49471.555805851247},{"$f":"SUM(AF149:AQ149)","v":50833.119063394224}]
[null,760,null,null,"Total",null,{"$f":"SUM(G148:G149)","v":127254.56},132083.74,132613.56,125615.75,129394.13,117816.74,134631.96,109065.03,132857.56,103977.53,113894.04000000001,172686.7,null,{"$f":"SUM(T148:T149)","v":136900.9742038906},{"$f":"SUM(U148:U149)","v":142107.2570082325},{"$f":"SUM(V148:V149)","v":142682.55993310985},135166.65609882327,139303.0380945201,126846.25865413132,144896.04535237202,117464.20587407199,142923.59140383176,112027.59576711079,122574.91246199748,185937.42638874688,{"$f":"SUM(AF148:AF149)","v":140627.34114789436},145982.03413280752,146576.22699088554,138863.25468382792,143155.69277656067,130358.76842286511,148875.51439654472,120741.42286048963,146810.78598009556,115179.02002214662,125940.01597349669,191095.91376383833,null,null,{"$f":"SUM(G150:R150)","v":1531891.3},{"$f":"SUM(T150:AE150)","v":1648830.5212408383},{"$f":"SUM(AF150:AQ150)","v":1694205.9911514528}]
[null,761]
[null,762,9031,"Customer Records Expense"]
[null,763,null,null,"Utah",null,802650.64,760753.76,767362.04,770323.81,782241.06,755305.65,781633.84,776480.36,735280.96,771536.06,722123.43,6170917.5499999998,null,{"$f":"T428+T704","v":857768.92383703007},{"$f":"U428+U704","v":813003.06518406828},{"$f":"V428+V704","v":820089.89504253899},{"$f":"W428+W704","v":823238.68669812265},835966.26882538316,807147.98502964631,835330.86068534758,829447.03651641891,785735.33200162812,824533.88297251682,771694.27536185668,6596868.0212861653,{"$f":"AF428+AF704","v":881743.71322556725},835729.90426197439,843024.7933850718,846254.9969225591,859335.08002562961,829697.93105052027,858687.35879486962,852487.3087554127,807681.60560781904,847586.2734764542,793256.16440390109,6782135.1647411138,null,null,{"$f":"SUM(G153:R153)","v":14596609.16},{"$f":"SUM(T153:AE153)","v":15600824.233440723},{"$f":"SUM(AF153:AQ153)","v":16037620.294650892}]
[null,764,null,null,"Wyoming",null,22566.75,21394.560000000001,21597.95,21669.59,21998.94,21218.04,21991.47,21579.1,20645.900000000001,21703.46,20290.189999999999,175055.07,null,{"$f":"T429+T705","v":24116.416155849947},{"$f":"U429+U705","v":22863.959105853726},{"$f":"V429+V705","v":23082.012955232974},{"$f":"W429+W705","v":23158.111668503108},23509.852308076835,22674.394441877186,23502.249547992964,23051.092426460666,22062.604600794253,23194.299107340099,21683.029269669853,187138.32811572915,{"$f":"AF429+AF705","v":24790.474147548262},23503.102476321728,23727.531969513519,23805.571865632868,24167.052628737008,23307.867336815478,24159.390655753352,23691.402683210075,22678.832403355686,23842.76735288987,22288.874208701949,192393.9408351384,null,null,{"$f":"SUM(G154:R154)","v":411711.02},{"$f":"SUM(T154:AE154)","v":440036.34970338072},{"$f":"SUM(AF154:AQ154)","v":452356.80856361822}]
[null,765,null,null,"Total",null,{"$f":"SUM(G153:G154)","v":825217.39},782148.32000000007,788959.99,791993.4,804240,776523.69000000006,803625.30999999994,798059.46,755926.86,793239.52,742413.62,6345972.6200000001,null,{"$f":"SUM(T153:T154)","v":881885.33999288001},{"$f":"SUM(U153:U154)","v":835867.02428992197},{"$f":"SUM(V153:V154)","v":843171.90799777198},846396.79836662579,859476.12113345996,829822.37947152345,858833.11023334053,852498.12894287962,807797.93660242239,847728.18207985687,793377.30463152658,6784006.349401895,{"$f":"SUM(AF153:AF154)","v":906534.18737311556},859233.00673829613,866752.32535458531,870060.568788192,883502.13265436667,853005.79838733573,882846.74945062294,876178.71143862279,830360.43801117479,871429.04082934407,815545.03861260298,6974529.1055762526,null,null,{"$f":"SUM(G155:R155)","v":15008320.18},{"$f":"SUM(T155:AE155)","v":16040860.583144102},{"$f":"SUM(AF155:AQ155)","v":16489977.103214512}]
[null,766]
[null,767,9032,"Collection Expense"]
[null,768,null,null,"Utah",null,83193.919999999998,85115.58,94922.23,64521.19,102376.41,85952.34,80614.81,85556.32,73037.990000000005,80130.399999999994,45505.14,74999.210000000006,null,{"$f":"T433+T709","v":86590.551542347937},{"$f":"U433+U709","v":88534.291913850902},{"$f":"V433+V709","v":98781.152343807087},{"$f":"W433+W709","v":67621.169034514984},108008.59804786212,90293.06551234622,85167.135658330226,89551.138442644122,76817.670220002619,83536.460962083089,47344.748556808889,78111.953857416665,{"$f":"AF433+AF709","v":88076.916625237194},90030.685047062376,100469.92312031602,68974.698222294013,110463.82133172266,92187.172570836614,87151.052829999564,91296.015484661504,78466.483114069575,85026.079888904846,48149.879291372497,79473.760998059442,null,null,{"$f":"SUM(G158:R158)","v":955925.54},{"$f":"SUM(T158:AE158)","v":1000357.9360920149},{"$f":"SUM(AF158:AQ158)","v":1019766.4885245363}]
[null,769,null,null,"Wyoming",null,1906.71,1847.84,2145.27,2341.0100000000002,5069.7299999999996,3516.25,4218.4399999999996,2887.53,3160.82,2083.06,1009.56,1811.64,null,{"$f":"T434+T710","v":1984.5569307385713},{"$f":"U434+U710","v":1922.0594627927137},{"$f":"V434+V710","v":2232.4827670883733},{"$f":"W434+W710","v":2453.4859465780146},5348.6387125822057,3693.8260390326477,4456.6556907660824,3022.3553185467563,3324.3908873284799,2171.6035408743351,1050.3728667357573,1886.829742423291,{"$f":"AF434+AF710","v":2018.6227274602043},1954.5458194300472,2270.6494777073854,2502.5957872967397,5470.2225729547881,3771.3126315374802,4560.4708030718339,3081.2450043716772,3395.7455449775298,2210.3274908571798,1068.2351957910255,1919.7248127616863,null,null,{"$f":"SUM(G159:R159)","v":31997.859999999997},{"$f":"SUM(T159:AE159)","v":33547.257905487226},{"$f":"SUM(AF159:AQ159)","v":34223.697868217576}]
[null,770,null,null,"Total",null,{"$f":"SUM(G158:G159)","v":85100.63},86963.42,97067.5,66862.2,107446.14,89468.59,84833.25,88443.85,76198.810000000012,82213.459999999992,46514.7,76810.850000000006,null,{"$f":"SUM(T158:T159)","v":88575.108473086511},{"$f":"SUM(U158:U159)","v":90456.351376643623},{"$f":"SUM(V158:V159)","v":101013.63511089545},70074.654981093001,113357.23676044433,93986.891551378867,89623.791349096311,92573.493761190883,80142.061107331101,85708.064502957423,48395.121423544646,79998.783599839953,{"$f":"SUM(AF158:AF159)","v":90095.539352697393},91985.23086649242,102740.5725980234,71477.294009590754,115934.04390467746,95958.485202374097,91711.523633071396,94377.260489033186,81862.228659047105,87236.407379762022,49218.114487163526,81393.485810821134,null,null,{"$f":"SUM(G160:R160)","v":987923.39999999991},{"$f":"SUM(T160:AE160)","v":1033905.1939975021},{"$f":"SUM(AF160:AQ160)","v":1053990.1863927539}]
[null,771]
[null,772,9033,"Interest Exp - Customer Security Deposits"]
[null,773,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T438+T714","v":0},{"$f":"U438+U714","v":0},{"$f":"V438+V714","v":0},{"$f":"W438+W714","v":0},0,0,0,0,0,0,0,0,{"$f":"AF438+AF714","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G163:R163)","v":0},{"$f":"SUM(T163:AE163)","v":0},{"$f":"SUM(AF163:AQ163)","v":0}]
[null,774,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T439+T715","v":0},{"$f":"U439+U715","v":0},{"$f":"V439+V715","v":0},{"$f":"W439+W715","v":0},0,0,0,0,0,0,0,0,{"$f":"AF439+AF715","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G164:R164)","v":0},{"$f":"SUM(T164:AE164)","v":0},{"$f":"SUM(AF164:AQ164)","v":0}]
[null,775,null,null,"Total",null,{"$f":"SUM(G163:G164)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T163:T164)","v":0},{"$f":"SUM(U163:U164)","v":0},{"$f":"SUM(V163:V164)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF163:AF164)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G165:R165)","v":0},{"$f":"SUM(T165:AE165)","v":0},{"$f":"SUM(AF165:AQ165)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,139897.94,135497.88,99468.260000000009,60891.850000000006,1659993.4100000001,37157.26,29395.889999999996,16790.710000000006,32286.55,43617.21,104275.47000000002,998966.39999999991,null,{"$f":"T443+T719","v":139897.94},{"$f":"U443+U719","v":135497.88},{"$f":"V443+V719","v":99468.260000000009},{"$f":"W443+W719","v":60891.850000000006},1659993.4100000001,37157.26,29395.889999999996,16790.710000000006,32286.55,43617.21,104275.47000000002,998966.39999999991,{"$f":"AF443+AF719","v":139897.94},135497.88,99468.260000000009,60891.850000000006,1659993.4100000001,37157.26,29395.889999999996,16790.710000000006,32286.55,43617.21,104275.47000000002,998966.39999999991,null,null,{"$f":"SUM(G168:R168)","v":3358238.83},{"$f":"SUM(T168:AE168)","v":3358238.83},{"$f":"SUM(AF168:AQ168)","v":3358238.83}]
[null,756,null,null,"Wyoming",null,13890.4,11799.45,11082.94,8059.11,249628.68,2529.94,2157.9499999999998,2072.8200000000002,2395.71,3192.06,7644.1,121438.85,null,{"$f":"T444+T720","v":13890.4},{"$f":"U444+U720","v":11799.45},{"$f":"V444+V720","v":11082.94},{"$f":"W444+W720","v":8059.11},249628.68,2529.94,2157.9499999999998,2072.8200000000002,2395.71,3192.06,7644.1,121438.85,{"$f":"AF444+AF720","v":13890.4},11799.45,11082.94,8059.11,249628.68,2529.94,2157.9499999999998,2072.8200000000002,2395.71,3192.06,7644.1,121438.85,null,null,{"$f":"SUM(G169:R169)","v":435892.01},{"$f":"SUM(T169:AE169)","v":435892.01},{"$f":"SUM(AF169:AQ169)","v":435892.01}]
[null,757,null,null,"Total",null,{"$f":"SUM(G168:G169)","v":153788.34},147297.33000000002,110551.20000000001,68950.960000000006,1909622.09,39687.200000000004,31553.839999999997,18863.530000000006,34682.26,46809.27,111919.57000000002,1120405.25,null,{"$f":"SUM(T168:T169)","v":153788.34},{"$f":"SUM(U168:U169)","v":147297.33000000002},{"$f":"SUM(V168:V169)","v":110551.20000000001},68950.960000000006,1909622.09,39687.200000000004,31553.839999999997,18863.530000000006,34682.26,46809.27,111919.57000000002,1120405.25,{"$f":"SUM(AF168:AF169)","v":153788.34},147297.33000000002,110551.20000000001,68950.960000000006,1909622.09,39687.200000000004,31553.839999999997,18863.530000000006,34682.26,46809.27,111919.57000000002,1120405.25,null,null,{"$f":"SUM(G170:R170)","v":3794130.8399999994},{"$f":"SUM(T170:AE170)","v":3794130.8399999994},{"$f":"SUM(AF170:AQ170)","v":3794130.8399999994}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,35992.050000000003,24699.22,20655.78,4794.53,64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,null,{"$f":"T448+T724","v":35992.050000000003},{"$f":"U448+U724","v":24699.22},{"$f":"V448+V724","v":20655.78},{"$f":"W448+W724","v":4794.53},64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,{"$f":"AF448+AF724","v":35992.050000000003},24699.22,20655.78,4794.53,64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,null,null,{"$f":"SUM(G173:R173)","v":208219.58000000002},{"$f":"SUM(T173:AE173)","v":208219.58000000002},{"$f":"SUM(AF173:AQ173)","v":208219.58000000002}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T449+T725","v":0},{"$f":"U449+U725","v":0},{"$f":"V449+V725","v":0},{"$f":"W449+W725","v":0},0,0,0,0,0,0,0,0,{"$f":"AF449+AF725","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G174:R174)","v":0},{"$f":"SUM(T174:AE174)","v":0},{"$f":"SUM(AF174:AQ174)","v":0}]
[null,757,null,null,"Total",null,{"$f":"SUM(G173:G174)","v":35992.050000000003},24699.22,20655.78,4794.53,64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,null,{"$f":"SUM(T173:T174)","v":35992.050000000003},{"$f":"SUM(U173:U174)","v":24699.22},{"$f":"SUM(V173:V174)","v":20655.78},4794.53,64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,{"$f":"SUM(AF173:AF174)","v":35992.050000000003},24699.22,20655.78,4794.53,64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,null,null,{"$f":"SUM(G175:R175)","v":208219.58000000002},{"$f":"SUM(T175:AE175)","v":208219.58000000002},{"$f":"SUM(AF175:AQ175)","v":208219.58000000002}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,325002.88,276297.53000000003,233827.38,132956.15,806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,null,{"$f":"T453+T729","v":325002.88},{"$f":"U453+U729","v":276297.53000000003},{"$f":"V453+V729","v":233827.38},{"$f":"W453+W729","v":132956.15},806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,{"$f":"AF453+AF729","v":325002.88},276297.53000000003,233827.38,132956.15,806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,null,null,{"$f":"SUM(G178:R178)","v":2216277.5499999998},{"$f":"SUM(T178:AE178)","v":2216277.5499999998},{"$f":"SUM(AF178:AQ178)","v":2216277.5499999998}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T454+T730","v":0},{"$f":"U454+U730","v":0},{"$f":"V454+V730","v":0},{"$f":"W454+W730","v":0},0,0,0,0,0,0,0,0,{"$f":"AF454+AF730","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G179:R179)","v":0},{"$f":"SUM(T179:AE179)","v":0},{"$f":"SUM(AF179:AQ179)","v":0}]
[null,757,null,null,"Total",null,{"$f":"SUM(G178:G179)","v":325002.88},276297.53000000003,233827.38,132956.15,806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,null,{"$f":"SUM(T178:T179)","v":325002.88},{"$f":"SUM(U178:U179)","v":276297.53000000003},{"$f":"SUM(V178:V179)","v":233827.38},132956.15,806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,{"$f":"SUM(AF178:AF179)","v":325002.88},276297.53000000003,233827.38,132956.15,806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,null,null,{"$f":"SUM(G180:R180)","v":2216277.5499999998},{"$f":"SUM(T180:AE180)","v":2216277.5499999998},{"$f":"SUM(AF180:AQ180)","v":2216277.5499999998}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T458+T734","v":0},{"$f":"U458+U734","v":0},{"$f":"V458+V734","v":0},{"$f":"W458+W734","v":0},0,0,0,0,0,0,0,0,{"$f":"AF458+AF734","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G183:R183)","v":0},{"$f":"SUM(T183:AE183)","v":0},{"$f":"SUM(AF183:AQ183)","v":0}]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T459+T735","v":0},{"$f":"U459+U735","v":0},{"$f":"V459+V735","v":0},{"$f":"W459+W735","v":0},0,0,0,0,0,0,0,0,{"$f":"AF459+AF735","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G184:R184)","v":0},{"$f":"SUM(T184:AE184)","v":0},{"$f":"SUM(AF184:AQ184)","v":0}]
[null,762,null,null,"Total",null,{"$f":"SUM(G183:G184)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T183:T184)","v":0},{"$f":"SUM(U183:U184)","v":0},{"$f":"SUM(V183:V184)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF183:AF184)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G185:R185)","v":0},{"$f":"SUM(T185:AE185)","v":0},{"$f":"SUM(AF185:AQ185)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G183+G178+G173+G168+G163+G158+G153+G148+G143","v":1576389.0300000003},1472375.07,1411115.22,1216966.9700000002,3609983.68,1113186.8600000001,1112109.93,1076961.8700000001,1061777.21,1098523.54,1190340.6000000001,7677043.3200000003,null,{"$f":"T183+T178+T173+T168+T163+T158+T153+T148+T143","v":1650088.3537995415},{"$f":"U183+U178+U173+U168+U163+U158+U153+U148+U143","v":1543213.4933459454},{"$f":"V183+V178+V173+V168+V163+V158+V153+V148+V143","v":1483298.7682120714},1287672.066085123,3685068.0922771599,1183867.2516967778,1185897.5225603259,1147898.4096879144,1131462.4968955473,1168376.3075256387,1255681.3573454292,8126411.7155937962,{"$f":"AF183+AF178+AF173+AF168+AF163+AF158+AF153+AF148+AF143","v":1681788.8316730487},1573648.7418984543,1514325.2501183625,1318071.1378599347,3717381.0968148378,1214302.1111303521,1217611.7055371313,1178487.48890197,1161387.1350362226,1198514.3569906373,1283792.560015969,8321396.4605532857,null,null,{"$f":"SUM(G188:R188)","v":23616773.299999997},{"$f":"SUM(T188:AE188)","v":24848935.835025273},{"$f":"SUM(AF188:AQ188)","v":25380706.876530204}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,43997.070000000007,40704,40628.26,37542.549999999996,282542.17,32643.45,34174.639999999999,31704.3,31956.43,31953.559999999998,34106.080000000002,305895.57999999996,null,{"$f":"T184+T179+T174+T169+T164+T159+T154+T149+T144","v":46074.205956957136},{"$f":"U184+U179+U174+U169+U164+U159+U154+U149+U144","v":42698.314949702421},{"$f":"V184+V179+V174+V169+V164+V159+V154+V149+V144","v":42662.452276832817},39580.365558801663,284802.12977759639,34710.551026122244,36387.302325538782,33729.288551862679,33995.080947122646,33937.313989529765,35954.049495442334,318663.70090822654,{"$f":"AF184+AF179+AF174+AF169+AF164+AF159+AF154+AF149+AF144","v":46966.468900730339},43553.895360549708,43535.539856640506,40455.614994773619,285774.20208490023,35599.855434658399,37337.808378929563,34601.475459543464,34869.847744459148,34792.086883604621,36748.010318616041,324202.21636679262,null,null,{"$f":"SUM(G189:R189)","v":947848.09000000008},{"$f":"SUM(T189:AE189)","v":983194.75576373539},{"$f":"SUM(AF189:AQ189)","v":998437.02178419847}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G145+G150+G155+G160+G165++G170+G175+G180+G185","v":1620386.1},1513079.07,1451743.48,1254509.52,3892525.85,1145830.31,1146284.5699999998,1108666.1700000002,1093733.6399999999,1130477.0999999999,1224446.68,7982938.8999999994,null,{"$f":"T145+T150+T155+T160+T165++T170+T175+T180+T185","v":1696162.5597564988},{"$f":"U145+U150+U155+U160+U165++U170+U175+U180+U185","v":1585911.8082956478},{"$f":"V145+V150+V155+V160+V165++V170+V175+V180+V185","v":1525961.220488904},1327252.4316439244,3969870.2220547567,1218577.8027228997,1222284.8248858645,1181627.6982397772,1165457.57784267,1202313.6215151683,1291635.4068408716,8445075.4165020231,{"$f":"AF145+AF150+AF155+AF160+AF165++AF170+AF175+AF180+AF185","v":1728755.3005737793},1617202.6372590044,1557860.7899750029,1358526.7528547081,4003155.2988997377,1249901.9665650104,1254949.513916061,1213088.9643615137,1196256.9827806819,1233306.4438742418,1320540.5703345852,8645598.6769200768,null,null,{"$f":"SUM(G191:R191)","v":24564621.390000001},{"$f":"SUM(T191:AE191)","v":25832130.590789005},{"$f":"SUM(AF191:AQ191)","v":26379143.898314402}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,35558.18,57317.120000000003,37437.589999999997,43017.35,126340.51,65204.39,50732.03,52148.78,44848.2,54050.61,59196.800000000003,54598.94,null,{"$f":"T471+T747","v":37653.92839309141},{"$f":"U471+U747","v":60714.970855776031},{"$f":"V471+V747","v":39657.723695148292},{"$f":"W471+W747","v":45567.817498965029},133826.99253356215,69069.506890313889,53723.335298822363,55240.523920316336,47507.295083647514,57254.896151389985,62705.957629523444,57835.946709496187,{"$f":"AF471+AF747","v":38873.858071961673},62685.01541383432,40944.631636763603,47046.425776631077,138168.85260456242,71310.588701601853,55464.075404865886,57032.979163045631,49048.84830022027,59112.68216655594,64740.585894218202,59712.61876351705,null,null,{"$f":"SUM(G196:R196)","v":680450.50000000023},{"$f":"SUM(T196:AE196)","v":720758.89466005261},{"$f":"SUM(AF196:AQ196)","v":744141.16189777793}]
[null,774,null,null,"Wyoming",null,990.53,1615.47,1055.9100000000001,1212.75,3557.83,1837.48,1414.4,1470.07,1264.44,1523.48,1668.33,1539.14,null,{"$f":"T472+T748","v":1048.9104248645131},{"$f":"U472+U748","v":1711.2376540967252},{"$f":"V472+V748","v":1118.5278493338924},{"$f":"W472+W748","v":1284.6530683984449},3768.6541620394237,1946.4001966863575,1497.7970612777442,1557.2260175509273,1339.4099249371718,1613.796573039964,1767.2277942737251,1630.3909749613081,{"$f":"AF472+AF748","v":1082.8935180602662},1766.7629122082008,1154.8244956893609,1326.3381603146022,3890.9237335047187,2009.554579491034,1546.3285867457366,1607.7551896366224,1382.8721274149357,1666.1604564149166,1824.5692615969283,1683.2942185998418,null,null,{"$f":"SUM(G197:R197)","v":19149.829999999998},{"$f":"SUM(T197:AE197)","v":20284.231701460198},{"$f":"SUM(AF197:AQ197)","v":20942.277239677162}]
[null,775,null,null,"Total",null,{"$f":"SUM(G196:G197)","v":36548.71},58932.590000000004,38493.5,44230.1,129898.34,67041.87,52146.43,53618.85,46112.639999999999,55574.090000000004,60865.130000000005,56138.080000000002,null,{"$f":"SUM(T196:T197)","v":38702.838817955926},{"$f":"SUM(U196:U197)","v":62426.208509872755},{"$f":"SUM(V196:V197)","v":40776.251544482184},46852.470567363474,137595.64669560158,71015.907087000247,55221.132360100106,56797.749937867266,48846.705008584686,58868.692724429951,64473.185423797171,59466.337684457496,{"$f":"SUM(AF196:AF197)","v":39956.751590021937},64451.77832604252,42099.456132452964,48372.763936945681,142059.77633806714,73320.143281092882,57010.403991611623,58640.734352682251,50431.720427635206,60778.842622970857,66565.155155815126,61395.91298211689,null,null,{"$f":"SUM(G198:R198)","v":699600.32999999984},{"$f":"SUM(T198:AE198)","v":741043.12636151293},{"$f":"SUM(AF198:AQ198)","v":765083.43913745508}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,3506127.46,3307852.06,2298884.39,1551642.96,917021.22,809840.35,547017.19999999995,590181.62,633537.88,986599.21,3391154.33,5227667.2300000004,null,{"$f":"T476+T752","v":3576373.634268397},{"$f":"U476+U752","v":3374313.5214158199},{"$f":"V476+V752","v":2348409.0527857272},{"$f":"W476+W752","v":1587912.597724543},940866.33433219243,832215.11514220992,564823.72952552489,609084.59854109189,653242.76534362743,1012940.2336632697,3454933.4467876023,5321297.7370937038,{"$f":"AF476+AF752","v":3605480.632152874},3401856.971881818,2369016.2322901627,1603070.1886967276,950882.96327793982,841639.35003014875,572372.44830189832,617093.40548603493,661582.18631961511,1024018.492618812,3481257.1199214067,5359817.6787315598,null,null,{"$f":"SUM(G201:R201)","v":23767525.91},{"$f":"SUM(T201:AE201)","v":24276412.766623713},{"$f":"SUM(AF201:AQ201)","v":24488087.669708997}]
[null,779,null,null,"Wyoming",null,10750.58,10257.33,9167.89,7929.44,6166.6,6256.77,5891.61,6165.14,6254.56,7057.17,7856.78,9253.52,null,{"$f":"T477+T753","v":10965.970662427984},{"$f":"U477+U753","v":10463.420577709912},{"$f":"V477+V753","v":9365.3930422067624},{"$f":"W477+W753","v":8114.7905758557363},6326.9488325394459,6429.6358732536919,6083.3939647782145,6362.6038063496917,6449.0951518283928,7245.5880324508034,8004.5463475122633,9419.2558305114871,{"$f":"AF477+AF753","v":11055.219302954274},10548.830159409405,9447.5739277392113,8192.2511845504578,6394.3066457608738,6502.4468539856471,6164.6969055816653,6446.2651986657493,6531.4255230756071,7324.8311090323105,8065.5342261158921,9487.4401725253028,null,null,{"$f":"SUM(G202:R202)","v":93007.39},{"$f":"SUM(T202:AE202)","v":95230.642697424395},{"$f":"SUM(AF202:AQ202)","v":96160.821209396396}]
[null,780,null,null,"Total",null,{"$f":"SUM(G201:G202)","v":3516878.04},3318109.39,2308052.2800000003,1559572.4,923187.82,816097.12,552908.80999999994,596346.76,639792.44000000006,993656.38,3399011.11,5236920.75,null,{"$f":"SUM(T201:T202)","v":3587339.6049308251},{"$f":"SUM(U201:U202)","v":3384776.9419935299},{"$f":"SUM(V201:V202)","v":2357774.445827934},1596027.3883003986,947193.28316473193,838644.75101546361,570907.12349030306,615447.20234744158,659691.8604954558,1020185.8216957204,3462937.9931351147,5330716.9929242153,{"$f":"SUM(AF201:AF202)","v":3616535.8514558282},3412405.8020412275,2378463.8062179019,1611262.439881278,957277.26992370072,848141.79688413441,578537.14520747995,623539.67068470072,668113.61184269073,1031343.3237278443,3489322.6541475225,5369305.1189040849,null,null,{"$f":"SUM(G203:R203)","v":23860533.300000001},{"$f":"SUM(T203:AE203)","v":24371643.409321137},{"$f":"SUM(AF203:AQ203)","v":24584248.49091839}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,1552.43,3295.29,24162.63,126269.16,33871.160000000003,185401.21,140618.07999999999,-37163.9,56327.58,100057.49,32751.51,-211065.36,null,{"$f":"T481+T757","v":1577.2688800000001},{"$f":"U481+U757","v":3348.0146399999999},{"$f":"V481+V757","v":24549.232080000002},{"$f":"W481+W757","v":128289.46656},34413.098560000006,188367.62935999999,142867.96927999999,-37758.522400000002,57228.821280000004,101658.40984000001,33275.534159999996,-214442.40575999999,{"$f":"AF481+AF757","v":1525.2190069600001},3237.5301568799996,23739.10742136,124055.91416351999,33277.466307520008,182151.49759111999,138153.32629375998,-36512.491160800004,55340.270177760001,98303.682315280006,32177.441532719993,-207365.80636992,null,null,{"$f":"SUM(G206:R206)","v":456077.27999999991},{"$f":"SUM(T206:AE206)","v":463374.51647999999},{"$f":"SUM(AF206:AQ206)","v":448083.15743615991}]
[null,784,null,null,"Wyoming",null,90.65,91.39,0,3432.91,12.43,2566.02,856.7,856.07,2167.84,907.34,886.8,6127.56,null,{"$f":"T482+T758","v":92.100400000000008},{"$f":"U482+U758","v":92.852239999999995},{"$f":"V482+V758","v":0},{"$f":"W482+W758","v":3487.8365599999997},12.628880000000001,2607.0763200000001,870.4072000000001,869.76712000000009,2202.5254400000003,921.85744,900.98879999999997,6225.6009600000007,{"$f":"AF482+AF758","v":89.061086799999998},89.788116079999995,0,3372.7379535199998,12.212126960000001,2521.0428014399999,841.68376240000009,841.06480504000001,2129.8421004800002,891.43614447999994,871.25616959999991,6020.1561283200008,null,null,{"$f":"SUM(G207:R207)","v":17995.71},{"$f":"SUM(T207:AE207)","v":18283.641359999998},{"$f":"SUM(AF207:AQ207)","v":17680.281195119998}]
[null,785,null,null,"Total",null,{"$f":"SUM(G206:G207)","v":1643.0800000000002},3386.68,24162.63,129702.07,33883.590000000004,187967.22999999998,141474.78,-36307.83,58495.42,100964.83,33638.31,-204937.8,null,{"$f":"SUM(T206:T207)","v":1669.3692800000001},{"$f":"SUM(U206:U207)","v":3440.86688},{"$f":"SUM(V206:V207)","v":24549.232080000002},131777.30312,34425.727440000002,190974.70567999998,143738.37647999998,-36888.755280000005,59431.346720000001,102580.26728000001,34176.522959999995,-208216.80479999998,{"$f":"SUM(AF206:AF207)","v":1614.28009376},3327.3182729599994,23739.10742136,127428.65211703999,33289.678434480011,184672.54039255998,138995.01005615998,-35671.426355760006,57470.112278240005,99195.118459760008,33048.697702319994,-201345.6502416,null,null,{"$f":"SUM(G208:R208)","v":474072.99000000005},{"$f":"SUM(T208:AE208)","v":481658.15783999994},{"$f":"SUM(AF208:AQ208)","v":465763.43863127986}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T486+T762","v":0},{"$f":"U486+U762","v":0},{"$f":"V486+V762","v":0},{"$f":"W486+W762","v":0},0,0,0,0,0,0,0,0,{"$f":"AF486+AF762","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G211:R211)","v":0},{"$f":"SUM(T211:AE211)","v":0},{"$f":"SUM(AF211:AQ211)","v":0}]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T487+T763","v":0},{"$f":"U487+U763","v":0},{"$f":"V487+V763","v":0},{"$f":"W487+W763","v":0},0,0,0,0,0,0,0,0,{"$f":"AF487+AF763","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G212:R212)","v":0},{"$f":"SUM(T212:AE212)","v":0},{"$f":"SUM(AF212:AQ212)","v":0}]
[null,790,null,null,"Total",null,{"$f":"SUM(G211:G212)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T211:T212)","v":0},{"$f":"SUM(U211:U212)","v":0},{"$f":"SUM(V211:V212)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF211:AF212)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G213:R213)","v":0},{"$f":"SUM(T213:AE213)","v":0},{"$f":"SUM(AF213:AQ213)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G196+G201+G206+G211","v":3543238.0700000003},3368464.47,2360484.61,1720929.47,1077232.8899999999,1060445.95,738367.30999999994,605166.5,734713.65999999992,1140707.31,3483102.6399999997,5071200.8100000005,null,{"$f":"T196+T201+T206+T211","v":3615604.8315414884},{"$f":"U196+U201+U206+U211","v":3438376.5069115963},{"$f":"V196+V201+V206+V211","v":2412616.0085608754},1761769.881783508,1109106.4254257546,1089652.2513925238,761415.03410434723,626566.60006140824,757978.88170727494,1171853.5396546598,3550914.9385771253,5164691.2780431993,{"$f":"AF196+AF201+AF206+AF211","v":3645879.7092317953},3467779.5174525324,2433699.9713482861,1774172.5286368788,1122329.2821900221,1095101.4363228707,765989.85000052419,637613.89348828059,765971.30479759548,1181434.8571006479,3578175.1473483448,5212164.4911251562,null,null,{"$f":"SUM(G216:R216)","v":24904053.690000005},{"$f":"SUM(T216:AE216)","v":25460546.177763764},{"$f":"SUM(AF216:AQ216)","v":25680311.989042934}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,11831.76,11964.189999999999,10223.799999999999,12575.099999999999,9736.86,10660.27,8162.71,8491.2800000000007,9686.84,9487.99,10411.91,16920.22,null,{"$f":"T197+T202+T207+T212","v":12106.981487292496},{"$f":"U197+U202+U207+U212","v":12267.510471806638},{"$f":"V197+V202+V207+V212","v":10483.920891540654},12887.280204254181,10108.231874578869,10983.11238994005,8451.5982260559595,8789.5969439006185,9991.0305167655642,9781.2420454907679,10672.762941785988,17275.247765472795,{"$f":"AF197+AF202+AF207+AF212","v":12227.17390781454},12405.381187697605,10602.398423428573,12891.32729838506,10297.442506225592,11033.044234916682,8552.7092547274024,8895.085193342371,10044.139750970542,9882.4277099272276,10761.35965731282,17190.890519445144,null,null,{"$f":"SUM(G217:R217)","v":130152.93000000001},{"$f":"SUM(T217:AE217)","v":133798.51575888458},{"$f":"SUM(AF217:AQ217)","v":134783.37964419357}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G198+G203+G208+G213","v":3555069.83},3380428.66,2370708.41,1733504.57,1086969.75,1071106.22,746530.02,613657.78,744400.50000000012,1150195.3,3493514.55,5088121.03,null,{"$f":"T198+T203+T208+T213","v":3627711.8130287812},{"$f":"U198+U203+U208+U213","v":3450644.0173834027},{"$f":"V198+V203+V208+V213","v":2423099.929452416},1774657.1619877622,1119214.6573003335,1100635.3637824638,769866.63233040308,635356.19700530882,767969.91222404048,1181634.7817001503,3561587.7015189119,5181966.5258086724,{"$f":"AF198+AF203+AF208+AF213","v":3658106.8831396103},3480184.8986402298,2444302.3697717148,1787063.8559352637,1132626.7246962478,1106134.4805577872,774542.55925525166,646508.978681623,776015.44454856601,1191317.2848105752,3588936.5070056575,5229355.381644601,null,null,{"$f":"SUM(G219:R219)","v":25034206.620000001},{"$f":"SUM(T219:AE219)","v":25594344.693522647},{"$f":"SUM(AF219:AQ219)","v":25815095.368687131}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B223+1","v":801},null,null,"Utah",null,112950.08,669921.35,649552.12,621351.89,627610.81999999995,1444299.45,1227185.8700000001,1330791.03,1281568.3799999999,678608.98,1450391.17,1879444.81,null,{"$f":"T499+T775","v":123546.82340655476},{"$f":"U499+U775","v":732771.98851679254},{"$f":"V499+V775","v":710491.7593948876},{"$f":"W499+W775","v":679645.84201409225},686491.97190991859,1579800.6437475232,1342317.9157368401,1455643.0980344345,1401802.4805939449,742274.67403442552,1586463.8763462268,2055770.4433979681,{"$f":"AF499+AF775","v":128145.13274959882},760045.14850755711,736935.66790907411,704941.6913052575,712042.62842473935,1638599.5012170204,1392277.8648725345,1509820.9155878895,1453976.3954375978,769901.51602521981,1645510.7337550886,2132284.498364185,null,null,{"$f":"SUM(G224:R224)","v":11973675.950000001},{"$f":"SUM(T224:AE224)","v":13097021.517133608},{"$f":"SUM(AF224:AQ224)","v":13584481.694155764}]
[null,{"$f":"+B224+1","v":802},null,null,"Wyoming",null,22578.23,22567.81,22152.57,21204.78,21407.95,46156.78,39161.769999999997,40753.769999999997,38117.67,37840.71,36607.360000000001,39414.199999999997,null,{"$f":"T500+T776","v":24696.472943114146},{"$f":"U500+U776","v":24685.075360218267},{"$f":"V500+V776","v":24230.878400363628},{"$f":"W500+W776","v":23194.168698551122},23416.399688662066,50487.113844232787,42835.846441880487,44577.204596414194,41693.791134626306,41390.847318998378,40041.786967306078,43111.958903531828,{"$f":"AF500+AF776","v":25615.654992019248},25603.8332006292,25132.731410148452,24057.436241090203,24287.938482617938,52366.201957484474,44430.160787484674,46236.330834795488,43245.599137737663,42931.380006893938,41532.108758243943,44716.549923818005,null,null,{"$f":"SUM(G225:R225)","v":387963.6},{"$f":"SUM(T225:AE225)","v":424361.54429789929},{"$f":"SUM(AF225:AQ225)","v":440155.92573296325}]
[null,803,null,null,"Total",null,{"$f":"SUM(G224:G225)","v":135528.31},692489.16,671704.69,642556.67000000004,649018.7699999999,1490456.23,1266347.6400000001,1371544.8,1319686.0499999998,716449.69,1486998.53,1918859.01,null,{"$f":"SUM(T224:T225)","v":148243.2963496689},{"$f":"SUM(U224:U225)","v":757457.06387701083},{"$f":"SUM(V224:V225)","v":734722.63779525121},702840.01071264339,709908.37159858062,1630287.7575917561,1385153.7621787207,1500220.3026308487,1443496.2717285713,783665.52135342394,1626505.6633135329,2098882.4023015001,{"$f":"SUM(AF224:AF225)","v":153760.78774161806},785648.98170818633,762068.39931922255,728999.12754634768,736330.56690735731,1690965.7031745049,1436708.0256600191,1556057.246422685,1497221.9945753354,812832.8960321137,1687042.8425133326,2177001.0482880031,null,null,{"$f":"SUM(G226:R226)","v":12361639.549999999},{"$f":"SUM(T226:AE226)","v":13521383.061431509},{"$f":"SUM(AF226:AQ226)","v":14024637.619888725}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,688482.32,-278491.36,71035.72,137760.53,254526.77,439658.12,-1265517.8899999999,1820905.21,282222.58,250827.08,409296.03,714641.73,null,{"$f":"T503+T779","v":705053.75362028345},{"$f":"U503+U779","v":-285156.3245889867},{"$f":"V503+V779","v":72756.207293878964},{"$f":"W503+W779","v":141084.41883091154},260657.19186114287,450237.95910702669,-1295954.5491281475,1864702.6694358082,289010.59825893567,256865.95293853781,419142.69560448482,731835.18013282155,{"$f":"AF503+AF779","v":708603.17957136477},-286572.60240397853,73127.877869743854,141798.74307914588,261971.4713670229,452503.3047462902,-1302466.7430405314,1874074.5064948583,290463.05940451036,258159.88492465764,421250.30187593494,735515.5808506835,null,null,{"$f":"SUM(G228:R228)","v":3525346.8400000003},{"$f":"SUM(T228:AE228)","v":3610235.7533666976},{"$f":"SUM(AF228:AQ228)","v":3628428.5647397027}]
[null,806,null,null,"Wyoming",null,31346.34,11315.84,11357.13,12011.74,14416.83,18299.98,-41559.06,62016.82,9503.82,12511.7,15312.25,27350.1,null,{"$f":"T504+T780","v":32100.831113945867},{"$f":"U504+U780","v":11586.655126525431},{"$f":"V504+V780","v":11632.200033216128},{"$f":"W504+W780","v":12301.559503640217},14764.067541262872,18740.346810606858,-42558.586717797909,63508.48422467857,9732.4059043937523,12812.929701932915,15680.625440637115,28008.111645188539,{"$f":"AF504+AF780","v":32262.435136932858},11644.202237322681,11691.622406175427,12363.843505781369,14838.510572181611,18834.637756243457,-42772.444348476201,63827.672466201831,9781.317402844852,12877.473326292517,15759.473491349978,28148.964499770089,null,null,{"$f":"SUM(G229:R229)","v":183883.49000000002},{"$f":"SUM(T229:AE229)","v":188309.63032823036},{"$f":"SUM(AF229:AQ229)","v":189257.70845262049}]
[null,807,null,null,"Total",null,{"$f":"SUM(G228:G229)","v":719828.65999999992},-267175.51999999996,82392.850000000006,149772.26999999999,268943.59999999998,457958.1,-1307076.95,1882922.03,291726.40000000002,263338.77999999997,424608.28,741991.83,null,{"$f":"SUM(T228:T229)","v":737154.58473422937},{"$f":"SUM(U228:U229)","v":-273569.66946246126},{"$f":"SUM(V228:V229)","v":84388.40732709509},153385.97833455176,275421.25940240576,468978.30591763352,-1338513.1358459454,1928211.1536604867,298743.00416332943,269678.88264047075,434823.32104512193,759843.29177801008,{"$f":"SUM(AF228:AF229)","v":740865.61470829765},-274928.40016665583,84819.500275919287,154162.58658492725,276809.9819392045,471337.94250253367,-1345239.1873890075,1937902.1789610602,300244.37680735521,271037.35825095017,437009.77536728489,763664.54535045358,null,null,{"$f":"SUM(G230:R230)","v":3709230.33},{"$f":"SUM(T230:AE230)","v":3798545.3836949281},{"$f":"SUM(AF230:AQ230)","v":3817686.2731923228}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,-1088029.6000000001,-1758594.78,-1246577.9099999999,-1593780.16,-1829689.47,-1273231.3500000001,-1380556.04,-1625811.3,-1534001.97,-1972675.03,-1208488.8899999999,-1452369.81,null,{"$f":"T507+T783","v":-1088029.6000000001},{"$f":"U507+U783","v":-1758594.78},{"$f":"V507+V783","v":-1246577.9099999999},{"$f":"W507+W783","v":-1593780.16},-1829689.47,-1273231.3500000001,-1380556.04,-1625811.3,-1534001.97,-1972675.03,-1208488.8899999999,-1452369.81,{"$f":"AF507+AF783","v":-1088029.6000000001},-1758594.78,-1246577.9099999999,-1593780.16,-1829689.47,-1273231.3500000001,-1380556.04,-1625811.3,-1534001.97,-1972675.03,-1208488.8899999999,-1452369.81,null,null,{"$f":"SUM(G232:R232)","v":-17963806.309999999},{"$f":"SUM(T232:AE232)","v":-17963806.309999999},{"$f":"SUM(AF232:AQ232)","v":-17963806.309999999}]
[null,810,null,null,"Wyoming",null,-37103.85,-59987.67,-42514.49,-54363.18,-62413.85,-43424.07,-47086.65,-55456.27,-52323.17,-67293.399999999994,-41214.660000000003,-49537.38,null,{"$f":"T508+T784","v":-37103.85},{"$f":"U508+U784","v":-59987.67},{"$f":"V508+V784","v":-42514.49},{"$f":"W508+W784","v":-54363.18},-62413.85,-43424.07,-47086.65,-55456.27,-52323.17,-67293.399999999994,-41214.660000000003,-49537.38,{"$f":"AF508+AF784","v":-37103.85},-59987.67,-42514.49,-54363.18,-62413.85,-43424.07,-47086.65,-55456.27,-52323.17,-67293.399999999994,-41214.660000000003,-49537.38,null,null,{"$f":"SUM(G233:R233)","v":-612718.64},{"$f":"SUM(T233:AE233)","v":-612718.64},{"$f":"SUM(AF233:AQ233)","v":-612718.64}]
[null,811,null,null,"Total",null,{"$f":"SUM(G232:G233)","v":-1125133.4500000002},-1818582.45,-1289092.3999999999,-1648143.3399999999,-1892103.32,-1316655.4200000002,-1427642.69,-1681267.57,-1586325.14,-2039968.43,-1249703.5499999998,-1501907.19,null,{"$f":"SUM(T232:T233)","v":-1125133.4500000002},{"$f":"SUM(U232:U233)","v":-1818582.45},{"$f":"SUM(V232:V233)","v":-1289092.3999999999},-1648143.3399999999,-1892103.32,-1316655.4200000002,-1427642.69,-1681267.57,-1586325.14,-2039968.43,-1249703.5499999998,-1501907.19,{"$f":"SUM(AF232:AF233)","v":-1125133.4500000002},-1818582.45,-1289092.3999999999,-1648143.3399999999,-1892103.32,-1316655.4200000002,-1427642.69,-1681267.57,-1586325.14,-2039968.43,-1249703.5499999998,-1501907.19,null,null,{"$f":"SUM(G234:R234)","v":-18576524.950000003},{"$f":"SUM(T234:AE234)","v":-18576524.950000003},{"$f":"SUM(AF234:AQ234)","v":-18576524.950000003}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,2954832.18,3326083.1,3023855.29,3604855.07,3528799.37,3774415.61,1963932.13,1988315.76,-532725.26,1966483.73,2227121.35,2692954.58,null,{"$f":"T511+T787","v":3115521.8931353828},{"$f":"U511+U787","v":3519895.5484925886},{"$f":"V511+V787","v":3190177.8898597118},{"$f":"W511+W787","v":3793263.5756905666},3727307.6918153628,3956035.7452738243,2069119.3008089771,2090925.1389251063,-432156.63283320446,2077927.9633342661,2336720.7611305327,2812248.1783543304,{"$f":"AF511+AF787","v":3201597.6245596176},3620583.9291425012,3278816.1530518066,3896033.9996942445,3832042.9881771826,4059044.3348695328,2125855.2515091798,2147225.026427859,-409635.54070120677,2136534.9028887069,2398216.2246894017,2882721.2219156856,null,null,{"$f":"SUM(G236:R236)","v":30518922.910000004},{"$f":"SUM(T236:AE236)","v":32256987.053987443},{"$f":"SUM(AF236:AQ236)","v":33169036.116224509}]
[null,814,null,null,"Wyoming",null,107960.5,131084.03,111868.15,126094.43,133806.39000000001,120558.48,70566.09,68586.94,61939.29,75173.62,72915.289999999994,78520.02,null,{"$f":"T512+T788","v":113831.60898966604},{"$f":"U512+U788","v":138722.35894390882},{"$f":"V512+V788","v":118021.28887904213},{"$f":"W512+W788","v":132684.78180912384},141333.50592302057,126359.602533511,74345.572625069966,72126.449899460611,50246.303331813804,79433.846677726673,76503.542093408381,81998.331813433542,{"$f":"AF512+AF788","v":116976.55206471612},142690.58171914995,121300.47970384934,136279.59430060137,145304.89971516898,129649.79637324091,76384.153359194461,74068.51417508554,47627.804526856577,81674.239382846325,78516.885263541131,84053.154732095049,null,null,{"$f":"SUM(G237:R237)","v":1159073.23},{"$f":"SUM(T237:AE237)","v":1205607.1935191853},{"$f":"SUM(AF237:AQ237)","v":1234526.6553163459}]
[null,815,null,null,"Total",null,{"$f":"SUM(G236:G237)","v":3062792.68},3457167.13,3135723.44,3730949.5,3662605.7600000002,3894974.09,2034498.22,2056902.7,-470785.97000000003,2041657.35,2300036.64,2771474.6,null,{"$f":"SUM(T236:T237)","v":3229353.502125049},{"$f":"SUM(U236:U237)","v":3658617.9074364975},{"$f":"SUM(V236:V237)","v":3308199.1787387538},3925948.3574996903,3868641.1977383834,4082395.3478073352,2143464.8734340472,2163051.5888245669,-381910.32950139069,2157361.8100119927,2413224.303223941,2894246.510167764,{"$f":"SUM(AF236:AF237)","v":3318574.1766243335},3763274.510861651,3400116.6327556558,4032313.5939948456,3977347.8878923515,4188694.131242774,2202239.4048683741,2221293.5406029443,-362007.7361743502,2218209.1422715532,2476733.1099529429,2966774.3766477806,null,null,{"$f":"SUM(G238:R238)","v":31677996.140000004},{"$f":"SUM(T238:AE238)","v":33462594.247506633},{"$f":"SUM(AF238:AQ238)","v":34403562.771540858}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,22506.54,22378.6,22378.6,22378.6,22378.6,44757.21,92454.29,311640.55,-204918.61,402447.89,129276.27,26989.14,null,{"$f":"T515+T791","v":23294.268899999999},{"$f":"U515+U791","v":23161.850999999995},{"$f":"V515+V791","v":23161.850999999995},{"$f":"W515+W791","v":23161.850999999995},23161.850999999995,46323.712349999994,95690.19014999998,322547.96924999997,-212090.76134999996,416533.56614999997,133800.93945000001,27933.759899999997,{"$f":"AF515+AF791","v":23783.448546899996},23648.249870999993,23648.249870999993,23648.249870999993,23648.249870999993,47296.510309349993,97699.684143149978,329321.47660424991,-216544.66733834994,425280.77103914996,136610.75917844998,28520.368857899994,null,null,{"$f":"SUM(G240:R240)","v":914667.68},{"$f":"SUM(T240:AE240)","v":946681.04879999999},{"$f":"SUM(AF240:AQ240)","v":966561.35082479985}]
[null,818,null,null,"Wyoming",null,768.06,763.7,763.7,763.7,763.7,1527.39,3155.11,10635.1,-6993.09,13734,4411.7,921.04,null,{"$f":"T516+T792","v":794.94209999999987},{"$f":"U516+U792","v":790.42949999999996},{"$f":"V516+V792","v":790.42949999999996},{"$f":"W516+W792","v":790.42949999999996},790.42949999999996,1580.8486499999999,3265.5388499999999,11007.3285,-7237.8481499999998,14214.689999999999,4566.1094999999996,953.27639999999985,{"$f":"AF516+AF792","v":811.63588409999977},807.0285194999999,807.0285194999999,807.0285194999999,807.0285194999999,1614.0464716499998,3334.1151658499998,11238.482398499998,-7389.8429611499987,14513.198489999997,4661.997799499999,973.29520439999976,null,null,{"$f":"SUM(G241:R241)","v":31214.11},{"$f":"SUM(T241:AE241)","v":32306.603849999996},{"$f":"SUM(AF241:AQ241)","v":32985.042530849991}]
[null,819,null,null,"Total",null,{"$f":"SUM(G240:G241)","v":23274.600000000002},23142.3,23142.3,23142.3,23142.3,46284.6,95609.4,322275.64999999997,-211911.69999999998,416181.89,133687.97,27910.18,null,{"$f":"SUM(T240:T241)","v":24089.210999999999},{"$f":"SUM(U240:U241)","v":23952.280499999993},{"$f":"SUM(V240:V241)","v":23952.280499999993},23952.280499999993,23952.280499999993,47904.560999999994,98955.728999999978,333555.29774999997,-219328.60949999996,430748.25614999997,138367.04895,28887.036299999996,{"$f":"SUM(AF240:AF241)","v":24595.084430999996},24455.278390499992,24455.278390499992,24455.278390499992,24455.278390499992,48910.556780999992,101033.79930899998,340559.95900274994,-223934.51029949993,439793.96952914994,141272.75697794999,29493.664062299995,null,null,{"$f":"SUM(G242:R242)","v":945881.79},{"$f":"SUM(T242:AE242)","v":978987.65264999995},{"$f":"SUM(AF242:AQ242)","v":999546.3933556499}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,145475.47,90270.33,187594.74,590071.55000000005,244889.96,204438.11,964172,210863.65,802063.05,53339.74,18281.37,859582.4,null,{"$f":"T519+T795","v":149839.7341},{"$f":"U519+U795","v":92978.439899999998},{"$f":"V519+V795","v":193222.5822},{"$f":"W519+W795","v":607773.69650000008},252236.6588,210571.25329999998,993097.16,217189.5595,826124.94150000007,54939.932200000003,18829.811099999999,885369.87200000009,{"$f":"AF519+AF795","v":153735.5671866},95395.879337399994,198246.36933720001,623575.81260900013,258794.81192880002,216046.10588579997,1018917.68616,222836.48804700002,847604.18997900013,56368.370437200007,19319.386188599998,908389.48867200012,null,null,{"$f":"SUM(G244:R244)","v":4371042.370000001},{"$f":"SUM(T244:AE244)","v":4502173.6411000006},{"$f":"SUM(AF244:AQ244)","v":4619230.1557686012}]
[null,822,null,null,"Wyoming",null,2071.25,3039.36,3164.77,20256.61,4169.32,6653.95,28174.14,6747.4,26622.44,1569.3,12660.09,18115.150000000001,null,{"$f":"T520+T796","v":2133.3875000000003},{"$f":"U520+U796","v":3130.5408000000002},{"$f":"V520+V796","v":3259.7130999999999},{"$f":"W520+W796","v":20864.308300000001},4294.3995999999997,6853.5685000000003,29019.3642,6949.8220000000001,27421.1132,1616.3789999999999,13039.8927,18658.604500000001,{"$f":"AF520+AF796","v":2188.8555750000005},3211.9348608000005,3344.4656405999999,21406.780315800002,4406.0539896,7031.7612810000001,29773.867669200001,7130.5173720000003,28134.062143200001,1658.4048539999999,13378.9299102,19143.728217000003,null,null,{"$f":"SUM(G245:R245)","v":133243.78},{"$f":"SUM(T245:AE245)","v":137241.09340000001},{"$f":"SUM(AF245:AQ245)","v":140809.3618284}]
[null,823,null,null,"Total",null,{"$f":"SUM(G244:G245)","v":147546.72},93309.69,190759.50999999998,610328.16,249059.28,211092.06,992346.14,217611.05,828685.49,54909.04,30941.46,877697.55,null,{"$f":"SUM(T244:T245)","v":151973.12160000001},{"$f":"SUM(U244:U245)","v":96108.9807},{"$f":"SUM(V244:V245)","v":196482.2953},628638.00480000011,256531.05840000001,217424.82179999998,1022116.5242,224139.38150000002,853546.0547000001,56556.311200000004,31869.703799999999,904028.47650000011,{"$f":"SUM(AF244:AF245)","v":155924.4227616},98607.814198199994,201590.83497780003,644982.59292480012,263200.8659184,223077.86716679999,1048691.5538292001,229967.00541900002,875738.25212220009,58026.775291200007,32698.316098799998,927533.21688900015,null,null,{"$f":"SUM(G246:R246)","v":4504286.1499999994},{"$f":"SUM(T246:AE246)","v":4639414.7345000003},{"$f":"SUM(AF246:AQ246)","v":4760039.5175970001}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,-31948.76,-156269.51999999999,-725633.75,-282667.15000000002,-188789.96,1198074.1599999999,1236036.06,1041183.38,1131247.9099999999,1958985.07,697183.12,1546308,null,{"$f":"T523+T799","v":-31573.724698801925},{"$f":"U523+U799","v":-172357.46875184833},{"$f":"V523+V799","v":-794818.51358028303},{"$f":"W523+W799","v":-312016.38985469437},-195650.4957628159,1258395.1845803889,1359487.2291602981,1136047.599989312,1236204.8146233414,2140304.3382136165,762340.51848893147,1699750.963840893,{"$f":"AF523+AF799","v":-32735.628778845792},-178778.07357985372,-824405.34170340514,-323640.49214708235,-202889.82986537035,1305027.080927063,1410115.614573105,1178319.276414278,1282210.7109062569,2219954.9794465969,790713.20918766025,1763047.1470888709,null,null,{"$f":"SUM(G248:R248)","v":7423708.5600000005},{"$f":"SUM(T248:AE248)","v":8086114.0562483389},{"$f":"SUM(AF248:AQ248)","v":8386938.6524692737}]
[null,826,null,null,"Wyoming",null,1144.53,-8590.3799999999992,-35138.019999999997,-15754.2,-49.9,13530.34,64664.56,46661.56,52303.07,90202.94,32637.27,80037.83,null,{"$f":"T524+T800","v":1131.0947632872064},{"$f":"U524+U800","v":-9474.7597126842338},{"$f":"V524+V800","v":-38488.216440531127},{"$f":"W524+W800","v":-17389.953551549326},-51.713341845956812,14211.569926301909,71123.0411022716,50912.984463656423,57155.736052216569,98551.921991739611,35687.486716349711,87980.129887599076,{"$f":"AF524+AF800","v":1172.718728559493},-9827.7104051954848,-39920.926203999028,-18037.812463823844,-53.626805738408869,14738.202945759786,73771.719706542732,52807.427271420158,59282.811463739832,102219.49563593285,37015.698975649539,91256.3783157586,null,null,{"$f":"SUM(G249:R249)","v":321649.59999999998},{"$f":"SUM(T249:AE249)","v":351349.32185681147},{"$f":"SUM(AF249:AQ249)","v":364424.37716460624}]
[null,827,null,null,"Total",null,{"$f":"SUM(G248:G249)","v":-30804.23},-164859.9,-760771.77,-298421.35000000003,-188839.86,1211604.5,1300700.6200000001,1087844.94,1183550.98,2049188.01,729820.39,1626345.83,null,{"$f":"SUM(T248:T249)","v":-30442.62993551472},{"$f":"SUM(U248:U249)","v":-181832.22846453256},{"$f":"SUM(V248:V249)","v":-833306.73002081411},-329406.34340624372,-195702.20910466186,1272606.7545066909,1430610.2702625697,1186960.5844529683,1293360.5506755579,2238856.2602053559,798028.0052052812,1787731.093728492,{"$f":"SUM(AF248:AF249)","v":-31562.9100502863},-188605.7839850492,-864326.26790740411,-341678.30461090617,-202943.45667110875,1319765.2838728228,1483887.3342796478,1231126.7036856981,1341493.5223699966,2322174.4750825297,827728.9081633098,1854303.5254046295,null,null,{"$f":"SUM(G250:R250)","v":7745358.1600000001},{"$f":"SUM(T250:AE250)","v":8437463.3781051487},{"$f":"SUM(AF250:AQ250)","v":8751363.0296338797}]
[null,828,928,"Regulatory Commission Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T527+T803","v":0},{"$f":"U527+U803","v":0},{"$f":"V527+V803","v":0},{"$f":"W527+W803","v":0},0,0,0,0,0,0,0,0,{"$f":"AF527+AF803","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G252:R252)","v":0},{"$f":"SUM(T252:AE252)","v":0},{"$f":"SUM(AF252:AQ252)","v":0}]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T528+T804","v":0},{"$f":"U528+U804","v":0},{"$f":"V528+V804","v":0},{"$f":"W528+W804","v":0},0,0,0,0,0,0,0,0,{"$f":"AF528+AF804","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G253:R253)","v":0},{"$f":"SUM(T253:AE253)","v":0},{"$f":"SUM(AF253:AQ253)","v":0}]
[null,831,null,null,"Total",null,{"$f":"SUM(G252:G253)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T252:T253)","v":0},{"$f":"SUM(U252:U253)","v":0},{"$f":"SUM(V252:V253)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF252:AF253)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G254:R254)","v":0},{"$f":"SUM(T254:AE254)","v":0},{"$f":"SUM(AF254:AQ254)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T531+T807","v":0},{"$f":"U531+U807","v":0},{"$f":"V531+V807","v":0},{"$f":"W531+W807","v":0},0,0,0,0,0,0,0,0,{"$f":"AF531+AF807","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G256:R256)","v":0},{"$f":"SUM(T256:AE256)","v":0},{"$f":"SUM(AF256:AQ256)","v":0}]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T532+T808","v":0},{"$f":"U532+U808","v":0},{"$f":"V532+V808","v":0},{"$f":"W532+W808","v":0},0,0,0,0,0,0,0,0,{"$f":"AF532+AF808","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G257:R257)","v":0},{"$f":"SUM(T257:AE257)","v":0},{"$f":"SUM(AF257:AQ257)","v":0}]
[null,835,null,null,"Total",null,{"$f":"SUM(G256:G257)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T256:T257)","v":0},{"$f":"SUM(U256:U257)","v":0},{"$f":"SUM(V256:V257)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF256:AF257)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G258:R258)","v":0},{"$f":"SUM(T258:AE258)","v":0},{"$f":"SUM(AF258:AQ258)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,227326.9,279869.56,260710.73,326005.13,210334.77,206952.55,106303.21,177716.97,133590.25,401239.99,230415.59,108206.01,null,{"$f":"T535+T811","v":233749.82119824633},{"$f":"U535+U811","v":287981.13132782548},{"$f":"V535+V811","v":267966.10725504882},{"$f":"W535+W811","v":335752.29380059621},215338.69302437679,212273.58602939828,108064.87596405632,182436.68885608227,139125.53791528751,412739.31741652772,236104.46614370725,111358.71620814635,{"$f":"AF535+AF811","v":234044.8374466181},288467.03087794047,268237.8563848699,336497.68944822019,215047.24411686446,212225.82425511268,107456.31038311333,182486.06810262345,140357.40666852338,413357.80447100021,235909.76410850874,111556.51541549798,null,null,{"$f":"SUM(G260:R260)","v":2668671.6599999992},{"$f":"SUM(T260:AE260)","v":2742891.2351392992},{"$f":"SUM(AF260:AQ260)","v":2745644.351678893}]
[null,838,null,null,"Wyoming",null,3798.09,5154.7,4096.71,6707.09,1337.97,2232.61,-1055.71,2265.92,6484.31,7084.98,1942.11,2031.81,null,{"$f":"T536+T812","v":3905.4016853915987},{"$f":"U536+U812","v":5304.1007305529838},{"$f":"V536+V812","v":4210.7182594779697},{"$f":"W536+W812","v":6907.6239758160891},1369.8006806284352,2290.0134881406143,-1073.2053171678813,2326.0971758227361,6752.9862153823196,7288.0318063754075,1990.0599813682543,2091.009114732849,{"$f":"AF536+AF812","v":3910.330702867218},5313.0501368799105,4214.9884227260627,6922.9594268079873,1367.9467318267975,2289.498232760152,-1067.1615789829543,2326.7267691717707,6812.7796424871794,7298.9528723718367,1988.4188911556546,2094.723237520383,null,null,{"$f":"SUM(G261:R261)","v":42080.590000000004},{"$f":"SUM(T261:AE261)","v":43362.637796521376},{"$f":"SUM(AF261:AQ261)","v":43473.213487592002}]
[null,839,null,null,"Total",null,{"$f":"SUM(G260:G261)","v":231124.99},285024.26,264807.44,332712.22000000003,211672.74,209185.15999999997,105247.5,179982.89,140074.56,408324.97,232357.69999999998,110237.81999999999,null,{"$f":"SUM(T260:T261)","v":237655.22288363794},{"$f":"SUM(U260:U261)","v":293285.23205837846},{"$f":"SUM(V260:V261)","v":272176.8255145268},342659.91777641227,216708.49370500521,214563.59951753891,106991.67064688844,184762.78603190501,145878.52413066983,420027.34922290314,238094.5261250755,113449.7253228792,{"$f":"SUM(AF260:AF261)","v":237955.16814948531},293780.08101482037,272452.84480759595,343420.64887502819,216415.19084869124,214515.32248787282,106389.14880413038,184812.79487179522,147170.18631101056,420656.75734337204,237898.18299966439,113651.23865301837,null,null,{"$f":"SUM(G262:R262)","v":2710752.2499999995},{"$f":"SUM(T262:AE262)","v":2786253.8729358208},{"$f":"SUM(AF262:AQ262)","v":2789117.5651664846}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,0,3395.08,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T539+T815","v":0},{"$f":"U539+U815","v":3405.2652399999997},{"$f":"V539+V815","v":0},{"$f":"W539+W815","v":0},0,0,0,0,0,0,0,0,{"$f":"AF539+AF815","v":0},3507.4231971999998,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G264:R264)","v":3395.08},{"$f":"SUM(T264:AE264)","v":3405.2652399999997},{"$f":"SUM(AF264:AQ264)","v":3507.4231971999998}]
[null,842,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T540+T816","v":0},{"$f":"U540+U816","v":0},{"$f":"V540+V816","v":0},{"$f":"W540+W816","v":0},0,0,0,0,0,0,0,0,{"$f":"AF540+AF816","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G265:R265)","v":0},{"$f":"SUM(T265:AE265)","v":0},{"$f":"SUM(AF265:AQ265)","v":0}]
[null,843,null,null,"Total",null,{"$f":"SUM(G264:G265)","v":0},3395.08,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T264:T265)","v":0},{"$f":"SUM(U264:U265)","v":3405.2652399999997},{"$f":"SUM(V264:V265)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF264:AF265)","v":0},3507.4231971999998,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G266:R266)","v":3395.08},{"$f":"SUM(T266:AE266)","v":3405.2652399999997},{"$f":"SUM(AF266:AQ266)","v":3507.4231971999998}]
[null,844,932,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,104697.09,107792.86,120852.91,99159.9,101985.65,681.39,102.62,20.85,87.96,15492.17,947.21,1295691,null,{"$f":"T543+T819","v":108117.06895138729},{"$f":"U543+U819","v":110595.27611035638},{"$f":"V543+V819","v":123995.59980393868},{"$f":"W543+W819","v":102594.03657804907},104792.24290107728,727.05793224329341,122.6735584034906,27.950677481512599,106.15689865311685,15743.70635722318,999.93234252054003,1364601.1927576298,{"$f":"AF543+AF819","v":110252.52763398172},112555.13455359371,126193.15691108152,104681.34422890205,106698.05732518097,748.73258303826219,130.31475519392222,30.508494707017064,113.0413914184694,15975.14236590572,1026.4877513216245,1399860.451083773,null,null,{"$f":"SUM(G268:R268)","v":1847511.6099999999},{"$f":"SUM(T268:AE268)","v":1932422.8948689639},{"$f":"SUM(AF268:AQ268)","v":1978264.8990780981}]
[null,846,null,null,"Wyoming",null,4981.74,3241.85,3636.53,5241.7299999999996,3469.34,100.94,81.11,80.69,77.8,84.77,106.86,136568.78,null,{"$f":"T544+T820","v":5144.4708451580082},{"$f":"U544+U820","v":3326.132137679238},{"$f":"V544+V820","v":3731.0952508716346},{"$f":"W544+W820","v":5423.2632279001609},3564.8144615092765,107.70517278010837,96.960166849611412,108.16979213348927,93.895028594957836,86.146355733367812,112.80789911608292,143832.07113536663,{"$f":"AF544+AF820","v":5246.0811185421871},3385.074511916353,3797.2209432263994,5533.6012086031014,3629.6463100499286,110.91602009404625,102.99970564976643,118.06860613473413,99.984313919473834,87.412726451996562,{"$f":"AP544+AP820","v":115.80376168561227},147548.47720232722,null,null,{"$f":"SUM(G269:R269)","v":157672.13999999998},{"$f":"SUM(T269:AE269)","v":165627.53147369256},{"$f":"SUM(AF269:AQ269)","v":169775.28642860081}]
[null,847,null,null,"Total",null,{"$f":"SUM(G268:G269)","v":109678.83},111034.71,124489.44,104401.62999999999,105454.98999999999,782.32999999999993,183.73000000000002,101.53999999999999,165.76,15576.94,1054.07,1432259.78,null,{"$f":"SUM(T268:T269)","v":113261.5397965453},{"$f":"SUM(U268:U269)","v":113921.40824803562},{"$f":"SUM(V268:V269)","v":127726.69505481031},108017.29980594922,108357.05736258655,834.76310502340175,219.633725253102,136.12046961500187,200.05192724807469,15829.852712956548,1112.7402416366231,1508433.2638929964,{"$f":"SUM(AF268:AF269)","v":115498.60875252391},115940.20906551006,129990.37785430792,110214.94543750514,110327.70363523089,859.64860313230838,233.31446084368866,148.57710084175119,213.02570533794324,16062.555092357716,1142.2915130072367,1547408.9282861003,null,null,{"$f":"SUM(G270:R270)","v":2005183.75},{"$f":"SUM(T270:AE270)","v":2098050.4263426564},{"$f":"SUM(AF270:AQ270)","v":2148040.1855066987}]
[null,{"$f":"+B270+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G224:G270)/2","v":3273837.11},{"$f":"SUM(H224:H270)/2","v":2414944.4600000004},2443155.5000000005,3647298.06,3088954.26,6205681.6500000004,3060213.6100000003,5437918.0300000012,1494866.4299999997,3925658.2400000007,4089801.49,{"$f":"SUM(R224:R270)/2","v":8004869.4100000001},null,{"$f":"SUM(T224:T270)/2","v":3486154.3985536154},{"$f":"SUM(U224:U270)/2","v":2672763.7901329282},{"$f":"SUM(V224:V270)/2","v":2625249.1902096234},3907892.1660230039,3371714.1896023001,6618340.4912459766,3421356.6376015334,5839769.6453203922,1847660.3783239862,4332755.8134971038,4432321.7619045889,8593594.6099916399,{"$f":"SUM(AF224:AF270)/2","v":3590477.5031185714},2803097.6642843625,2722075.2004735973,4048727.1291430476,3509840.6988606271,6841471.0358314384,3606300.7038222076,6020600.4360667747,1989813.9714173861,4518825.4988932265,4591822.6335862931,8877923.3535812851,null,null,{"$f":"SUM(G273:R273)","v":47087198.25},{"$f":"SUM(T273:AE273)","v":51149573.072406694},{"$f":"SUM(AF273:AQ273)","v":53120975.829078816}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G268+G264+G260+G256+G252+G248+G244+G240+G236+G232+G228+G224","v":3136292.2199999997},{"$f":"+H268+H264+H260+H256+H252+H248+H244+H240+H236+H232+H228+H224","v":2306355.2200000002},2363768.4500000002,3525135.3599999994,2972046.51,6040045.2499999991,2944112.2500000009,5255626.1000000006,1359134.29,3754749.6199999996,3954423.22,7671447.8600000013,null,{"$f":"+T268+T264+T260+T256+T252+T248+T244+T240+T236+T232+T228+T224","v":3339520.038613053},{"$f":"+U268+U264+U260+U256+U252+U248+U244+U240+U236+U232+U228+U224","v":2554680.9272467284},{"$f":"+V268+V264+V260+V256+V252+V248+V244+V240+V236+V232+V228+V224","v":2540375.573227183},3777479.1645595208,3244646.3355490621,6441133.7923204042,3291388.7562504271,5643709.3746682256,1714125.1656069583,4144654.4206445967,4285914.110606404,8236498.4965917887,{"$f":"+AF268+AF264+AF260+AF256+AF252+AF248+AF244+AF240+AF236+AF232+AF228+AF224","v":3439397.0889158356},2680257.3395033604,2634222.0796313714,3913756.878088688,3377666.1513454206,6658260.0447932072,3469429.9433557447,5818302.9661734644,1854542.6257477505,4322858.3415984372,4440067.976734966,8509525.4622485973,null,null,{"$f":"SUM(G274:R274)","v":45283136.349999994},{"$f":"SUM(T274:AE274)","v":49214126.155884355},{"$f":"SUM(AF274:AQ274)","v":51118286.898136839}]
[null,852,null,"Total Wyoming Distribution",null,null,{"$f":"+G269+G265+G261+G257+G253+G249+G245+G241+G237+G233+G229+G225","v":137544.89000000001},108589.24,79387.049999999988,122162.7,116907.75,165636.39999999997,116101.35999999999,182291.93,135732.14000000001,170908.62,135378.26999999999,333421.55,null,{"$f":"+T269+T265+T261+T257+T253+T249+T245+T241+T237+T233+T229+T225","v":146634.35994056286},{"$f":"+U269+U265+U261+U257+U253+U249+U245+U241+U237+U233+U229+U225","v":118082.86288620051},{"$f":"+V269+V265+V261+V257+V253+V249+V245+V241+V237+V233+V229+V225","v":84873.616982440362},130413.00146348211,127067.85405323727,177206.69892557326,129967.88135110587,196060.27065216604,133535.21271702769,188101.39285250637,146407.65129818561,357096.11339985247,{"$f":"+AF269+AF265+AF261+AF257+AF253+AF249+AF245+AF241+AF237+AF233+AF229+AF225","v":151080.4142027371},122840.32478100261,87853.12084222665,134970.25105436021,132174.54751520682,183210.99103823284,136870.7604664625,202297.46989330952,135271.34566963557,195967.15729478947,151754.65685132585,368397.89133268932,null,null,{"$f":"SUM(G275:R275)","v":1804061.9000000001},{"$f":"SUM(T275:AE275)","v":1935446.9165223404},{"$f":"SUM(AF275:AQ275)","v":2002688.9309419785}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G13+G138+G191+G219+G273+G35","v":15668770.15},15176827.09,13077023.9,14153930.030000001,15906393.98,15892364.07,14093803.109999998,11475337.300000003,12161362.33,13014767.729999999,16090917.319999998,{"$f":"R13+R138+R191+R219+R273+R35","v":22328815.09},null,16362492.954101395,16023178.505967166,13678893.976971077,14880750.808010463,16617174.382296262,16719610.363435356,14960884.678168336,12184704.458494494,12920526.684640391,13835763.420692695,16919517.610773973,23659183.182415463,16709154.775631262,16424252.381733581,13994616.102685288,15263283.789238272,16993088.968359385,17165660.488201857,15427143.795643477,12518725.230838321,13318613.969325567,14238508.893268503,17324447.496242229,{"$f":"AQ13+AQ138+AQ191+AQ219+AQ273+AQ35","v":24240246.992198691},null,null,{"$f":"SUM(G276:R276)","v":179040312.09999999},{"$f":"SUM(T276:AE276)","v":188762681.02596706},{"$f":"SUM(AF276:AQ276)","v":193617742.88336641}]
[]
[null,1]
[null,2,"OTHER UTILITY OPERATING EXPENSES"]
[]
[null,null,"UTILITY OPERATING EXPENSES - LABOR"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - LABOR"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G286*(1+$AW$286)","v":0},{"$f":"H286*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T286*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G286:R286)","v":0},{"$f":"SUM(T286:AE286)","v":0},{"$f":"SUM(AF286:AQ286)","v":0},{"$f":"'Labor Forecast'!J14","v":9.3817936264895152E-2},{"$f":"'Labor Forecast'!K14","v":3.7219162874891444E-2}]
[null,620,812,"Gas Used for Other Utility Operations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G287:R287)","v":0},{"$f":"SUM(T287:AE287)","v":0},{"$f":"SUM(AF287:AQ287)","v":0}]
[null,621]
[null,622,null,"Total Production Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T286:T288)","v":0},0,0,{"$f":"SUM(W286:W288)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF286:AF288)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G289:R289)","v":0},{"$f":"SUM(T289:AE289)","v":0},{"$f":"SUM(AF289:AQ289)","v":0}]
[null,623]
[null,624,"Storage Operation and Maintenance "]
[null,625,"840","Other Storage Operation- Superv"]
[null,626,null,null,"Utah",null,0,0,0,0,0,0,42.984780082649479,10722.132787854813,14925.406441265737,8228.3129961178565,13646.438219090458,8711.3047755884709,null,{"$f":"G293*(1+$AW$286)","v":0},{"$f":"H293*(1+$AW$286)","v":0},{"$f":"I293*(1+$AW$286)","v":0},{"$f":"J293*(1+$AW$286)","v":0},{"$f":"K293*(1+$AW$286)","v":0},{"$f":"L293*(1+$AW$286)","v":0},{"$f":"M293*(1+$AW$286)","v":47.017523440804027},{"$f":"N293*(1+$AW$286)","v":11728.061158369519},{"$f":"O293*(1+$AW$286)","v":16325.677271500062},{"$f":"P293*(1+$AW$286)","v":9000.2763403552508},{"$f":"Q293*(1+$AW$286)","v":14926.718890171916},{"$f":"R293*(1+$AW$286)","v":9528.5814118087073},{"$f":"T293*(1+$AX$286)","v":0},{"$f":"U293*(1+$AX$286)","v":0},{"$f":"V293*(1+$AX$286)","v":0},{"$f":"W293*(1+$AX$286)","v":0},{"$f":"X293*(1+$AX$286)","v":0},{"$f":"Y293*(1+$AX$286)","v":0},{"$f":"Z293*(1+$AX$286)","v":48.767476303721338},{"$f":"AA293*(1+$AX$286)","v":12164.569776829563},{"$f":"AB293*(1+$AX$286)","v":16933.305312910936},{"$f":"AC293*(1+$AX$286)","v":9335.2590913859658},{"$f":"AD293*(1+$AX$286)","v":15482.278871732944},{"$f":"AE293*(1+$AX$286)","v":9883.2272353414792},null,null,{"$f":"SUM(G293:R293)","v":56276.57999999998},{"$f":"SUM(T293:AE293)","v":61556.332595646258},{"$f":"SUM(AF293:AQ293)","v":63847.407764504613}]
[null,627,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G294:R294)","v":0},{"$f":"SUM(T294:AE294)","v":0},{"$f":"SUM(AF294:AQ294)","v":0}]
[null,628,null,null,"Total",null,0,0,0,0,0,0,42.984780082649479,10722.132787854813,14925.406441265737,8228.3129961178565,13646.438219090458,8711.3047755884709,null,{"$f":"SUM(T293:T294)","v":0},0,0,0,0,0,47.017523440804027,11728.061158369519,16325.677271500062,9000.2763403552508,14926.718890171916,9528.5814118087073,0,{"$f":"SUM(AG293:AG294)","v":0},0,0,0,0,48.767476303721338,12164.569776829563,16933.305312910936,9335.2590913859658,15482.278871732944,9883.2272353414792,null,null,{"$f":"SUM(G295:R295)","v":56276.57999999998},{"$f":"SUM(T295:AE295)","v":61556.332595646258},{"$f":"SUM(AF295:AQ295)","v":63847.407764504613}]
[null,629]
[null,630,"841","Other Storage Operation Labor/Exp"]
[null,631,null,null,"Utah",null,123205.00778776364,79528.213530116394,88837.375279083615,108155.84201412469,102112.1236228021,94668.02202010894,113257.5097837498,58954.388705298603,83203.991724573105,102663.72695493441,112705.93869733658,105739.87988010848,null,{"$f":"G298*(1+$AW$286)","v":134763.84735591197},{"$f":"H298*(1+$AW$286)","v":86989.386398345829},{"$f":"I298*(1+$AW$286)","v":97171.914490957264},{"$f":"J298*(1+$AW$286)","v":118302.79990688192},{"$f":"K298*(1+$AW$286)","v":111692.07232871925},{"$f":"L298*(1+$AW$286)","v":103549.58047631521},{"$f":"M298*(1+$AW$286)","v":123883.09561816239},{"$f":"N298*(1+$AW$286)","v":64485.367787388168},{"$f":"O298*(1+$AW$286)","v":91010.018517173972},{"$f":"P298*(1+$AW$286)","v":112295.42594710905},{"$f":"Q298*(1+$AW$286)","v":123279.77727071849},{"$f":"R298*(1+$AW$286)","v":115660.17719135818},{"$f":"T298*(1+$AX$286)","v":139779.64494029866},{"$f":"U298*(1+$AX$286)","v":90227.05853909273},{"$f":"V298*(1+$AX$286)","v":100788.57180326123},{"$f":"W298*(1+$AX$286)","v":122705.93108517185},{"$f":"X298*(1+$AX$286)","v":115849.15776055602},{"$f":"Y298*(1+$AX$286)","v":107403.60917768987},{"$f":"Z298*(1+$AX$286)","v":128493.92073142053},{"$f":"AA298*(1+$AX$286)","v":66885.459194114243},{"$f":"AB298*(1+$AX$286)","v":94397.335219611559},{"$f":"AC298*(1+$AX$286)","v":116474.96769553982},{"$f":"AD298*(1+$AX$286)","v":127868.1473801377},{"$f":"AE298*(1+$AX$286)","v":119964.95216438215},null,null,{"$f":"SUM(G298:R298)","v":1173032.0200000003},{"$f":"SUM(T298:AE298)","v":1283083.4632890415},{"$f":"SUM(AF298:AQ298)","v":1330838.7556912764}]
[null,632,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G299:R299)","v":0},{"$f":"SUM(T299:AE299)","v":0},{"$f":"SUM(AF299:AQ299)","v":0}]
[null,633,null,null,"Total",null,123205.00778776364,79528.213530116394,88837.375279083615,108155.84201412469,102112.1236228021,94668.02202010894,113257.5097837498,58954.388705298603,83203.991724573105,102663.72695493441,112705.93869733658,105739.87988010848,null,{"$f":"SUM(T298:T299)","v":134763.84735591197},86989.386398345829,97171.914490957264,118302.79990688192,111692.07232871925,103549.58047631521,123883.09561816239,64485.367787388168,91010.018517173972,112295.42594710905,123279.77727071849,115660.17719135818,139779.64494029866,{"$f":"SUM(AG298:AG299)","v":90227.05853909273},100788.57180326123,122705.93108517185,115849.15776055602,107403.60917768987,128493.92073142053,66885.459194114243,94397.335219611559,116474.96769553982,127868.1473801377,119964.95216438215,null,null,{"$f":"SUM(G300:R300)","v":1173032.0200000003},{"$f":"SUM(T300:AE300)","v":1283083.4632890415},{"$f":"SUM(AF300:AQ300)","v":1330838.7556912764}]
[null,634]
[null,635,"843","Other Storage Maintance- Structure"]
[null,636,null,null,"Utah",null,2514.8275131804903,2663.0527333092205,3039.1735576935648,1854.4042836960591,1366.8516246548888,3180.9006345295829,1666.5722468883621,8538.2609037661878,5650.4752774082008,12306.285864968084,0,1585.2053599053759,null,{"$f":"G303*(1+$AW$286)","v":2750.7634405292624},{"$f":"H303*(1+$AW$286)","v":2912.8948449128798},3324.3025488272147,2028.3806665932045,1495.0868232603298,3479.3261675248441,1822.9266157277777,9339.3029210487712,6180.5912068504495,13460.83620790524,0,1733.9260553277486,{"$f":"T303*(1+$AX$286)","v":2853.144553052618},{"$f":"U303*(1+$AX$286)","v":3021.3103525831239},{"$f":"V303*(1+$AX$286)","v":3448.0303068374315},{"$f":"W303*(1+$AX$286)","v":2103.875296995418},{"$f":"X303*(1+$AX$286)","v":1550.73270324736},{"$f":"Y303*(1+$AX$286)","v":3608.8237748488232},{"$f":"Z303*(1+$AX$286)","v":1890.7744183475245},{"$f":"AA303*(1+$AX$286)","v":9686.9039576052346},{"$f":"AB303*(1+$AX$286)","v":6410.627637641338},{"$f":"AC303*(1+$AX$286)","v":13961.837263159501},{"$f":"AD303*(1+$AX$286)","v":0},{"$f":"AE303*(1+$AX$286)","v":1798.4613315940101},null,null,{"$f":"SUM(G303:R303)","v":44366.010000000017},{"$f":"SUM(T303:AE303)","v":48528.337498507717},{"$f":"SUM(AF303:AQ303)","v":50334.521595912389}]
[null,637,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G304*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G304:R304)","v":0},{"$f":"SUM(T304:AE304)","v":0},{"$f":"SUM(AF304:AQ304)","v":0}]
[null,638,null,null,"Total",null,2514.8275131804903,2663.0527333092205,3039.1735576935648,1854.4042836960591,1366.8516246548888,3180.9006345295829,1666.5722468883621,8538.2609037661878,5650.4752774082008,12306.285864968084,0,1585.2053599053759,null,{"$f":"SUM(T303:T304)","v":2750.7634405292624},2912.8948449128798,3324.3025488272147,2028.3806665932045,1495.0868232603298,3479.3261675248441,1822.9266157277777,9339.3029210487712,6180.5912068504495,13460.83620790524,0,1733.9260553277486,2853.144553052618,{"$f":"SUM(AG303:AG304)","v":3021.3103525831239},3448.0303068374315,2103.875296995418,1550.73270324736,3608.8237748488232,1890.7744183475245,9686.9039576052346,6410.627637641338,13961.837263159501,0,1798.4613315940101,null,null,{"$f":"SUM(G305:R305)","v":44366.010000000017},{"$f":"SUM(T305:AE305)","v":48528.337498507717},{"$f":"SUM(AF305:AQ305)","v":50334.521595912389}]
[null,639]
[null,640,"System Total Storage O&M Expenses"]
[null,641,null,"Utah Distribution O&M Expenses",null,null,125719.83530094412,82191.266263425612,91876.548836777176,110010.24629782075,103478.97524745698,97848.922654638518,114967.06681072082,78214.782396919603,103779.87344324704,123198.32581602034,126352.37691642703,116036.39001560233,null,{"$f":"T303+T298+T293","v":137514.61079644124},89902.281243258709,100496.21703978447,120331.18057347513,113187.15915197958,107028.90664384006,125753.03975733097,85552.731866806454,113516.28699552448,134756.53849536955,138206.49616089041,126922.68465849463,142632.78949335127,93248.368891675855,104236.60211009867,124809.80638216727,117399.89046380337,111012.43295253869,130433.46262607178,88736.932928549038,117741.26817016384,139772.06405008529,143350.42625187064,131646.64073131763,null,null,{"$f":"SUM(G308:R308)","v":1273674.6100000003},{"$f":"SUM(T308:AE308)","v":1393168.1333831956},{"$f":"SUM(AF308:AQ308)","v":1445020.6850516933}]
[null,642,null,"Wyoming Distribution O&M Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T294+T299+T304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G309:R309)","v":0},{"$f":"SUM(T309:AE309)","v":0},{"$f":"SUM(AF309:AQ309)","v":0}]
[null,643]
[null,644,null,"System Total Storage O&M Expenses",null,null,125719.83530094412,82191.266263425612,91876.548836777176,110010.24629782075,103478.97524745698,97848.922654638518,114967.06681072082,78214.782396919603,103779.87344324704,123198.32581602034,126352.37691642703,116036.39001560233,null,{"$f":"SUM(T308:T309)","v":137514.61079644124},89902.281243258709,100496.21703978447,120331.18057347513,113187.15915197958,107028.90664384006,125753.03975733097,85552.731866806454,113516.28699552448,134756.53849536955,138206.49616089041,126922.68465849463,142632.78949335127,93248.368891675855,104236.60211009867,124809.80638216727,117399.89046380337,111012.43295253869,130433.46262607178,88736.932928549038,117741.26817016384,139772.06405008529,143350.42625187064,131646.64073131763,null,null,1273674.6100000003,1393168.1333831956,1445020.6850516933]
[null,645]
[null,646,"Distribution Operations & Maintenance Expenses"]
[null,648,870,"Operation Supervision & Engineering"]
[null,649,null,null,"Utah",null,355926.24910053815,272243.95752578205,328101.30921804777,375476.90923436667,308134.73907242739,270996.24155536079,301201.70563567471,243183.54902883153,187371.83720629581,213354.9900587477,267525.61099061702,390302.04179878102,null,{"$f":"G315*(1+$AW$286)","v":389318.51525365567},297785.3237814387,358883.09693469526,410703.37797385635,337043.30438372452,296420.54967362777,329459.82805788016,265998.52773228945,204950.6762871524,233371.51491787666,292624.31171176187,426919.37388031755,{"$f":"T315*(1+$AX$286)","v":403808.6244830924},308868.64424901234,372240.42537255317,425989.41389193339,349587.77402547398,307453.07439139538,341722.04705910012,275898.77026043885,212578.76888920309,{"$f":"AC315*(1+$AX$286)","v":242057.40734196527},{"$f":"AD315*(1+$AX$286)","v":303515.54363051493},{"$f":"AE315*(1+$AX$286)","v":442808.95559121575},null,null,{"$f":"SUM(G315:R315)","v":3513819.1404254707},{"$f":"SUM(T315:AE315)","v":3843478.4005882759},{"$f":"SUM(AF315:AQ315)","v":3986529.449185899}]
[null,650,null,null,"Wyoming",null,38599.137767322405,22948.789308921743,30319.502504810713,39167.021152433335,23053.478324313834,21354.260567878526,34555.994541240274,26898.818222428505,17855.440551734853,22359.433558675475,38234.256283930306,-11115.443209147759,null,42220.429214256968,25101.797361662673,33164.015658390374,42841.590246598127,25216.308084428452,23357.673224819719,37797.966634680422,29422.409836021303,19530.601135399138,24457.149471202451,41821.315303111747,-12158.271151699646,43791.838245830222,26036.065246118917,34398.352558765459,44436.118371805627,26154.837962126236,24227.026268952774,39204.775311196303,30517.487299879987,20257.513760102098,25367.424100826702,43377.869649020453,-12610.79182597185,null,null,{"$f":"SUM(G316:R316)","v":304230.68957454216},{"$f":"SUM(T316:AE316)","v":332772.98501887172},{"$f":"SUM(AF316:AQ316)","v":345158.51694865292}]
[null,651,null,null,"Total",null,394525.38686786056,295192.74683470378,358420.81172285852,414643.93038680003,331188.21739674127,292350.50212323933,335757.70017691498,270082.36725126003,205227.27775803066,235714.42361742316,305759.86727454729,379186.5985896333,null,{"$f":"SUM(T315:T316)","v":431538.94446791266},322887.12114310137,392047.11259308562,{"$f":"SUM(W315:W316)","v":453544.96822045447},362259.61246815295,319778.22289844748,367257.79469256056,295420.93756831076,224481.27742255153,257828.66438907912,334445.62701487361,414761.1027286179,{"$f":"SUM(AF315:AF316)","v":447600.4627289226},334904.70949513128,406638.77793131862,470425.53226373903,375742.61198760022,331680.10066034814,380926.8223702964,306416.25756031886,232836.28264930518,267424.83144279197,346893.41327953537,430198.16376524389,null,null,{"$f":"SUM(G317:R317)","v":3818049.8300000131},{"$f":"SUM(T317:AE317)","v":4176251.3856071476},{"$f":"SUM(AF317:AQ317)","v":4331687.9661345519}]
[null,652]
[null,653,871,"Distribution Load Dispatching"]
[null,654,null,null,"Utah",null,67406.085196139466,297035.3850014279,53424.260683184388,58444.167078009894,55286.13237986547,106938.55553198593,106522.43547445639,105400.89984875821,122402.09517149668,108089.81404491579,113013.53438909393,158357.3467292478,null,{"$f":"G320*(1+$AW$286)","v":73729.985000936969},324902.63181991049,58436.414566958527,63927.278219989515,60472.96322381225,116971.31011914574,116516.15053658035,115289.39475303162,133885.6071349858,118230.57732986608,123616.23095548048,173214.10619177029,{"$f":"T320*(1+$AX$286)","v":76474.153321450154},336995.23579209665,60611.368998550839,66306.598000207814,62723.716291566641,121324.88436215966,120852.7841209567,119580.36951409237,138868.71735354656,122631.02044429882,128217.12358939271,179660.99022235055,null,null,{"$f":"SUM(G320:R320)","v":1352320.711528582},{"$f":"SUM(T320:AE320)","v":1479192.6498524682},{"$f":"SUM(AF320:AQ320)","v":1534246.9620106693}]
[null,655,null,null,"Wyoming",null,1898.9395389581425,8368.0467671777933,1505.0594986212368,1646.4916864196045,1557.492369690435,3028.3567955718363,3033.3246159850542,2797.6641429667452,3281.4067070074411,3080.1825989098975,2755.9115283553488,4292.1722217555553,null,2077.0941275950072,9153.1196454425426,1646.2610747377591,1800.9621385167989,1703.6130895631129,3312.4709804061572,3317.9048714782775,3060.1352192221821,3589.2615123046648,3369.1589736586657,3014.4654604742809,4694.8549616941718,2154.4018322364464,9493.7910963396371,1707.5335338130176,1867.9924416817685,1767.0201426193594,3435.7583773442452,3441.3945132932236,3174.0308903656041,3722.8508211317112,3494.5562502506696,3126.6613414284079,4869.5935331874598,null,null,{"$f":"SUM(G321:R321)","v":37245.04847141909},{"$f":"SUM(T321:AE321)","v":40739.302055093627},{"$f":"SUM(AF321:AQ321)","v":42255.584773691553}]
[null,656,null,null,"Total",null,69305.024735097599,305403.43176860566,54929.320181805626,60090.6587644295,56843.6247495559,109966.91232755776,109555.76009044144,108198.56399172498,125683.50187850412,111169.99664382568,115769.44591744927,162649.51895100335,null,{"$f":"SUM(T320:T321)","v":75807.079128531972},334055.75146535301,60082.675641696289,{"$f":"SUM(W320:W321)","v":65728.240358506315},62176.576313375364,120283.7810995519,119834.05540805863,118349.5299722538,137474.86864729045,121599.73630352474,126630.69641595476,177908.96115346445,{"$f":"SUM(AF320:AF321)","v":78628.555153686597},346489.02688843629,62318.902532363856,68174.590441889581,64490.736434186001,124760.64273950391,124294.17863424993,122754.40040445796,142591.56817467828,126125.57669454948,131343.78493082113,184530.58375553801,null,null,{"$f":"SUM(G322:R322)","v":1389565.7600000009},{"$f":"SUM(T322:AE322)","v":1519931.9519075616},{"$f":"SUM(AF322:AQ322)","v":1576502.5467843611}]
[null,657]
[null,658,872,"Compressor Station Labor & Expenses"]
[null,659,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G325*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T325*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G325:R325)","v":0},{"$f":"SUM(T325:AE325)","v":0},{"$f":"SUM(AF325:AQ325)","v":0}]
[null,660,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G326:R326)","v":0},{"$f":"SUM(T326:AE326)","v":0},{"$f":"SUM(AF326:AQ326)","v":0}]
[null,661,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T325:T326)","v":0},0,0,{"$f":"SUM(W325:W326)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF325:AF326)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G327:R327)","v":0},{"$f":"SUM(T327:AE327)","v":0},{"$f":"SUM(AF327:AQ327)","v":0}]
[null,662]
[null,663,873,"Compressor Station Fuel & Power"]
[null,664,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G330*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T330*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G330:R330)","v":0},{"$f":"SUM(T330:AE330)","v":0},{"$f":"SUM(AF330:AQ330)","v":0}]
[null,665,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G331:R331)","v":0},{"$f":"SUM(T331:AE331)","v":0},{"$f":"SUM(AF331:AQ331)","v":0}]
[null,666,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T330:T331)","v":0},0,0,{"$f":"SUM(W330:W331)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF330:AF331)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G332:R332)","v":0},{"$f":"SUM(T332:AE332)","v":0},{"$f":"SUM(AF332:AQ332)","v":0}]
[null,667]
[null,668,874,"Mains & Service Expenses"]
[null,669,null,null,"Utah",null,252888.50287451505,1504631.3193016066,275952.73348170577,439204.44446148648,586321.24997443403,421791.13163439883,670641.6473800235,376677.1558257232,-861253.26072849333,431944.84053603333,295922.09779031674,398534.8543784527,null,{"$f":"G335*(1+$AW$286)","v":276613.9803193211},1645792.7245180099,301842.04944361607,480409.69903923292,641328.69963528914,461362.7051391729,733559.86271050689,412016.22922342288,-942054.26425145229,472469.01405539323,323684.89830018277,435924.57194586965,{"$f":"T335*(1+$AX$286)","v":286909.32110629795},1707047.7519901572,313076.35784434906,498290.14587445173,665198.41696335736,478534.23880614829,760862.34671921225,427351.12836598809,-977116.73534961313,490053.91524286027,335732.17925015994,452149.31959029031,null,null,{"$f":"SUM(G335:R335)","v":4793256.716910203},{"$f":"SUM(T335:AE335)","v":5242950.1700785644},{"$f":"SUM(AF335:AQ335)","v":5438088.3864036584}]
[null,670,null,null,"Wyoming",null,5613.9412213642454,207838.32289696275,5858.4885385335647,10984.875685057123,21345.309230107676,11405.607035898245,17424.518658452453,42576.351136621175,31641.913553924504,13849.233112474725,7341.1245602785084,12531.207460135802,null,6140.629601065064,227337.28542791272,6408.1198428503258,12015.454051955609,23347.882091012398,12475.657549854586,19059.251039397623,46570.776533948498,34610.492583025916,15148.539581938556,8029.8537163873743,13706.859482953001,6369.1786943414845,235798.58888178988,6646.6246990031959,12462.659193331119,24216.87071734155,12939.991080173993,19768.620408106406,48304.101850975698,35898.666143653783,15712.355543955468,8328.7181497191486,14217.01731855228,null,null,{"$f":"SUM(G336:R336)","v":388410.89308981079},{"$f":"SUM(T336:AE336)","v":424850.80150230153},{"$f":"SUM(AF336:AQ336)","v":440663.39268094412}]
[null,671,null,null,"Total",null,258502.44409587927,1712469.6421985694,281811.22202023934,450189.32014654356,607666.55920454173,433196.73867029714,688066.16603847593,419253.5069623444,-829611.34717456892,445794.07364850806,303263.22235059523,411066.06183858844,null,{"$f":"SUM(T335:T336)","v":282754.60992038617},1873130.0099459225,308250.16928646638,{"$f":"SUM(W335:W336)","v":492425.15309118852},664676.58172630158,473838.3626890275,752619.11374990456,458587.00575737137,-907443.77166842634,487617.55363733176,331714.75201657013,449631.43142882263,{"$f":"SUM(AF335:AF336)","v":293278.49980063946},1942846.3408719471,319722.98254335223,510752.80506778287,689415.28768069891,491474.22988632228,780630.96712731861,475655.2302169638,-941218.06920595933,505766.27078681573,344060.89739987906,466366.33690884261,null,null,{"$f":"SUM(G337:R337)","v":5181667.6100000134},{"$f":"SUM(T337:AE337)","v":5667800.9715808658},{"$f":"SUM(AF337:AQ337)","v":5878751.7790846024}]
[null,672]
[null,673,875,"Measuring & Regulating Station Expenses"]
[null,674,null,null,"Utah",null,129906.01466335198,203341.89574216801,156638.06245112882,109251.0818634381,113209.94583048602,144128.41572951863,237581.91013241283,96967.128521142033,111606.58634600199,108645.11854648893,220865.96950422548,64942.055721361292,null,{"$f":"G340*(1+$AW$286)","v":142093.52886746486},222419.01275688969,171333.5222108255,119500.79289857298,123831.06931296279,157650.24625039092,259871.35463490759,106064.38440452843,122077.28595055373,118837.97935377542,241587.1589542572,71034.785365939242,{"$f":"T340*(1+$AX$286)","v":147382.13106185113},230697.26221916091,177710.41247991903,123948.51237314365,128439.95805069392,163517.85644285096,269543.5489095829,110012.01200290567,126620.90033967209,123261.02946306657,250578.83077185799,73678.640612257092,null,null,{"$f":"SUM(G340:R340)","v":1697084.1850517243},{"$f":"SUM(T340:AE340)","v":1856301.1209610684},{"$f":"SUM(AF340:AQ340)","v":1925391.094726962}]
[null,675,null,null,"Wyoming",null,3938.416447494777,5796.5829334543851,4988.302006477229,3233.4140525031335,3405.0564504198919,4204.6534288631046,6794.255735155979,2879.1185834541566,2965.8284314582461,3237.3568613120297,6743.6157540260292,2152.0342636575642,null,4307.9105507504573,6340.406381659388,5456.2942061909589,3536.7662859988891,3724.5118194637557,4599.1253362681564,7431.6787866842415,3149.2315472157338,3244.0763342134101,3541.079000993323,7376.2878670321861,2353.9336770452601,4468.2473751893021,6576.3909994713704,5659.3729089445069,3668.4017664479065,3863.1350315018358,4770.3009312407612,7708.2796498797179,3266.4433091023025,3364.8181396750797,3672.8749970841513,7650.8271265673429,2441.5451179678998,null,null,{"$f":"SUM(G341:R341)","v":50338.634948276529},{"$f":"SUM(T341:AE341)","v":55061.301793515762},{"$f":"SUM(AF341:AQ341)","v":57110.637353072183}]
[null,676,null,null,"Total",null,133844.43111084675,209138.47867562238,161626.36445760602,112484.49591594122,116615.00228090592,148333.06915838175,244376.16586756881,99846.247104596187,114572.41477746025,111882.47540780096,227609.58525825152,67094.089985018858,null,{"$f":"SUM(T340:T341)","v":146401.4394182153},228759.41913854907,176789.81641701647,{"$f":"SUM(W340:W341)","v":123037.55918457187},127555.58113242655,162249.37158665908,267303.03342159186,109213.61595174417,125321.36228476715,122379.05835476874,248963.4468212894,73388.719042984507,{"$f":"SUM(AF340:AF341)","v":151850.37843704043},237273.65321863227,183369.78538886353,127616.91413959155,132303.09308219576,168288.15737409171,277251.82855946262,113278.45531200798,129985.71847934717,126933.90446015072,258229.65789842533,76120.185730224985,null,null,{"$f":"SUM(G342:R342)","v":1747422.8200000005},{"$f":"SUM(T342:AE342)","v":1911362.4227545841},{"$f":"SUM(AF342:AQ342)","v":1982501.732080034}]
[null,677]
[null,678,878,"Meter & House Regulator Expenses"]
[null,679,null,null,"Utah",null,144790.15830160017,191347.93504646208,127519.23946372188,119341.85853441067,86458.630415473483,158391.88940658123,178324.14421512376,161334.64416224606,143538.21717923734,183496.39616731799,277650.30909516063,424377.26111289585,null,{"$f":"G345*(1+$AW$286)","v":158374.07214492379},209299.80342107036,139482.83134427725,130538.26541212614,94570.000693342503,173251.88959180421,195054.14741159021,176470.72752557919,157004.67649013572,200711.64936778139,303698.88809777884,464191.45994825632,{"$f":"T345*(1+$AX$286)","v":164268.62253124552},217089.76689428196,144674.26556233093,135396.79037390588,98089.816952226611,179700.1798889043,202313.89949352527,183038.82027600432,162848.25911654174,208181.96893648893,315002.30647881352,481468.27750120411,null,null,{"$f":"SUM(G345:R345)","v":2196570.683100231},{"$f":"SUM(T345:AE345)","v":2402648.4114486664},{"$f":"SUM(AF345:AQ345)","v":2492072.9740054733}]
[null,680,null,null,"Wyoming",null,13719.18206605555,20248.259166728141,8753.7125435711641,8143.5074111679933,3287.5189245588526,11463.596458953016,15026.460170947368,12265.417479337315,10881.29624263241,15984.671353885615,32689.579351250999,75492.315730676593,null,15006.287414735243,22147.909054707321,9574.9677890651365,8907.5144704416543,3595.947165492752,12539.087420905549,16436.211653552295,13416.133634676115,11902.157000003141,17484.320232179751,35756.448223352898,82574.848996386558,15564.808870171708,22972.235689152756,9931.3400747281903,9239.0447023274755,3729.7853087347312,13005.781757926736,17047.953692132047,13915.470897576435,12345.145319948788,18135.07199465801,37087.273293605496,85648.215750552641,null,null,{"$f":"SUM(G346:R346)","v":227955.516899765},{"$f":"SUM(T346:AE346)","v":249341.83305549843},{"$f":"SUM(AF346:AQ346)","v":258622.12735151505}]
[null,681,null,null,"Total",null,158509.34036765571,211596.19421319023,136272.95200729303,127485.36594557867,89746.149340032338,169855.48586553425,193350.60438607115,173600.06164158339,154419.51342186975,199481.0675212036,310339.88844641164,499869.57684357243,null,{"$f":"SUM(T345:T346)","v":173380.35955965903},231447.71247577769,149057.7991333424,{"$f":"SUM(W345:W346)","v":139445.77988256779},98165.94785883525,185790.97701270977,211490.35906514252,189886.8611602553,168906.83349013887,218195.96959996113,339455.33632113173,546766.30894464289,{"$f":"SUM(AF345:AF346)","v":179833.43140141724},240062.00258343472,154605.60563705911,144635.83507623337,101819.60226096134,192705.96164683104,219361.85318565732,196954.29117358074,175193.40443649053,226317.04093114694,352089.57977241901,567116.49325175676,null,null,{"$f":"SUM(G347:R347)","v":2424526.1999999965},{"$f":"SUM(T347:AE347)","v":2651990.2445041644},{"$f":"SUM(AF347:AQ347)","v":2750695.1013569878}]
[null,682]
[null,683,879,"Customer Installations Expenses"]
[null,684,null,null,"Utah",null,206929.5906484288,131334.91976248246,460499.58176769374,204929.76793187173,52933.823436997794,99455.557920232968,95424.817275610869,64328.172626978194,140155.52894025526,181821.21561054472,282319.61845069507,198324.55719954037,null,{"$f":"G350*(1+$AW$286)","v":226343.29779520395},143656.49089411416,503702.70217998611,224155.85583848384,57899.965510467271,108786.27311438297,104377.3767008634,70363.309026533214,153304.63142154479,198879.30682830059,308806.26242083189,216930.95786665042,{"$f":"T350*(1+$AX$286)","v":234767.60586148369},149003.26522673757,522450.09509294597,232498.74914629705,60054.953757251948,112835.20713197962,108262.21528474674,72982.172485608069,159010.50146789846,206281.42814158861,320299.77299865929,225004.94652009552,null,null,{"$f":"SUM(G350:R350)","v":2118457.151571332},{"$f":"SUM(T350:AE350)","v":2317206.4295973629},{"$f":"SUM(AF350:AQ350)","v":2403450.9131152928}]
[null,685,null,null,"Wyoming",null,3761.2067519715674,1727.3018913263297,21966.429272664478,5005.6590569655127,316.88902732821691,1129.1211790494831,1033.3728852154889,479.41697917647753,2413.6241610056336,3806.4689088801028,6555.885280994471,2960.8630340918708,null,4114.0754073071294,1889.3537900770164,24027.274334134643,5475.2796593356989,346.61890189714018,1235.0529978608909,1130.3217966985064,524.39489077316489,2640.0653987102714,4163.5839663677216,7170.9449084467751,3238.6450935133862,4267.1978499712786,1959.6739565181863,24921.549371016499,5679.0649847620944,359.51976726236586,1281.0206365473982,1172.3914277508682,543.91242962361218,2738.3264227852342,4318.5490761552483,7437.8414749611293,3359.184752742829,null,null,{"$f":"SUM(G351:R351)","v":51156.238428669632},{"$f":"SUM(T351:AE351)","v":55955.611145122348},{"$f":"SUM(AF351:AQ351)","v":58038.232150096752}]
[null,686,null,null,"Total",null,210690.79740040039,133062.22165380881,482466.01104035822,209935.42698883725,53250.71246432601,100584.67909928245,96458.190160826358,64807.589606154674,142569.15310126089,185627.68451942483,288875.50373168953,201285.42023363223,null,{"$f":"SUM(T350:T351)","v":230457.37320251108},145545.84468419116,527729.9765141207,{"$f":"SUM(W350:W351)","v":229631.13549781954},58246.584412364413,110021.32611224387,105507.69849756191,70887.703917306382,155944.69682025508,203042.89079466832,315977.20732927864,220169.60296016381,{"$f":"SUM(AF350:AF351)","v":239034.80371145497},150962.93918325574,547371.64446396241,238177.81413105913,60414.473524514317,114116.22776852702,109434.60671249761,73526.08491523168,161748.82789068369,210599.97721774384,327737.61447362043,228364.13127283833,null,null,{"$f":"SUM(G352:R352)","v":2169613.390000002},{"$f":"SUM(T352:AE352)","v":2373162.0407424853},{"$f":"SUM(AF352:AQ352)","v":2461489.1452653892}]
[null,687]
[null,688,880,"Other Expenses"]
[null,689,null,null,"Utah",null,1169888.3690437395,1078894.0533408651,483528.86842736288,911598.03707039123,686280.79693386122,744880.40550031618,939261.40744457743,577401.30680067639,861175.31940798729,783914.05297607661,963574.70900522184,684210.07116625144,null,{"$f":"G355*(1+$AW$286)","v":1279644.8814877272},1180113.6668737729,528892.54898771807,997122.28361146478,750666.24500042375,814763.54790851416,1027380.9743042885,631571.90580136946,941969.01063710661,857459.25163534191,1053975.2996411386,748401.24801472621,{"$f":"T355*(1+$AX$286)","v":1327272.19275384},1224036.5096520332,548577.48691180849,1034234.3402913836,778605.4142377777,845088.36510264559,1065619.2341214844,655078.48343059618,977028.30866710946,889373.16718054027,1093203.3779845948,776256.11596035829,null,null,{"$f":"SUM(G355:R355)","v":9884607.3971173279},{"$f":"SUM(T355:AE355)","v":10811960.863903591},{"$f":"SUM(AF355:AQ355)","v":11214372.996294172}]
[null,690,null,null,"Wyoming",null,86909.270317556962,68525.816969005245,17269.462331871702,59870.617592974413,28359.067043998304,35430.966001698449,51030.9510516519,64184.734318651688,31280.230756227473,40483.80699915412,52712.096985727134,61827.152514065856,null,95062.91870103807,74954.767697903255,18889.647648252248,65487.555378452002,31019.656188464029,38755.02611184946,55818.569564952762,70206.413632138181,34214.877451666434,44281.914223961081,57657.43714112306,67627.64836807044,98601.080955534577,77744.521405101172,19592.704520721858,67924.947368361085,32174.181824465606,40197.455740927056,57896.0899970342,72819.437575974735,35488.326548284458,45930.050001874661,59803.398685027336,70144.692827527542,null,null,{"$f":"SUM(G356:R356)","v":597884.17288258311},{"$f":"SUM(T356:AE356)","v":653976.43210787117},{"$f":"SUM(AF356:AQ356)","v":678316.88745083439}]
[null,691,null,null,"Total",null,1256797.6393612963,1147419.8703098702,500798.33075923461,971468.65466336568,714639.8639778595,780311.37150201469,990292.3584962294,641586.04111932812,892455.5501642148,824397.85997523065,1016286.8059909489,746037.22368031729,null,{"$f":"SUM(T355:T356)","v":1374707.8001887652},1255068.4345716762,547782.19663597026,{"$f":"SUM(W355:W356)","v":1062609.8389899167},781685.90118888777,853518.57402036362,1083199.5438692414,701778.31943350763,976183.888088773,901741.16585930297,1111632.7367822616,816028.89638279669,{"$f":"SUM(AF355:AF356)","v":1425873.2737093745},1301781.0310571343,568170.19143253029,1102159.2876597447,810779.59606224333,885285.82084357261,1123515.3241185187,727897.92100657092,1012516.635215394,935303.21718241496,1153006.7766696222,846400.80878788582,null,null,{"$f":"SUM(G357:R357)","v":10482491.569999909},{"$f":"SUM(T357:AE357)","v":11465937.296011463},{"$f":"SUM(AF357:AQ357)","v":11892689.883745003}]
[null,692]
[null,693,881,"Rents"]
[null,694,null,null,"Utah",null,1734.2060287033551,2346.3659348801466,3455.0173367436041,874.7996724670096,412.73792475800997,1971.1690429829334,1418.9047267818805,1950.5719967329085,1557.8913441088107,2189.8289335155259,1186.4071707195242,829.24295747842609,null,{"$f":"G360*(1+$AW$286)","v":1896.9056593744435},2566.4971446128534,3779.1599330363238,956.87157238307066,451.46014507706207,2156.1000546248406,1552.0234400050615,2133.570636002486,1704.0494949380429,2395.2741648311089,1297.7134430463032,907.04082041125025,{"$f":"T360*(1+$AX$286)","v":1967.5069000690044},2662.0200198561429,3919.8171021142666,992.48553128594961,468.26311374820739,2236.3482937324848,1609.7884532042592,2212.9803490089485,1767.4727906370185,2484.4242641019778,1346.0132510479798,940.80012044031173,null,null,{"$f":"SUM(G360:R360)","v":19927.143069872138},{"$f":"SUM(T360:AE360)","v":21796.666508342849},{"$f":"SUM(AF360:AQ360)","v":22607.92018924655}]
[null,695,null,null,"Wyoming",null,10.094527640741719,17.39634853851733,34.091947993049416,2.8134552259995429,0.66003666541965311,12.734634210759477,2.4524927649329338,12.496626473863394,8.2949092495300594,15.383670783150265,5.002196898460828,0.85608368343314201,null,11.041575391565049,19.028438056945852,37.290384197007448,3.0774077890765041,0.72195994322848811,13.929371311501264,2.6825805748435285,13.669034179914512,9.0731205168255595,16.826935028203987,5.4714926882650827,0.9363996878828893,11.452533584459102,19.736660592242103,38.678301080103147,3.1919463308106022,0.74883068794465657,14.447810851088869,2.7824239781836497,14.177784189399208,9.4108144671248102,17.453219463703928,5.6751370657983982,0.9712517003822001,null,null,{"$f":"SUM(G361:R361)","v":122.27693012785775},{"$f":"SUM(T361:AE361)","v":133.74869936526014},{"$f":"SUM(AF361:AQ361)","v":138.72671399124067}]
[null,696,null,null,"Total",null,1744.3005563440965,2363.7622834186641,3489.1092847366535,877.61312769300923,413.39796142342965,1983.9036771936931,1421.3572195468134,1963.0686232067719,1566.1862533583408,2205.2126042986761,1191.409367617985,830.09904116185919,null,{"$f":"SUM(T360:T361)","v":1907.9472347660085},2585.5255826697994,3816.4503172333311,{"$f":"SUM(W360:W361)","v":959.94898017214712},452.18210502029058,2170.0294259363418,1554.706020579905,2147.2396701824005,1713.1226154548685,2412.1010998593129,1303.1849357345682,907.97722009913309,{"$f":"SUM(AF360:AF361)","v":1978.9594336534635},2681.7566804483849,3958.4954031943698,995.67747761676026,469.01194443615202,2250.7961045835737,1612.5708771824429,2227.1581331983475,1776.8836051041433,2501.8774835656818,1351.6883881137783,941.77137214069398,null,null,{"$f":"SUM(G362:R362)","v":20049.419999999991},{"$f":"SUM(T362:AE362)","v":21930.415207708102},{"$f":"SUM(AF362:AQ362)","v":22746.64690323779}]
[null,697]
[null,698,885,"Maintenance Supervision & Engineering"]
[null,699,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G365*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T365*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G365:R365)","v":0},{"$f":"SUM(T365:AE365)","v":0},{"$f":"SUM(AF365:AQ365)","v":0}]
[null,700,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G366:R366)","v":0},{"$f":"SUM(T366:AE366)","v":0},{"$f":"SUM(AF366:AQ366)","v":0}]
[null,701,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T365:T366)","v":0},0,0,{"$f":"SUM(W365:W366)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF365:AF366)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G367:R367)","v":0},{"$f":"SUM(T367:AE367)","v":0},{"$f":"SUM(AF367:AQ367)","v":0}]
[null,702]
[null,703,886,"Maintenance of Structures & Improvements"]
[null,704,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G370*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T370*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G370:R370)","v":0},{"$f":"SUM(T370:AE370)","v":0},{"$f":"SUM(AF370:AQ370)","v":0}]
[null,705,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G371:R371)","v":0},{"$f":"SUM(T371:AE371)","v":0},{"$f":"SUM(AF371:AQ371)","v":0}]
[null,706,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T370:T371)","v":0},0,0,{"$f":"SUM(W370:W371)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF370:AF371)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G372:R372)","v":0},{"$f":"SUM(T372:AE372)","v":0},{"$f":"SUM(AF372:AQ372)","v":0}]
[null,707]
[null,708,887,"Maintenance of Mains"]
[null,709,null,null,"Utah",null,19034.064520418953,6262.8641579902778,53128.895269133893,167883.489309939,68032.695099210745,38006.354501618131,53052.001095768399,112210.02971394945,210285.20229062164,45830.972873091276,19892.616265089469,31460.503364619293,null,{"$f":"G375*(1+$AW$286)","v":20819.801172457523},6850.433148400306,58113.338579317788,183633.97180994708,74415.382151957543,41572.032245911956,58029.230353296349,122737.34312993476,230013.72599657378,50130.740165057097,21758.90046998965,34412.062864142667,{"$f":"T375*(1+$AX$286)","v":21594.696743318076},7105.4005355141726,60276.268393105129,190468.67451610471,77185.060380668539,43119.308485112793,60189.029729320282,127305.52429471925,238574.64432790093,51996.564348299224,22568.748530560748,35692.8510367442,null,null,{"$f":"SUM(G375:R375)","v":825079.68846145063},{"$f":"SUM(T375:AE375)","v":902486.96208698652},{"$f":"SUM(AF375:AQ375)","v":936076.77132136805}]
[null,710,null,null,"Wyoming",null,8.0453150213244786,0.90538230888685001,67.846925628151126,675.55075123480151,109.73709345937405,33.671122646969962,64.086963920407541,300.27901087737035,1009.112563989059,49.813188201636656,9.4360607434855073,22.967160519149733,null,8.8001098732261021,0.99032340863736013,74.212184172502091,738.92952855785018,120.03240109944045,36.83007788543086,70.099470616902977,328.45056798154928,1103.7854222014896,54.486558717489032,10.32133248890951,25.12189212092094,9.1276425959146454,1.0271824168822516,76.974299542519887,766.43186703431161,124.49990658622482,38.200862552943647,72.70851423123716,340.67522316760517,1144.8673916093378,56.514502820887593,10.705483843900142,26.05690791549495,null,null,{"$f":"SUM(G376:R376)","v":2351.451538550617},{"$f":"SUM(T376:AE376)","v":2572.0598691243486},{"$f":"SUM(AF376:AQ376)","v":2667.7897843172595}]
[null,711,null,null,"Total",null,19042.109835440278,6263.7695402991649,53196.742194762046,168559.04006117379,68142.432192670123,38040.025624265094,53116.088059688809,112510.30872482681,211294.31485461071,45880.786061292914,19902.052325832952,31483.470525138448,null,{"$f":"SUM(T375:T376)","v":20828.60128233075},6851.4234718089438,58187.55076349029,{"$f":"SUM(W375:W376)","v":184372.90133850492},74535.41455305698,41608.862323797388,58099.329823913249,123065.79369791631,231117.51141877528,50185.226723774584,21769.221802478562,34437.184756263588,{"$f":"SUM(AF375:AF376)","v":21603.824385913991},7106.4277179310548,60353.242692647647,191235.10638313903,77309.560287254761,43157.509347665735,60261.738243551517,127646.19951788685,239719.51171951025,52053.07885112011,22579.454014404648,35718.907944659695,null,null,{"$f":"SUM(G377:R377)","v":827431.14000000106},{"$f":"SUM(T377:AE377)","v":905059.02195611084},{"$f":"SUM(AF377:AQ377)","v":938744.56110568531}]
[null,712]
[null,713,888,"Maint of Compressor Station Equipment"]
[null,714,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G380*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T380*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G380:R380)","v":0},{"$f":"SUM(T380:AE380)","v":0},{"$f":"SUM(AF380:AQ380)","v":0}]
[null,715,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G381:R381)","v":0},{"$f":"SUM(T381:AE381)","v":0},{"$f":"SUM(AF381:AQ381)","v":0}]
[null,716,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T380:T381)","v":0},0,0,{"$f":"SUM(W380:W381)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF380:AF381)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G382:R382)","v":0},{"$f":"SUM(T382:AE382)","v":0},{"$f":"SUM(AF382:AQ382)","v":0}]
[null,717]
[null,718,889,"Maint of Meas. & Reg. Station Equipment"]
[null,719,null,null,"Utah",null,28290.863562292594,17281.897306628864,45451.492178089866,30409.362921334821,31514.631115561846,39266.812845078268,37264.275032259458,57182.214478721486,28387.557098124977,23160.947090783291,22484.001844266124,50374.688844104414,null,{"$f":"G385*(1+$AW$286)","v":30945.053996858605},18903.249246678635,49715.657374398281,33262.306593744681,34471.268768973314,42950.744189903387,40760.3324121935,62546.931832171744,31050.819120672939,25333.859348781007,24593.404496271269,55100.738191444529,{"$f":"T385*(1+$AX$286)","v":32096.803001739998},19606.812359255437,51566.032523648311,34500.301800451838,35754.260535789894,44549.334933505197,42277.397863077647,64874.876275358074,32206.504614924059,26276.76438613288,25508.750423866077,57151.541540718652,null,null,{"$f":"SUM(G385:R385)","v":411068.74431724602},{"$f":"SUM(T385:AE385)","v":449634.36557209189},{"$f":"SUM(AF385:AQ385)","v":466369.38025846804}]
[null,720,null,null,"Wyoming",null,862.62243020240362,520.24580235948406,1385.4260343575909,894.109172587795,910.84129600959636,1199.5682961765233,1118.9124226753793,1749.4630358048421,542.81977667846684,669.63244227067707,510.83057874327409,1565.3943948878705,null,943.55188637980177,569.05418988732538,1515.4038457486779,977.99264995549493,996.2945466660592,1312.1093181326014,1223.8864770319376,1913.5940473957708,593.7460078902119,732.45597606053354,558.75564942197013,1712.2564664568849,978.67009771988273,590.2339104653812,1571.8059083048349,1014.3927176846352,1033.3757956697893,1360.9449285538415,1269.4385071609663,1984.8164159222167,615.84473726419424,759.71737433221813,579.55206694507217,1775.9852187655299,null,null,{"$f":"SUM(G386:R386)","v":11929.865682753902},{"$f":"SUM(T386:AE386)","v":13049.10106102727},{"$f":"SUM(AF386:AQ386)","v":13534.777678788563}]
[null,721,null,null,"Total",null,29153.485992494996,17802.143108988348,46836.918212447461,31303.472093922617,32425.472411571445,40466.381141254795,38383.187454934836,58931.677514526324,28930.376874803445,23830.579533053969,22994.8324230094,51940.08323899228,null,{"$f":"SUM(T385:T386)","v":31888.605883238408},19472.303436565962,51231.061220146956,{"$f":"SUM(W385:W386)","v":34240.299243700174},35467.563315639374,44262.853508035987,41984.218889225434,64460.525879567518,31644.56512856315,26066.31532484154,25152.16014569324,56812.994657901414,{"$f":"SUM(AF385:AF386)","v":33075.473099459879},20197.046269720817,53137.838431953147,35514.694518136472,36787.636331459682,45910.27986205904,43546.836370238612,66859.692691280288,32822.349352188256,27036.481760465096,26088.302490811147,58927.526759484179,null,null,{"$f":"SUM(G387:R387)","v":422998.60999999987},{"$f":"SUM(T387:AE387)","v":462683.46663311915},{"$f":"SUM(AF387:AQ387)","v":479904.15793725662}]
[null,722]
[null,723,892,"Maintenance of Services"]
[null,724,null,null,"Utah",null,108171.95201372965,109681.77370359185,59689.421466966953,128751.89284886776,50434.725882642138,54846.998350623726,46975.732117766645,111118.19300463104,117127.86179270501,80707.350263748172,75284.801819652537,50999.234260415324,null,{"$f":"G390*(1+$AW$286)","v":118320.42131340304},119971.8913583361,65289.359805843327,140831.12972614745,55166.40778103732,59992.630546203356,51382.898359588071,121543.07255380985,128116.55606521646,88279.147306901068,82347.866558483962,55783.877169817431,{"$f":"T390*(1+$AX$286)","v":122724.20834569237},124437.14472321079,67719.375122454396,146072.7464812799,57219.655297462428,62225.506033795689,53295.326822617571,126066.80396750485,132884.94703237791,91564.823268973152,85412.785216324002,57860.106379993806,null,null,{"$f":"SUM(G390:R390)","v":993789.93752534094},{"$f":"SUM(T390:AE390)","v":1087025.2585447873},{"$f":"SUM(AF390:AQ390)","v":1127483.4286916868}]
[null,725,null,null,"Wyoming",null,5653.4115139970763,7710.1401040345881,1823.8404026784194,7899.9705172639751,1245.9557177822107,1588.6982583022225,1070.3823335627494,7246.1886183737533,7949.1875045917986,4172.6927508845311,2976.6025069977586,1241.3822461888599,null,6183.8029150964785,8433.4895369083169,1994.9493453342443,8641.1294477471984,1362.848711901984,1737.7466502437703,1170.8033951120092,7926.0110803357511,8694.9638712552933,4564.1661734400059,3255.8612112852015,1357.8461666421788,6413.958882979683,8747.3769575862007,2069.1996899453975,8962.745052085922,1413.5728000841,1802.4241258544903,1214.3797173691589,8221.0105776829623,9018.5831477708416,4734.0406176373399,3377.0416400060667,1408.384064277481,null,null,{"$f":"SUM(G391:R391)","v":50578.452474657941},{"$f":"SUM(T391:AE391)","v":55323.618505302424},{"$f":"SUM(AF391:AQ391)","v":57382.717273279639}]
[null,726,null,null,"Total",null,113825.36352772673,117391.91380762644,61513.261869645372,136651.86336613173,51680.681600424352,56435.696608925944,48046.114451329391,118364.3816230048,125077.04929729682,84880.043014632698,78261.404326650285,52240.616506604179,null,{"$f":"SUM(T390:T391)","v":124504.22422849952},128405.38089524442,67284.309151177571,{"$f":"SUM(W390:W391)","v":149472.25917389465},56529.256492939305,61730.377196447123,52553.70175470008,129469.0836341456,136811.51993647174,92843.313480341079,85603.727769769161,57141.72333645961,{"$f":"SUM(AF390:AF391)","v":129138.16722867206},133184.52168079698,69788.574812399791,155035.49153336583,58633.228097546526,64027.930159650183,54509.706539986728,134287.81454518781,141903.53018014875,96298.863886610488,88789.826856330066,59268.490444271287,null,null,{"$f":"SUM(G392:R392)","v":1044368.3899999986},{"$f":"SUM(T392:AE392)","v":1142348.8770500899},{"$f":"SUM(AF392:AQ392)","v":1184866.1459649666}]
[null,727]
[null,728,893,"Maintenance of Meters & House Regulators"]
[null,729,null,null,"Utah",null,88280.950950515267,41948.675671183679,47221.184945657711,33785.19551596653,20244.041258834233,25413.64190677134,68462.186765182181,30466.357997221043,80487.259161455397,78894.962832112753,81674.461796068324,99989.408232463451,null,{"$f":"G395*(1+$AW$286)","v":96563.287580195043},45884.213851699547,51651.379065242254,36954.852835580503,22143.295431399452,27797.897343439683,74885.167839673391,33324.648830027807,88038.407711600928,86296.725426717181,89336.991247321479,109370.20816118129,{"$f":"T395*(1+$AX$286)","v":100157.29230837731},47591.985880432301,53573.800155384262,38330.281522285615,22967.450350647548,28832.511812244677,77672.331098411785,34564.964362581173,91315.123547465104,89508.617305943961,92662.039275308285,113440.87575239308,null,null,{"$f":"SUM(G395:R395)","v":696868.32703343185},{"$f":"SUM(T395:AE395)","v":762247.07532407856},{"$f":"SUM(AF395:AQ395)","v":790617.27337147493}]
[null,730,null,null,"Wyoming",null,10222.78807138398,4320.6315772307817,5002.2469767745743,2802.2030987615058,787.16402668988303,1193.6137020254741,7409.3951395309914,1213.5772674787561,11646.691940693539,10609.951021791203,13883.721084717441,11715.099059488906,null,11181.868951114613,4725.9843151675132,5471.5474648228756,3065.1000104824047,861.01413117589277,1305.5960762470056,8104.5293004929345,1327.4325822116036,12739.360542882394,11605.35473052727,15186.263144563043,12814.18547638897,11598.048752851839,4901.8814951379154,5675.1938810938173,3179.1804670003808,893.06035636171146,1354.1892692576621,8406.1730965523111,1376.838511694375,13213.508877849899,12037.296318463656,15751.483146001496,13291.11873274376,null,null,{"$f":"SUM(G396:R396)","v":80807.082966567032},{"$f":"SUM(T396:AE396)","v":88388.236726076517},{"$f":"SUM(AF396:AQ396)","v":91677.972905008821}]
[null,731,null,null,"Total",null,98503.739021899251,46269.307248414465,52223.431922432283,36587.398614728038,21031.205285524116,26607.255608796811,75871.581904713181,31679.935264699798,92133.951102148931,89504.913853903956,95558.182880785767,111704.50729195235,null,{"$f":"SUM(T395:T396)","v":107745.15653130965},50610.198166867063,57122.926530065131,{"$f":"SUM(W395:W396)","v":40019.952846062908},23004.309562575345,29103.493419686689,82989.697140166332,34652.081412239408,100777.76825448332,97902.080157244447,104523.25439188452,122184.39363757026,{"$f":"SUM(AF395:AF396)","v":111755.34106122915},52493.867375570218,59248.994036478078,41509.461989285999,23860.51070700926,30186.701081502339,86078.504194964102,35941.802874275549,104528.63242531501,101545.91362440762,108413.52242130978,126731.99448513685,null,null,{"$f":"SUM(G397:R397)","v":777675.40999999898},{"$f":"SUM(T397:AE397)","v":850635.31205015513},{"$f":"SUM(AF397:AQ397)","v":882295.24627648387}]
[null,732]
[null,733,8941,"Maintenance of Communication Equipment"]
[null,734,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G400*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T400*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G400:R400)","v":0},{"$f":"SUM(T400:AE400)","v":0},{"$f":"SUM(AF400:AQ400)","v":0}]
[null,735,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G401:R401)","v":0},{"$f":"SUM(T401:AE401)","v":0},{"$f":"SUM(AF401:AQ401)","v":0}]
[null,736,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T400:T401)","v":0},0,0,{"$f":"SUM(W400:W401)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF400:AF401)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G402:R402)","v":0},{"$f":"SUM(T402:AE402)","v":0},{"$f":"SUM(AF402:AQ402)","v":0}]
[null,737]
[null,738,8942,"Maintenance of Other Equipment"]
[null,739,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G405*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T405*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G405:R405)","v":0},{"$f":"SUM(T405:AE405)","v":0},{"$f":"SUM(AF405:AQ405)","v":0}]
[null,740,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G406:R406)","v":0},{"$f":"SUM(T406:AE406)","v":0},{"$f":"SUM(AF406:AQ406)","v":0}]
[null,741,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T405:T406)","v":0},0,0,{"$f":"SUM(W405:W406)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF405:AF406)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G407:R407)","v":0},{"$f":"SUM(T407:AE407)","v":0},{"$f":"SUM(AF407:AQ407)","v":0}]
[null,742]
[null,743,"System Total Distribution O&M Expenses"]
[null,744,null,"Utah Distribution O&M Expenses",null,null,2573247.0069039729,3856351.0424950686,2094610.0666894373,2579951.0064425501,2059264.1493245529,2106087.1739254687,2736131.1672956385,1938220.2240056111,1142842.0952097967,2242050.4899333762,2621394.1381211258,2552701.2657656111,null,{"$f":"T315+T320+T325+T330+T335+T340+T345+T350+T355+T360+T365+T370+T375+T380+T385+T390+T395+T400+T405","v":2814663.7305915225},4218145.9388149334,2291122.0604259148,{"$f":"W315+W320+W325+W330+W335+W340+W345+W350+W355+W360+W365+W370+W375+W380+W385+W390+W395+W400+W405","v":2821996.6855315296},2252460.0620384663,2303675.9261771222,2992829.3467613733,2120060.0454487009,1250061.1820590289,2452395.0399006228,2867327.9262965443,2792190.4304205263,{"$f":"AF315+AF320+AF325+AF330+AF335+AF340+AF345+AF350+AF355+AF360+AF365+AF370+AF375+AF380+AF385+AF390+AF395+AF400+AF405","v":2919423.158418457},4375141.7995417481,2376395.7055591643,2927029.0398027305,2336294.7399566644,2389416.8156844745,3104219.9496752392,2198966.9055848061,1296587.4127976631,2543671.1303242594,2974047.4714010996,2896113.4208280616,null,null,{"$f":"SUM(G410:R410)","v":28502849.826112207},{"$f":"SUM(T410:AE410)","v":31176928.374466281},{"$f":"SUM(AF410:AQ410)","v":32337307.549574368}]
[null,745,null,"Wyoming Distribution O&M Expenses",null,null,171197.05596896916,348022.43914804864,98974.408983981892,140326.23363259516,84379.169541023701,92044.847481274599,138564.10701110295,162603.52542164462,121475.84709919294,118318.62646722315,164418.06217266319,162686.0009600037,null,{"$f":"T316+T321+T326+T331+T336+T341+T346+T351+T356+T361+T366+T371+T376+T381+T386+T391+T396+T401+T406","v":187258.41045460367},380673.18616279372,108259.98377789676,153491.35127583079,92295.449091108254,100680.30511578484,151563.90557127277,177858.65260609976,132872.46038006918,129419.03582407505,179843.42545037571,177948.86582926003,{"$f":"AF316+AF321+AF326+AF331+AF336+AF341+AF346+AF351+AF356+AF361+AF366+AF371+AF376+AF381+AF386+AF391+AF396+AF401+AF406","v":194228.0117330068},394841.52348069055,112289.32974695938,159204.17087885315,95730.608443441452,104427.54179018301,157204.98725868462,184478.40276615496,137817.86212454253,134235.90399752272,186537.04719419163,184571.97364996144,null,null,{"$f":"SUM(G411:R411)","v":1803010.3238877235},{"$f":"SUM(T411:AE411)","v":1972165.0315391708},{"$f":"SUM(AF411:AQ411)","v":2045567.3630641925}]
[null,746]
[null,747,null,"System Total Distribution O&M Expenses",null,null,2744444.0628729421,4204373.481643117,2193584.4756734194,2720277.2400751454,2143643.3188655763,2198132.0214067437,2874695.2743067411,2100823.7494272562,1264317.9423089898,2360369.116400599,2785812.2002937901,2715387.2667256151,null,{"$f":"T317+T322+T327+T332+T337+T342+T347+T352+T357+T362+T367+T372+T377+T382+T387+T392+T397+T402+T407","v":3001922.1410461259},4598819.1249777274,2399382.0442038118,{"$f":"W317+W322+W327+W332+W337+W342+W347+W352+W357+W362+W367+W372+W377+W382+W387+W392+W397+W402+W407","v":2975488.0368073601},2344755.5111295753,2404356.2312929067,3144393.2523326459,2297918.6980548003,1382933.6424390981,2581814.0757246981,3047171.35174692,2970139.2962497864,{"$f":"AF317+AF322+AF327+AF332+AF337+AF342+AF347+AF352+AF357+AF362+AF367+AF372+AF377+AF382+AF387+AF392+AF397+AF402+AF407","v":3113651.1701514646},4769983.3230224373,2488685.0353061226,3086233.2106815847,2432025.3484001057,2493844.3574746572,3261424.9369339244,2383445.3083509607,1434405.2749222058,2677907.0343217831,3160584.5185952922,3080685.3944780235,null,null,{"$f":"SUM(G413:R413)","v":30305860.149999935},{"$f":"SUM(T413:AE413)","v":33149093.406005457},{"$f":"SUM(AF413:AQ413)","v":34382874.912638567}]
[null,748]
[null,749,"Customer Accounts Expense"]
[null,750]
[null,751,901,"Supervision"]
[null,752,null,null,"Utah",null,60253.313094920151,56332.124021189986,60283.041080058763,56120.206188096927,63327.855632752748,59405.764052354141,57752.078008411845,60322.839034783305,58849.167572015591,58428.347968629336,57026.05538022711,77208.04586930752,null,{"$f":"G418*(1+$AW$286)","v":65906.154582608142},61617.087642276158,65938.671585961769,61385.288115424584,69269.144356298828,64979.090237985307,63170.258782170284,65982.203302666137,64370.275024529088,63909.974994413322,62376.122209327645,84451.545395811321,{"$f":"T418*(1+$AX$286)","v":68359.126484476015},63910.424063110499,68392.853743473665,63669.997151914715,71847.283922300281,67397.557581015149,65521.402932632926,68438.005674232263,66766.0827749686,66288.650763060636,64697.709261340744,87594.76121893432,null,null,{"$f":"SUM(G418:R418)","v":725308.83790274744},{"$f":"SUM(T418:AE418)","v":793355.81622947264},{"$f":"SUM(AF418:AQ418)","v":822883.85557145986}]
[null,753,null,null,"Wyoming",null,1685.4043032140878,1576.0731097716482,1686.1243792005621,1570.504791971294,1776.1217460765795,1664.0125244412975,1616.6222743187027,1687.8160901849169,1650.4606953607756,1637.3117791950795,1598.1730782913453,2167.7073252266491,null,1843.5254567136071,1723.9370363330199,1844.3130887430864,1717.8463104481693,1942.7538228486865,1820.1267454033186,1768.2904398151447,1846.16351256075,1805.3035116858475,1790.9209913413656,1748.1103782907542,2371.0771529057092,1912.1399309510396,1788.1005296743563,1912.9568779853096,1781.783112070771,2015.0614938071099,1887.8703391934309,1834.104729704738,1914.8761730284302,1872.4953971258967,1857.5775714141621,1813.1735831836459,2459.3266596486405,null,null,{"$f":"SUM(G419:R419)","v":20316.33209725294},{"$f":"SUM(T419:AE419)","v":22222.368447089462},{"$f":"SUM(AF419:AQ419)","v":23049.466397787528}]
[null,754,null,null,"Total",null,61938.717398134242,57908.197130961635,61969.165459259326,57690.710980068216,65103.977378829324,61069.776576795441,59368.700282730548,62010.655124968223,60499.628267376364,60065.659747824415,58624.228458518453,79375.753194534176,null,{"$f":"SUM(T418:T419)","v":67749.680039321742},63341.024678609174,67782.984674704858,{"$f":"SUM(W418:W419)","v":63103.134425872755},71211.898179147509,66799.216983388629,64938.549221985428,67828.36681522688,66175.578536214933,65700.895985754687,64124.232587618397,86822.62254871703,{"$f":"SUM(AF418:AF419)","v":70271.266415427061},65698.524592784859,70305.810621458979,65451.780263985485,73862.34541610739,69285.427920208575,67355.507662337666,70352.881847260694,68638.578172094494,68146.228334474799,66510.882844524385,90054.087878582955,null,null,{"$f":"SUM(G420:R420)","v":745625.17000000039},{"$f":"SUM(T420:AE420)","v":815578.18467656209},{"$f":"SUM(AF420:AQ420)","v":845933.32196924742}]
[null,755]
[null,756,902,"Meter Reading Expense"]
[null,757,null,null,"Utah",null,93341.395748353345,97024.155590767128,97480.561977809048,92505.222715902448,96188.269179441762,87673.57371584911,99497.091178181887,81675.028022212311,97386.054321463671,78408.14183120965,84143.209604242656,128708.24131178739,null,{"$f":"G423*(1+$AW$286)","v":102098.49286554872},106126.76163613699,106625.98712850931,101183.87180483292,105212.45408674922,95898.927466838228,108831.70293687902,89337.610595633756,106522.61295888438,85764.231884178938,92037.351880017217,140783.38289194342,{"$f":"T423*(1+$AX$286)","v":105898.51330079252},110076.71086285716,110594.51711014137,104949.85080984913,109128.37355187097,99468.205267753889,112882.32781443853,92662.681675246276,110487.29544046012,88956.304799516147,95462.905070213281,146023.22254987687,null,null,{"$f":"SUM(G423:R423)","v":1134030.9451972204},{"$f":"SUM(T423:AE423)","v":1240423.3881361522},{"$f":"SUM(AF423:AQ423)","v":1286590.9082530162}]
[null,758,null,null,"Wyoming",null,2859.1127352157964,2976.502538482312,2992.6984299995893,2845.466492819437,2988.5144717381659,2727.0008841321828,3072.1018320635303,2557.5526849910761,2980.8832917067616,2473.4903196220835,2597.1137640559245,4010.0773579521374,null,3127.3487915824221,3255.7518639299442,3273.4672205653428,3112.4222868866659,3268.8907319744139,2982.8424792740088,3360.3200859433346,2797.4969997856806,3260.5436103811976,2705.5480767802233,2840.7696176448053,4386.2945399377904,3243.7460956229233,3376.9282228337843,3395.3029302131827,3228.2640389177427,3390.5561085479926,3093.8613793402533,3485.3883865338289,2901.6174962627242,3381.8983140766622,2806.2463113157555,2946.5006847339705,4549.5487508369824,null,null,{"$f":"SUM(G424:R424)","v":35080.514802778998},{"$f":"SUM(T424:AE424)","v":38371.696304685829},{"$f":"SUM(AF424:AQ424)","v":39799.858719235803}]
[null,759,null,null,"Total",null,96200.508483569138,100000.65812924944,100473.26040780863,95350.689208721888,99176.783651179925,90400.574599981293,102569.19301024541,84232.580707203379,100366.93761317043,80881.632150831734,86740.323368298574,132718.31866973953,null,{"$f":"SUM(T423:T424)","v":105225.84165713114},109382.51350006693,109899.45434907466,{"$f":"SUM(W423:W424)","v":104296.29409171958},108481.34481872364,98881.769946112239,112192.02302282237,92135.107595419438,109783.15656926557,88469.77996095916,94878.121497662025,145169.67743188119,{"$f":"SUM(AF423:AF424)","v":109142.25939641544},113453.63908569094,113989.82004035455,108178.11484876687,112518.92966041896,102562.06664709414,116367.71620097235,95564.299171509003,113869.19375453678,91762.551110831904,98409.405754947249,150572.77130071385,null,null,{"$f":"SUM(G425:R425)","v":1169111.4599999995},{"$f":"SUM(T425:AE425)","v":1278795.0844408378},{"$f":"SUM(AF425:AQ425)","v":1326390.7669722522}]
[null,760]
[null,761,9031,"Customer Records Expense"]
[null,762,null,null,"Utah",null,495975.22756788769,470209.21135406161,474668.75589659176,476250.27153641242,483492.20518413419,466343.65298410587,483322.25181473233,474418.19370859256,453774.56080399425,476994.79920128651,445948.18658134626,3846440.5639712298,null,{"$f":"G428*(1+$AW$286)","v":542506.59985681868},514323.26917604363,519201.19898423529,520931.08915755461,528852.44607467297,510095.05209730711,528666.5480308925,518927.12956885202,496346.7536281342,521745.4668714393,487786.1251274806,4207305.6796485903,{"$f":"T428*(1+$AX$286)","v":562698.24135759322},533465.95070185349,538525.43297406845,540319.70821150427,548535.89140191104,529080.36292299302,548343.07438856096,538241.16292447504,514820.36429384333,541164.39638216374,505941.11636671249,4363898.0750038875,null,null,{"$f":"SUM(G428:R428)","v":9047837.8806043752},{"$f":"SUM(T428:AE428)","v":9896687.3582220208},{"$f":"SUM(AF428:AQ428)","v":10265033.776929568}]
[null,763,null,null,"Wyoming",null,13944.483949726407,13223.620721726242,13359.889494164703,13397.155829290446,13597.235630041532,13100.521997634834,13598.396406578473,13184.515888923564,12741.502520211032,13417.956828450962,12530.231065748641,109114.87906313433,null,15252.726656168694,14464.233527788301,14613.28675523429,14654.049341013688,14872.900215759531,14329.585935445797,14874.169893955632,14421.459960274093,13936.883991571192,14676.80184698769,13705.791485259457,119351.81183263121,15820.420373870835,15002.580191319519,15157.18105511485,15199.460790213572,15426.457111311895,14862.921128306909,15427.774045867574,14958.214627429261,14455.603146821948,15223.060125413233,14215.90957087863,123793.98635664331,null,null,{"$f":"SUM(G429:R429)","v":255210.38939563115},{"$f":"SUM(T429:AE429)","v":279153.70144208957},{"$f":"SUM(AF429:AQ429)","v":289543.56852319156}]
[null,764,null,null,"Total",null,509919.71151761408,483432.83207578788,488028.64539075643,489647.42736570287,497089.4408141757,479444.17498174071,496920.64822131081,487602.70959751611,466516.06332420529,490412.75602973741,458478.41764709487,3955555.4430343644,null,{"$f":"SUM(T428:T429)","v":557759.32651298738},528787.50270383188,533814.48573946953,{"$f":"SUM(W428:W429)","v":535585.13849856833},543725.3462904325,524424.6380327529,543540.71792484808,533348.58952912607,510283.63761970541,536422.26871842705,501491.91661274008,4326657.4914812213,{"$f":"SUM(AF428:AF429)","v":578518.66173146409},548468.53089317307,553682.61402918329,555519.16900171782,563962.34851322288,543943.28405129991,563770.84843442857,553199.3775519043,529275.96744066523,556387.45650757698,520157.0259375911,4487692.0613605306,null,null,{"$f":"SUM(G430:R430)","v":9303048.270000007},{"$f":"SUM(T430:AE430)","v":10175841.05966411},{"$f":"SUM(AF430:AQ430)","v":10554577.345452758}]
[null,765]
[null,766,9032,"Collection Expense"]
[null,767,null,null,"Utah",null,16214.45221334191,15732.423904685516,18248.823526964668,19650.961241165853,42019.679206156121,29384.999015500482,34870.60075984701,24297.958480613976,26354.76890404705,17660.98768889963,8591.3455951137512,15387.385793146268,null,{"$f":"G433*(1+$AW$286)","v":17735.658657663411},17208.407447867616,19960.890489526759,21494.573870433476,45961.878791790616,32141.838980280714,38142.088559452946,26577.542800715288,28827.318933362978,19317.905106271915,9397.3679085858221,16830.998572771019,{"$f":"T433*(1+$AX$286)","v":18395.765025936464},17848.889967487296,20703.818123784327,22294.583916243526,47672.541444578288,33338.131320386317,39561.70516593576,27566.736695029511,29900.247611990257,20036.901362823948,9747.1300753707565,17457.434249998048,null,null,{"$f":"SUM(G433:R433)","v":268414.38632948219},{"$f":"SUM(T433:AE433)","v":293596.47011872259},{"$f":"SUM(AF433:AQ433)","v":304523.88495956454}]
[null,768,null,null,"Wyoming",null,371.61679819512239,341.54736639325114,412.42871820111571,712.99206935243558,2080.8351090043675,1202.1197187680239,1824.7210043584921,820.05729151893468,1140.5390625794876,459.11285873075963,190.60437697814001,371.68929643786254,null,406.48111928315683,373.59063544497599,451.1219293991204,779.88351387231808,2276.0547646386954,1314.9001099261761,1995.9125632466128,896.99337422822066,1247.5420836601932,502.18587964955589,208.48648626928522,406.56041916141368,421.61000626732482,387.49536615413678,467.91230996586154,808.91012539857456,2360.7676176359555,1363.8395912817311,2070.1987580221307,930.37871672131928,1293.9745556652233,520.87681769770336,216.24617875895558,421.69225762066645,null,null,{"$f":"SUM(G434:R434)","v":9928.2636705179939},{"$f":"SUM(T434:AE434)","v":10859.712878779723},{"$f":"SUM(AF434:AQ434)","v":11263.902301189584}]
[null,769,null,null,"Total",null,16586.069011537034,16073.971271078766,18661.252245165786,20363.953310518285,44100.514315160486,30587.118734268504,36695.321764205502,25118.015772132909,27495.30796662654,18120.100547630387,8781.9499720918902,15759.07508958413,null,{"$f":"SUM(T433:T434)","v":18142.139776946569},17581.998083312592,20412.012418925879,{"$f":"SUM(W433:W434)","v":22274.457384305795},48237.933556429314,33456.739090206887,40138.001122699556,27474.536174943507,30074.86101702317,19820.09098592147,9605.8543948551069,17237.558991932434,{"$f":"SUM(AF433:AF434)","v":18817.375032203789},18236.385333641432,21171.730433750188,23103.494041642101,50033.309062214241,34701.970911668046,41631.903923957892,28497.11541175083,31194.22216765548,20557.778180521651,9963.3762541297128,17879.126507618716,null,null,{"$f":"SUM(G435:R435)","v":278342.6500000002},{"$f":"SUM(T435:AE435)","v":304456.18299750221},{"$f":"SUM(AF435:AQ435)","v":315787.78726075403}]
[null,770]
[null,771,9033,"Interest Exp - Customer Security Deposits"]
[null,772,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G438*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T438*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G438:R438)","v":0},{"$f":"SUM(T438:AE438)","v":0},{"$f":"SUM(AF438:AQ438)","v":0}]
[null,773,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G439:R439)","v":0},{"$f":"SUM(T439:AE439)","v":0},{"$f":"SUM(AF439:AQ439)","v":0}]
[null,774,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T438:T439)","v":0},0,0,{"$f":"SUM(W438:W439)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF438:AF439)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G440:R440)","v":0},{"$f":"SUM(T440:AE440)","v":0},{"$f":"SUM(AF440:AQ440)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G443*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T443*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G443:R443)","v":0},{"$f":"SUM(T443:AE443)","v":0},{"$f":"SUM(AF443:AQ443)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G444:R444)","v":0},{"$f":"SUM(T444:AE444)","v":0},{"$f":"SUM(AF444:AQ444)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T443:T444)","v":0},0,0,{"$f":"SUM(W443:W444)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF443:AF444)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G445:R445)","v":0},{"$f":"SUM(T445:AE445)","v":0},{"$f":"SUM(AF445:AQ445)","v":0}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G448*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T448*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G448:R448)","v":0},{"$f":"SUM(T448:AE448)","v":0},{"$f":"SUM(AF448:AQ448)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G449:R449)","v":0},{"$f":"SUM(T449:AE449)","v":0},{"$f":"SUM(AF449:AQ449)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T448:T449)","v":0},0,0,{"$f":"SUM(W448:W449)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF448:AF449)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G450:R450)","v":0},{"$f":"SUM(T450:AE450)","v":0},{"$f":"SUM(AF450:AQ450)","v":0}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G453*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T453*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G453:R453)","v":0},{"$f":"SUM(T453:AE453)","v":0},{"$f":"SUM(AF453:AQ453)","v":0}]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G454:R454)","v":0},{"$f":"SUM(T454:AE454)","v":0},{"$f":"SUM(AF454:AQ454)","v":0}]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T453:T454)","v":0},0,0,{"$f":"SUM(W453:W454)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF453:AF454)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G455:R455)","v":0},{"$f":"SUM(T455:AE455)","v":0},{"$f":"SUM(AF455:AQ455)","v":0}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G458*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T458*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G458:R458)","v":0},{"$f":"SUM(T458:AE458)","v":0},{"$f":"SUM(AF458:AQ458)","v":0}]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G459:R459)","v":0},{"$f":"SUM(T459:AE459)","v":0},{"$f":"SUM(AF459:AQ459)","v":0}]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T458:T459)","v":0},0,0,{"$f":"SUM(W458:W459)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF458:AF459)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G460:R460)","v":0},{"$f":"SUM(T460:AE460)","v":0},{"$f":"SUM(AF460:AQ460)","v":0}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,665784.38862450304,639297.91487070429,650681.1824814243,644526.66168157768,685028.00920248486,642807.98976780963,675442.02176117303,640714.0192462022,636364.55160152051,631492.27669002512,595708.79716092988,4067744.2369454708,null,{"$f":"T458+T453+T448+T443+T438+T433+T428+T423+T418","v":728246.90596263891},699275.52590232447,711726.74818823324,{"$f":"W458+W453+W448+W443+W438+W433+W428+W423+W418","v":704994.82294824556},749295.92330951162,703114.90878241137,738810.59830939467,700824.48626786727,696066.96054491063,690737.57885630347,651596.96712541126,4449371.6065091165,{"$f":"AF458+AF453+AF448+AF443+AF438+AF433+AF428+AF423+AF418","v":755351.64616879821},725301.97559530847,738216.62195146782,731234.14008951164,777184.09032066062,729284.25709214841,766308.5103015682,726908.58696898306,721973.99012126226,716446.25330756442,675848.86077363731,4614973.493022697,null,null,{"$f":"SUM(G463:R463)","v":11175592.050033826},{"$f":"SUM(T463:AE463)","v":12224063.032706369},{"$f":"SUM(AF463:AQ463)","v":12679032.425713606}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,18860.617786351413,18117.743736373453,18451.141021565971,18526.119183433613,20442.706956860646,18693.655124976336,20111.841517319197,18249.941955618495,18513.385569858059,17987.871785998886,16916.122285074052,115664.35304275097,null,{"$f":"T459+T454+T449+T444+T439+T434+T429+T424+T419","v":20630.08202374788},19817.513063496241,20182.18899394184,20264.201452220845,22360.599535221329,20447.4552700493,21998.692982960722,19962.113846848744,20250.273197298433,19675.456794758833,18503.157967464304,126515.74394463612,{"$f":"AF459+AF454+AF449+AF444+AF439+AF434+AF429+AF424+AF419","v":21397.91640671212},20555.104309981798,20933.353173279203,21018.418066600661,23192.842331302953,21208.492438122325,22817.46592012827,20705.087013441735,21003.971413689731,20407.760825840855,19191.830017555203,131224.55402474961,null,null,{"$f":"SUM(G464:R464)","v":320535.49996618112},{"$f":"SUM(T464:AE464)","v":350607.47907264461},{"$f":"SUM(AF464:AQ464)","v":363656.79594140442}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,684645.00641085452,657415.65860707778,669132.32350299007,663052.78086501127,705470.71615934535,661501.64489278593,695553.86327849224,658963.96120182064,654877.93717137864,649480.14847602393,612624.91944600386,4183408.5899882223,null,{"$f":"T420+T425+T430+T435+T440++T445+T450+T455+T460","v":748876.98798638675},719093.03896582068,731908.93718217488,{"$f":"W420+W425+W430+W435+W440++W445+W450+W455+W460","v":725259.02440046647},771656.52284473297,723562.36405246065,760809.2912923554,720786.60011471587,716317.23374220915,710413.03565106238,670100.12509287556,4575887.3504537521,{"$f":"AF420+AF425+AF430+AF435+AF440++AF445+AF450+AF455+AF460","v":776749.56257551035},745857.07990529027,759149.97512474703,752252.55815611221,800376.93265196343,750492.74953027058,789125.97622169647,747613.67398242478,742977.96153495193,736854.01413340541,695040.69079119246,4746198.0470474456,null,null,{"$f":"SUM(G466:R466)","v":11496127.550000006},{"$f":"SUM(T466:AE466)","v":12574670.511779014},{"$f":"SUM(AF466:AQ466)","v":13042689.221655011}]
[null,769]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,16423.867133640451,26777.377926425059,17502.000997256389,20101.910428621766,58974.536429856198,30457.458136986301,23451.478347138098,24367.16426548356,20958.663017219005,25252.554396374217,27653.617699245086,25512.034859273743,null,{"$f":"G471*(1+$AW$286)","v":17964.720453607439},29289.576262067418,19144.002611325122,21987.830180016834,64507.405729884187,33314.914003272796,25651.647648027469,26653.241329498927,22924.961528365875,27621.696935259053,30248.02304204664,27905.521319688873,{"$f":"T471*(1+$AX$286)","v":18633.352310172148},30379.709771501861,19856.52636259338,22806.198812752333,66908.317370381454,34554.867213723606,26606.380499848729,27645.252659685335,23778.209405390746,28649.75337237335,31373.829138292043,28944.141462795131,null,null,{"$f":"SUM(G471:R471)","v":317432.66363751987},{"$f":"SUM(T471:AE471)","v":347213.54104306066},{"$f":"SUM(AF471:AQ471)","v":360136.53837951011}]
[null,774,null,null,"Wyoming",null,457.51309858617276,754.71431081676621,493.63588502927126,566.71533398294059,1660.7608671694873,858.30064781757164,653.82305762635815,686.90844103657685,590.9038013898529,711.77293969093409,779.35564111880285,719.1823382157711,null,500.43603330968506,825.52004992717787,539.94778502901261,619.88339706689089,1816.5700243568263,938.82464329063885,715.16338757526671,751.35277337756497,646.34117656733042,778.55000798193521,852.47317898497329,786.65454098533667,519.06184354190282,856.24521512190609,560.04418958394433,642.95493818576449,1884.1812399670084,973.76691060023506,741.78117017958971,779.31749462640596,670.39745409073885,807.52698753526295,884.20151708009155,815.9331644725429,null,null,{"$f":"SUM(G472:R472)","v":8933.5863624805061},{"$f":"SUM(T472:AE472)","v":9771.716998452639},{"$f":"SUM(AF472:AQ472)","v":10135.412124985392}]
[null,775,null,null,"Total",null,16881.380232226624,27532.092237241824,17995.63688228566,20668.625762604708,60635.297297025681,31315.758784803871,24105.301404764457,25054.072706520139,21549.566818608859,25964.327336065155,28432.973340363889,26231.217197489514,null,{"$f":"SUM(T471:T472)","v":18465.156486917123},30115.096311994595,19683.950396354136,{"$f":"SUM(W471:W472)","v":22607.713577083723},66323.975754241008,34253.738646563434,26366.811035602736,27404.594102876494,23571.302704933205,28400.246943240989,31100.496221031612,28692.175860674208,{"$f":"SUM(AF471:AF472)","v":19152.414153714049},31235.954986623768,20416.570552177323,23449.153750938098,68792.498610348455,35528.634124323842,27348.161670028319,28424.570154311739,24448.606859481486,29457.280359908615,32258.030655372135,29760.074627267673,null,null,{"$f":"SUM(G473:R473)","v":326366.25000000047},{"$f":"SUM(T473:AE473)","v":356985.25804151327},{"$f":"SUM(AF473:AQ473)","v":370271.95050449547}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,223987.87896532138,213703.64810378748,190837.23386483133,164873.55468010477,128013.95862842978,129756.75812975041,121815.81985674573,127512.27344134654,129435.22283228354,146439.19975877975,163818.06539831092,193046.1436159221,null,{"$f":"G476*(1+$AW$286)","v":245001.95951819897},233752.88334116421,208741.18930853097,180341.65132484955,140023.96404004874,141930.26939390675,133244.32868012186,139475.21178405869,141578.56831839524,160177.82326843121,179187.1382168881,211157.3344138645,{"$f":"T476*(1+$AX$286)","v":254120.72735417439},242452.96997871451,216510.36163210374,187053.81661863602,145235.53876404327,147212.79520735578,138203.57105142288,144666.36240845954,146848.00411223155,166139.50776160453,185856.33349926813,219016.43363564205,null,null,{"$f":"SUM(G476:R476)","v":1933239.7572756137},{"$f":"SUM(T476:AE476)","v":2114612.3216084586},{"$f":"SUM(AF476:AQ476)","v":2193316.4220236568}]
[null,779,null,null,"Wyoming",null,686.79751073482214,662.67438840793329,761.05382923455682,842.56171885226092,860.84254111161692,1002.4916535258814,1312.0086579109427,1332.0154183794866,1277.8405094228735,1047.4834328740924,379.5411162723878,341.71194765830711,null,751.23143582383034,724.8451319439672,832.45432887983895,921.60912049078286,941.60501176773698,1096.5433515824618,1435.0986025578222,1456.982356004871,1397.7248688926099,1145.7561668180076,415.14888052873783,373.7706573846674,779.19164099049601,751.82326096886186,863.43758213232616,955.91064045331473,976.65076206453443,1137.3557771843889,1488.5117711879509,1511.2100196188594,1449.7470184422102,1188.4002522057183,430.6003743304658,387.68208835972257,null,null,{"$f":"SUM(G477:R477)","v":10507.022724385162},{"$f":"SUM(T477:AE477)","v":11492.769912675334},{"$f":"SUM(AF477:AQ477)","v":11920.521187938852}]
[null,780,null,null,"Total",null,224674.67647605622,214366.32249219541,191598.28769406589,165716.11639895703,128874.80116954139,130759.24978327629,123127.82851465666,128844.28885972603,130713.06334170642,147486.68319165384,164197.60651458331,193387.85556358038,null,{"$f":"SUM(T476:T477)","v":245753.19095402281},234477.72847310817,209573.6436374108,{"$f":"SUM(W476:W477)","v":181263.26044534033},140965.56905181648,143026.81274548921,134679.42728267968,140932.19414006357,142976.29318728784,161323.57943524921,179602.28709741685,211531.10507124919,{"$f":"SUM(AF476:AF477)","v":254899.91899516489},243204.79323968338,217373.79921423606,188009.72725908933,146212.1895261078,148350.15098454017,139692.08282261083,146177.57242807839,148297.75113067374,167327.90801381026,186286.93387359861,219404.11572400178,null,null,{"$f":"SUM(G478:R478)","v":1943746.7799999991},{"$f":"SUM(T478:AE478)","v":2126105.0915211337},{"$f":"SUM(AF478:AQ478)","v":2205236.9432115955}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G481*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T481*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G481:R481)","v":0},{"$f":"SUM(T481:AE481)","v":0},{"$f":"SUM(AF481:AQ481)","v":0}]
[null,784,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G482:R482)","v":0},{"$f":"SUM(T482:AE482)","v":0},{"$f":"SUM(AF482:AQ482)","v":0}]
[null,785,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T481:T482)","v":0},0,0,{"$f":"SUM(W481:W482)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF481:AF482)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G483:R483)","v":0},{"$f":"SUM(T483:AE483)","v":0},{"$f":"SUM(AF483:AQ483)","v":0}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G486*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T486*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G486:R486)","v":0},{"$f":"SUM(T486:AE486)","v":0},{"$f":"SUM(AF486:AQ486)","v":0}]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G487:R487)","v":0},{"$f":"SUM(T487:AE487)","v":0},{"$f":"SUM(AF487:AQ487)","v":0}]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T486:T487)","v":0},0,0,{"$f":"SUM(W486:W487)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF486:AF487)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G488:R488)","v":0},{"$f":"SUM(T488:AE488)","v":0},{"$f":"SUM(AF488:AQ488)","v":0}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,240411.74609896183,240481.02603021252,208339.23486208773,184975.46510872655,186988.49505828597,160214.21626673671,145267.29820388384,151879.4377068301,150393.88584950255,171691.75415515396,191471.683097556,218558.17847519583,null,{"$f":"T471+T476+T481+T486","v":262966.67997180641},263042.45960323163,227885.19191985609,{"$f":"W471+W476+W481+W486","v":202329.48150486639},204531.36976993294,175245.18339717956,158895.97632814932,166128.45311355763,164503.52984676111,187799.52020369028,209435.16125893474,239062.85573355338,{"$f":"AF471+AF476+AF481+AF486","v":272754.07966434653},272832.67975021637,236366.88799469711,209860.01543138834,212143.85613442474,181767.66242107938,164809.9515512716,172311.61506814486,170626.21351762229,194789.26113397788,217230.16263756016,247960.5750984372,null,null,{"$f":"SUM(G491:R491)","v":2250672.4209131338},{"$f":"SUM(T491:AE491)","v":2461825.8626515195},{"$f":"SUM(AF491:AQ491)","v":2553452.9604031667}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,1144.3106093209949,1417.3886992246994,1254.6897142638281,1409.2770528352016,2521.6034082811043,1860.7923013434529,1965.8317155373009,2018.9238594160634,1868.7443108127263,1759.2563725650266,1158.8967573911907,1060.8942858740782,null,{"$f":"T472+T477+T482+T487","v":1251.6674691335154},1550.3651818711451,1372.4021139088516,1541.4925175576736,2758.1750361245631,2035.3679948731005,2150.2619901330891,2208.3351293824362,2044.0660454599404,1924.3061747999427,1267.6220595137111,1160.4251983700042,{"$f":"AF472+AF477+AF482+AF487","v":1298.2534845323989},1608.0684760907679,1423.4817717162705,1598.8655786390791,2860.8320020315427,2111.1226877846238,2230.2929413675406,2290.5275142452656,2120.1444725329493,1995.9272397409813,1314.8018914105573,1203.6152528322655,null,null,{"$f":"SUM(G492:R492)","v":19440.609086865665},{"$f":"SUM(T492:AE492)","v":21264.486911127973},{"$f":"SUM(AF492:AQ492)","v":22055.933312924244}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,241556.05670828285,241898.41472943724,209593.92457635154,186384.74216156173,189510.09846656705,162075.00856808017,147233.12991942113,153898.36156624617,152262.63016031528,173451.01052771899,192630.57985494719,219619.0727610699,null,{"$f":"T473+T478+T483+T488","v":264218.34744093992},264592.82478510274,229257.59403376494,{"$f":"W473+W478+W483+W488","v":203870.97402242405},207289.54480605747,177280.55139205264,161046.23831828241,168336.78824294006,166547.59589222106,189723.82637849019,210702.78331844846,240223.28093192339,{"$f":"AF473+AF478+AF483+AF488","v":274052.33314887894},274440.74822630716,237790.36976641338,211458.88101002743,215004.68813645624,183878.78510886402,167040.24449263915,174602.14258239014,172746.35799015523,196785.18837371888,218544.96452897074,249164.19035126944,null,null,{"$f":"SUM(G494:R494)","v":2270113.0299999993},{"$f":"SUM(T494:AE494)","v":2483090.3495626473},{"$f":"SUM(AF494:AQ494)","v":2575508.8937160913}]
[null,797]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B498+1","v":801},null,null,"Utah",null,598528.52056054398,694446.33955690102,681393.80139170634,652226.43300545728,658486.20933342574,1422695.5072689832,1207141.4154003144,1257784.081892357,1177432.2867040818,1140070.259808464,1135746.6254247907,1227941.4640474881,null,{"$f":"G499*(1+$AW$286)","v":654681.23115521506},759597.8619808401,745320.76162196812,713416.97092744324,720264.02655198157,1556169.8636942974,1320392.9317730565,1375786.788722334,1287896.5539343152,1247029.2987806769,1242300.0299419635,1343144.3980585174,{"$f":"T499*(1+$AX$286)","v":679047.9185287155},787869.45852532436,773060.97644281434,739969.75336610351,747071.65066914493,1614089.203312133,1369536.8513595734,1426992.4212929143,1335830.9855412079,1293442.6853617567,1288537.397095856,1393135.1081743555,null,null,{"$f":"SUM(G499:R499)","v":11853892.944394514},{"$f":"SUM(T499:AE499)","v":12966000.717142608},{"$f":"SUM(AF499:AQ499)","v":13448584.409669898}]
[null,{"$f":"+B499+1","v":802},null,null,"Wyoming",null,119643.2494671601,23393.989527749232,23238.510687788796,22258.430761457024,22461.116660001993,45466.363319603042,38522.11439444097,38518.025766301027,35020.351666238501,63572.792804829587,28665.843012344361,25751.39753758478,null,130867.93222019509,25588.765346245236,25418.699802386851,24346.670799991982,24568.372271248438,49731.923695718127,42136.179667487639,42131.707452693445,38305.88878683588,69537.061028374475,31355.213245055977,28167.340510497888,135738.72710459877,26541.157771434515,26364.762530399857,25252.833505958246,25482.786520383001,51582.904263830736,43704.45300145755,43699.814334572518,39731.6019006606,72125.172228630807,32522.228033800668,29215.705344710637,null,null,{"$f":"SUM(G500:R500)","v":486512.18560549943},{"$f":"SUM(T500:AE500)","v":532155.75482673105},{"$f":"SUM(AF500:AQ500)","v":551962.14654043794}]
[null,803,null,null,"Total",null,718171.77002770407,717840.32908465026,704632.31207949505,674484.86376691435,680947.32599342766,1468161.8705885862,1245663.5297947554,1296302.1076586582,1212452.6383703202,1203643.0526132935,1164412.468437135,1253692.8615850727,null,{"$f":"SUM(T499:T500)","v":785549.16337541013},785186.62732708536,770739.46142435493,{"$f":"SUM(W499:W500)","v":737763.64172743517},744832.39882323006,1605901.7873900156,1362529.1114405442,1417918.4961750275,1326202.442721151,1316566.3598090513,1273655.2431870194,1371311.7385690152,{"$f":"SUM(AF499:AF500)","v":814786.64563331427},814410.61629675888,799425.73897321417,765222.58687206171,772554.4371895279,1665672.1075759637,1413241.3043610309,1470692.2356274868,1375562.5874418686,1365567.8575903876,1321059.6251296566,1422350.8135190662,null,null,{"$f":"SUM(G501:R501)","v":12340405.130000012},{"$f":"SUM(T501:AE501)","v":13498156.47196934},{"$f":"SUM(AF501:AQ501)","v":14000546.556210339}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,685.46770133427367,269.67355411186151,223.86817364042193,252.60143531903134,311.94535828502927,401.67653939677399,-919.96085223770888,1371.2005958597224,210.20871885896656,272.46606753936493,337.46177193503377,602.26089556894215,null,{"$f":"G503*(1+$AW$286)","v":749.77686644969674},294.97377042385591,244.87102368675752,276.29998067821327,341.21142802674404,439.36100336900421,-1006.2696808391449,1499.8438059684761,229.93006704720236,298.02827169811968,369.12173894627335,658.76376988426784,{"$f":"T503*(1+$AX$286)","v":777.68293376191377},305.95244722908222,253.98491820069637,286.58363466140509,353.91103174124572,455.71365211427093,-1043.7221959863621,1555.666736869714,238.48787166246689,309.12063448377438,382.86014106877786,683.28240593166788,null,null,{"$f":"SUM(G503:R503)","v":4018.8699596117121},{"$f":"SUM(T503:AE503)","v":4395.9120453394662},{"$f":"SUM(AF503:AQ503)","v":4559.5242117386533}]
[null,806,null,null,"Wyoming",null,31.209085550726414,-10.957549241603644,35.791851633190241,22.025051476493459,17.669116689314681,16.719064889396734,-30.211116380028479,46.700673967166658,7.0787597025943976,13.591091110386776,12.624845194106133,23.049165796545527,null,34.137057549810123,-11.985563897971865,39.149769288515472,24.091396352146159,19.326796752729802,18.287613053598804,-33.045460971061324,51.08203482094595,7.7428743292069075,14.866179229951426,13.809282115880951,25.211590964204838,35.407610254826047,-12.431656552837898,40.606890928179155,24.988057956860253,20.046123948919575,18.968262702433687,-34.275385365219122,52.983265394927614,8.0310576299854759,15.419485976038317,14.32325203613725,26.149945274636721,null,null,{"$f":"SUM(G504:R504)","v":185.2900403882889},{"$f":"SUM(T504:AE504)","v":202.67356958795725},{"$f":"SUM(AF504:AQ504)","v":210.21691018488707}]
[null,807,null,null,"Total",null,716.67678688500007,258.71600487025785,259.66002527361218,274.62648679552478,329.61447497434392,418.39560428617068,-950.17196861773743,1417.9012698268891,217.28747856156096,286.05715864975167,350.08661712913988,625.31006136548763,null,{"$f":"SUM(T503:T504)","v":783.91392399950689},282.98820652588404,284.02079297527303,{"$f":"SUM(W503:W504)","v":300.39137703035942},360.53822477947386,457.64861642260303,-1039.3151418102063,1550.925840789422,237.67294137640926,312.89445092807108,382.93102106215429,683.97536084847263,{"$f":"SUM(AF503:AF504)","v":813.09054401673984},293.5207906762443,294.59180912887552,311.57169261826533,373.95715569016528,474.68191481670459,-1077.9975813515812,1608.6500022646417,246.51892929245236,324.54012045981267,397.18339310491513,709.43235120630459,null,null,{"$f":"SUM(G505:R505)","v":4204.1600000000008},{"$f":"SUM(T505:AE505)","v":4598.5856149274232},{"$f":"SUM(AF505:AQ505)","v":4769.74112192354}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G507*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T507*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G507:R507)","v":0},{"$f":"SUM(T507:AE507)","v":0},{"$f":"SUM(AF507:AQ507)","v":0}]
[null,810,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G508:R508)","v":0},{"$f":"SUM(T508:AE508)","v":0},{"$f":"SUM(AF508:AQ508)","v":0}]
[null,811,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T507:T508)","v":0},0,0,{"$f":"SUM(W507:W508)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF507:AF508)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G509:R509)","v":0},{"$f":"SUM(T509:AE509)","v":0},{"$f":"SUM(AF509:AQ509)","v":0}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,1671753.6517516056,2024205.8645374456,1731497.5483592413,1955494.1213656981,2069215.9658554376,1875145.9837967185,1093345.4172461648,1064155.7782508589,1124962.8338701513,1162157.900576117,1133234.8136643886,1224589.9784591238,null,{"$f":"G511*(1+$AW$286)","v":1828594.1293022435},2214112.6813236466,1893943.0749940309,2138954.5442103622,2263345.5374583667,2051068.3101919333,1195920.8279168806,1163992.6772307178,1230504.5253185572,1271189.1564221114,1239552.5651859145,1339478.4830088313,{"$f":"T511*(1+$AX$286)","v":1896652.872032814},2296520.101833194,1964434.0507780064,2218564.641773317,2347585.3636591886,2127407.3556964952,1240431.9999965939,1207315.510269749,1276302.8736646795,1318501.752679782,1285687.6740015587,1389332.7508353496,null,null,{"$f":"SUM(G511:R511)","v":18129759.857732952},{"$f":"SUM(T511:AE511)","v":19830656.512563597},{"$f":"SUM(AF511:AQ511)","v":20568736.947220728}]
[null,814,null,null,"Wyoming",null,61080.748118808289,79775.83671111599,64057.108852085265,68401.339808082354,78461.337551610181,59893.973781185428,39285.019037027727,36708.047072737063,-130798.00121793574,44426.310304589606,37101.770443013731,35706.071804749845,null,{"$f":"G512*(1+$AW$286)","v":66811.21785283077},87260.241075158163,70066.814607683657,74818.612346630456,85822.41831728557,65513.102796039988,42970.658449208786,40151.920293415882,-143069.19975977571,48594.295053230053,40582.581977751164,39055.941773597639,69297.875451965141,90507.994200236775,72674.642792691855,77603.298465633066,89016.656882953685,67951.445639445301,44569.99038487122,41646.34115455619,-148394.11560801518,50402.934035606755,42093.031706264723,40509.571231701448,null,null,{"$f":"SUM(G512:R512)","v":474099.56226706982},{"$f":"SUM(T512:AE512)","v":518578.60478305636},{"$f":"SUM(AF512:AQ512)","v":537879.66633791092}]
[null,815,null,null,"Total",null,1732834.3998704138,2103981.7012485615,1795554.6572113265,2023895.4611737805,2147677.3034070479,1935039.957577904,1132630.4362831926,1100863.8253235959,994164.83265221573,1206584.2108807068,1170336.5841074022,1260296.0502638735,null,{"$f":"SUM(T511:T512)","v":1895405.3471550741},2301372.9223988047,1964009.8896017144,{"$f":"SUM(W511:W512)","v":2213773.1565569928},2349167.9557756521,2116581.4129879731,1238891.4863660894,1204144.5975241337,1087435.3255587814,1319783.4514753416,1280135.1471636656,1378534.4247824289,{"$f":"SUM(AF511:AF512)","v":1965950.747484779},2387028.0960334307,2037108.6935706984,2296167.9402389498,2436602.0205421424,2195358.8013359406,1285001.9903814651,1248961.8514243052,1127908.7580566644,1368904.6867153887,1327780.7057078234,1429842.322067051,null,null,{"$f":"SUM(G513:R513)","v":18603859.42000002},{"$f":"SUM(T513:AE513)","v":20349235.117346656},{"$f":"SUM(AF513:AQ513)","v":21106616.613558639}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G515*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T515*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G515:R515)","v":0},{"$f":"SUM(T515:AE515)","v":0},{"$f":"SUM(AF515:AQ515)","v":0}]
[null,818,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G516:R516)","v":0},{"$f":"SUM(T516:AE516)","v":0},{"$f":"SUM(AF516:AQ516)","v":0}]
[null,819,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T515:T516)","v":0},0,0,{"$f":"SUM(W515:W516)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF515:AF516)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G517:R517)","v":0},{"$f":"SUM(T517:AE517)","v":0},{"$f":"SUM(AF517:AQ517)","v":0}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G519*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T519*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G519:R519)","v":0},{"$f":"SUM(T519:AE519)","v":0},{"$f":"SUM(AF519:AQ519)","v":0}]
[null,822,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G520:R520)","v":0},{"$f":"SUM(T520:AE520)","v":0},{"$f":"SUM(AF520:AQ520)","v":0}]
[null,823,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T519:T520)","v":0},0,0,{"$f":"SUM(W519:W520)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF519:AF520)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G521:R521)","v":0},{"$f":"SUM(T521:AE521)","v":0},{"$f":"SUM(AF521:AQ521)","v":0}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,26379.195795061849,-180951.56464795218,-744785.29262948688,-331613.74641342176,-1108.6041280031031,297318.720295217,1365560.1721681622,992453.5882155291,1110935.1874660482,1916287.7966795813,692843.92970029928,1691099.3743001975,null,{"$f":"G523*(1+$AW$286)","v":28854.037504882152},-197928.06700712681,-814659.51174443145,-362725.06373899931,-1212.611079427098,325212.54904623388,1493674.2093665141,1085563.5357006001,1215160.8340781673,2096069.9630536628,757845.11733844155,1849754.8276158976,{"$f":"T523*(1+$AX$286)","v":29927.960626374588},-205294.7839705775,-844980.45679962705,-376225.38696510653,-1257.7434486961931,337316.68787814426,1549267.513046951,1125967.3017468839,1260388.1030809116,2174083.9324057247,786051.47819460218,1918601.1538235506,null,null,{"$f":"SUM(G523:R523)","v":6834418.7568012327},{"$f":"SUM(T523:AE523)","v":7475609.8201344144},{"$f":"SUM(AF523:AQ523)","v":7753845.7596191354}]
[null,826,null,null,"Wyoming",null,-945.00634651617588,-9947.1906096625589,-36065.412486837558,-18482.194636859393,-0.29302059276539305,3357.7415391040458,71440.753667638492,44477.691003609943,51363.914453994301,88236.911956975993,32434.139256684364,87532.318421262506,null,-1033.664891703552,-10880.415504294646,-39448.995056894841,-20216.155995335655,-0.32051118006175849,3672.7579208137004,78143.177741945081,48650.496183396324,56182.770906554666,96515.116939166735,35477.043266274712,95744.419892027028,-1072.1370336659236,-11285.375461095482,-40917.253629168197,-20968.584398030267,-0.33244033787570076,3809.4548960685133,81051.601401884123,50461.226924790441,58273.846607688436,100107.32879641477,36797.469117921763,99307.947050350384,null,null,{"$f":"SUM(G524:R524)","v":313403.37319880119},{"$f":"SUM(T524:AE524)","v":342806.23089076945},{"$f":"SUM(AF524:AQ524)","v":355565.19183282065}]
[null,827,null,null,"Total",null,25434.189448545676,-190898.75525761474,-780850.70511632448,-350095.94105028117,-1108.8971485958684,300676.46183432109,1437000.9258358006,1036931.2792191389,1162299.1019200424,2004524.7086365572,725278.06895698362,1778631.69272146,null,{"$f":"SUM(T523:T524)","v":27820.372613178599},-208808.48251142146,-854108.50680132629,{"$f":"SUM(W523:W524)","v":-382941.21973433497},-1212.9315906071597,328885.30696704757,1571817.3871084591,1134214.0318839964,1271343.6049847221,2192585.0799928294,793322.16060471628,1945499.2475079247,{"$f":"SUM(AF523:AF524)","v":28855.823592708664},-216580.15943167298,-885897.7104287952,-397193.97136313678,-1258.0758890340687,341126.14277421276,1630319.1144488351,1176428.5286716744,1318661.9496885999,2274191.2612021393,822848.94731252396,2017909.100873901,null,null,{"$f":"SUM(G525:R525)","v":7147822.1300000334},{"$f":"SUM(T525:AE525)","v":7818416.0510251839},{"$f":"SUM(AF525:AQ525)","v":8109410.9514519554}]
[null,828,928,"Regulatory Commission Expense"]
[null,829,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G527*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T527*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G527:R527)","v":0},{"$f":"SUM(T527:AE527)","v":0},{"$f":"SUM(AF527:AQ527)","v":0}]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G528:R528)","v":0},{"$f":"SUM(T528:AE528)","v":0},{"$f":"SUM(AF528:AQ528)","v":0}]
[null,831,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T527:T528)","v":0},0,0,{"$f":"SUM(W527:W528)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF527:AF528)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G529:R529)","v":0},{"$f":"SUM(T529:AE529)","v":0},{"$f":"SUM(AF529:AQ529)","v":0}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G531*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T531*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G531:R531)","v":0},{"$f":"SUM(T531:AE531)","v":0},{"$f":"SUM(AF531:AQ531)","v":0}]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G532:R532)","v":0},{"$f":"SUM(T532:AE532)","v":0},{"$f":"SUM(AF532:AQ532)","v":0}]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T531:T532)","v":0},0,0,{"$f":"SUM(W531:W532)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF531:AF532)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G533:R533)","v":0},{"$f":"SUM(T533:AE533)","v":0},{"$f":"SUM(AF533:AQ533)","v":0}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,22646.292697000379,30683.519506754692,24450.733107457745,39839.855664720286,8059.7292985868144,13390.004295800905,-6464.0865985459686,13563.450665360773,37489.289113560997,42205.091000489308,11674.991043616496,12090.153103814078,null,{"$f":"G535*(1+$AW$286)","v":24770.921141883722},33562.183984222072,26744.650427763179,43577.548704275636,8815.8764682339406,14646.226865411028,-7070.5338630591177,14835.945615415641,41006.456850233291,46164.685538027319,12770.314609239731,13224.426317140533,{"$f":"T535*(1+$AX$286)","v":25692.874090424586},34811.340376367909,27740.063928066134,45199.468587188589,9143.996010390063,15191.347168617373,-7333.6932145207502,15388.127091678829,42532.682846664335,47882.896488135302,13245.61502864463,13716.628394165187,null,null,{"$f":"SUM(G535:R535)","v":249629.02289861647},{"$f":"SUM(T535:AE535)","v":273048.70265878696},{"$f":"SUM(AF535:AQ535)","v":283211.34679582214}]
[null,838,null,null,"Wyoming",null,378.3655072477132,565.13590831910551,384.20959056289405,819.64813722498411,51.26910785901066,144.4517474698817,64.195623659445133,172.9361812304941,1819.6849866809496,745.24532222385585,98.405306931349699,227.01968197386157,null,413.86297829151391,618.15579294679105,420.25534144268511,896.54583392279778,56.07906975248536,158.00391230736381,70.218324588412159,189.16069685907095,1990.4040767835695,815.16270036596484,107.63748974516251,248.3182000281621,429.26661188843343,641.16303408653539,435.89689344488352,929.91451934037582,58.166285783475509,163.88468565440164,72.831791848070267,196.20109964499667,2064.4852503042252,845.50237368042201,111.64366700743217,257.56039555981016,null,null,{"$f":"SUM(G536:R536)","v":5470.5671013835445},{"$f":"SUM(T536:AE536)","v":5983.804417033979},{"$f":"SUM(AF536:AQ536)","v":6206.5166082430615}]
[null,839,null,null,"Total",null,23024.658204248091,31248.655415073797,24834.942698020637,40659.503801945277,8110.9984064458249,13534.456043270786,-6399.8909748865235,13736.386846591269,39308.974100241947,42950.336322713163,11773.396350547844,12317.17278578794,null,{"$f":"SUM(T535:T536)","v":25184.784120175234},34180.339777168861,27164.905769205863,{"$f":"SUM(W535:W536)","v":44474.094538198435},8871.9555379864269,14804.230777718392,-7000.3155384707052,15025.106312274713,42996.86092701686,46979.848238393286,12877.952098984893,13472.744517168694,{"$f":"SUM(AF535:AF536)","v":26122.14070231302},35452.503410454447,28175.960821511017,46129.383106528963,9202.1622961735393,15355.231854271775,-7260.8614226726795,15584.328191323826,44597.168096968562,48728.398861815724,13357.258695652063,13974.188789724998,null,null,{"$f":"SUM(G537:R537)","v":255099.59000000011},{"$f":"SUM(T537:AE537)","v":279032.50707582093},{"$f":"SUM(AF537:AQ537)","v":289417.86340406525}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G539*(1+$AW$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T539*(1+$AX$286)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G539:R539)","v":0},{"$f":"SUM(T539:AE539)","v":0},{"$f":"SUM(AF539:AQ539)","v":0}]
[null,842,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G540:R540)","v":0},{"$f":"SUM(T540:AE540)","v":0},{"$f":"SUM(AF540:AQ540)","v":0}]
[null,843,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T539:T540)","v":0},0,0,{"$f":"SUM(W539:W540)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF539:AF540)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G541:R541)","v":0},{"$f":"SUM(T541:AE541)","v":0},{"$f":"SUM(AF541:AQ541)","v":0}]
[null,844,932,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,24483.465532129638,16203.326355923242,18175.727559830648,25632.058078515904,17274.235160646545,452.63601057527126,233.24179093914407,85.303852744526225,212.55195820664741,434.06255341151967,494.39266870516093,636079.07111423486,null,{"$f":"G543*(1+$AW$286)","v":26780.453740966735},17723.488995262545,19880.936809606937,28036.8048696642,18894.868253972894,495.10138696661846,255.12405441578269,93.30688416446219,232.49314427465734,474.78540638245931,540.77556858757316,695754.69686746388,{"$f":"T543*(1+$AX$286)","v":27777.199810615271},18383.142418888568,20620.888634829123,29080.311276599783,19598.119433017127,513.52864612771373,264.61955815038641,96.779688283527946,241.14634447871146,492.45652175322959,560.90278255359613,721650.1042511448,null,null,{"$f":"SUM(G543:R543)","v":739760.07263586309},{"$f":"SUM(T543:AE543)","v":809162.83598172874},{"$f":"SUM(AF543:AQ543)","v":839279.19936644181}]
[null,846,null,null,"Wyoming",null,1164.9823273983213,487.31199401286659,546.91755906540402,1354.9461807837561,587.63360347497405,67.052758196433587,184.35238416560099,330.12795577725763,188.00070882761676,2.3751019161740752,55.775171902570172,67044.18161861453,null,1274.2785651399063,533.03059960828466,598.2282357639541,1482.0644352148897,642.76417543289983,73.343509591292019,201.64794439353082,361.0998792916285,205.63854734616123,2.5979290763683252,61.007883425289073,73334.128376641762,1321.7061466038315,552.86955231240643,620.49378990721164,1537.2256328202368,666.68731996848226,76.073293620586483,209.15311207930071,374.53971451308729,213.29224193319408,2.6946218217990943,63.2785457751473,76063.563244980192,null,null,{"$f":"SUM(G544:R544)","v":72013.657364135506},{"$f":"SUM(T544:AE544)","v":78769.830080925967},{"$f":"SUM(AF544:AQ544)","v":81701.57721633547}]
[null,847,null,null,"Total",null,25648.447859527962,16690.638349936111,18722.645118896053,26987.004259299661,17861.868764121518,519.68876877170476,417.59417510474509,415.43180852178381,400.55266703426418,436.43765532769379,550.16784060773102,703123.25273284933,null,{"$f":"SUM(T543:T544)","v":28054.732306106642},18256.519594870831,20479.16504537089,{"$f":"SUM(W543:W544)","v":29518.869304879088},19537.632429405796,568.44489655791051,456.77199880931352,454.40676345609069,438.13169162081857,477.38333545882762,601.7834520128622,769088.82524410565,{"$f":"SUM(AF543:AF544)","v":29098.905957219104},18936.011971200976,21241.382424736334,30617.536909420021,20264.806752985609,589.6019397483002,473.77267022968715,471.31940279661524,454.43858641190553,495.1511435750287,624.18132832874346,797713.66749612498,null,null,{"$f":"SUM(G545:R545)","v":811773.72999999858},{"$f":"SUM(T545:AE545)","v":887932.66606265469},{"$f":"SUM(AF545:AQ545)","v":920980.77658277727}]
[null,{"$f":"+B545+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,2525830.142197324,2679121.284845477,1763153.5120166875,2416205.5184384543,2853818.2138974206,3718350.830417139,3808362.4231453491,3449666.9321263335,3408843.387188416,4458424.8032672489,3072700.7723098057,5008686.3401504075,null,{"$f":"SUM(T499:T545)/2","v":2762798.3134939442},2930470.9147930336,1928568.9358322951,{"$f":"SUM(W499:W545)/2","v":2642888.9337702007},3121557.5492004463,4067198.8316357355,4165655.1262336215,3773307.5644996786,3728654.0388246686,4876705.0173020028,3360975.2175274612,5478590.9559814921,{"$f":"SUM(AF499:AF545)/2","v":2865627.3539143507},3039540.5890708482,2000348.6571704934,2741255.0474564428,3237739.3080474851,4218576.5673949532,4320697.3228575364,3913746.9133198517,3867431.4207998067,5058211.8956337664,3486067.9015670894,5682499.525097074,null,null,{"$f":"SUM(G548:R548)","v":39163164.160000063},{"$f":"SUM(T548:AE548)","v":42837371.399094589},{"$f":"SUM(AF548:AQ548)","v":44431742.502329692}]
[null,851,null,"Total Utah Distribution",null,null,2344476.5940376758,2584857.158863184,1710956.3859623896,2341831.3231362887,2752239.4808783787,3609404.5282066921,3658896.199154797,3329413.4034727099,3451242.3578309081,4261427.5766856028,2974332.2142737349,4792402.301920427,null,{"$f":"+T543+T539+T535+T531+T527+T523+T519+T515+T511+T507+T503+T499","v":2564430.5497116409},2827363.123047268,1871474.7831326243,{"$f":"+W543+W539+W535+W531+W527+W523+W519+W515+W511+W507+W503+W499","v":2561537.1049534241},3010448.9090811545,3948031.4121882115,4002166.2895669686,3641772.0979592004,3775030.7933925944,4661225.9174725581,3253377.9243830931,5242015.595637735,{"$f":"+AF543+AF539+AF535+AF531+AF527+AF523+AF519+AF515+AF511+AF507+AF503+AF499","v":2659876.508022706},2932595.2116304263,1941129.5079022895,2656875.371672764,3122495.2973547857,4094973.8363536317,4151123.5685507618,3777315.8068263792,3915534.2793496046,4834712.8440916352,3374465.9272442842,5437119.0278844973,null,null,{"$f":"SUM(G549:R549)","v":37811479.524422795},{"$f":"SUM(T549:AE549)","v":41358874.500526473},{"$f":"SUM(AF549:AQ549)","v":42898217.18688377}]
[null,852,null,"Total Wyoming Distribution",null,null,181353.54815964898,94264.12598229303,52197.126054297994,74374.195302165215,101578.7330190427,108946.30221044822,149466.22399055219,120253.52865362295,-42398.970642491775,196997.22658164561,98368.558036070492,216284.03822998208,null,{"$f":"+T544+T540+T536+T532+T528+T524+T520+T516+T512+T508+T504+T500","v":198367.76378230355},103107.79174576586,57094.15269967082,81351.828816776615,111108.64011929207,119167.41944752408,163488.83666665241,131535.4665404773,-46376.754567926233,215479.09982944356,107597.29314436819,236575.36034375671,{"$f":"+AF544+AF540+AF536+AF532+AF528+AF524+AF520+AF516+AF512+AF508+AF504+AF500","v":205750.84589164506},106945.37744042191,59219.149268203793,84379.675783678511,115244.0106926997,123602.73104132197,169573.75430677502,136431.10649347215,-48102.858549798744,223499.05154213059,111601.97432280587,245380.49721257709,null,null,{"$f":"SUM(G550:R550)","v":1351684.6355772777},{"$f":"SUM(T550:AE550)","v":1478496.8985681045},{"$f":"SUM(AF550:AQ550)","v":1533525.315445933}]
[null,853,null,"Total Utility O&M Expenses",null,null,"d",7865000.106088534,4927340.7846062258,6095930.5278379926,5995921.3226363659,6837908.427939387,7640811.7574607236,6441567.7867185762,5584081.7702723462,7764923.4044876108,6790120.8488209741,12243137.659640916,null,{"$f":"T289+T311+T413+T466+T494+T548","v":6915330.4007638376},{"$f":"U289+U311+U413+U466+U494+U548","v":8602878.184764944},5389613.7282918319,6667838.1495739259,6558446.2871327922,7479426.8850169955,8357656.9479342364,7045902.3827789407,6107968.7978937216,8493412.4935516231,7427155.9738465957,13391763.568275448,7172713.2092835549,8923070.109116558,5590210.6394778751,6916009.5036863349,6802546.1676998138,7757804.8924612831,8668721.9431318678,7308144.9711641762,6335302.2834172836,8809530.1965127587,7703588.5017344151,{"$f":"AQ289+AQ311+AQ413+AQ466+AQ494+AQ548","v":13890193.797705129},null,null,{"$f":"SUM(G551:R551)","v":78186744.396509647},{"$f":"SUM(T551:AE551)","v":92437393.799824908},{"$f":"SUM(AF551:AQ551)","v":95877836.21539104}]
[null,854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6322195.1034903526]
[null,855]
[null,856,"OTHER UTILITY OPERATING EXPENSES"]
[]
[null,null,"UTILITY OPERATING EXPENSES - NONLABOR"]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - NONLABOR"]
[null,616]
[null,617,"Production Expenses"]
[null,618]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"G10-G286","v":-10.01},-9.98,-1574.47,-9.65,-46.04,-18.41,0,0,-20.59,-30.72,-5.16,-10.5,null,{"$f":"G561*(1+$AW561)","v":-11.041029999999999},{"$f":"H561*(1+$AW561)","v":-11.00794},-1736.64041,-10.64395,-50.782119999999999,-20.306229999999999,0,0,-22.71077,-33.884160000000001,-5.6914800000000003,-11.5815,{"$f":"T561*(1+$AX$561)","v":-12.542610080000001},-12.505019840000001,-1972.8235057600002,-12.091527200000002,-57.688488320000005,-23.067877280000001,0,0,-25.799434720000004,-38.492405760000004,-6.4655212800000008,-13.156584000000002,null,null,{"$f":"SUM(G561:R561)","v":-1735.5300000000002},{"$f":"SUM(T561:AE561)","v":-1914.2895899999999},{"$f":"SUM(AF561:AQ561)","v":-2174.6329742400003},0.10299999999999999,0.13600000000000001]
[null,620,812,"Gas Used for Other Utility Operations",null,null,{"$f":"G11-G287","v":-94191.83},-60541.78,-70670.289999999994,-79287.27,-20882.03,-15510.51,-2238.9699999999998,-1417.13,-2671.74,-5080.8500000000004,-18568.310000000001,-38590.410000000003,null,-103893.58848999999,-66777.583339999997,-77949.329869999987,-87453.858810000005,-23032.879089999999,-17108.092530000002,-2469.5839099999998,-1563.0943900000002,-2946.9292199999995,-5604.1775500000003,-20480.845929999999,-42565.222230000007,{"$f":"T562*(1+$AX$562)","v":-118023.11652464001},-75859.334674240003,-88550.438732319992,-99347.583608160014,-26165.35064624,-19434.793114080003,-2805.4473217600002,-1775.6752270400004,-3347.7115939199998,-6366.345696800001,-23266.240976480003,-48354.092453280013,null,null,{"$f":"SUM(G562:R562)","v":-409651.11999999988},{"$f":"SUM(T562:AE562)","v":-451845.18536000006},{"$f":"SUM(AF562:AQ562)","v":-513296.13056896004},0.10299999999999999,0.13600000000000001]
[null,621]
[null,622,null,"Total Production Expenses",null,null,{"$f":"G13-G289","v":-94201.84},-60551.76,-72244.759999999995,-79296.92,-20928.07,-15528.92,-2238.9699999999998,-1417.13,-2692.33,-5111.5700000000006,-18573.47,-38600.910000000003,null,{"$f":"SUM(T561:T562)","v":-103904.62951999999},-66788.591279999993,-79685.97027999998,{"$f":"SUM(W561:W562)","v":-87464.502760000003},-23083.661209999998,-17128.39876,-2469.5839099999998,-1563.0943900000002,-2969.6399899999997,-5638.0617099999999,-20486.537410000001,-42576.803730000007,{"$f":"SUM(AF561:AF562)","v":-118035.65913472},-75871.839694080001,-90523.262238079988,-99359.675135360012,-26223.03913456,-19457.860991360001,-2805.4473217600002,-1775.6752270400004,-3373.5110286399999,-6404.8381025600011,-23272.706497760002,-48367.249037280009,null,null,{"$f":"SUM(G564:R564)","v":-411386.65},{"$f":"SUM(T564:AE564)","v":-453759.47494999989},{"$f":"SUM(AF564:AQ564)","v":-515470.76354319998}]
[null,623]
[null,624,"Storage Operation and Maintenance "]
[null,625,"840","Other Storage Operation- Superv"]
[null,626,null,null,"Utah",null,{"$f":"G17-G293","v":0},0,0,0,0,0,3.515219917350521,876.83721214518664,1220.5735587342624,672.8970038821426,1115.9817809095421,712.39522441152985,null,{"$f":"G568*(1+$AW568)","v":0},{"$f":"H568*(1+$AW568)","v":0},0,0,0,0,3.6171612949536858,902.26549129739703,1255.9701919375559,692.41101699472472,1148.3452525559187,{"$f":"R568*(1+$AW568)","v":733.05468591946419},{"$f":"T568*(1+$AX568)","v":0},{"$f":"U568*(1+$AX568)","v":0},0,0,0,0,3.7184418112123891,927.52892505372415,1291.1373573118076,711.79852547057703,1180.4989196274844,753.58021712520917,null,null,{"$f":"SUM(G568:R568)","v":4602.2000000000144},{"$f":"SUM(T568:AE568)","v":4735.6638000000148},{"$f":"SUM(AF568:AQ568)","v":4868.2623864000152},2.9000000000000001E-2,2.8000000000000001E-2]
[null,627,null,null,"Wyoming",null,{"$f":"G18-G294","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G569*(1+$AW569)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T569*(1+$AX569)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G569:R569)","v":0},{"$f":"SUM(T569:AE569)","v":0},{"$f":"SUM(AF569:AQ569)","v":0},2.9000000000000001E-2,2.8000000000000001E-2]
[null,628,null,null,"Total",null,{"$f":"SUM(G568:G569)","v":0},{"$f":"SUM(H568:H569)","v":0},0,0,0,0,3.515219917350521,876.83721214518664,1220.5735587342624,672.8970038821426,1115.9817809095421,712.39522441152985,null,{"$f":"SUM(T568:T569)","v":0},{"$f":"SUM(U568:U569)","v":0},{"$f":"SUM(V568:V569)","v":0},{"$f":"SUM(W568:W569)","v":0},{"$f":"SUM(X568:X569)","v":0},{"$f":"SUM(Y568:Y569)","v":0},{"$f":"SUM(Z568:Z569)","v":3.6171612949536858},{"$f":"SUM(AA568:AA569)","v":902.26549129739703},{"$f":"SUM(AB568:AB569)","v":1255.9701919375559},{"$f":"SUM(AC568:AC569)","v":692.41101699472472},{"$f":"SUM(AD568:AD569)","v":1148.3452525559187},{"$f":"SUM(AE568:AE569)","v":733.05468591946419},{"$f":"SUM(AF568:AF569)","v":0},{"$f":"SUM(AG568:AG569)","v":0},0,0,0,0,3.7184418112123891,927.52892505372415,1291.1373573118076,711.79852547057703,1180.4989196274844,753.58021712520917,null,null,{"$f":"SUM(G570:R570)","v":4602.2000000000144},{"$f":"SUM(T570:AE570)","v":4735.6638000000148},{"$f":"SUM(AF570:AQ570)","v":4868.2623864000152},{"$f":"AW569","v":2.9000000000000001E-2},{"$f":"AX569","v":2.8000000000000001E-2}]
[null,629]
[null,630,"841","Other Storage Operation Labor/Exp"]
[null,631,null,null,"Utah",null,{"$f":"G22-G298","v":29627.692212236376},{"$f":"H22-H298","v":19124.526469883611},21363.144720916389,26008.747985875307,24555.386377197894,22765.267979891054,27235.570216250184,14177.04129470139,20008.458275426892,24688.033045065589,27102.931302663419,25427.770119891517,null,{"$f":"G573*(1+$AW573)","v":30072.107595419919},{"$f":"H573*(1+$AW573)","v":19411.394366931861},21683.591891730131,26398.879205663434,24923.717172855861,23106.746999589417,27644.103769493933,14389.696914121909,20308.585149558294,25058.353540741569,27509.475272203366,25809.186671689888,{"$f":"T573*(1+$AX573)","v":30493.117101755797},{"$f":"U573*(1+$AX573)","v":19683.153888068908},21987.162178214352,26768.463514542724,25272.649213275843,23430.24145758367,28031.121222266847,14591.152670919615,20592.905341652109,{"$f":"AC573*(1+$AX573)","v":25409.17049031195},27894.607926014214,26170.515285093545,null,null,{"$f":"SUM(G573:R573)","v":282084.5699999996},{"$f":"SUM(T573:AE573)","v":286315.83854999958},{"$f":"SUM(AF573:AQ573)","v":290324.2602896996},1.4999999999999999E-2,1.4E-2]
[null,632,null,null,"Wyoming",null,{"$f":"G23-G299","v":0},{"$f":"H23-H299","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"G574*(1+$AW574)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T574*(1+$AX574)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G574:R574)","v":0},{"$f":"SUM(T574:AE574)","v":0},{"$f":"SUM(AF574:AQ574)","v":0},1.4999999999999999E-2,1.4E-2]
[null,633,null,null,"Total",null,{"$f":"SUM(G573:G574)","v":29627.692212236376},{"$f":"SUM(H573:H574)","v":19124.526469883611},21363.144720916389,26008.747985875307,24555.386377197894,22765.267979891054,27235.570216250184,14177.04129470139,20008.458275426892,24688.033045065589,27102.931302663419,25427.770119891517,null,{"$f":"SUM(T573:T574)","v":30072.107595419919},{"$f":"SUM(U573:U574)","v":19411.394366931861},{"$f":"SUM(V573:V574)","v":21683.591891730131},{"$f":"SUM(W573:W574)","v":26398.879205663434},{"$f":"SUM(X573:X574)","v":24923.717172855861},{"$f":"SUM(Y573:Y574)","v":23106.746999589417},{"$f":"SUM(Z573:Z574)","v":27644.103769493933},{"$f":"SUM(AA573:AA574)","v":14389.696914121909},{"$f":"SUM(AB573:AB574)","v":20308.585149558294},{"$f":"SUM(AC573:AC574)","v":25058.353540741569},{"$f":"SUM(AD573:AD574)","v":27509.475272203366},{"$f":"SUM(AE573:AE574)","v":25809.186671689888},{"$f":"SUM(AF573:AF574)","v":30493.117101755797},{"$f":"SUM(AG573:AG574)","v":19683.153888068908},21987.162178214352,26768.463514542724,25272.649213275843,23430.24145758367,28031.121222266847,14591.152670919615,20592.905341652109,25409.17049031195,27894.607926014214,26170.515285093545,null,null,{"$f":"SUM(G575:R575)","v":282084.5699999996},{"$f":"SUM(T575:AE575)","v":286315.83854999958},{"$f":"SUM(AF575:AQ575)","v":290324.2602896996},1.4999999999999999E-2,1.4E-2]
[null,634]
[null,635,"843","Other Storage Maintance- Structure"]
[null,636,null,null,"Utah",null,{"$f":"G27-G303","v":4037.2024868195094},4275.1572666907796,4878.9664423064351,2976.9857163039414,2194.288375345111,5106.4893654704165,2675.4477531116381,13706.979096233814,9071.0447225917997,19756.014135031917,0,2544.8246400946236,null,{"$f":"G578*(1+$AW578)","v":3932.2352221622023},{"$f":"H578*(1+$AW578)","v":4164.0031777568192},4752.1133148064673,2899.5840876800389,2137.2368775861382,4973.7206419681852,2605.8861115307354,13350.597639731734,8835.1975598044119,19242.357767521087,0,2478.6591994521632,{"$f":"T578*(1+$AX578)","v":3928.3029869400402},{"$f":"U578*(1+$AX578)","v":4159.8391745790623},4747.3612014916607,2896.6845035923589,2135.0996407085522,4968.7469213262166,2603.2802254192047,13337.247042092002,8826.3623622446066,19223.115409753565,0,2476.1805402527111,null,null,{"$f":"SUM(G578:R578)","v":71223.39999999998},{"$f":"SUM(T578:AE578)","v":69371.591599999985},{"$f":"SUM(AF578:AQ578)","v":69302.220008399978},-2.5999999999999999E-2,-1E-3]
[null,637,null,null,"Wyoming",null,{"$f":"G28-G304","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G579*(1+$AW579)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T579*(1+$AX579)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G579:R579)","v":0},{"$f":"SUM(T579:AE579)","v":0},{"$f":"SUM(AF579:AQ579)","v":0},-2.5999999999999999E-2,-1E-3]
[null,638,null,null,"Total",null,{"$f":"SUM(G578:G579)","v":4037.2024868195094},{"$f":"SUM(H578:H579)","v":4275.1572666907796},4878.9664423064351,2976.9857163039414,2194.288375345111,5106.4893654704165,2675.4477531116381,13706.979096233814,9071.0447225917997,19756.014135031917,0,2544.8246400946236,null,{"$f":"SUM(T578:T579)","v":3932.2352221622023},{"$f":"SUM(U578:U579)","v":4164.0031777568192},{"$f":"SUM(V578:V579)","v":4752.1133148064673},{"$f":"SUM(W578:W579)","v":2899.5840876800389},{"$f":"SUM(X578:X579)","v":2137.2368775861382},{"$f":"SUM(Y578:Y579)","v":4973.7206419681852},{"$f":"SUM(Z578:Z579)","v":2605.8861115307354},{"$f":"SUM(AA578:AA579)","v":13350.597639731734},{"$f":"SUM(AB578:AB579)","v":8835.1975598044119},{"$f":"SUM(AC578:AC579)","v":19242.357767521087},{"$f":"SUM(AD578:AD579)","v":0},{"$f":"SUM(AE578:AE579)","v":2478.6591994521632},{"$f":"SUM(AF578:AF579)","v":3928.3029869400402},{"$f":"SUM(AG578:AG579)","v":4159.8391745790623},4747.3612014916607,2896.6845035923589,2135.0996407085522,4968.7469213262166,2603.2802254192047,13337.247042092002,8826.3623622446066,19223.115409753565,0,2476.1805402527111,null,null,{"$f":"SUM(G580:R580)","v":71223.39999999998},{"$f":"SUM(T580:AE580)","v":69371.591599999985},{"$f":"SUM(AF580:AQ580)","v":69302.220008399978},-2.5999999999999999E-2,-1E-3]
[null,639]
[null,640,"System Total Storage O&M Expenses"]
[null,641,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G578+G573+G568","v":33664.894699055883},{"$f":"H578+H573+H568","v":23399.683736574392},26242.111163222824,28985.733702179248,26749.674752543004,27871.757345361471,29914.533189279173,28760.857603080392,30300.076556752952,45116.944183979649,28218.913083572959,28684.989984397667,null,34004.342817582117,23575.39754468868,26435.705206536601,29298.463293343473,27060.954050442,28080.467641557603,30253.607042319622,28642.56004515104,30399.75290130026,44993.122325257384,28657.820524759285,29020.900557061515,34421.420088695835,23842.993062647969,26734.523379706014,29665.148018135082,27407.748853984394,28398.988378909886,30638.119889497266,28855.928638065343,30710.405061208523,45344.084425536093,29075.106845641698,29400.276042471465,null,null,{"$f":"AT578+AT573+AT568","v":357910.16999999958},360423.0939499996,364494.74268449959]
[null,642,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"G569+G574+G579","v":0},{"$f":"H569+H574+H579","v":0},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"AT569+AT574+AT579","v":0},0,0]
[null,643]
[null,644,null,"System Total Distribution O&M Expenses",null,null,{"$f":"SUM(G583:G584)","v":33664.894699055883},{"$f":"SUM(H583:H584)","v":23399.683736574392},26242.111163222824,28985.733702179248,26749.674752543004,27871.757345361471,29914.533189279173,28760.857603080392,30300.076556752952,45116.944183979649,28218.913083572959,28684.989984397667,null,34004.342817582117,23575.39754468868,26435.705206536601,29298.463293343473,27060.954050442,28080.467641557603,30253.607042319622,28642.56004515104,30399.75290130026,44993.122325257384,28657.820524759285,29020.900557061515,34421.420088695835,23842.993062647969,26734.523379706014,29665.148018135082,27407.748853984394,28398.988378909886,30638.119889497266,28855.928638065343,30710.405061208523,45344.084425536093,29075.106845641698,29400.276042471465,null,null,{"$f":"SUM(AT583:AT584)","v":357910.16999999958},360423.0939499996,364494.74268449959]
[null,645]
[null,646,"Distribution Operations & Maintenance Expenses"]
[null,647,null," "]
[null,648,870,"Operation Supervision & Engineering"]
[null,649,null,null,"Utah",null,{"$f":"G40-G315","v":368299.89089946187},424897.61247421789,444038.49078195228,415847.99076563335,573108.72092757258,467586.91844463925,281406.82436432532,242903.50097116845,241359.9227937042,234404.6999412523,158376.72900938301,-3040899.921798781,null,{"$f":"G591*(1+$AW591)","v":378980.58773554623},{"$f":"H591*(1+$AW591)","v":437219.64323597017},456915.60701462888,427907.58249783667,589728.87383447215,481146.93907953374,289567.62227089074,249947.70249933231,248359.36055472161,241202.43623954861,162969.65415065511,-3129086.0195309455,{"$f":"T591*(1+$AX$591)","v":389592.0441921415},449461.79324657732,469709.24401103851,439888.99480777612,606241.28230183735,494619.05337376072,297675.51569447567,256946.23816931361,255313.42265025384,247956.10445425598,167532.80446687347,-3216700.4280778118,null,null,{"$f":"SUM(G591:R591)","v":811331.3795745289},{"$f":"SUM(T591:AE591)","v":834859.98958219029},{"$f":"SUM(AF591:AQ591)","v":858236.06929049222},2.9000000000000001E-2,2.8000000000000001E-2]
[null,650,null,null,"Wyoming",null,{"$f":"G41-G316","v":39941.022232677598},35816.720691078255,41033.137495189287,43378.238847566659,42877.83167568616,36845.429432121477,32284.985458759722,26867.841777571499,23000.189448265144,24565.426441324526,22634.903716069697,86602.033209147761,null,41099.311877425243,36855.405591119525,42223.098482549773,44636.207774146089,44121.288794281056,37913.946885652993,33221.25003706375,27647.009189121069,23667.194942264832,25277.823808122936,23291.315923835715,89113.492172213038,{"$f":"T592*(1+$AX$592)","v":42250.092609993153},37887.356947670873,43405.345240061164,45886.02159182218,45356.684880520923,38975.537398451277,34151.445038101534,28421.125446416459,24329.876400648249,25985.602874750377,23943.472769703116,91608.669953035002,null,null,{"$f":"SUM(G592:R592)","v":455847.76042545773},{"$f":"SUM(T592:AE592)","v":469067.34547779604},{"$f":"SUM(AF592:AQ592)","v":482201.23115117435},2.9000000000000001E-2,2.8000000000000001E-2]
[null,651,null,null,"Total",null,{"$f":"G42-G317","v":408240.91313213948},460714.33316529618,485071.62827714154,459226.2296132,615986.55260325875,504432.34787676076,313691.80982308503,269771.34274873993,264360.11224196933,258970.12638257683,181011.63272545271,-2954297.8885896332,null,{"$f":"SUM(T591:T592)","v":420079.89961297147},474075.04882708972,499138.70549717866,{"$f":"SUM(W591:W592)","v":472543.79027198278},633850.16262875323,519060.88596518675,322788.87230795447,277594.71168845339,272026.55549698643,266480.26004767156,186260.97007449082,-3039972.5273587322,{"$f":"SUM(AF591:AF592)","v":431842.13680213469},487349.15019424818,513114.58925109968,485775.01639959833,651597.96718235826,533594.59077221202,331826.96073257719,285367.36361573008,279643.29905090207,273941.70732900634,191476.27723657657,-3125091.7581247767,null,null,{"$f":"SUM(G593:R593)","v":1267179.1399999871},{"$f":"SUM(T593:AE593)","v":1303927.3350599864},{"$f":"SUM(AF593:AQ593)","v":1340437.300441666},{"$f":"AW591","v":2.9000000000000001E-2},{"$f":"AX591","v":2.8000000000000001E-2}]
[null,652]
[null,653,871,"Distribution Load Dispatching"]
[null,654,null,null,"Utah",null,{"$f":"G45-G320","v":20071.624803860541},88445.384998572117,15907.749316815607,17401.942921990107,16463.017620134524,31142.474468014072,30282.614525543599,39548.01015124179,44304.114828503312,30630.675955084196,55798.675610906066,55025.043270752212,null,{"$f":"G596*(1+$AW596)","v":20452.985675133888},90125.847313544975,16209.996553835103,17732.579837507918,16775.814954917078,31734.181482906337,30857.984201528925,40299.422344115381,45145.893010244872,31212.658798230794,56858.85044751328,56070.519092896502,{"$f":"T596*(1+$AX$596)","v":20514.344632159289},90396.224855485605,16258.626543496606,17785.777577020439,16826.142399781827,31829.384027355052,30950.558154133509,40420.320611147719,45281.330689275601,31306.296774625484,57029.426998855815,56238.730650175188,null,null,{"$f":"SUM(G596:R596)","v":445021.32847141812},{"$f":"SUM(T596:AE596)","v":453476.73371237505},{"$f":"SUM(AF596:AQ596)","v":454837.16391351214},1.9E-2,3.0000000000000001E-3]
[null,655,null,null,"Wyoming",null,{"$f":"G46-G321","v":565.45046104185735},2491.673232822206,448.15050137876324,490.24831358039523,463.78763030956497,881.91320442816368,862.32538401494594,1049.7258570332547,1187.723292992559,872.8674010901027,1360.6884716446516,1491.4177782444449,null,576.19401980165264,2539.0150242458276,456.6653609049597,499.56303153842271,472.59959528544664,898.66955531229871,878.70956631122988,1069.6706483168864,1210.2900355594174,889.45188171081452,1386.5415526058998,1519.7547160310892,{"$f":"T597*(1+$AX$597)","v":577.9226018610575},2546.6320693185648,458.0353569876745,501.06172063303791,474.01739407130293,901.36556397823551,881.34569501016347,1072.879660261837,1213.9209056660957,892.12023735594687,1390.7011772637175,1524.3139801791822,null,null,{"$f":"SUM(G597:R597)","v":12165.971528580911},{"$f":"SUM(T597:AE597)","v":12397.124987623947},{"$f":"SUM(AF597:AQ597)","v":12434.316362586815},1.9E-2,3.0000000000000001E-3]
[null,656,null,null,"Total",null,{"$f":"G47-G322","v":20637.075264902407},90937.058231394331,16355.899818194375,17892.191235570506,16926.805250444093,32024.38767244223,31144.93990955854,40597.736008275038,45491.838121495879,31503.543356174298,57159.364082550732,56516.461048996658,null,{"$f":"SUM(T596:T597)","v":21029.179694935541},92664.862337790808,16666.661914740063,{"$f":"SUM(W596:W597)","v":18232.14286904634},17248.414550202524,32632.851038218636,31736.693767840155,41369.09299243227,46356.18304580429,32102.110679941608,58245.39200011918,57590.273808927588,{"$f":"SUM(AF596:AF597)","v":21092.267234020346},92942.856924804175,16716.66190048428,18286.839297653478,17300.15979385313,32730.74959133329,31831.903849143673,41493.200271409558,46495.251594941699,32198.41701198143,58420.128176119535,57763.044630354372,null,null,{"$f":"SUM(G598:R598)","v":457187.29999999917},{"$f":"SUM(T598:AE598)","v":465873.85869999899},{"$f":"SUM(AF598:AQ598)","v":467271.480276099},{"$f":"AW596","v":1.9E-2},{"$f":"AX596","v":3.0000000000000001E-3}]
[null,657]
[null,658,872,"Compressor Station Labor & Expenses"]
[null,659,null,null,"Utah",null,{"$f":"G50-G325","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G601*(1+$AW601)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T601*(1+$AX$601)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G601:R601)","v":0},{"$f":"SUM(T601:AE601)","v":0},{"$f":"SUM(AF601:AQ601)","v":0},1.4E-2,1.0999999999999999E-2]
[null,660,null,null,"Wyoming",null,{"$f":"G51-G326","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,{"$f":"Q602*(1+$AW602)","v":0},{"$f":"R602*(1+$AW602)","v":0},{"$f":"T602*(1+$AX$602)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G602:R602)","v":0},{"$f":"SUM(T602:AE602)","v":0},{"$f":"SUM(AF602:AQ602)","v":0},1.4E-2,1.0999999999999999E-2]
[null,661,null,null,"Total",null,{"$f":"G52-G327","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T601:T602)","v":0},0,0,{"$f":"SUM(W601:W602)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF601:AF602)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G603:R603)","v":0},{"$f":"SUM(T603:AE603)","v":0},{"$f":"SUM(AF603:AQ603)","v":0},{"$f":"AW601","v":1.4E-2},{"$f":"AX601","v":1.0999999999999999E-2}]
[null,662]
[null,663,873,"Compressor Station Fuel & Power"]
[null,664,null,null,"Utah",null,{"$f":"G55-G330","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G606*(1+$AW606)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T606*(1+$AX$606)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G606:R606)","v":0},{"$f":"SUM(T606:AE606)","v":0},{"$f":"SUM(AF606:AQ606)","v":0},0.10299999999999999,0.13600000000000001]
[null,665,null,null,"Wyoming",null,{"$f":"G56-G331","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T607*(1+$AX$607)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G607:R607)","v":0},{"$f":"SUM(T607:AE607)","v":0},{"$f":"SUM(AF607:AQ607)","v":0},0.10299999999999999,0.13600000000000001]
[null,666,null,null,"Total",null,{"$f":"G57-G332","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T606:T607)","v":0},0,0,{"$f":"SUM(W606:W607)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF606:AF607)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G608:R608)","v":0},{"$f":"SUM(T608:AE608)","v":0},{"$f":"SUM(AF608:AQ608)","v":0},{"$f":"AW606","v":0.10299999999999999},{"$f":"AX606","v":0.13600000000000001}]
[null,667]
[null,668,874,"Mains & Service Expenses"]
[null,669,null,null,"Utah",null,{"$f":"G60-G335","v":1098979.1171254851},-65383.309301606612,1265093.5665182942,1650452.7955385135,1351469.1900255659,1438035.6883656012,2403813.9226199761,53934.554174276826,3482760.8007284934,1182209.8194639666,1123275.4022096833,1119190.8856215472,null,{"$f":"G611*(1+$AW611)","v":1133047.4697563751},{"$f":"H611*(1+$AW611)","v":-67410.191889956419},1304311.4670803612,1701616.8322002073,1393364.7349163583,1482614.7947049348,2478332.1542211953,55606.525353679404,3590726.3855510764,1218858.3238673494,1158096.9396781835,1153885.8030758151,{"$f":"T611*(1+$AX$611)","v":1168171.9413188226},-69499.907838545056,1344745.1225598522,1754366.9539984136,1436559.0416987652,1528575.8533407876,2555160.4510020521,57330.327639643459,3702038.9035031595,1256642.931907237,1193997.9448082072,1189656.2629711654,null,null,{"$f":"SUM(G611:R611)","v":16103832.433089796},{"$f":"SUM(T611:AE611)","v":16603051.238515578},{"$f":"SUM(AF611:AQ611)","v":17117745.826909561},3.1E-2,3.1E-2]
[null,670,null,null,"Wyoming",null,{"$f":"G61-G336","v":24396.538778635753},-9031.552896962763,26857.991461466434,41279.224314942876,49200.890769892321,38885.762964101756,62455.561341547553,6096.2988633788264,-127954.48355392451,37904.606887525268,27865.795439721489,35190.932539864196,null,25152.83148077346,-9311.5310367686088,27690.589196771893,42558.880268706103,50726.118383758978,40091.221615988907,64391.683743135523,6285.2841281435694,-131921.07254409615,39079.64970103855,28729.635098352854,36281.851448599984,{"$f":"T612*(1+$AX$612)","v":25932.569256677434},-9600.1884989084356,28548.997461871819,43878.205557035988,52298.628053655499,41334.049486084557,66387.825939172719,6480.1279361160196,-136010.62579296311,40291.118841770745,29620.25378640179,37406.588843506579,null,null,{"$f":"SUM(G612:R612)","v":213147.56691018917},{"$f":"SUM(T612:AE612)","v":219755.14148440506},{"$f":"SUM(AF612:AQ612)","v":226567.55087042158},3.1E-2,3.1E-2]
[null,671,null,null,"Total",null,{"$f":"G62-G337","v":1123375.6559041208},-74414.862198569346,1291951.5579797607,1691732.0198534564,1400670.0807954581,1476921.451329703,2466269.483961524,60030.853037655645,3354806.3171745692,1220114.4263514918,1151141.1976494046,1154381.8181614114,null,{"$f":"SUM(T611:T612)","v":1158200.3012371485},-76721.722926725022,1332002.0562771331,{"$f":"SUM(W611:W612)","v":1744175.7124689133},1444090.8533001172,1522706.0163209238,2542723.8379643308,61891.809481822973,3458805.3130069803,1257937.973568388,1186826.5747765363,1190167.654524415,{"$f":"SUM(AF611:AF612)","v":1194104.5105755001},-79100.096337453491,1373294.1200217239,1798245.1595554496,1488857.6697524209,1569909.9028268722,2621548.2769412249,63810.455575759479,3566028.2777101966,1296934.0507490078,1223618.198594609,1227062.8518146719,null,null,{"$f":"SUM(G613:R613)","v":16316979.999999985},{"$f":"SUM(T613:AE613)","v":16822806.379999984},{"$f":"SUM(AF613:AQ613)","v":17344313.377779979},{"$f":"AW611","v":3.1E-2},{"$f":"AX611","v":3.1E-2}]
[null,672]
[null,673,875,"Measuring & Regulating Station Expenses"]
[null,674,null,null,"Utah",null,{"$f":"G65-G340","v":134017.74533664802},235248.70425783197,146770.1475488712,117959.02813656189,118575.01416951398,159839.64427048137,273276.89986758714,104065.84147885797,146140.89365399804,115821.76145351108,224787.30049577454,56098.714278638712,null,{"$f":"G616*(1+$AW616)","v":135759.97602602444},238306.93741318377,148678.15946700651,119492.49550233717,120116.48935371764,161917.55964599762,276829.49956586573,105418.69741808312,148040.72527150001,117327.4443524067,227709.5354022196,56827.997564261008,{"$f":"T616*(1+$AX$616)","v":136438.77590615454},239498.47210024967,149421.55026434152,120089.95797984884,120717.07180048621,162727.14744422759,278213.64706369501,105945.79090517352,148780.92889785749,117914.08157416873,228848.08307923068,57112.137552082306,null,null,{"$f":"SUM(G616:R616)","v":1832601.694948276},{"$f":"SUM(T616:AE616)","v":1856425.5169826034},{"$f":"SUM(AF616:AQ616)","v":1865707.6445675162},1.2999999999999999E-2,5.0000000000000001E-3]
[null,675,null,null,"Wyoming",null,{"$f":"G66-G341","v":4063.0735525052228},6706.1370665456143,4674.0479935227713,3491.1359474968667,3566.4235495801076,4662.996571136895,7815.0442648440203,3089.8914165458436,3883.5415685417538,3451.2031386879707,6863.3442459739699,1858.9857363424358,null,4115.89350868779,6793.3168484107064,4734.8106174385666,3536.5207148143259,3612.7870557246488,4723.6155265616744,7916.6398402869918,3130.0600049609393,3934.0276089327963,3496.068779490914,6952.5677211716311,1883.1525509148873,{"$f":"T617*(1+$AX$617)","v":4136.4729762312281},6827.2834326527591,4758.4846705257587,3554.2033183883973,3630.8509910032717,4747.2336041944827,7956.2230394884255,3145.7103049857437,3953.6977469774597,3513.5491233883681,6987.3305597774888,1892.5683136694615,null,null,{"$f":"SUM(G617:R617)","v":54125.82505172347},{"$f":"SUM(T617:AE617)","v":54829.460777395878},{"$f":"SUM(AF617:AQ617)","v":55103.608081282851},1.2999999999999999E-2,5.0000000000000001E-3]
[null,676,null,null,"Total",null,{"$f":"G67-G342","v":138080.81888915325},241954.84132437757,151444.19554239398,121450.16408405875,122141.43771909409,164502.64084161827,281091.94413243118,107155.73289540382,150024.43522253979,119272.96459219905,231650.64474174852,57957.70001498115,null,{"$f":"SUM(T616:T617)","v":139875.86953471223},245100.25426159447,153412.97008444509,{"$f":"SUM(W616:W617)","v":123029.0162171515},123729.27640944229,166641.17517255931,284746.13940615271,108548.75742304405,151974.75288043282,120823.51313189762,234662.10312339122,58711.150115175893,{"$f":"SUM(AF616:AF617)","v":140575.24888238576},246325.75553290243,154180.03493486729,123644.16129823723,124347.92279148949,167474.38104842207,286169.87010318344,109091.50121015926,152734.62664483496,121427.63069755709,235835.41363900818,59004.70586575177,null,null,{"$f":"SUM(G618:R618)","v":1886727.5199999996},{"$f":"SUM(T618:AE618)","v":1911254.9777599992},{"$f":"SUM(AF618:AQ618)","v":1920811.252648799},{"$f":"AW616","v":1.2999999999999999E-2},{"$f":"AX616","v":5.0000000000000001E-3}]
[null,677]
[null,678,878,"Meter & House Regulator Expenses"]
[null,679,null,null,"Utah",null,{"$f":"G70-G345","v":35119.911698399839},23699.234953537933,85973.390536278122,81581.961465589338,167372.9795845265,94003.500593418779,68443.825784876244,84240.815837753937,75529.75282076266,62775.753832682007,5825.6409048393834,-122176.29111289588,null,{"$f":"G621*(1+$AW621)","v":35611.590462177439},24031.024242887463,87177.018003786012,82724.108926107583,169716.20129870987,95319.549601726641,69402.039345864512,85420.187259482496,76587.169360253334,63654.614386339555,5907.1998775071352,-123886.75918847643,{"$f":"T621*(1+$AX$621)","v":35932.094776337035},24247.303461073447,87961.611165820083,83468.625906442539,171243.64711039825,96177.425548142171,70026.657699977281,86188.968944817825,77276.453884495611,64227.505915816604,5960.3646764046989,-125001.74002117271,null,null,{"$f":"SUM(G621:R621)","v":662390.47689976892},{"$f":"SUM(T621:AE621)","v":671663.94357636571},{"$f":"SUM(AF621:AQ621)","v":677708.9190685529},1.4E-2,8.9999999999999993E-3]
[null,680,null,null,"Wyoming",null,{"$f":"G71-G346","v":3327.6879339444495},2507.8308332718589,5901.747456428835,5566.8925888320064,6364.2210754411471,6803.4935410469843,5767.4098290526308,6404.3825206626843,5725.7337573675886,5468.4986461143835,685.89064874900214,-21733.895730676595,null,3374.2755650196718,2542.9404649376647,5984.3719208188386,5644.8290850756548,6453.3201704973235,6898.7424506216421,5848.1535666593682,6494.043875951962,5805.8940299707347,5545.0576271599848,695.49311783148812,-22038.170270906066,{"$f":"T622*(1+$AX$622)","v":3404.6440451048484},2565.8269291221036,6038.2312681062076,5695.6325468413352,6511.4000520317986,6960.8311326772364,5900.7869487593016,6552.4902708355294,5858.1470762404706,5594.9631458044241,701.7525558919715,-22236.51380334422,null,null,{"$f":"SUM(G622:R622)","v":32789.893100234978},{"$f":"SUM(T622:AE622)","v":33248.95160363827},{"$f":"SUM(AF622:AQ622)","v":33548.192168071015},1.4E-2,8.9999999999999993E-3]
[null,681,null,null,"Total",null,{"$f":"G72-G347","v":38447.599632344296},26207.065786809777,91875.137992706965,87148.854054421332,173737.20065996764,100806.99413446579,74211.235613928875,90645.198358416616,81255.486578130251,68244.252478796407,6511.5315535884001,-143910.18684357248,null,{"$f":"SUM(T621:T622)","v":38985.866027197109},26573.964707825129,93161.389924604853,{"$f":"SUM(W621:W622)","v":88368.938011183243},176169.52146920719,102218.29205234829,75250.192912523882,91914.231135434457,82393.063390224066,69199.672013499541,6602.6929953386234,-145924.92945938249,{"$f":"SUM(AF621:AF622)","v":39336.738821441882},26813.130390195551,93999.842433926286,89164.258453283881,177755.04716243004,103138.25668081941,75927.444648736579,92741.459215653362,83134.600960736076,69822.469061621028,6662.1172322966704,-147238.25382451693,null,null,{"$f":"SUM(G623:R623)","v":695180.37000000384},{"$f":"SUM(T623:AE623)","v":704912.89518000395},{"$f":"SUM(AF623:AQ623)","v":711257.11123662384},{"$f":"AW621","v":1.4E-2},{"$f":"AX621","v":8.9999999999999993E-3}]
[null,682]
[null,683,879,"Customer Installations Expenses"]
[null,684,null,null,"Utah",null,{"$f":"G75-G350","v":32767.089351571194},77877.660237517528,-251349.73176769374,-27203.927931871731,131004.63656300219,83751.162079767033,88764.502724389138,115490.4773730218,31037.951059744752,1530.9643894552719,-25077.848450695077,80474.662800459599,null,{"$f":"G626*(1+$AW626)","v":33356.896959899474},79279.45812179285,-255874.02693951223,-27693.598634645423,133362.72002113622,85258.682997202835,90362.263773428145,117569.30596573619,31596.634178820157,1558.5217484654668,-25529.249722807588,81923.206730867867,{"$f":"T626*(1+$AX$626)","v":33890.607311257867},80547.92945174154,-259968.01137054444,-28136.69621279975,135496.52354147439,86622.821925158089,91808.059993802992,119450.41486118796,32102.180325681282,1583.4580964409142,-25937.717718372511,83233.978038561749,null,null,{"$f":"SUM(G626:R626)","v":339067.59842866799},{"$f":"SUM(T626:AE626)","v":345170.81520038395},{"$f":"SUM(AF626:AQ626)","v":350693.54824359011},1.7999999999999999E-2,1.6E-2]
[null,685,null,null,"Wyoming",null,{"$f":"G76-G351","v":595.58324802843254},1024.2381086736702,-11989.709272664479,-664.48905696551265,784.26097267178318,950.82882095051673,961.24711478451104,860.71302082352258,534.50583899436651,32.051091119897137,-582.34528099447107,1201.4369659081294,null,606.30374649294436,1042.6743946297963,-12205.52403957244,-676.44985999089192,798.37767017987528,967.94373972762605,978.54956285063224,876.20585519834606,544.12694409626511,32.62801076005529,-592.82749605237154,1223.0628312944757,{"$f":"T627*(1+$AX$627)","v":616.00460643683152},1059.3571849438731,-12400.812424205598,-687.27305775074615,811.15171290275327,983.43083956326814,994.20635585624234,890.22514888151966,552.83297520180531,33.150058932216176,-602.3127359892095,1242.6318365951872,null,null,{"$f":"SUM(G627:R627)","v":-6291.6784286696311},{"$f":"SUM(T627:AE627)","v":-6404.928640385685},{"$f":"SUM(AF627:AQ627)","v":-6507.4074986318574},1.7999999999999999E-2,1.6E-2]
[null,686,null,null,"Total",null,{"$f":"G77-G352","v":33362.672599599609},78901.898346191185,-263339.44104035822,-27868.416988837242,131788.89753567398,84701.990900717559,89725.749839173644,116351.19039384532,31572.456898739125,1563.0154805751517,-25660.193731689535,81676.099766367726,null,{"$f":"SUM(T626:T627)","v":33963.200706392417},80322.132516422644,-268079.55097908468,{"$f":"SUM(W626:W627)","v":-28370.048494636314},134161.0976913161,86226.626736930455,91340.813336278778,118445.51182093454,32140.761122916421,1591.1497592255221,-26122.077218859959,83146.269562162342,{"$f":"SUM(AF626:AF627)","v":34506.611917694696},81607.286636685414,-272368.82379475003,-28823.969270550497,136307.67525437716,87606.252764721357,92802.266349659229,120340.64001006949,32655.013300883089,1616.6081553731303,-26540.03045436172,84476.609875156937,null,null,{"$f":"SUM(G628:R628)","v":332775.9199999983},{"$f":"SUM(T628:AE628)","v":338765.88655999827},{"$f":"SUM(AF628:AQ628)","v":344186.14074495819},{"$f":"AW626","v":1.7999999999999999E-2},{"$f":"AX626","v":1.6E-2}]
[null,687]
[null,688,880,"Other Expenses"]
[null,689,null,null,"Utah",null,{"$f":"G80-G355","v":1021882.7109562606},1261551.0566591348,1333065.5715726372,1004730.4329296087,1554238.3630661389,1380433.134499684,1422128.8125554228,170341.83319932362,2321993.9805920124,1284204.7170239235,1443241.3609947781,385391.98883374862,null,{"$f":"G631*(1+$AW631)","v":1055604.840417817},1303182.2415288861,1377056.735434534,1037886.5372162857,1605528.2290473215,1425987.4279381735,1469059.0633697517,175963.11369490129,2398619.7819515485,1326583.4726857129,1490868.3259076057,398109.92446526227,{"$f":"T631*(1+$AX631)","v":1072494.517864502},1324033.1573933484,1399089.6432014867,1054492.7218117462,1631216.6807120787,1448803.2267851843,1492564.0083836678,178778.5235140197,2436997.6984627731,1347808.8082486843,1514722.2191221274,404479.68325670646,null,null,{"$f":"SUM(G631:R631)","v":14583203.962882673},{"$f":"SUM(T631:AE631)","v":15064449.693657801},{"$f":"SUM(AF631:AQ631)","v":15305480.888756322},3.3000000000000002E-2,1.6E-2]
[null,690,null,null,"Wyoming",null,{"$f":"G81-G356","v":75914.149682443051},80127.253030994762,47611.067668128293,65987.232407025585,64225.532956001698,65661.653998301539,77265.588948348101,18935.43568134831,84341.139243772515,66320.403000845894,78952.133014272869,34825.107485934139,null,78419.316621963662,82771.452381017589,49182.232901176525,68164.811076457423,66344.97554354975,67828.488580245481,79815.353383643582,19560.305058832804,87124.396838817003,68508.976299873801,81557.553403743863,35974.336032969964,79674.025687915084,84095.795619113866,49969.14862759535,69255.448053680739,67406.495152246542,68913.744397529415,81092.399037781885,19873.269939774131,88518.387188238077,69605.119920671787,82862.474258203772,36549.925409497482,null,null,{"$f":"SUM(G632:R632)","v":760166.69711741677},{"$f":"SUM(T632:AE632)","v":785252.19812229148},{"$f":"SUM(AF632:AQ632)","v":797816.23329224798},3.3000000000000002E-2,1.6E-2]
[null,691,null,null,"Total",null,{"$f":"G82-G357","v":1097796.8606387037},1341678.3096901295,1380676.6392407655,1070717.6653366345,1618463.8960221407,1446094.7884979853,1499394.4015037708,189277.26888067194,2406335.1198357851,1350525.1200247693,1522193.494009051,420217.09631968278,null,{"$f":"SUM(T631:T632)","v":1134024.1570397806},1385953.6939099038,1426238.9683357105,{"$f":"SUM(W631:W632)","v":1106051.3482927431},1671873.2045908712,1493815.916518419,1548874.4167533952,195523.41875373409,2485744.1787903653,1395092.4489855866,1572425.8793113495,434084.26049823221,{"$f":"SUM(AF631:AF632)","v":1152168.5435524171},1408128.9530124622,1449058.791829082,1123748.1698654271,1698623.1758643251,1517716.9711827138,1573656.4074214497,198651.79345379383,2525516.0856510112,1417413.928169356,1597584.6933803312,441029.60866620392,null,null,{"$f":"SUM(G633:R633)","v":15343370.660000091},{"$f":"SUM(T633:AE633)","v":15849701.89178009},{"$f":"SUM(AF633:AQ633)","v":16103297.122048575},{"$f":"AW631","v":3.3000000000000002E-2},{"$f":"AX631","v":1.6E-2}]
[null,692]
[null,693,881,"Rents"]
[null,694,null,null,"Utah",null,{"$f":"G85-G360","v":10059.633971296646},10201.234065119854,10461.552663256396,9864.8703275329899,9761.3120752419891,10114.680957017066,30945.525273218118,10108.778003267093,10018.898655891189,10164.521066484474,9934.8328292804763,30816.457042521575,null,{"$f":"G636*(1+$AW636)","v":10200.468846894799},10344.051342031531,10608.014400541986,10002.978512118452,9897.9704442953771,10256.286490415305,31378.762627043172,10250.300895312832,10159.163237073666,10306.824361415258,10073.920488890402,31247.887441116876,{"$f":"T636*(1+$AX$636)","v":10373.87681729201},10519.900214846066,10788.350645351198,10173.029146824465,10066.235941848397,10430.643360752363,31912.201591702902,10424.55601053315,10331.869012103918,10482.040375559316,10245.177137201537,31779.101527615861,null,null,{"$f":"SUM(G636:R636)","v":162452.29693012784},{"$f":"SUM(T636:AE636)","v":164726.62908714966},{"$f":"SUM(AF636:AQ636)","v":167526.98178163118},1.4E-2,1.7000000000000001E-2]
[null,695,null,null,"Wyoming",null,{"$f":"G86-G361","v":58.555472359258289},75.633651461482671,103.22805200695058,31.726544774000455,15.609963334580346,65.345365789240518,53.487507235067064,64.763373526136604,53.345090750469943,71.406329216849741,41.88780310153917,31.813916316566861,null,59.375248972287906,76.692522581943436,104.67324473504789,32.170716400836461,15.828502821264472,66.260200910289882,54.236332336358004,65.670060755502519,54.091922020976526,72.406017825885641,42.474232344960718,32.259311144998797,{"$f":"T637*(1+$AX$637)","v":60.384628204816792},77.996295465836468,106.45268989554368,32.717618579650676,16.097587369225966,67.386624325764799,55.158349986076082,66.786451788346056,55.011484695333124,73.636920128925695,43.196294294825044,32.80771943446377,null,null,{"$f":"SUM(G637:R637)","v":666.80306987214226},{"$f":"SUM(T637:AE637)","v":676.13831285035224},{"$f":"SUM(AF637:AQ637)","v":687.63266416880822},1.4E-2,1.7000000000000001E-2]
[null,696,null,null,"Total",null,{"$f":"G87-G362","v":10118.189443655903},10276.867716581337,10564.780715263347,9896.5968723069909,9776.9220385765693,10180.026322806307,30999.012780453184,10173.54137679323,10072.24374664166,10235.927395701325,9976.7206323820137,30848.27095883814,null,{"$f":"SUM(T636:T637)","v":10259.844095867087},10420.743864613474,10712.687645277034,{"$f":"SUM(W636:W637)","v":10035.149228519289},9913.798947116642,10322.546691325595,31432.998959379529,10315.970956068335,10213.255159094642,10379.230379241144,10116.394721235363,31280.146752261877,{"$f":"SUM(AF636:AF637)","v":10434.261445496826},10597.896510311903,10894.803335246741,10205.746765404116,10082.333529217623,10498.029985078128,31967.359941688977,10491.342462321496,10386.880496799251,10555.677295688241,10288.373431496362,31811.909247050324,null,null,{"$f":"SUM(G638:R638)","v":163119.1},{"$f":"SUM(T638:AE638)","v":165402.76740000001},{"$f":"SUM(AF638:AQ638)","v":168214.61444579999},{"$f":"AW636","v":1.4E-2},{"$f":"AX636","v":1.7000000000000001E-2}]
[null,697]
[null,698,885,"Maintenance Supervision & Engineering"]
[null,699,null,null,"Utah",null,{"$f":"G90-G365","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G641*(1+$AW641)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T641*(1+$AX$641)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G641:R641)","v":0},{"$f":"SUM(T641:AE641)","v":0},{"$f":"SUM(AF641:AQ641)","v":0},2.9000000000000001E-2,2.8000000000000001E-2]
[null,700,null,null,"Wyoming",null,{"$f":"G91-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T642*(1+$AX$642)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G642:R642)","v":0},{"$f":"SUM(T642:AE642)","v":0},{"$f":"SUM(AF642:AQ642)","v":0},2.9000000000000001E-2,2.8000000000000001E-2]
[null,701,null,null,"Total",null,{"$f":"G92-G367","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T641:T642)","v":0},0,0,{"$f":"SUM(W641:W642)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF641:AF642)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G643:R643)","v":0},{"$f":"SUM(T643:AE643)","v":0},{"$f":"SUM(AF643:AQ643)","v":0},{"$f":"AW641","v":2.9000000000000001E-2},{"$f":"AX641","v":2.8000000000000001E-2}]
[null,702]
[null,703,886,"Maintenance of Structures & Improvements"]
[null,704,null,null,"Utah",null,{"$f":"G95-G370","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G646*(1+$AW646)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T646*(1+$AX$646)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G646:R646)","v":0},{"$f":"SUM(T646:AE646)","v":0},{"$f":"SUM(AF646:AQ646)","v":0},-2.5999999999999999E-2,-1E-3]
[null,705,null,null,"Wyoming",null,{"$f":"G96-G371","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T647*(1+$AX$647)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G647:R647)","v":0},{"$f":"SUM(T647:AE647)","v":0},{"$f":"SUM(AF647:AQ647)","v":0},-2.5999999999999999E-2,-1E-3]
[null,706,null,null,"Total",null,{"$f":"G97-G372","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T646:T647)","v":0},0,0,{"$f":"SUM(W646:W647)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF646:AF647)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G648:R648)","v":0},{"$f":"SUM(T648:AE648)","v":0},{"$f":"SUM(AF648:AQ648)","v":0},{"$f":"AW646","v":-2.5999999999999999E-2},{"$f":"AX646","v":-1E-3}]
[null,707]
[null,708,887,"Maintenance of Mains"]
[null,709,null,null,"Utah",null,{"$f":"G100-G375","v":1204232.2754795812},1170243.3758420097,1077976.6347308662,969533.03069006104,1079062.1549007893,1127881.8154983819,1140869.1089042318,1029396.6302860505,985283.08770937845,1100376.0471269088,1119350.7737349104,1139543.6566353806,null,{"$f":"G651*(1+$AW651)","v":1186168.7913473875},1152689.7252043795,1061806.9852099032,954990.03522971016,1062876.2225772773,1110963.5882659061,1123756.0722706683,1013955.6808317597,970503.8413937377,1083870.4064200053,1102560.5121288868,1122450.5017858499,{"$f":"T651*(1+$AX$651)","v":1189727.2977214295},1156147.7943799926,1064992.4061655328,957855.00533539918,1066064.8512450091,1114296.4790307037,1127127.3404874802,1016997.5478742549,973415.35291791882,1087122.0176392652,1105868.1936652733,1125817.8532912075,null,null,{"$f":"SUM(G651:R651)","v":13143748.59153855},{"$f":"SUM(T651:AE651)","v":12946592.362665473},{"$f":"SUM(AF651:AQ651)","v":12985432.139753466},-1.4999999999999999E-2,3.0000000000000001E-3]
[null,710,null,null,"Wyoming",null,{"$f":"G101-G376","v":509.00468497867547},169.17461769111316,1376.6030743718488,3901.3292487651988,1740.5329065406258,999.22887735303016,1378.1730360795925,2754.7109891226296,4728.1574360109416,1195.9868117983633,530.96393925651444,831.90283948085028,null,501.36961470399535,166.63699842574647,1355.9540282562712,3842.809310033721,1714.4249129425164,984.24044419273469,1357.5004405383986,2713.39032428579,4657.2350744707774,1178.0470096213878,522.99948016766666,819.42429688863751,{"$f":"T652*(1+$AX$652)","v":502.87372354810731},167.13690942102369,1360.0218903410398,3854.3377379638218,1719.5681876813437,987.19316552531279,1361.5729418600135,2721.5304952586471,4671.2067796941892,1181.5811506502519,524.56847860816958,821.88256977930337,null,null,{"$f":"SUM(G652:R652)","v":20115.768461449388},{"$f":"SUM(T652:AE652)","v":19814.031934527644},{"$f":"SUM(AF652:AQ652)","v":19873.474030331221},-1.4999999999999999E-2,3.0000000000000001E-3]
[null,711,null,null,"Total",null,{"$f":"G102-G377","v":1204741.2801645598},1170412.5504597009,1079353.237805238,973434.35993882618,1080802.6878073299,1128881.0443757346,1142247.2819403112,1032151.3412751731,990011.24514538934,1101572.0339387071,1119881.7376741669,1140375.5594748615,null,{"$f":"SUM(T651:T652)","v":1186670.1609620915},1152856.3622028052,1063162.9392381595,{"$f":"SUM(W651:W652)","v":958832.84453974385},1064590.6474902199,1111947.8287100988,1125113.5727112067,1016669.0711560455,975161.07646820846,1085048.4534296265,1103083.5116090544,1123269.9260827384,{"$f":"SUM(AF651:AF652)","v":1190230.1714449776},1156314.9312894137,1066352.4280558738,961709.34307336295,1067784.4194326904,1115283.672196229,1128488.9134293401,1019719.0783695135,978086.559697613,1088303.5987899154,1106392.7621438815,1126639.7358609869,null,null,{"$f":"SUM(G653:R653)","v":13163864.359999999},{"$f":"SUM(T653:AE653)","v":12966406.3946},{"$f":"SUM(AF653:AQ653)","v":13005305.613783799},{"$f":"AW651","v":-1.4999999999999999E-2},{"$f":"AX651","v":3.0000000000000001E-3}]
[null,712]
[null,713,888,"Maint of Compressor Station Equipment"]
[null,714,null,null,"Utah",null,{"$f":"G105-G380","v":289009.7},267576.25,246501.94,309012.06,286931.01,102278.62,91466.04,116929.77,87735.56,97599.69,70332.87,-1378408.12,null,{"$f":"G656*(1+$AW656)","v":293633.85519999999},271857.47000000003,250445.97104,313956.25296000001,291521.90616000001,103915.07792,92929.496639999998,118800.64632,89139.328959999999,99161.285040000002,71458.195919999998,-1400462.6499200002,{"$f":"T656*(1+$AX$656)","v":298331.99688320002},276207.18952000001,254453.10657664001,318979.55300736002,296186.25665856001,105577.71916671999,94416.368586240002,120701.45666112,90565.55822336,100747.86560064,72601.527054720005,-1422870.0523187201,null,null,{"$f":"SUM(G656:R656)","v":586965.39000000013},{"$f":"SUM(T656:AE656)","v":596356.83624000009},{"$f":"SUM(AF656:AQ656)","v":605898.54561984004},1.6E-2,1.6E-2]
[null,715,null,null,"Wyoming",null,{"$f":"G106-G381","v":3179.77},3693.75,3137.59,3236.03,3391.74,0,0,0,0,0,0,-139811.01,null,3230.6463199999998,3752.85,3187.79144,3287.8064800000002,3446.0078399999998,0,0,0,0,0,0,-142047.98616,{"$f":"T657*(1+$AX$657)","v":3282.3366611199999},3812.8955999999998,3238.7961030400002,3340.4113836800002,3501.1439654399996,0,0,0,0,0,0,-144320.75393856,null,null,{"$f":"SUM(G657:R657)","v":-123172.13},{"$f":"SUM(T657:AE657)","v":-125142.88408},{"$f":"SUM(AF657:AQ657)","v":-127145.17022527999},1.6E-2,1.6E-2]
[null,716,null,null,"Total",null,{"$f":"G107-G382","v":292189.47000000003},271270,249639.53,312248.09000000003,290322.75,102278.62,91466.04,116929.77,87735.56,97599.69,70332.87,-1518219.1300000001,null,{"$f":"SUM(T656:T657)","v":296864.50151999999},275610.32,253633.76248,{"$f":"SUM(W656:W657)","v":317244.05944000004},294967.91399999999,103915.07792,92929.496639999998,118800.64632,89139.328959999999,99161.285040000002,71458.195919999998,-1542510.6360800003,{"$f":"SUM(AF656:AF657)","v":301614.33354432002},280020.08512,257691.90267968,322319.96439104003,299687.400624,105577.71916671999,94416.368586240002,120701.45666112,90565.55822336,100747.86560064,72601.527054720005,-1567190.8062572801,null,null,{"$f":"SUM(G658:R658)","v":463793.26},{"$f":"SUM(T658:AE658)","v":471213.9521600001},{"$f":"SUM(AF658:AQ658)","v":478753.37539456016},{"$f":"AW656","v":1.6E-2},{"$f":"AX656","v":1.6E-2}]
[null,717]
[null,718,889,"Maint of Meas. & Reg. Station Equipment"]
[null,719,null,null,"Utah",null,{"$f":"G110-G385","v":5778.636437707406},3790.0626933711355,9300.8778219101368,7527.2970786651822,8461.9488844381558,7933.4971549217298,8285.6249677405431,11454.235521278511,25523.302901875024,6209.0729092167094,13580.238155733874,9183.4411558955835,null,{"$f":"G661*(1+$AW661)","v":5836.4228020844803},3827.963320304847,9393.886600129239,7602.5700494518342,8546.5683732825382,8012.8321264709475,8368.4812174179478,11568.777876491296,25778.535930893773,6271.1636383088762,13716.040537291214,9275.2755674545388,{"$f":"T661*(1+$AX$661)","v":5888.9506073032398},3862.4149901875903,9478.431579530401,7670.9931798969001,8623.4874886420803,8084.947615609185,8443.7975483747086,11672.896877379717,26010.542754271813,6327.6041110536553,13839.484902126833,9358.7530475616295,null,null,{"$f":"SUM(G661:R661)","v":117028.23568275402},{"$f":"SUM(T661:AE661)","v":118198.51803958153},{"$f":"SUM(AF661:AQ661)","v":119262.30470193774},0.01,8.9999999999999993E-3]
[null,720,null,null,"Wyoming",null,{"$f":"G111-G386","v":176.19756979759632},114.09419764051597,283.50396564240918,221.32082741220506,244.56870399040372,242.36170382347677,248.78757732462077,350.436964195158,488.05022332153305,179.5175577293229,308.53942125672592,285.37560511212951,null,177.95954549557229,115.23513961692113,286.33900529883329,223.53403568632712,247.01439103030776,244.78532086171154,251.27545309786697,353.9413338371096,492.93072555474839,181.31273330661614,311.6248154692932,288.22936116325081,{"$f":"T662*(1+$AX$662)","v":179.56118140503241},116.27225587347341,288.91605634652274,225.54584200750404,249.23752054958049,246.98838874946691,253.53693217574775,357.12680584164355,497.36710208474108,182.94454790637567,314.42943880851681,290.82342541372003,null,null,{"$f":"SUM(G662:R662)","v":3142.7543172460969},{"$f":"SUM(T662:AE662)","v":3174.1818604185582},{"$f":"SUM(AF662:AQ662)","v":3202.7494971623246},0.01,8.9999999999999993E-3]
[null,721,null,null,"Total",null,{"$f":"G112-G387","v":5954.8340075050037},3904.1568910116512,9584.3817875525419,7748.6179060773866,8706.51758842856,8175.8588587452032,8534.4125450651627,11804.672485473668,26011.353125196558,6388.5904669460324,13888.7775769906,9468.8167610077144,null,{"$f":"SUM(T661:T662)","v":6014.3823475800527},3943.1984599217681,9680.2256054280715,{"$f":"SUM(W661:W662)","v":7826.1040851381613},8793.5827643128468,8257.6174473326591,8619.7566705158151,11922.719210328407,26271.466656448523,6452.4763716154921,14027.665352760507,9563.5049286177891,{"$f":"SUM(AF661:AF662)","v":6068.5117887082724},3978.6872460610639,9767.347635876924,7896.5390219044039,8872.7250091916612,8331.9360043586512,8697.3344805504566,12030.02368322136,26507.909856356553,6510.5486589600314,14153.914340935349,9649.57647297535,null,null,{"$f":"SUM(G663:R663)","v":120170.99000000008},{"$f":"SUM(T663:AE663)","v":121372.69990000009},{"$f":"SUM(AF663:AQ663)","v":122465.05419910006},{"$f":"AW661","v":0.01},{"$f":"AX661","v":8.9999999999999993E-3}]
[null,722]
[null,723,892,"Maintenance of Services"]
[null,724,null,null,"Utah",null,{"$f":"G115-G390","v":4859.9879862703528},-23011.843703591861,44791.588533033042,-13166.812848867761,58136.154117357866,46269.821649376281,62457.937882233353,-16917.383004631047,-21480.461792705013,4496.7197362518345,27443.988180347456,60385.195739584669,null,{"$f":"G666*(1+$AW666)","v":4791.9481544625678},-22689.677891741576,44164.506293570579,-12982.477468983612,57322.247959714856,45622.044146285014,61583.526751882084,-16680.539642566211,-21179.735327607144,4433.7656599443089,27059.772345822592,59539.80299923048,{"$f":"T666*(1+$AX$666)","v":4811.1159470804178},-22780.436603308543,44341.164318744864,-13034.407378859547,57551.536951553717,45804.532322870153,61829.86085888961,-16747.261801136476,-21264.454268917572,4451.5007225840864,27168.011435205881,59777.962211227401,null,null,{"$f":"SUM(G666:R666)","v":234264.89247465919},{"$f":"SUM(T666:AE666)","v":230985.18398001394},{"$f":"SUM(AF666:AQ666)","v":231909.12471593398},-1.4E-2,4.0000000000000001E-3]
[null,725,null,null,"Wyoming",null,{"$f":"G116-G391","v":253.99848600292353},-1617.6301040345879,1368.6295973215804,-807.8905172639752,1436.2142822177893,1340.2517416977773,1423.1576664372506,-1103.2086183737538,-1457.827504591799,232.48724911546924,1085.0774930022412,1469.8477538111401,null,250.44250719888259,-1594.9832825781036,1349.4687829590782,-796.58005002227958,1416.1072822667402,1321.4882173140084,1403.233459107129,-1087.7636977165212,-1437.4179195275137,229.23242762785267,1069.8864081002098,1449.2698852577842,{"$f":"T667*(1+$AX$667)","v":251.44427722767813},-1601.363215708416,1354.8666580909146,-799.76637022236866,1421.7717113958072,1326.7741701832645,1408.8463929435575,-1092.1147525073873,-1443.1675912056237,230.1493573383641,1074.1659537326107,1455.0669647988152,null,null,{"$f":"SUM(G667:R667)","v":3623.1075253420559},{"$f":"SUM(T667:AE667)","v":3572.384019987267},{"$f":"SUM(AF667:AQ667)","v":3586.6735560672159},-1.4E-2,4.0000000000000001E-3]
[null,726,null,null,"Total",null,{"$f":"G117-G392","v":5113.9864722732746},-24629.473807626448,46160.218130354624,-13974.703366131725,59572.368399575651,47610.07339107406,63881.095548670601,-18020.591623004802,-22938.289297296826,4729.206985367302,28529.065673349702,61855.043493395809,null,{"$f":"SUM(T666:T667)","v":5042.3906616614504},-24284.661174319681,45513.975076529656,{"$f":"SUM(W666:W667)","v":-13779.057519005892},58738.355241981597,46943.532363599021,62986.76021098921,-17768.303340282731,-22617.153247134658,4662.9980875721612,28129.658753922802,60989.072884488261,{"$f":"SUM(AF666:AF667)","v":5062.5602243080957},-24381.79981901696,45696.030976835777,-13834.173749081916,58973.308662949523,47131.306493053416,63238.70725183317,-17839.376553643862,-22707.621860123196,4681.6500799224505,28242.177388938493,61233.029176026219,null,null,{"$f":"SUM(G668:R668)","v":237888.00000000119},{"$f":"SUM(T668:AE668)","v":234557.56800000119},{"$f":"SUM(AF668:AQ668)","v":235495.79827200121},{"$f":"AW666","v":-1.4E-2},{"$f":"AX666","v":4.0000000000000001E-3}]
[null,727]
[null,728,893,"Maintenance of Meters & House Regulators"]
[null,729,null,null,"Utah",null,{"$f":"G120-G395","v":28491.529049484729},19718.514328816324,20453.665054342295,26769.594484033471,54004.218741165765,52352.998093228656,27773.753234817821,78709.732002778954,6917.3608385445987,12468.577167887241,-4506.2517960683181,30889.261767536547,null,{"$f":"G671*(1+$AW671)","v":28605.495165682667},19797.388386131588,20535.479714559664,26876.672861969604,54220.235616130427,52562.410085601572,27884.848247757094,79024.570930790069,6945.0302818987775,12518.45147655879,-4524.276803252591,31012.818814606693,{"$f":"T671*(1+$AX$671)","v":28777.128136676762},19916.172716448378,20658.692592847023,27037.932899141422,54545.557029827207,52877.784546115181,28052.157337243636,79498.718356374811,6986.7004635901703,12593.562185418143,-4551.4224640721068,31198.895727494335,null,null,{"$f":"SUM(G671:R671)","v":354042.95296656806},{"$f":"SUM(T671:AE671)","v":355459.1247784344},{"$f":"SUM(AF671:AQ671)","v":357591.8795271049},4.0000000000000001E-3,6.0000000000000001E-3]
[null,730,null,null,"Wyoming",null,{"$f":"G121-G396","v":3299.2719286160191},2030.9684227692187,2166.7030232254256,2220.3169012384947,2099.8859733101172,2458.8862979745259,3005.8448604690084,3135.2727325212445,1000.9580593064602,1676.7989782087971,-766.01108471744192,3619.0909405110942,null,3312.4690163304831,2039.0922964602955,2175.3698353183272,2229.1981688434485,2108.2855172033578,2468.7218431664242,3017.8682399108843,3147.8138234513294,1004.9618915436861,1683.5061741216323,-769.07512905631165,3633.5673042731387,{"$f":"T672*(1+$AX$672)","v":3332.3438304284659},2051.3268502390574,2188.4220543302372,2242.5733578565091,2120.935230306578,2483.5341742254227,3035.9754493503497,3166.7007063920373,1010.9916628929482,1693.607211166362,-773.68957983064956,3655.3687080987775,null,null,{"$f":"SUM(G672:R672)","v":25947.987033432961},{"$f":"SUM(T672:AE672)","v":26051.778981566695},{"$f":"SUM(AF672:AQ672)","v":26208.089655456097},4.0000000000000001E-3,6.0000000000000001E-3]
[null,731,null,null,"Total",null,{"$f":"G122-G397","v":31790.800978100742},21749.482751585543,22620.36807756772,28989.91138527196,56104.104714475878,54811.884391203188,30779.598095286827,81845.004735300201,7918.3188978510589,14145.376146096038,-5272.2628807857545,34508.352708047634,null,{"$f":"SUM(T671:T672)","v":31917.964182013151},21836.480682591882,22710.849549877992,{"$f":"SUM(W671:W672)","v":29105.871030813054},56328.521133333787,55031.131928767994,30902.716487667978,82172.384754241401,7949.9921734424634,14201.957650680422,-5293.3519323089022,34646.386118879833,{"$f":"SUM(AF671:AF672)","v":32109.471967105226},21967.499566687435,22847.114647177259,29280.506256997931,56666.492260133782,55361.318720340605,31088.132786593986,82665.419062766843,7997.692126483118,14287.169396584504,-5325.1120439027563,34854.264435593112,null,null,{"$f":"SUM(G673:R673)","v":379990.94000000099},{"$f":"SUM(T673:AE673)","v":381510.90376000101},{"$f":"SUM(AF673:AQ673)","v":383799.96918256109},{"$f":"AW671","v":4.0000000000000001E-3},{"$f":"AX671","v":6.0000000000000001E-3}]
[null,732]
[null,733,8941,"Maintenance of Communication Equipment"]
[null,734,null,null,"Utah",null,{"$f":"G125-G400","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G676*(1+$AW676)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T676*(1+$AX$676)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G676:R676)","v":0},{"$f":"SUM(T676:AE676)","v":0},{"$f":"SUM(AF676:AQ676)","v":0},2.1000000000000001E-2,1.7000000000000001E-2]
[null,735,null,null,"Wyoming",null,{"$f":"G126-G401","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T677*(1+$AX$677)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G677:R677)","v":0},{"$f":"SUM(T677:AE677)","v":0},{"$f":"SUM(AF677:AQ677)","v":0},2.1000000000000001E-2,1.7000000000000001E-2]
[null,736,null,null,"Total",null,{"$f":"G127-G402","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T676:T677)","v":0},0,0,{"$f":"SUM(W676:W677)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF676:AF677)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G678:R678)","v":0},{"$f":"SUM(T678:AE678)","v":0},{"$f":"SUM(AF678:AQ678)","v":0},{"$f":"AW676","v":2.1000000000000001E-2},{"$f":"AX676","v":1.7000000000000001E-2}]
[null,737]
[null,738,8942,"Maintenance of Other Equipment"]
[null,739,null,null,"Utah",null,{"$f":"G130-G405","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G681*(1+$AW681)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T681*(1+$AX$681)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G681:R681)","v":0},{"$f":"SUM(T681:AE681)","v":0},{"$f":"SUM(AF681:AQ681)","v":0},2.1000000000000001E-2,1.7000000000000001E-2]
[null,740,null,null,"Wyoming",null,{"$f":"G131-G406","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T682*(1+$AX$682)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G682:R682)","v":0},{"$f":"SUM(T682:AE682)","v":0},{"$f":"SUM(AF682:AQ682)","v":0},2.1000000000000001E-2,1.7000000000000001E-2]
[null,741,null,null,"Total",null,{"$f":"G132-G407","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T681:T682)","v":0},0,0,{"$f":"SUM(W681:W682)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF681:AF682)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G683:R683)","v":0},{"$f":"SUM(T683:AE683)","v":0},{"$f":"SUM(AF683:AQ683)","v":0},{"$f":"AW681","v":2.1000000000000001E-2},{"$f":"AX681","v":1.7000000000000001E-2}]
[null,742]
[null,743,"System Total Distribution O&M Expenses"]
[null,744,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G591+G596+G601+G606+G611+G616+G621+G626+G631+G636+G641+G646+G651+G656+G661+G666+G671+G676+G681","v":4253569.8530960279},3494853.9375049309,4448985.4433105635,4570310.2635574499,5408588.7206754461,5001623.9560745312,5929915.392704362,2040206.7959943884,7437125.1647902038,4142893.020066624,4222363.7118788734,{"$f":"R591+R596+R601+R606+R611+R616+R621+R626+R631+R636+R641+R646+R651+R656+R661+R666+R671+R676+R681","v":-1574485.0257656113},null,{"$f":"T591+T596+T601+T606+T611+T616+T621+T626+T631+T636+T641+T646+T651+T656+T661+T666+T671+T676+T681","v":4322051.3285494847},3540561.8803274147,4531429.7998733437,{"$f":"W591+W596+W601+W606+W611+W616+W621+W626+W631+W636+W641+W646+W651+W656+W661+W666+W671+W676+W681","v":4660112.5696899043},5512978.2145573338,5095311.3744851556,6050311.8145032935,2047144.391747118,7620422.1143541615,4216959.3686742857,4297225.4203585144,-1653091.6911020607,{"$f":"AF591+AF596+AF601+AF606+AF611+AF616+AF621+AF626+AF631+AF636+AF641+AF646+AF651+AF656+AF661+AF666+AF671+AF676+AF681","v":4394944.6921143578},3582558.0078880973,4611929.9382541385,4750638.4420582103,5611338.3148802631,5186427.0184873873,6168180.6244017361,2067608.4986238298,7783836.4875158248,4289163.7776057497,4367324.0971637825,-1715918.8621439065,null,null,{"$f":"SUM(G686:R686)","v":49375951.233887792},{"$f":"SUM(T686:AE686)","v":50241416.586017951},{"$f":"SUM(AF686:AQ686)","v":51098031.036849469}]
[null,745,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"G592+G597+G602+G607+G612+G617+G622+G627+G632+G637+G642+G647+G652+G657+G662+G667+G672+G677+G682","v":156280.30403103086},124108.29085195134,122972.6910160181,168331.3163674048,176411.50045897625,159798.15251872537,193521.61298889702,68506.26457835536,-4468.9670991929643,141971.25353277684,138980.86782733674,{"$f":"R592+R597+R602+R607+R612+R617+R622+R627+R632+R637+R642+R647+R652+R657+R662+R667+R672+R677+R682","v":5863.0390399962762},null,{"$f":"T592+T597+T602+T607+T612+T617+T622+T627+T632+T637+T642+T647+T652+T657+T662+T667+T672+T677+T682","v":160876.38907286568},127788.79734209931,126525.84077665568,173183.30075168918,181477.13565954127,164408.12438055579,199134.45362494173,70255.63060513878,-4863.3404503924348,146174.16047066046,143198.18912851484,8132.2434798452023,{"$f":"AF592+AF597+AF602+AF607+AF612+AF617+AF622+AF627+AF632+AF637+AF642+AF647+AF652+AF657+AF662+AF667+AF672+AF677+AF682","v":164200.67608615375},130006.32837920457,129314.90565298664,176979.11930051603,185517.98243917464,167928.06894548767,203479.32212048597,71655.858414044516,-6792.3540618293755,149277.54338986412,146086.34295686614,9923.3799821037755,null,null,{"$f":"SUM(G687:R687)","v":1452276.3261122759},{"$f":"SUM(T687:AE687)","v":1496290.9248421157},{"$f":"SUM(AF687:AQ687)","v":1527577.1736050586}]
[null,746]
[null,747,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G593+G598+G603+G608+G613+G618+G623+G628+G633+G638+G643+G648+G653+G658+G663+G668+G673+G678+G683","v":4409850.1571270581},3618962.228356882,4571958.1343265818,4738641.5799248554,5585000.2211344223,5161422.1085932571,6123437.0056932596,2108713.0605727434,7432656.1976910112,4284864.2735994011,4361344.5797062097,{"$f":"R593+R598+R603+R608+R613+R618+R623+R628+R633+R638+R643+R648+R653+R658+R663+R668+R673+R678+R683","v":-1568621.9867256149},null,{"$f":"T593+T598+T603+T608+T613+T618+T623+T628+T633+T638+T643+T648+T653+T658+T663+T668+T673+T678+T683","v":4482927.7176223518},3668350.677669514,4657955.6406499995,{"$f":"W593+W598+W603+W608+W613+W618+W623+W628+W633+W638+W643+W648+W653+W658+W663+W668+W673+W678+W683","v":4833295.8704415932},5694455.350216873,5259719.4988657106,6249446.268128234,2117400.0223522568,7615558.7739037685,4363133.5291449456,4440423.6094870307,-1644959.4476222161,{"$f":"AF593+AF598+AF603+AF608+AF613+AF618+AF623+AF628+AF633+AF638+AF643+AF648+AF653+AF658+AF663+AF668+AF673+AF678+AF683","v":4559145.3682005098},3712564.3362673009,4741244.8439071234,4927617.5613587266,5796856.2973194364,5354355.0874328734,6371659.9465222219,2139264.3570378744,7777044.1334539941,4438441.3209956139,4513410.4401206477,-1705995.4821618032,null,null,{"$f":"SUM(G689:R689)","v":50828227.560000062},{"$f":"SUM(T689:AE689)","v":51737707.510860048},{"$f":"SUM(AF689:AQ689)","v":52625608.210454516}]
[null,748]
[null,749,"Customer Accounts Expense"]
[null,750]
[null,751,901,"Supervision"]
[null,752,null,null,"Utah",null,{"$f":"G143-G418","v":5925.7769050798452},5526.6859788100119,5932.9589199412367,5492.123811903075,6048.4743672472541,5754.0859476458572,5634.6519915881581,5914.7809652166907,5622.6024279844059,5633.6120313706633,5492.4246197728935,7287.0541306924861,null,{"$f":"G694*(1+$AW694)","v":6097.6244353271604},5686.9598721955017,6105.0147286195324,5651.3954024482637,6223.8801238974238,5920.9544401275862,5798.0568993442139,6086.3096132079745,5785.6578983959535,5796.9867802804119,5651.7049337463068,7498.3787004825672,{"$f":"T694*(1+$AX$694)","v":6268.3579195163211},5846.1947486169756,6275.9551410208796,5809.6344737168156,6398.1487673665515,6086.7411644511585,5960.4024925258518,6256.7262823777983,5947.6563195510407,5959.3024101282635,5809.9526718912039,7708.3333040960797,null,null,{"$f":"SUM(G694:R694)","v":70265.232097252578},{"$f":"SUM(T694:AE694)","v":72302.923828072904},{"$f":"SUM(AF694:AQ694)","v":74327.405695258945},2.9000000000000001E-2,2.8000000000000001E-2]
[null,753,null,null,"Wyoming",null,{"$f":"G144-G419","v":165.75569678591228},154.62689022835184,165.94562079943785,153.69520802870602,169.63825392342051,161.17747555870255,157.72772568129722,165.49390981508304,157.68930463922447,157.86822080492061,153.92692170865462,204.59267477335106,null,170.56261199270372,159.11107004497404,170.75804380262153,158.15236906153848,174.55776328719969,165.85162234990491,162.30182972605482,170.29323319972045,162.26229447376198,162.4463992082633,158.39080243820558,210.52586234177824,{"$f":"T695*(1+$AX$695)","v":175.33836512849942},163.56618000623331,175.53926902909492,162.58063539526157,179.44538065924129,170.49546777570225,166.84628095838437,175.06144372931263,166.80563871902731,166.99489838609469,162.82574490647534,216.42058648734803,null,null,{"$f":"SUM(G695:R695)","v":1968.1379027470621},{"$f":"SUM(T695:AE695)","v":2025.2139019267267},{"$f":"SUM(AF695:AQ695)","v":2081.9198911806752},2.9000000000000001E-2,2.8000000000000001E-2]
[null,754,null,null,"Total",null,{"$f":"G145-G420","v":6091.5326018657579},5681.3128690383601,6098.9045407406811,5645.8190199317833,6218.1126211706724,5915.263423204553,5792.379717269454,6080.2748750317696,5780.2917326236347,5791.4802521755846,5646.3515414815483,7491.6468054658326,null,{"$f":"SUM(T694:T695)","v":6268.1870473198642},5846.0709422404761,6275.772772422154,{"$f":"SUM(W694:W695)","v":5809.5477715098023},6398.4378871846238,6086.8060624774907,5960.358729070269,6256.6028464076953,5947.9201928697157,5959.4331794886748,5810.0957361845121,7708.9045628243457,{"$f":"SUM(AF694:AF695)","v":6443.6962846448205},6009.7609286232091,6451.4944100499742,5972.2151091120768,6577.5941480257925,6257.2366322268608,6127.2487734842362,6431.7877261071108,6114.461958270068,6126.2973085143585,5972.7784167976788,7924.7538905834281,null,null,{"$f":"SUM(G696:R696)","v":72233.369999999632},{"$f":"SUM(T696:AE696)","v":74328.137729999624},{"$f":"SUM(AF696:AQ696)","v":76409.32558643962},{"$f":"AW694","v":2.9000000000000001E-2},{"$f":"AX694","v":2.8000000000000001E-2}]
[null,755]
[null,756,902,"Meter Reading Expense"]
[null,757,null,null,"Utah",null,{"$f":"G148-G423","v":30131.11425164665},31128.134409232865,31182.968022190951,29361.887284097553,29306.800820558245,26589.136284150896,31102.438821818112,24078.461977787694,31525.655678536335,22389.588168790346,26340.700395757347,38760.738688212616,null,{"$f":"G699*(1+$AW699)","v":30733.736536679582},31750.697097417524,31806.627382634771,29949.125029779505,29892.936836969409,27120.919009833913,31724.487598254476,24560.031217343447,32156.168792107062,22837.379932166154,26867.514403672496,39535.953461976867,{"$f":"T699*(1+$AX$699)","v":30549.334117459504},31560.19291483302,31615.787618338964,29769.430279600827,29713.579215947593,26958.193495774911,31534.140672664947,24412.671030039386,31963.231779354421,22700.355652573158,26706.30931725046,39298.737741205005,null,null,{"$f":"SUM(G699:R699)","v":351897.62480277952},{"$f":"SUM(T699:AE699)","v":358935.57729883515},{"$f":"SUM(AF699:AQ699)","v":356781.96383504214},0.02,-6.0000000000000001E-3]
[null,758,null,null,"Wyoming",null,{"$f":"G149-G424","v":922.93726478420376},954.94746151768777,957.33157000041092,903.17350718056286,910.54552826183408,827.02911586781738,960.32816793646953,753.98731500892382,964.9667082932383,706.30968037791672,813.01623594407556,1207.6426420478629,null,941.3960100798879,974.04641074804158,976.47820140041915,921.23697732417418,928.75643882707072,843.56969818517371,979.53473129519898,769.06706130910231,984.26604245910312,720.43587398547504,829.27656066295708,1231.79549488882,{"$f":"T700*(1+$AX$700)","v":935.74763401940857},968.20213228355328,970.6193321920166,915.70955546022913,923.18390019410833,838.5082799960627,973.65752290742773,764.45265894124771,978.36044620434848,716.11325874156216,824.30090129897928,1224.4047219194872,null,null,{"$f":"SUM(G700:R700)","v":10882.215197221005},{"$f":"SUM(T700:AE700)","v":11099.859501165422},{"$f":"SUM(AF700:AQ700)","v":11033.260344158431},0.02,-6.0000000000000001E-3]
[null,759,null,null,"Total",null,{"$f":"G150-G425","v":31054.05151643086},32083.081870750553,32140.299592191368,30265.060791278112,30217.34634882008,27416.165400018712,32062.766989754586,24832.44929279662,32490.622386829564,23095.897849168265,27153.716631701434,39968.381330260483,null,{"$f":"SUM(T699:T700)","v":31675.132546759469},32724.743508165564,32783.105584035191,{"$f":"SUM(W699:W700)","v":30870.362007103678},30821.693275796479,27964.488708019086,32704.022329549676,25329.098278652549,33140.434834566164,23557.81580615163,27696.790964335454,40767.748956865689,{"$f":"SUM(AF699:AF700)","v":31485.081751478912},32528.395047116574,32586.406950530982,30685.139835061054,30636.763116141701,27796.701775770973,32507.798195572374,25177.123688980635,32941.592225558772,23416.468911314721,27530.610218549438,40523.142463124488,null,null,{"$f":"SUM(G701:R701)","v":362779.84000000067},{"$f":"SUM(T701:AE701)","v":370035.43680000067},{"$f":"SUM(AF701:AQ701)","v":367815.22417920065},{"$f":"AW699","v":0.02},{"$f":"AX699","v":-6.0000000000000001E-3}]
[null,760]
[null,761,9031,"Customer Records Expense"]
[null,762,null,null,"Utah",null,{"$f":"G153-G428","v":306675.41243211232},290544.5486459384,292693.28410340828,294073.53846358764,298748.85481586587,288961.99701589416,298311.58818526764,302062.16629140743,281506.39919600572,294541.26079871354,276175.24341865379,2324476.98602877,null,{"$f":"G704*(1+$AW704)","v":315262.32398021145},298679.79600802466,300888.6960583037,302307.59754056809,307113.82275071013,297052.9329323392,306664.31265445513,310519.90694756684,289388.57837349386,302788.41610107751,283908.15023437608,2389562.3416375755,{"$f":"T704*(1+$AX$704)","v":319045.47186797397},302263.95356012095,304499.36041100335,305935.28871105489,310799.18862371863,300617.56812752725,310344.28440630861,314246.14583093766,292861.24131397577,306421.87709429045,287315.04803718859,2418237.0897372263,null,null,{"$f":"SUM(G704:R704)","v":5548771.279395625},{"$f":"SUM(T704:AE704)","v":5704136.8752187025},{"$f":"SUM(AF704:AQ704)","v":5772586.517721327},2.8000000000000001E-2,1.2E-2]
[null,763,null,null,"Wyoming",null,{"$f":"G154-G429","v":8622.2660502735926},8170.9392782737596,8238.0605058352976,8272.4341707095537,8401.7043699584665,8117.5180023651665,8393.0735934215281,8394.5841110764341,7904.3974797889696,8285.5031715490368,7759.9589342513573,65940.190936865678,null,8863.6894996812534,8399.725578065425,8468.7261999986858,8504.0623274894206,8636.9520923173041,8344.8085064313909,8628.0796540373303,8629.6324661865747,8125.7206092230608,8517.4972603524093,7977.2377844103958,67786.516283097924,{"$f":"T705*(1+$AX$705)","v":8970.0537736774277},8500.522285002211,8570.3509143986703,8606.1110754192941,8740.5955174251121,8444.946208508567,8731.6166098857775,8733.1880557808145,8223.2292565337375,8619.7072274766379,8072.964637823321,68599.954478495099,null,null,{"$f":"SUM(G705:R705)","v":156500.63060436881},{"$f":"SUM(T705:AE705)","v":160882.64826129118},{"$f":"SUM(AF705:AQ705)","v":162813.24004042667},2.8000000000000001E-2,1.2E-2]
[null,764,null,null,"Total",null,{"$f":"G155-G430","v":315297.67848238593},298715.48792421218,300931.34460924356,302345.97263429716,307150.5591858243,297079.51501825935,306704.66177868913,310456.75040248386,289410.7966757947,302826.7639702626,283935.20235290512,2390417.1769656357,null,{"$f":"SUM(T704:T705)","v":324126.01347989269},307079.52158609009,309357.42225830239,{"$f":"SUM(W704:W705)","v":310811.65986805753},315750.77484302741,305397.74143877061,315292.39230849245,319149.53941375343,297514.29898271692,311305.91336142994,291885.3880187865,2457348.8579206737,{"$f":"SUM(AF704:AF705)","v":328015.52564165142},310764.47584512318,313069.71132540202,314541.39978647418,319539.78414114373,309062.51433603582,319075.90101619437,322979.33388671849,301084.4705705095,315041.58432176709,295388.01267501194,2486837.0442157215,null,null,{"$f":"SUM(G706:R706)","v":5705271.9099999936},{"$f":"SUM(T706:AE706)","v":5865019.5234799944},{"$f":"SUM(AF706:AQ706)","v":5935399.7577617532},{"$f":"AW704","v":2.8000000000000001E-2},{"$f":"AX704","v":1.2E-2}]
[null,765]
[null,766,9032,"Collection Expense"]
[null,767,null,null,"Utah",null,{"$f":"G158-G433","v":66979.46778665809},69383.15609531448,76673.406473035328,44870.22875883415,60356.730793843883,56567.340984499519,45744.209240152988,61258.361519386031,46683.221095952955,62469.412311100365,36913.794404886248,59611.824206853737,null,{"$f":"G709*(1+$AW709)","v":68854.892884684523},71325.884465983283,78820.261854280325,46126.595164081504,62046.719256071512,58151.226532065506,47025.047098877272,62973.595641928841,47990.351286639641,64218.555855811173,37947.380648223065,61280.955284645643,{"$f":"T709*(1+$AX$709)","v":69681.151599300734},72181.79507957508,79766.104996531692,46680.114306050484,62791.279887144374,58849.041250450289,47589.347664063796,63729.278789631986,48566.235502079318,64989.178526080905,38402.749216001743,62016.326748061394,null,null,{"$f":"SUM(G709:R709)","v":687511.15367051773},{"$f":"SUM(T709:AE709)","v":706761.46597329236},{"$f":"SUM(AF709:AQ709)","v":715242.60356497171},2.8000000000000001E-2,1.2E-2]
[null,768,null,null,"Wyoming",null,{"$f":"G159-G434","v":1535.0932018048777},1506.2926336067487,1732.8412817988842,1628.0179306475648,2988.8948909956321,2314.1302812319764,2393.7189956415077,2067.4727084810656,2020.2809374205126,1623.9471412692403,818.95562302185999,1439.9507035621375,null,1578.0758114554144,1548.4688273477377,1781.360837689253,1673.6024327056966,3072.5839479435099,2378.9259291064718,2460.7431275194699,2125.3619443185357,2076.848803668287,1669.4176612247791,841.88638046647213,1480.2693232618774,{"$f":"T710*(1+$AX$710)","v":1597.0127211928793},1567.0504532759105,1802.737167741524,1693.6856618981651,3109.4549553188322,2407.4730402557493,2490.2720450497036,2150.8662876503581,2101.7709893123065,1689.4506731594765,851.9890170320698,1498.0325551410199,null,null,{"$f":"SUM(G710:R710)","v":22069.596329482007},{"$f":"SUM(T710:AE710)","v":22687.545026707503},{"$f":"SUM(AF710:AQ710)","v":22959.795567027995},2.8000000000000001E-2,1.2E-2]
[null,769,null,null,"Total",null,{"$f":"G160-G435","v":68514.560988462967},70889.448728921227,78406.247754834214,46498.246689481712,63345.625684839513,58881.471265731496,48137.928235794498,63325.834227867097,48703.502033373472,64093.359452369608,37732.750027908107,61051.774910415872,null,{"$f":"SUM(T709:T710)","v":70432.968696139942},72874.35329333102,80601.622691969576,{"$f":"SUM(W709:W710)","v":47800.197596787199},65119.303204015021,60530.15246117198,49485.790226396741,65098.957586247379,50067.200090307932,65887.973517035949,38789.267028689537,62761.224607907519,{"$f":"SUM(AF709:AF710)","v":71278.164320493612},73748.845532850988,81568.842164273214,48373.799967948646,65900.734842463207,61256.514290706036,50079.619709113496,65880.145077282345,50668.006491391629,66678.629199240386,39254.738233033815,63514.359303202415,null,null,{"$f":"SUM(G711:R711)","v":709580.74999999977},{"$f":"SUM(T711:AE711)","v":729449.01099999971},{"$f":"SUM(AF711:AQ711)","v":738202.3991319997},{"$f":"AW709","v":2.8000000000000001E-2},{"$f":"AX709","v":1.2E-2}]
[null,770]
[null,771,9033,"Interest Exp - Customer Security Deposits"]
[null,772,null,null,"Utah",null,{"$f":"G163-G438","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G714*(1+$AW714)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T714*(1+$AX$714)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G714:R714)","v":0},{"$f":"SUM(T714:AE714)","v":0},{"$f":"SUM(AF714:AQ714)","v":0},2.8000000000000001E-2,1.2E-2]
[null,773,null,null,"Wyoming",null,{"$f":"G164-G439","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T715*(1+$AX715)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G715:R715)","v":0},{"$f":"SUM(T715:AE715)","v":0},{"$f":"SUM(AF715:AQ715)","v":0},2.8000000000000001E-2,1.2E-2]
[null,774,null,null,"Total",null,{"$f":"G165-G440","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T714:T715)","v":0},0,0,{"$f":"SUM(W714:W715)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF714:AF715)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G716:R716)","v":0},{"$f":"SUM(T716:AE716)","v":0},{"$f":"SUM(AF716:AQ716)","v":0},{"$f":"AW714","v":2.8000000000000001E-2},{"$f":"AX714","v":1.2E-2}]
[]
[null,754,904,"Uncollectible Accounts - DNG"]
[null,755,null,null,"Utah",null,{"$f":"G168-G443","v":139897.94},135497.88,99468.260000000009,60891.850000000006,1659993.4100000001,37157.26,29395.889999999996,16790.710000000006,32286.55,43617.21,104275.47000000002,998966.39999999991,null,{"$f":"G719*(1+$AW719)","v":139897.94},135497.88,99468.260000000009,60891.850000000006,1659993.4100000001,37157.26,29395.889999999996,16790.710000000006,32286.55,43617.21,104275.47000000002,998966.39999999991,{"$f":"T719*(1+$AX719)","v":139897.94},135497.88,99468.260000000009,60891.850000000006,1659993.4100000001,37157.26,29395.889999999996,16790.710000000006,32286.55,43617.21,104275.47000000002,998966.39999999991,null,null,{"$f":"SUM(G719:R719)","v":3358238.83},{"$f":"SUM(T719:AE719)","v":3358238.83},{"$f":"SUM(AF719:AQ719)","v":3358238.83},0,0]
[null,756,null,null,"Wyoming",null,{"$f":"G169-G444","v":13890.4},11799.45,11082.94,8059.11,249628.68,2529.94,2157.9499999999998,2072.8200000000002,2395.71,3192.06,7644.1,121438.85,null,13890.4,11799.45,11082.94,8059.11,249628.68,2529.94,2157.9499999999998,2072.8200000000002,2395.71,3192.06,7644.1,121438.85,13890.4,11799.45,11082.94,8059.11,249628.68,2529.94,2157.9499999999998,2072.8200000000002,2395.71,3192.06,7644.1,121438.85,null,null,{"$f":"SUM(G720:R720)","v":435892.01},{"$f":"SUM(T720:AE720)","v":435892.01},{"$f":"SUM(AF720:AQ720)","v":435892.01},0,0]
[null,757,null,null,"Total",null,{"$f":"G170-G445","v":153788.34},147297.33000000002,110551.20000000001,68950.960000000006,1909622.09,39687.200000000004,31553.839999999997,18863.530000000006,34682.26,46809.27,111919.57000000002,1120405.25,null,{"$f":"SUM(T719:T720)","v":153788.34},147297.33000000002,110551.20000000001,{"$f":"SUM(W719:W720)","v":68950.960000000006},1909622.09,39687.200000000004,31553.839999999997,18863.530000000006,34682.26,46809.27,111919.57000000002,1120405.25,{"$f":"SUM(AF719:AF720)","v":153788.34},147297.33000000002,110551.20000000001,68950.960000000006,1909622.09,39687.200000000004,31553.839999999997,18863.530000000006,34682.26,46809.27,111919.57000000002,1120405.25,null,null,{"$f":"SUM(G721:R721)","v":3794130.8399999994},{"$f":"SUM(T721:AE721)","v":3794130.8399999994},{"$f":"SUM(AF721:AQ721)","v":3794130.8399999994},{"$f":"AW719","v":0},{"$f":"AX719","v":0}]
[]
[null,754,904,"Uncollectible Accounts - SNG"]
[null,755,null,null,"Utah",null,{"$f":"G173-G448","v":35992.050000000003},24699.22,20655.78,4794.53,64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,null,{"$f":"G724*(1+$AW724)","v":35992.050000000003},24699.22,20655.78,4794.53,64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,{"$f":"T724*(1+$AX724)","v":35992.050000000003},24699.22,20655.78,4794.53,64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,null,null,{"$f":"SUM(G724:R724)","v":208219.58000000002},{"$f":"SUM(T724:AE724)","v":208219.58000000002},{"$f":"SUM(AF724:AQ724)","v":208219.58000000002},0,0]
[null,756,null,null,"Wyoming",null,{"$f":"G174-G449","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G725:R725)","v":0},{"$f":"SUM(T725:AE725)","v":0},{"$f":"SUM(AF725:AQ725)","v":0},0,0]
[null,757,null,null,"Total",null,{"$f":"G175-G450","v":35992.050000000003},24699.22,20655.78,4794.53,64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,null,{"$f":"SUM(T724:T725)","v":35992.050000000003},24699.22,20655.78,{"$f":"SUM(W724:W725)","v":4794.53},64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,{"$f":"SUM(AF724:AF725)","v":35992.050000000003},24699.22,20655.78,4794.53,64459.170000000006,2202.0100000000002,1893.15,1898.84,2022.67,2747.47,19674.150000000001,27180.54,null,null,{"$f":"SUM(G726:R726)","v":208219.58000000002},{"$f":"SUM(T726:AE726)","v":208219.58000000002},{"$f":"SUM(AF726:AQ726)","v":208219.58000000002},{"$f":"AW724","v":0},{"$f":"AX724","v":0}]
[null,753]
[null,754,904,"Uncollectible Accounts - Commodity"]
[null,755,null,null,"Utah",null,{"$f":"G178-G453","v":325002.88},276297.53000000003,233827.38,132956.15,806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,null,{"$f":"G729*(1+$AW729)","v":325002.88},276297.53000000003,233827.38,132956.15,806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,{"$f":"T729*(1+$AX729)","v":325002.88},276297.53000000003,233827.38,132956.15,806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,null,null,{"$f":"SUM(G729:R729)","v":2216277.5499999998},{"$f":"SUM(T729:AE729)","v":2216277.5499999998},{"$f":"SUM(AF729:AQ729)","v":2216277.5499999998},0,0]
[null,756,null,null,"Wyoming",null,{"$f":"G179-G454","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G730:R730)","v":0},{"$f":"SUM(T730:AE730)","v":0},{"$f":"SUM(AF730:AQ730)","v":0},0,0]
[null,757,null,null,"Total",null,{"$f":"G180-G455","v":325002.88},276297.53000000003,233827.38,132956.15,806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,null,{"$f":"SUM(T729:T730)","v":325002.88},276297.53000000003,233827.38,{"$f":"SUM(W729:W730)","v":132956.15},806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,{"$f":"SUM(AF729:AF730)","v":325002.88},276297.53000000003,233827.38,132956.15,806042.23,53147.040000000001,24585.98,24244.53,25765.56,35632.71,125760.02,153015.54,null,null,{"$f":"SUM(G731:R731)","v":2216277.5499999998},{"$f":"SUM(T731:AE731)","v":2216277.5499999998},{"$f":"SUM(AF731:AQ731)","v":2216277.5499999998},{"$f":"AW729","v":0},{"$f":"AX729","v":0}]
[null,758]
[null,759,905,"Miscellaneous Expense"]
[null,760,null,null,"Utah",null,{"$f":"G183-G458","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G734*(1+$AW734)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T734*(1+$AX$734)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G734:R734)","v":0},{"$f":"SUM(T734:AE734)","v":0},{"$f":"SUM(AF734:AQ734)","v":0},4.0000000000000001E-3,-1.6E-2]
[null,761,null,null,"Wyoming",null,{"$f":"G184-G459","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T735*(1+$AX$735)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G735:R735)","v":0},{"$f":"SUM(T735:AE735)","v":0},{"$f":"SUM(AF735:AQ735)","v":0},4.0000000000000001E-3,-1.6E-2]
[null,762,null,null,"Total",null,{"$f":"G185-G460","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T734:T735)","v":0},0,0,{"$f":"SUM(W734:W735)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF734:AF735)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G736:R736)","v":0},{"$f":"SUM(T736:AE736)","v":0},{"$f":"SUM(AF736:AQ736)","v":0},{"$f":"AW734","v":4.0000000000000001E-3},{"$f":"AX734","v":-1.6E-2}]
[null,763]
[null,764,"System Total Customer Accounts Exp"]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G734+G729+G724+G719+G714+G709+G704+G699+G694","v":910604.64137549698},{"$f":"H734+H729+H724+H719+H714+H709+H704+H699+H694","v":833077.15512929577},760434.03751857579,572440.30831842229,2924955.6707975157,470378.87023219035,436667.9082388269,436247.8507537978,425412.65839847946,467031.26330997492,594631.80283907033,3609299.083054529,null,{"$f":"T734+T729+T724+T719+T714+T709+T704+T699+T694","v":921841.44783690257},843937.9674436209,771572.02002383827,{"$f":"W734+W729+W724+W719+W714+W709+W704+W699+W694","v":582677.24313687743},2935772.1689676484,480752.34291436622,447086.92425093107,447073.92342004715,435395.53635063651,477638.72866933525,604084.39022001799,3677040.1090846807,{"$f":"AF734+AF729+AF724+AF719+AF714+AF709+AF704+AF699+AF694","v":926437.18550425034},848346.76630314603,776108.62816689489,586836.99777042295,2940197.006494177,485017.85403820366,451303.19523556321,451578.9019329868,439413.14491496061,482068.10368307278,607943.69924233202,{"$f":"AQ734+AQ729+AQ724+AQ719+AQ714+AQ709+AQ704+AQ699+AQ694","v":3706422.9675305886},null,null,{"$f":"SUM(G739:R739)","v":12441181.249966176},{"$f":"SUM(T739:AE739)","v":12624872.802318903},{"$f":"SUM(AF739:AQ739)","v":12701674.450816602}]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G735+G730+G725+G720+G715+G710+G705+G700+G695","v":25136.452213648583},{"$f":"H735+H730+H725+H720+H715+H710+H705+H700+H695","v":22586.256263626547},22177.118978434031,19016.430816566386,262099.46304313935,13949.794875023663,14062.798482680804,13454.358044381506,13443.044430141945,13965.688214001117,17189.957714925949,190231.22695724905,null,{"$f":"T735+T730+T725+T720+T715+T710+T705+T700+T695","v":25444.123933209259},22880.80188620618,22480.263282890981,19316.164106580829,262441.5302423751,14263.095756072942,14388.609342578055,13767.174705013933,13744.807749824213,14261.857194770926,17450.891527978034,192147.9569635904,{"$f":"AF735+AF730+AF725+AF720+AF715+AF710+AF705+AF700+AF695","v":25568.552494018215},22998.79105056791,22602.186683361306,19437.196928172947,262581.35975359729,14391.36299653608,14520.342458801293,13896.388446101733,13865.876330769419,14384.32605776377,17556.180301060849,192977.66234204292,null,null,{"$f":"SUM(G740:R740)","v":627312.59003381885},{"$f":"SUM(T740:AE740)","v":632587.27669109078},{"$f":"SUM(AF740:AQ740)","v":634780.2258427937}]
[null,767]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G696+G701+G706+G711+G716++G721+G726+G731+G736","v":935741.09358914557},{"$f":"H696+H701+H706+H711+H716++H721+H726+H731+H736","v":855663.41139292228},{"$f":"I696+I701+I706+I711+I716++I721+I726+I731+I736","v":782611.15649700991},591456.73913498886,3187055.1338406545,484328.66510721412,450730.70672150759,449702.2087981794,438855.70282862138,480996.95152397611,611821.7605539962,{"$f":"R696+R701+R706+R711+R716++R721+R726+R731+R736","v":3799530.310011778},null,{"$f":"T696+T701+T706+T711+T716++T721+T726+T731+T736","v":947285.57177011203},866818.76932982728,794052.2833067294,{"$f":"W696+W701+W706+W711+W716++W721+W726+W731+W736","v":601993.4072434582},3198213.6992100235,495015.43867043918,461475.53359350911,460841.09812506114,449140.3441004607,491900.58586410619,621535.28174799599,3869188.0660482715,{"$f":"AF696+AF701+AF706+AF711+AF716++AF721+AF726+AF731+AF736","v":952005.7379982688},871345.55735371402,798710.8148502562,606274.19469859602,3202778.3662477746,499409.21703473968,465823.53769436444,465475.2903790886,453279.02124572993,496452.42974083655,625499.87954339292,3899400.6298726322,null,null,{"$f":"SUM(G742:R742)","v":13068493.839999994},{"$f":"SUM(T742:AE742)","v":13257460.079009995},{"$f":"SUM(AF742:AQ742)","v":13336454.676659394}]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU742/AT742","v":1.0144596800001247}]
[null,770,"Customer Service & Information Expense"]
[null,771]
[null,772,907,"Supervision"]
[null,773,null,null,"Utah",null,{"$f":"G196-G471","v":19134.312866359549},30539.742073574944,19935.589002743607,22915.439571378232,67365.973570143804,34746.931863013699,27280.551652861901,27781.615734516439,23889.536982780992,28798.055603625784,31543.182300754917,29086.90514072626,null,{"$f":"G747*(1+$AW747)","v":19689.207939483975},31425.394593708614,20513.721083823169,23579.987318948199,69319.586803677972,35754.592887041093,28071.687650794895,28587.282590817413,24582.333555281639,29633.199216130928,32457.934587476808,29930.425389807318,{"$f":"T747*(1+$AX$747)","v":20240.505761789525},32305.305642332456,21088.105274170219,24240.226963878747,71260.535234180963,36755.721487878247,28857.694905017153,29387.7265033603,25270.638894829524,30462.928794182593,33366.756755926159,30768.477300721923,null,null,{"$f":"SUM(G747:R747)","v":363017.83636248013},{"$f":"SUM(T747:AE747)","v":373545.35361699207},{"$f":"SUM(AF747:AQ747)","v":384004.62351826788},2.9000000000000001E-2,2.8000000000000001E-2]
[null,774,null,null,"Wyoming",null,{"$f":"G197-G472","v":533.01690141382721},860.75568918323381,562.27411497072876,646.03466601705941,1897.0691328305127,979.17935218242837,760.57694237364194,783.16155896342309,673.53619861014715,811.70706030906592,888.97435888119708,819.957661784229,null,548.47439155482812,885.71760416954749,578.5800643048799,664.76967133155404,1952.0841376825974,1007.5755533957187,782.63367370247749,805.87324417336231,693.06874836984139,835.24656505802875,914.75461528875167,843.73643397597152,{"$f":"T748*(1+$AX$748)","v":563.83167451836334},910.51769708629479,594.78030610541657,683.38322212883759,2006.7424935377103,1035.7876688907988,804.54741656614692,828.43769501021643,712.47467332419694,858.63346887965361,940.36774451683675,867.36105412729876,null,null,{"$f":"SUM(G748:R748)","v":10216.243637519492},{"$f":"SUM(T748:AE748)","v":10512.514703007559},{"$f":"SUM(AF748:AQ748)","v":10806.865114691773},2.9000000000000001E-2,2.8000000000000001E-2]
[null,775,null,null,"Total",null,{"$f":"G198-G473","v":19667.329767773375},31400.497762758179,20497.86311771434,23561.47423739529,69263.042702974315,35726.111215196128,28041.128595235543,28564.77729347986,24563.073181391141,29609.762663934849,32432.156659636115,29906.862802510488,null,{"$f":"SUM(T747:T748)","v":20237.682331038803},32311.112197878159,21092.301148128048,{"$f":"SUM(W747:W748)","v":24244.756990279751},71271.670941360571,36762.168440436813,28854.32132449737,29393.155834990775,25275.402303651481,30468.445781188955,33372.689202765556,30774.161823783288,{"$f":"SUM(AF747:AF748)","v":20804.337436307887},33215.823339418748,21682.885580275637,24923.610186007587,73267.277727718669,37791.509156769047,29662.242321583301,30216.164198370516,25983.11356815372,31321.562263062246,34307.124500442995,31635.83835484922,null,null,{"$f":"SUM(G749:R749)","v":373234.07999999967},{"$f":"SUM(T749:AE749)","v":384057.86831999954},{"$f":"SUM(AF749:AQ749)","v":394811.48863295955},{"$f":"AW747","v":2.9000000000000001E-2},{"$f":"AX747","v":2.8000000000000001E-2}]
[null,776]
[null,777,908,"Customer Assistance Expense"]
[null,778,null,null,"Utah",null,{"$f":"G201-G476","v":3282139.5810346785},3094148.4118962125,2108047.1561351689,1386769.4053198951,789007.26137157017,680083.5918702496,425201.38014325424,462669.34655865346,504102.65716771648,840160.01024122024,3227336.2646016893,5034621.0863840785,null,{"$f":"G752*(1+$AW752)","v":3331371.6747501981},3140560.6380746556,2139667.8634771961,1407570.9463996934,800842.37029214366,690284.84574830323,431579.40084540303,469609.38675703324,511664.19702523219,852762.41039483843,3275746.3085707142,5110140.4026798392,{"$f":"T752*(1+$AX$752)","v":3351359.9047986995},3159404.0019031037,2152505.8706580591,1416016.3720780916,805647.42451389658,694426.554822793,434168.87725047546,472427.04307757545,514734.18220738356,857878.98485720751,3295400.7864221386,5140801.245095918,null,null,{"$f":"SUM(G752:R752)","v":21834286.152724385},{"$f":"SUM(T752:AE752)","v":22161800.445015248},{"$f":"SUM(AF752:AQ752)","v":22294771.247685343},1.4999999999999999E-2,6.0000000000000001E-3]
[null,779,null,null,"Wyoming",null,{"$f":"G202-G477","v":10063.782489265177},9594.6556115920666,8406.8361707654421,7086.8782811477386,5305.7574588883836,5254.2783464741187,4579.6013420890567,4833.1245816205137,4976.7194905771266,6009.6865671259075,7477.2388837276121,8911.8080523416938,null,10214.739226604153,9738.5754457659459,8532.9387133269229,7193.1814553649538,5385.343820771709,5333.0925216712303,4648.2953622203922,4905.6214503448209,5051.3702829357826,6099.8318656327956,7589.3974669835252,9045.4851731268191,{"$f":"T753*(1+$AX$753)","v":10276.027661963779},9797.0068984405425,8584.1363456068848,7236.3405440971437,5417.6558836963395,5365.0910768012582,4676.1851343937142,4935.0551790468899,5081.6785046333971,6136.4308568265924,7634.9338517854267,9099.7580841655799,null,null,{"$f":"SUM(G753:R753)","v":82500.367275614844},{"$f":"SUM(T753:AE753)","v":83737.872784749052},{"$f":"SUM(AF753:AQ753)","v":84240.300021457544},1.4999999999999999E-2,6.0000000000000001E-3]
[null,780,null,null,"Total",null,{"$f":"G203-G478","v":3292203.3635239438},3103743.0675078048,2116453.9923059344,1393856.2836010428,794313.01883045852,685337.87021672376,429780.98148534331,467502.47114027396,509079.37665829365,846169.6968083462,3234813.5034854165,5043532.8944364199,null,{"$f":"SUM(T752:T753)","v":3341586.4139768025},3150299.2135204216,2148200.8021905231,{"$f":"SUM(W752:W753)","v":1414764.1278550583},806227.71411291533,695617.93826997443,436227.6962076234,474515.00820737804,516715.56730816799,858862.24226047122,3283335.7060376978,5119185.8878529659,{"$f":"SUM(AF752:AF753)","v":3361635.9324606634},3169201.0088015441,2161090.0070036659,1423252.7126221887,811065.08039759297,699791.6458995943,438845.06238486915,477362.09825662232,519815.86071201693,864015.41571403411,3303035.7202739241,5149901.0031800838,null,null,{"$f":"SUM(G754:R754)","v":21916786.52},{"$f":"SUM(T754:AE754)","v":22245538.317800004},{"$f":"SUM(AF754:AQ754)","v":22379011.547706798},{"$f":"AW752","v":1.4999999999999999E-2},{"$f":"AX752","v":6.0000000000000001E-3}]
[null,781]
[null,782,909,"Info & Instructional Advertising Expense"]
[null,783,null,null,"Utah",null,{"$f":"G206-G481","v":1552.43},3295.29,24162.63,126269.16,33871.160000000003,185401.21,140618.07999999999,-37163.9,56327.58,100057.49,32751.51,-211065.36,null,{"$f":"G757*(1+$AW757)","v":1577.2688800000001},3348.0146399999999,24549.232080000002,128289.46656,34413.098560000006,188367.62935999999,142867.96927999999,-37758.522400000002,57228.821280000004,101658.40984000001,33275.534159999996,-214442.40575999999,{"$f":"T757*(1+$AX$757)","v":1525.2190069600001},3237.5301568799996,23739.10742136,124055.91416351999,33277.466307520008,182151.49759111999,138153.32629375998,-36512.491160800004,55340.270177760001,98303.682315280006,32177.441532719993,-207365.80636992,null,null,{"$f":"SUM(G757:R757)","v":456077.27999999991},{"$f":"SUM(T757:AE757)","v":463374.51647999999},{"$f":"SUM(AF757:AQ757)","v":448083.15743615991},1.6E-2,-3.3000000000000002E-2]
[null,784,null,null,"Wyoming",null,{"$f":"G207-G482","v":90.65},91.39,0,3432.91,12.43,2566.02,856.7,856.07,2167.84,907.34,886.8,6127.56,null,92.100400000000008,92.852239999999995,0,3487.8365599999997,12.628880000000001,2607.0763200000001,870.4072000000001,869.76712000000009,2202.5254400000003,921.85744,900.98879999999997,6225.6009600000007,{"$f":"T758*(1+$AX$758)","v":89.061086799999998},89.788116079999995,0,3372.7379535199998,12.212126960000001,2521.0428014399999,841.68376240000009,841.06480504000001,2129.8421004800002,891.43614447999994,871.25616959999991,6020.1561283200008,null,null,{"$f":"SUM(G758:R758)","v":17995.71},{"$f":"SUM(T758:AE758)","v":18283.641359999998},{"$f":"SUM(AF758:AQ758)","v":17680.281195119998},1.6E-2,-3.3000000000000002E-2]
[null,785,null,null,"Total",null,{"$f":"G208-G483","v":1643.0800000000002},3386.68,24162.63,129702.07,33883.590000000004,187967.22999999998,141474.78,-36307.83,58495.42,100964.83,33638.31,-204937.8,null,{"$f":"SUM(T757:T758)","v":1669.3692800000001},3440.86688,24549.232080000002,{"$f":"SUM(W757:W758)","v":131777.30312},34425.727440000002,190974.70567999998,143738.37647999998,-36888.755280000005,59431.346720000001,102580.26728000001,34176.522959999995,-208216.80479999998,{"$f":"SUM(AF757:AF758)","v":1614.28009376},3327.3182729599994,23739.10742136,127428.65211703999,33289.678434480011,184672.54039255998,138995.01005615998,-35671.426355760006,57470.112278240005,99195.118459760008,33048.697702319994,-201345.6502416,null,null,{"$f":"SUM(G759:R759)","v":474072.99000000005},{"$f":"SUM(T759:AE759)","v":481658.15783999994},{"$f":"SUM(AF759:AQ759)","v":465763.43863127986},{"$f":"AW757","v":1.6E-2},{"$f":"AX757","v":-3.3000000000000002E-2}]
[null,786]
[null,787,910,"Misc Customer Service & Info Expense"]
[null,788,null,null,"Utah",null,{"$f":"G211-G486","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G762*(1+$AW762)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T762*(1+$AX$762)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G762:R762)","v":0},{"$f":"SUM(T762:AE762)","v":0},{"$f":"SUM(AF762:AQ762)","v":0},2.1999999999999999E-2,-5.0000000000000001E-3]
[null,789,null,null,"Wyoming",null,{"$f":"G212-G487","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T763*(1+$AX$763)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G763:R763)","v":0},{"$f":"SUM(T763:AE763)","v":0},{"$f":"SUM(AF763:AQ763)","v":0},2.1999999999999999E-2,-5.0000000000000001E-3]
[null,790,null,null,"Total",null,{"$f":"G213-G488","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T762:T763)","v":0},0,0,{"$f":"SUM(W762:W763)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF762:AF763)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G764:R764)","v":0},{"$f":"SUM(T764:AE764)","v":0},{"$f":"SUM(AF764:AQ764)","v":0},{"$f":"AW762","v":2.1999999999999999E-2},{"$f":"AX762","v":-5.0000000000000001E-3}]
[null,791]
[null,792,"System Total Cust Service & Info Exp"]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G747+G752+G757+G762","v":3302826.3239010382},{"$f":"H747+H752+H757+H762","v":3127983.4439697876},2152145.3751379126,1535954.0048912733,890244.39494171401,900231.73373326322,593100.01179611613,453287.0622931699,584319.7741504974,969015.55584484607,3291630.9569024439,{"$f":"R747+R752+R757+R762","v":4852642.631524804},null,{"$f":"T747+T752+T757+T762","v":3352638.1515696822},3175334.0473083644,2184730.8166410192,{"$f":"W747+W752+W757+W762","v":1559440.4002786416},904575.05565582158,914407.06799534429,602519.05777619791,460438.14694785065,593475.35186051391,984054.0194509693,3341479.7773181908,4925628.4223096464,{"$f":"AF747+AF752+AF757+AF762","v":3373125.629567449},3194946.8377023162,2197333.0833535893,1564312.5132054905,910185.42605559761,913333.7739017912,601179.89844925259,465302.27842013579,595345.09127997316,986645.59596667008,3360944.9847107846,4964203.9160267198,null,null,{"$f":"SUM(G767:R767)","v":22653381.269086868},{"$f":"SUM(T767:AE767)","v":22998720.315112241},{"$f":"SUM(AF767:AQ767)","v":23126859.028639767}]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G748+G753+G758+G763","v":10687.449390679003},{"$f":"H748+H753+H758+H763","v":10546.8013007753},8969.1102857361711,11165.822947164797,7215.2565917188967,8799.4776986565466,6196.8782844626985,6472.3561405839364,7818.0956891872738,7728.7336274349736,9253.0132426088094,{"$f":"R748+R753+R758+R763","v":15859.325714125924},null,{"$f":"T748+T753+T758+T763","v":10855.314018158981},10717.145289935494,9111.5187776318035,11345.787686696507,7350.0568384543067,8947.7443950669494,6301.3362359228704,6581.2618145181841,7946.9644713056241,7856.9358706908242,9405.1408822722769,16114.82256710279,{"$f":"AF748+AF753+AF758+AF763","v":10928.920423282143},10797.312711606837,9178.9166517123012,11292.461719745981,7436.61050419405,8921.9215471320567,6322.4163133598613,6604.5576790971063,7923.9952784375946,7886.5004701862454,9446.557765902262,15987.27526661288,null,null,{"$f":"SUM(G768:R768)","v":110712.32091313435},{"$f":"SUM(T768:AE768)","v":112534.02884775661},{"$f":"SUM(AF768:AQ768)","v":112727.44633126933}]
[null,795]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G749+G754+G759+G764","v":3313513.7732917173},{"$f":"H749+H754+H759+H764","v":3138530.2452705633},2161114.4854236487,1547119.8278384381,897459.65153343277,909031.21143191983,599296.89008057886,459759.41843375383,592137.8698396848,976744.289472281,3300883.9701450528,{"$f":"R749+R754+R759+R764","v":4868501.9572389303},null,{"$f":"T749+T754+T759+T764","v":3363493.4655878413},3186051.1925983001,2193842.3354186513,{"$f":"W749+W754+W759+W764","v":1570786.1879653381},911925.11249427591,923354.81239041127,608820.39401212079,467019.40876236884,601422.31633181951,991910.95532166015,3350884.9182004635,4941743.2448767489,{"$f":"AF749+AF754+AF759+AF764","v":3384054.5499907313},3205744.150413923,2206512.0000053016,1575604.9749252363,917622.03655979165,922255.69544892327,607502.31476261246,471906.83609923284,603269.08655841067,994532.09643685631,3370391.5424766871,4980191.1912933327,null,null,{"$f":"SUM(G770:R770)","v":22764093.590000004},{"$f":"SUM(T770:AE770)","v":23111254.343960002},{"$f":"SUM(AF770:AQ770)","v":23239586.474971041}]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU770/AT770","v":1.0152503657827388}]
[null,798,"Administrative & General Expense"]
[null,799]
[null,800,920,"Administrative & General Salaries"]
[null,{"$f":"+B774+1","v":801},null,null,"Utah",null,{"$f":"G224-G499","v":-485578.44056054397},-24524.98955690104,-31841.681391706341,-30874.543005457264,-30875.389333425788,21603.942731016781,20044.454599685734,73006.948107643053,104136.09329591808,-461461.27980846399,314644.54457520926,651503.345952512,null,{"$f":"G775*(1+$AW775)","v":-531134.40774866031},-26825.873464047603,-34829.002227080549,-33771.128913351022,-33772.054642062954,23630.780053225761,21924.983963783638,79856.30931210042,113905.92665962971,-504754.62474625144,344163.84640426323,712626.04533945071,{"$f":"T775*(1+$AX$775)","v":-550902.78577911668},-27824.31001776722,-36125.308533740215,-35028.062060845987,-35029.022244405627,24510.297904887506,22741.013512961083,82828.4942949752,118145.40989638992,-523541.1693365369,356973.33665923262,739149.39018982952,null,null,{"$f":"SUM(G775:R775)","v":119783.00560548657},{"$f":"SUM(T775:AE775)","v":131020.79999099975},{"$f":"SUM(AF775:AQ775)","v":135897.28448586317},{"$f":"AW286","v":9.3817936264895152E-2},{"$f":"AX286","v":3.7219162874891444E-2}]
[null,{"$f":"+B775+1","v":802},null,null,"Wyoming",null,{"$f":"G225-G500","v":-97065.019467160106},-826.17952774923106,-1085.9406877887959,-1053.6507614570255,-1053.1666600019926,690.41668039695651,639.6556055590263,2235.7442336989698,3097.3183337614973,-25732.082804829588,7941.5169876556392,13662.802462415217,null,-106171.45927708094,-903.68998602696968,-1187.8214020232217,-1152.502101440859,-1151.972582586372,755.19014851465874,699.66677439284592,2445.4971437207469,3387.9023477904248,-28146.213709376098,8686.5737222500993,14944.618393033941,{"$f":"T776*(1+$AX$776)","v":-110123.07211257952},-937.32457080531583,-1232.031120251406,-1195.397264868041,-1194.8480377650635,783.29769365373932,725.70778602712323,2536.516500222971,3513.9972370770638,-29193.792221736869,9009.8807244432774,15500.84457910737,null,null,{"$f":"SUM(G776:R776)","v":-98548.585605499451},{"$f":"SUM(T776:AE776)","v":-107794.21052883174},{"$f":"SUM(AF776:AQ776)","v":-111806.22080747466},{"$f":"AW775","v":9.3817936264895152E-2},{"$f":"AX775","v":3.7219162874891444E-2}]
[null,803,null,null,"Total",null,{"$f":"G226-G501","v":-582643.46002770402},-25351.169084650232,-32927.622079495108,-31928.193766914308,-31928.555993427755,22294.359411413781,20684.110205244739,75242.69234134187,107233.41162967961,-487193.36261329358,322586.06156286504,665166.1484149273,null,{"$f":"SUM(T775:T776)","v":-637305.86702574126},-27729.563450074573,-36016.823629103768,{"$f":"SUM(W775:W776)","v":-34923.631014791878},-34924.027224649326,24385.97020174042,22624.650738176482,82301.806455821163,117293.82900742014,-532900.83845562756,352850.42012651335,727570.66373248468,{"$f":"SUM(AF775:AF776)","v":-661025.85789169616},-28761.634588572535,-37357.339653991621,-36223.45932571403,-36223.87028217069,25293.595598541244,23466.721298988206,85365.010795198177,121659.40713346699,-552734.96155827376,365983.21738367592,754650.23476893688,null,null,{"$f":"SUM(G777:R777)","v":21234.419999987353},{"$f":"SUM(T777:AE777)","v":23226.589462168049},{"$f":"SUM(AF777:AQ777)","v":24091.063678388717},{"$f":"AW775","v":9.3817936264895152E-2},{"$f":"AX775","v":3.7219162874891444E-2}]
[null,804,921,"Office Supplies & Expenses"]
[null,805,null,null,"Utah",null,{"$f":"G228-G503","v":687796.85229866568},-278761.03355411184,70811.851826359576,137507.92856468097,254214.82464171495,439256.44346060324,-1264597.9291477622,1819534.0094041403,282012.37128114107,250554.61393246063,408958.56822806498,714039.46910443099,null,{"$f":"G779*(1+$AW779)","v":704303.9767538337},-285451.29835941055,72511.336270192201,140808.11885023332,260315.98043311611,449798.59810365771,-1294948.2794473085,1863202.8256298397,288780.66819188849,256567.92466683968,418773.57386553852,731176.41636293731,{"$f":"T779*(1+$AX$779)","v":707825.4966376028},-286878.55485120759,72873.892951543152,141512.15944448448,261617.56033528165,452047.59109417594,-1301423.020844545,1872518.8397579887,290224.57153284788,257850.76429017386,420867.44173486618,734832.29844475188,null,null,{"$f":"SUM(G779:R779)","v":3521327.9700403884},{"$f":"SUM(T779:AE779)","v":3605839.8413213575},{"$f":"SUM(AF779:AQ779)","v":3623869.040527964},2.4E-2,5.0000000000000001E-3]
[null,806,null,null,"Wyoming",null,{"$f":"G229-G504","v":31315.130914449273},11326.797549241604,11321.338148366809,11989.714948523506,14399.160883310686,18283.260935110604,-41528.848883619969,61970.119326032836,9496.741240297406,12498.108908889613,15299.625154805894,27327.050834203452,null,32066.694056396056,11598.640690423403,11593.050263927613,12277.46810728807,14744.740744510142,18722.059197553259,-42525.541256826851,63457.402189857625,9724.6630300645447,12798.063522702963,15666.816158521235,27982.900054224334,{"$f":"T780*(1+$AX$780)","v":32227.027526678034},11656.633893875518,11651.015515247249,12338.85544782451,14818.464448232691,18815.669493541023,-42738.168963110984,63774.689200806904,9773.2863452148667,12862.053840316477,15745.15023931384,28122.814554495453,null,null,{"$f":"SUM(G780:R780)","v":183698.19995961172},{"$f":"SUM(T780:AE780)","v":188106.95675864237},{"$f":"SUM(AF780:AQ780)","v":189047.49154243557},2.4E-2,5.0000000000000001E-3]
[null,807,null,null,"Total",null,{"$f":"G230-G505","v":719111.9832131149},-267434.23600487021,82133.189974726396,149497.64351320447,268613.98552502564,457539.70439571381,-1306126.7780313822,1881504.1287301732,291509.11252143845,263052.72284135025,424258.19338287087,741366.51993863448,null,{"$f":"SUM(T779:T780)","v":736370.67081022973},-273852.65766898717,84104.386534119811,{"$f":"SUM(W779:W780)","v":153085.58695752139},275060.72117762628,468520.65730121097,-1337473.8207041353,1926660.2278196972,298505.33122195303,269365.98818954267,434440.39002405974,759159.31641716161,{"$f":"SUM(AF779:AF780)","v":740052.52416428085},-275221.92095733207,84524.908466790395,153851.014892309,276436.02478351432,470863.26058771694,-1344161.189807656,1936293.5289587956,299997.85787806276,270712.81813049031,436612.59197418002,762955.11299924739,null,null,{"$f":"SUM(G781:R781)","v":3705026.17},{"$f":"SUM(T781:AE781)","v":3793946.7980800001},{"$f":"SUM(AF781:AQ781)","v":3812916.5320703997},{"$f":"AW779","v":2.4E-2},{"$f":"AX779","v":5.0000000000000001E-3}]
[null,808,922,"Administrative Expenses Transferred"]
[null,809,null,null,"Utah",null,{"$f":"G232-G507","v":-1088029.6000000001},-1758594.78,-1246577.9099999999,-1593780.16,-1829689.47,-1273231.3500000001,-1380556.04,-1625811.3,-1534001.97,-1972675.03,-1208488.8899999999,-1452369.81,null,{"$f":"G783*(1+$AW783)","v":-1088029.6000000001},-1758594.78,-1246577.9099999999,-1593780.16,-1829689.47,-1273231.3500000001,-1380556.04,-1625811.3,-1534001.97,-1972675.03,-1208488.8899999999,-1452369.81,{"$f":"T783*(1+$AX$783)","v":-1088029.6000000001},-1758594.78,-1246577.9099999999,-1593780.16,-1829689.47,-1273231.3500000001,-1380556.04,-1625811.3,-1534001.97,-1972675.03,-1208488.8899999999,-1452369.81,null,null,{"$f":"SUM(G783:R783)","v":-17963806.309999999},{"$f":"SUM(T783:AE783)","v":-17963806.309999999},{"$f":"SUM(AF783:AQ783)","v":-17963806.309999999},0,0]
[null,810,null,null,"Wyoming",null,{"$f":"G233-G508","v":-37103.85},-59987.67,-42514.49,-54363.18,-62413.85,-43424.07,-47086.65,-55456.27,-52323.17,-67293.399999999994,-41214.660000000003,-49537.38,null,-37103.85,-59987.67,-42514.49,-54363.18,-62413.85,-43424.07,-47086.65,-55456.27,-52323.17,-67293.399999999994,-41214.660000000003,-49537.38,{"$f":"T784*(1+$AX$784)","v":-37103.85},-59987.67,-42514.49,-54363.18,-62413.85,-43424.07,-47086.65,-55456.27,-52323.17,-67293.399999999994,-41214.660000000003,-49537.38,null,null,{"$f":"SUM(G784:R784)","v":-612718.64},{"$f":"SUM(T784:AE784)","v":-612718.64},{"$f":"SUM(AF784:AQ784)","v":-612718.64},0,0]
[null,811,null,null,"Total",null,{"$f":"G234-G509","v":-1125133.4500000002},-1818582.45,-1289092.3999999999,-1648143.3399999999,-1892103.32,-1316655.4200000002,-1427642.69,-1681267.57,-1586325.14,-2039968.43,-1249703.5499999998,-1501907.19,null,{"$f":"SUM(T783:T784)","v":-1125133.4500000002},-1818582.45,-1289092.3999999999,{"$f":"SUM(W783:W784)","v":-1648143.3399999999},-1892103.32,-1316655.4200000002,-1427642.69,-1681267.57,-1586325.14,-2039968.43,-1249703.5499999998,-1501907.19,{"$f":"SUM(AF783:AF784)","v":-1125133.4500000002},-1818582.45,-1289092.3999999999,-1648143.3399999999,-1892103.32,-1316655.4200000002,-1427642.69,-1681267.57,-1586325.14,-2039968.43,-1249703.5499999998,-1501907.19,null,null,{"$f":"SUM(G785:R785)","v":-18576524.950000003},{"$f":"SUM(T785:AE785)","v":-18576524.950000003},{"$f":"SUM(AF785:AQ785)","v":-18576524.950000003},{"$f":"AW783","v":0},{"$f":"AX783","v":0}]
[null,812,923,"Outside Services Employed"]
[null,813,null,null,"Utah",null,{"$f":"G236-G511","v":1283078.5282483946},1301877.2354625545,1292357.7416407587,1649360.9486343018,1459583.4041445625,1899269.6262032813,870586.71275383513,924159.98174914112,-1657688.0938701513,804325.829423883,1093886.5363356115,1468364.6015408763,null,{"$f":"G787*(1+$AW787)","v":1286927.7638331396},1305782.867168942,1296234.8148656809,1654309.0314802045,1463962.1543569961,1904967.435081891,873198.4728920965,926932.46169438842,-1662661.1581517616,806738.80691215454,1097168.1959446182,1472769.6953454989,{"$f":"T787*(1+$AX$787)","v":1304944.7525268036},1324063.8273093072,1314382.1022738004,1677469.3579209275,1484457.624517994,1931636.9791730375,885423.25151258591,939909.51615810988,-1685938.4143658862,818033.15020892466,1112528.5506878428,1493388.4710803358,null,null,{"$f":"SUM(G787:R787)","v":12389163.052267052},{"$f":"SUM(T787:AE787)","v":12426330.54142385},{"$f":"SUM(AF787:AQ787)","v":12600299.169003781},3.0000000000000001E-3,1.4E-2]
[null,814,null,null,"Wyoming",null,{"$f":"G237-G512","v":46879.751881191711},51308.193288884009,47811.04114791473,57693.090191917639,55345.052448389833,60664.506218814568,31281.07096297227,31878.892927262939,192737.29121793574,30747.309695410389,35813.519556986263,42813.948195250159,null,47020.391136835278,51462.117868750654,47954.474271358471,57866.169462493388,55511.087605734996,60846.499737471007,31374.914175861184,31974.529606044725,193315.50309158952,30839.551624496617,35920.960115657217,42942.390039835904,{"$f":"T788*(1+$AX$788)","v":47678.676612750976},52182.587518913162,48625.836911157487,58676.295834968296,56288.242832215285,61698.350733795603,31814.162974323241,32422.173020529353,196021.92013487176,31271.30534723957,36423.853557276416,43543.583500393608,null,null,{"$f":"SUM(G788:R788)","v":684973.66773293028},{"$f":"SUM(T788:AE788)","v":687028.58873612888},{"$f":"SUM(AF788:AQ788)","v":696646.98897843482},3.0000000000000001E-3,1.4E-2]
[null,815,null,null,"Total",null,{"$f":"G238-G513","v":1329958.2801295863},1353185.4287514384,1340168.7827886734,1707054.0388262195,1514928.4565929524,1959934.1324220959,901867.78371680737,956038.87467640406,-1464950.8026522158,835073.13911929331,1129700.0558925979,1511178.5497361266,null,{"$f":"SUM(T787:T788)","v":1333948.1549699749},1357244.9850376926,1344189.2891370393,{"$f":"SUM(W787:W788)","v":1712175.2009426979},1519473.2419627311,1965813.9348193621,904573.38706795766,958906.99130043318,-1469345.6550601721,837578.35853665113,1133089.1560602754,1515712.0853853347,{"$f":"SUM(AF787:AF788)","v":1352623.4291395545},1376246.4148282204,1363007.9391849579,1736145.6537558958,1540745.8673502093,1993335.3299068331,917237.41448690917,972331.68917863921,-1489916.4942310145,849304.45555616426,1148952.4042451191,1536932.0545807295,null,null,{"$f":"SUM(G789:R789)","v":13074136.71999998},{"$f":"SUM(T789:AE789)","v":13113359.130159978},{"$f":"SUM(AF789:AQ789)","v":13296946.157982217},{"$f":"AW787","v":3.0000000000000001E-3},{"$f":"AX787","v":1.4E-2}]
[null,816,924,"Property Insurance"]
[null,817,null,null,"Utah",null,{"$f":"G240-G515","v":22506.54},22378.6,22378.6,22378.6,22378.6,44757.21,92454.29,311640.55,-204918.61,402447.89,129276.27,26989.14,null,{"$f":"G791*(1+$AW791)","v":23294.268899999999},23161.850999999995,23161.850999999995,23161.850999999995,23161.850999999995,46323.712349999994,95690.19014999998,322547.96924999997,-212090.76134999996,416533.56614999997,133800.93945000001,27933.759899999997,{"$f":"T791*(1+$AX$791)","v":23783.448546899996},23648.249870999993,23648.249870999993,23648.249870999993,23648.249870999993,47296.510309349993,97699.684143149978,329321.47660424991,-216544.66733834994,425280.77103914996,136610.75917844998,28520.368857899994,null,null,{"$f":"SUM(G791:R791)","v":914667.68},{"$f":"SUM(T791:AE791)","v":946681.04879999999},{"$f":"SUM(AF791:AQ791)","v":966561.35082479985},3.5000000000000003E-2,2.1000000000000001E-2]
[null,818,null,null,"Wyoming",null,{"$f":"G241-G516","v":768.06},763.7,763.7,763.7,763.7,1527.39,3155.11,10635.1,-6993.09,13734,4411.7,921.04,null,794.94209999999987,790.42949999999996,790.42949999999996,790.42949999999996,790.42949999999996,1580.8486499999999,3265.5388499999999,11007.3285,-7237.8481499999998,14214.689999999999,4566.1094999999996,953.27639999999985,{"$f":"T792*(1+$AX$792)","v":811.63588409999977},807.0285194999999,807.0285194999999,807.0285194999999,807.0285194999999,1614.0464716499998,3334.1151658499998,11238.482398499998,-7389.8429611499987,14513.198489999997,4661.997799499999,973.29520439999976,null,null,{"$f":"SUM(G792:R792)","v":31214.11},{"$f":"SUM(T792:AE792)","v":32306.603849999996},{"$f":"SUM(AF792:AQ792)","v":32985.042530849991},3.5000000000000003E-2,2.1000000000000001E-2]
[null,819,null,null,"Total",null,{"$f":"G242-G517","v":23274.600000000002},23142.3,23142.3,23142.3,23142.3,46284.6,95609.4,322275.64999999997,-211911.69999999998,416181.89,133687.97,27910.18,null,{"$f":"SUM(T791:T792)","v":24089.210999999999},23952.280499999993,23952.280499999993,{"$f":"SUM(W791:W792)","v":23952.280499999993},23952.280499999993,47904.560999999994,98955.728999999978,333555.29774999997,-219328.60949999996,430748.25614999997,138367.04895,28887.036299999996,{"$f":"SUM(AF791:AF792)","v":24595.084430999996},24455.278390499992,24455.278390499992,24455.278390499992,24455.278390499992,48910.556780999992,101033.79930899998,340559.95900274994,-223934.51029949993,439793.96952914994,141272.75697794999,29493.664062299995,null,null,{"$f":"SUM(G793:R793)","v":945881.79},{"$f":"SUM(T793:AE793)","v":978987.65264999995},{"$f":"SUM(AF793:AQ793)","v":999546.3933556499},{"$f":"AW791","v":3.5000000000000003E-2},{"$f":"AX791","v":2.1000000000000001E-2}]
[null,820,925,"Injuries & Damages"]
[null,821,null,null,"Utah",null,{"$f":"G244-G519","v":145475.47},90270.33,187594.74,590071.55000000005,244889.96,204438.11,964172,210863.65,802063.05,53339.74,18281.37,859582.4,null,{"$f":"G795*(1+$AW795)","v":149839.7341},92978.439899999998,193222.5822,607773.69650000008,252236.6588,210571.25329999998,993097.16,217189.5595,826124.94150000007,54939.932200000003,18829.811099999999,885369.87200000009,{"$f":"T795*(1+$AX$795)","v":153735.5671866},95395.879337399994,198246.36933720001,623575.81260900013,258794.81192880002,216046.10588579997,1018917.68616,222836.48804700002,847604.18997900013,56368.370437200007,19319.386188599998,908389.48867200012,null,null,{"$f":"SUM(G795:R795)","v":4371042.370000001},{"$f":"SUM(T795:AE795)","v":4502173.6411000006},{"$f":"SUM(AF795:AQ795)","v":4619230.1557686012},0.03,2.5999999999999999E-2]
[null,822,null,null,"Wyoming",null,{"$f":"G245-G520","v":2071.25},3039.36,3164.77,20256.61,4169.32,6653.95,28174.14,6747.4,26622.44,1569.3,12660.09,18115.150000000001,null,2133.3875000000003,3130.5408000000002,3259.7130999999999,20864.308300000001,4294.3995999999997,6853.5685000000003,29019.3642,6949.8220000000001,27421.1132,1616.3789999999999,13039.8927,18658.604500000001,{"$f":"T796*(1+$AX$796)","v":2188.8555750000005},3211.9348608000005,3344.4656405999999,21406.780315800002,4406.0539896,7031.7612810000001,29773.867669200001,7130.5173720000003,28134.062143200001,1658.4048539999999,13378.9299102,19143.728217000003,null,null,{"$f":"SUM(G796:R796)","v":133243.78},{"$f":"SUM(T796:AE796)","v":137241.09340000001},{"$f":"SUM(AF796:AQ796)","v":140809.3618284},0.03,2.5999999999999999E-2]
[null,823,null,null,"Total",null,{"$f":"G246-G521","v":147546.72},93309.69,190759.50999999998,610328.16,249059.28,211092.06,992346.14,217611.05,828685.49,54909.04,30941.46,877697.55,null,{"$f":"SUM(T795:T796)","v":151973.12160000001},96108.9807,196482.2953,{"$f":"SUM(W795:W796)","v":628638.00480000011},256531.05840000001,217424.82179999998,1022116.5242,224139.38150000002,853546.0547000001,56556.311200000004,31869.703799999999,904028.47650000011,{"$f":"SUM(AF795:AF796)","v":155924.4227616},98607.814198199994,201590.83497780003,644982.59292480012,263200.8659184,223077.86716679999,1048691.5538292001,229967.00541900002,875738.25212220009,58026.775291200007,32698.316098799998,927533.21688900015,null,null,{"$f":"SUM(G797:R797)","v":4504286.1499999994},{"$f":"SUM(T797:AE797)","v":4639414.7345000003},{"$f":"SUM(AF797:AQ797)","v":4760039.5175970001},{"$f":"AW795","v":0.03},{"$f":"AX795","v":2.5999999999999999E-2}]
[null,824,926,"Employee Pensions & Benefits"]
[null,825,null,null,"Utah",null,{"$f":"G248-G523","v":-58327.955795061847},24682.044647952192,19151.542629486881,48946.596413421736,-187681.3558719969,900755.43970478291,-129524.11216816213,48729.791784470901,20312.722533951746,42697.273320418783,4339.1902997007128,-144791.37430019747,null,{"$f":"G799*(1+$AW799)","v":-60427.762203684077},25570.598255278474,19840.998164148408,50708.673884304917,-194437.88468338881,933182.63553415518,-134186.98020621596,50484.064288711852,21043.98054517401,44234.375159953859,4495.401150489939,-150003.86377500457,{"$f":"T799*(1+$AX$799)","v":-62663.58940522038},26516.710390723776,20575.115096221896,52584.894818024193,-201632.08641667417,967710.39304891881,-139151.89847384594,52351.974667394185,21822.607825345447,45871.047040872145,4661.7309930580668,-155554.00673467974,null,null,{"$f":"SUM(G799:R799)","v":589289.80319876759},{"$f":"SUM(T799:AE799)","v":610504.23611392314},{"$f":"SUM(AF799:AQ799)","v":633092.89285013848},3.5999999999999997E-2,3.6999999999999998E-2]
[null,826,null,null,"Wyoming",null,{"$f":"G249-G524","v":2089.5363465161759},1356.8106096625597,927.39248683756159,2727.9946368593919,-49.606979407234604,10172.598460895955,-6776.1936676384939,2183.8689963900542,939.15554600569885,1966.0280430240091,203.13074331563621,-7494.4884212625038,null,2164.7596549907585,1405.6557916104118,960.77861636371381,2826.2024437863302,-51.392830665895055,10538.812005488209,-7020.1366396734802,2262.4882802600964,972.96514566190399,2036.8050525728736,210.44345007499911,-7764.290004427954,{"$f":"T800*(1+$AX$800)","v":2244.8557622254166},1457.665055899997,996.32742516917119,2930.7719342064242,-53.294365400533167,10928.748049691272,-7279.881695341398,2346.2003466297197,1008.9648560513943,2112.1668395180695,218.22985772777406,-8051.5687345917877,null,null,{"$f":"SUM(G800:R800)","v":8246.226801198809},{"$f":"SUM(T800:AE800)","v":8543.0909660419675},{"$f":"SUM(AF800:AQ800)","v":8859.1853317855202},3.5999999999999997E-2,3.6999999999999998E-2]
[null,827,null,null,"Total",null,{"$f":"G250-G525","v":-56238.419448545676},26038.855257614749,20078.935116324457,51674.591050281131,-187730.96285140413,910928.03816567897,-136300.30583580048,50913.660780861042,21251.878079957562,44663.301363442792,4542.321043016389,-152285.86272145994,null,{"$f":"SUM(T799:T800)","v":-58263.002548693315},26976.254046888884,20801.776780512122,{"$f":"SUM(W799:W800)","v":53534.876328091246},-194489.2775140547,943721.44753964338,-141207.11684588942,52746.552568971951,22016.945690835913,46271.180212526735,4705.8446005649384,-157768.15377943253,{"$f":"SUM(AF799:AF800)","v":-60418.733642994965},27974.375446623773,21571.442521391069,55515.666752230616,-201685.3807820747,978639.14109861013,-146431.78016918735,54698.175014023902,22831.572681396843,47983.213880390213,4879.9608507858411,-163605.57546927154,null,null,{"$f":"SUM(G801:R801)","v":597536.02999996685},{"$f":"SUM(T801:AE801)","v":619047.32707996515},{"$f":"SUM(AF801:AQ801)","v":641952.07818192383},{"$f":"AW799","v":3.5999999999999997E-2},{"$f":"AX799","v":3.6999999999999998E-2}]
[null,828,928,"Regulatory Commission Expense"]
[null,829,null,null,"Utah",null,{"$f":"G252-G527","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G803*(1+$AW803)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T803*(1+$AX$803)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G803:R803)","v":0},{"$f":"SUM(T803:AE803)","v":0},{"$f":"SUM(AF803:AQ803)","v":0},1.2999999999999999E-2,-3.0000000000000001E-3]
[null,830,null,null,"Wyoming",null,{"$f":"G253-G528","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T804*(1+$AX$804)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G804:R804)","v":0},{"$f":"SUM(T804:AE804)","v":0},{"$f":"SUM(AF804:AQ804)","v":0},1.2999999999999999E-2,-3.0000000000000001E-3]
[null,831,null,null,"Total",null,{"$f":"G254-G529","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T803:T804)","v":0},0,0,{"$f":"SUM(W803:W804)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF803:AF804)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G805:R805)","v":0},{"$f":"SUM(T805:AE805)","v":0},{"$f":"SUM(AF805:AQ805)","v":0},{"$f":"AW803","v":1.2999999999999999E-2},{"$f":"AX803","v":-3.0000000000000001E-3}]
[null,832,9301,"General Advertising Expenses"]
[null,833,null,null,"Utah",null,{"$f":"G256-G531","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G807*(1+$AW807)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T807*(1+$AX$807)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G807:R807)","v":0},{"$f":"SUM(T807:AE807)","v":0},{"$f":"SUM(AF807:AQ807)","v":0},0.02,-2.1999999999999999E-2]
[null,834,null,null,"Wyoming",null,{"$f":"G257-G532","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T808*(1+$AX$808)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G808:R808)","v":0},{"$f":"SUM(T808:AE808)","v":0},{"$f":"SUM(AF808:AQ808)","v":0},0.02,-2.1999999999999999E-2]
[null,835,null,null,"Total",null,{"$f":"G258-G533","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T807:T808)","v":0},0,0,{"$f":"SUM(W807:W808)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF807:AF808)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G809:R809)","v":0},{"$f":"SUM(T809:AE809)","v":0},{"$f":"SUM(AF809:AQ809)","v":0},{"$f":"AW807","v":0.02},{"$f":"AX807","v":-2.1999999999999999E-2}]
[null,836,9302,"Miscellaneous General Expenses"]
[null,837,null,null,"Utah",null,{"$f":"G260-G535","v":204680.60730299962},249186.04049324529,236259.99689254226,286165.27433527971,202275.04070141318,193562.54570419909,112767.29659854597,164153.51933463922,96100.960886439003,359034.89899951068,218740.5989563835,96115.856896185913,null,{"$f":"G811*(1+$AW811)","v":208978.90005636259},254418.94734360342,241221.45682728561,292174.74509632058,206522.81655614285,197627.35916398725,115135.40982711544,167600.74324066663,98119.081065054212,366574.6318785004,223334.15153446753,98134.289891005814,{"$f":"T811*(1+$AX$811)","v":208351.9633561935},253655.69050157259,240497.79245680376,291298.22086103162,205903.24810647441,197034.47708649529,114790.00359763409,167097.94101094463,97824.72382185905,365474.90798286488,222664.14907986412,97839.88702133279,null,null,{"$f":"SUM(G811:R811)","v":2419042.6371013829},{"$f":"SUM(T811:AE811)","v":2469842.5324805123},{"$f":"SUM(AF811:AQ811)","v":2462433.0048830705},2.1000000000000001E-2,-3.0000000000000001E-3]
[null,838,null,null,"Wyoming",null,{"$f":"G261-G536","v":3419.724492752287},4589.5640916808943,3712.5004094371061,5887.4418627750165,1286.7008921409893,2088.1582525301183,-1119.9056236594452,2092.9838187695059,4664.6250133190506,6339.7346777761441,1843.7046930686502,1804.7903180261383,null,3491.5387071000846,4685.944937606193,3790.4629180352849,6011.0781418932911,1313.7216108759499,2132.0095758332504,-1143.4236417562934,2136.9364789636652,4762.5821385987501,6472.8691060094425,1882.4224916230917,1842.690914704687,{"$f":"T812*(1+$AX$812)","v":3481.0640909787844},4671.8871027933747,3779.0915292811792,5993.0449074676117,1309.7804460433219,2125.6135471057505,-1139.9933708310245,2130.525669526774,4748.2943921829537,6453.4504986914144,1876.7752241482224,1837.1628419605729,null,null,{"$f":"SUM(G812:R812)","v":36610.022898616458},{"$f":"SUM(T812:AE812)","v":37378.833379487398},{"$f":"SUM(AF812:AQ812)","v":37266.696879348936},2.1000000000000001E-2,-3.0000000000000001E-3]
[null,839,null,null,"Total",null,{"$f":"G262-G537","v":208100.3317957519},253775.60458492622,239972.49730197937,292052.71619805472,203561.74159355418,195650.70395672918,111647.39097488653,166246.50315340873,100765.58589975805,365374.63367728679,220584.30364945214,97920.647214212047,null,{"$f":"SUM(T811:T812)","v":212470.43876346268},259104.89228120961,245011.91974532089,{"$f":"SUM(W811:W812)","v":298185.8232382139},207836.53816701879,199759.36873982049,113991.98618535914,169737.67971963031,102881.66320365296,373047.50098450982,225216.57402609062,99976.980805710496,{"$f":"SUM(AF811:AF812)","v":211833.0274471723},258327.57760436597,244276.88398608493,297291.26576849923,207213.02855251773,199160.09063360104,113650.01022680306,169228.46668047141,102573.01821404201,371928.35848155629,224540.92430401233,99677.04986329336,null,null,{"$f":"SUM(G813:R813)","v":2455652.6599999997},{"$f":"SUM(T813:AE813)","v":2507221.3658599998},{"$f":"SUM(AF813:AQ813)","v":2499699.7017624192},{"$f":"AW811","v":2.1000000000000001E-2},{"$f":"AX811","v":-3.0000000000000001E-3}]
[null,840,931,"Rents"]
[null,841,null,null,"Utah",null,{"$f":"G264-G539","v":0},3395.08,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G815*(1+$AW815)","v":0},3405.2652399999997,0,0,0,0,0,0,0,0,0,0,{"$f":"T815*(1+$AX$815)","v":0},3507.4231971999998,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G815:R815)","v":3395.08},{"$f":"SUM(T815:AE815)","v":3405.2652399999997},{"$f":"SUM(AF815:AQ815)","v":3507.4231971999998},3.0000000000000001E-3,0.03]
[null,842,null,null,"Wyoming",null,{"$f":"G265-G540","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T816*(1+$AX$816)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G816:R816)","v":0},{"$f":"SUM(T816:AE816)","v":0},{"$f":"SUM(AF816:AQ816)","v":0},3.0000000000000001E-3,0.03]
[null,843,null,null,"Total",null,{"$f":"G266-G541","v":0},3395.08,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T815:T816)","v":0},3405.2652399999997,0,{"$f":"SUM(W815:W816)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF815:AF816)","v":0},3507.4231971999998,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G817:R817)","v":3395.08},{"$f":"SUM(T817:AE817)","v":3405.2652399999997},{"$f":"SUM(AF817:AQ817)","v":3507.4231971999998},{"$f":"AW815","v":3.0000000000000001E-3},{"$f":"AX815","v":0.03}]
[null,844,935,"Maintenance of General Plant"]
[null,845,null,null,"Utah",null,{"$f":"G268-G543","v":80213.624467870366},91589.533644076757,102677.18244016936,73527.841921484098,84711.414839353441,228.75398942472873,-130.62179093914406,-64.453852744526216,-124.59195820664742,15058.107446588481,452.81733129483911,659611.92888576514,null,{"$f":"G819*(1+$AW819)","v":81336.615210420554},92871.78711509383,104114.66299433174,74557.231708384876,85897.374647104385,231.95654527667494,-132.45049601229209,-65.35620668294959,-126.33624562154048,15268.92095084072,459.15677393296687,668846.49589016591,{"$f":"T819*(1+$AX$819)","v":82475.327823366446},94171.992134705142,105572.26827625239,75601.032952302266,87099.937892163842,235.20393691054841,-134.30480295646419,-66.271193576510882,-128.10495306024205,15482.685844152491,465.58496876802843,678210.34683262825,null,null,{"$f":"SUM(G819:R819)","v":1107751.5373641369},{"$f":"SUM(T819:AE819)","v":1123260.0588872349},{"$f":"SUM(AF819:AQ819)","v":1138985.6997116562},1.4E-2,1.4E-2]
[null,846,null,null,"Wyoming",null,{"$f":"G269-G544","v":3816.7576726016787},2754.5380059871331,3089.6124409345962,3886.7838192162435,2881.7063965250263,33.887241803566411,-103.242384165601,-249.43795577725763,-110.20070882761677,82.394898083825922,51.084828097429828,69524.598381385469,null,3870.1922800181023,2793.1015380709532,3132.8670151076803,3941.1987926852707,2922.0502860763768,34.361663188816344,-104.68777754391941,-252.93008715813923,-111.7435187512034,83.548426656999482,51.800015690793849,70497.942758724865,{"$f":"T820*(1+$AX$820)","v":3924.3749719383559},2832.2049596039465,3176.7271533191879,3996.3755757828644,2962.9589900814462,34.84272647345977,-106.15340642953429,-256.47110837835316,-113.30792801372024,84.718104630197473,52.525215910464965,71484.913957347017,null,null,{"$f":"SUM(G820:R820)","v":85658.482635864493},{"$f":"SUM(T820:AE820)","v":86857.701392766598},{"$f":"SUM(AF820:AQ820)","v":88073.709212265327},1.4E-2,1.4E-2]
[null,847,null,null,"Total",null,{"$f":"G270-G545","v":84030.382140472037},94344.071650063896,105766.79488110395,77414.625740700329,87593.121235878469,262.64123122829517,-233.86417510474507,-313.89180852178379,-234.79266703426418,15140.502344672306,503.90215939226891,729136.5272671507,null,{"$f":"SUM(T819:T820)","v":85206.807490438659},95664.888653164788,107247.53000943942,{"$f":"SUM(W819:W820)","v":78498.43050107015},88819.424933180766,266.3182084654913,-237.13827355621152,-318.28629384108882,-238.07976437274388,15352.46937749772,510.9567896237607,739344.43864889082,{"$f":"SUM(AF819:AF820)","v":86399.702795304795},97004.197094309086,108748.99542957157,79597.408528085129,90062.896882245288,270.04666338400818,-240.45820938599849,-322.74230195486405,-241.4128810739623,15567.403948782689,518.1101846784934,749695.26078997529,null,null,{"$f":"SUM(G821:R821)","v":1193410.0200000014},{"$f":"SUM(T821:AE821)","v":1210117.7602800014},{"$f":"SUM(AF821:AQ821)","v":1227059.4089239216},{"$f":"AW819","v":1.4E-2},{"$f":"AX819","v":1.4E-2}]
[null,{"$f":"+B821+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G775:G821)/2","v":748006.96780267544},{"$f":"SUM(H775:H821)/2","v":-264176.82484547695},680001.98798331269,1231092.541561546,235136.04610257852,2487330.8195828595,-748148.81314534915,1988251.0978736675,-1913976.9571884165,-532766.5632672474,1017100.7176901946,{"$f":"SUM(R775:R821)/2","v":2996183.0698495917},null,{"$f":"SUM(T775:T821)/2","v":723356.08505967108},-257707.12466010571,696680.25437732774,{"$f":"SUM(W775:W821)/2","v":1265003.2322528032},250156.6404018529,2551141.659610243,-744298.48863208725,2066462.0808207125,-1880993.6605006834,-543949.20380489971,1071346.5443771279,3115003.6540101497,{"$f":"SUM(AF775:AF821)/2","v":724850.14920422144},-236442.92478648535,721726.54330310423,1307472.0816866059,272101.39081314136,2622894.4684364861,-714396.61903532874,2106853.5227469234,-1877617.4493824202,-539386.3967405397,1105754.7320192016,3195423.828484212,null,null,{"$f":"SUM(G824:R824)","v":7924034.0899999356},{"$f":"SUM(T824:AE824)","v":8312201.6733121108},{"$f":"SUM(AF824:AQ824)","v":8689233.3267491236}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G819+G815+G811+G807+G803+G799+G795+G791+G787+G783+G779+G775","v":791815.62596232444},-278501.93886318419,652812.06403761043,1183304.0368637112,219807.02912162142,2430640.7217933079,-714783.94915479678,1926212.6965272899,-2092108.0678309083,-506677.95668560232,980091.00572626502,{"$f":"+R819+R815+R811+R807+R803+R799+R795+R791+R787+R783+R779+R775","v":2879045.5580795724},null,{"$f":"+T819+T815+T811+T807+T803+T799+T795+T791+T787+T783+T779+T775","v":775089.48890141188},-272682.19580054062,668900.79009455838,{"$f":"+W819+W815+W811+W807+W803+W799+W795+W791+W787+W783+W779+W775","v":1215942.0596060974},234197.42646790764,2493102.3801321937,-710777.53331654123,2001937.2767090241,-2060905.6277856366,-516571.49682796234,1032536.1862233104,2994482.9009540542,{"$f":"+AF819+AF815+AF811+AF807+AF803+AF799+AF795+AF791+AF787+AF783+AF779+AF775","v":779520.58089312934},-252337.87212706616,693092.57172908145,1256881.5064159238,255170.85399063415,2563286.2084395755,-681693.62519501639,2040987.159347086,-2060991.6536018543,-511854.50249319884,1065602.0494906821,3072406.4343640981,null,null,{"$f":"SUM(G825:R825)","v":7471656.8255772116},{"$f":"SUM(T825:AE825)","v":7855251.6553578768},{"$f":"SUM(AF825:AQ825)","v":8220069.7112530749}]
[null,852,null,"Total Wyoming Distribution",null,null,{"$f":"+G820+G816+G812+G808+G804+G800+G796+G792+G788+G784+G780+G776","v":-43808.658159648985},14325.114017706968,27189.923945702012,47788.504697834767,15329.016980957307,56690.097789551772,-33364.863990552214,62038.401346377053,178131.11064249178,-26088.606581645603,37009.711963929505,{"$f":"+R820+R816+R812+R808+R804+R800+R796+R792+R788+R784+R780+R776","v":117137.51177001794},null,{"$f":"+T820+T816+T812+T808+T804+T800+T796+T792+T788+T784+T780+T776","v":-51733.403841740655},14975.071140434644,27779.464282769542,49061.172646705498,15959.213933945197,58039.279478049197,-33520.955315546511,64524.804111688725,179911.96728495398,-27377.706976937196,38810.358153817433,120520.75305609577,{"$f":"+AF820+AF816+AF812+AF808+AF804+AF800+AF796+AF792+AF788+AF784+AF780+AF776","v":-54670.431688907964},15894.947340580688,28633.971574022871,50590.575270681664,16930.536822507151,59608.259996910849,-32702.993840312578,65866.36339983737,183374.20421943432,-27531.894247341137,40152.682528519988,123017.39412011222,null,null,{"$f":"SUM(G826:R826)","v":452377.26442272228},{"$f":"SUM(T826:AE826)","v":456950.01795423566},{"$f":"SUM(AF826:AQ826)","v":469163.61549604544}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G564+G586+G689+G742+G770+G824","v":9346575.0465096515},7311826.9839114649,8149683.1153937755,8057999.5021620076,9910472.6573636308,9054455.6420606114,6452991.3525392767,5033769.5132814245,6577280.5597276539,5249844.3255123906,9300796.4711790252,10085677.430359082,null,{"$f":"T564+T586+T689+T742+T770+T824","v":9447162.5533375572},7420300.3212022251,8289280.2486792449,8212912.6584365368,10058728.095163466,9240183.4784183614,6603227.7302340958,5138802.0757155502,6812557.8867466655,5342350.9271410694,9492361.6369273774,10267419.614140015,9536441.5663477071,7501182.2726170197,8404405.4632074106,8347274.2855519401,10190542.800659569,9407855.5957405716,6758421.852511608,5210580.2596741449,6983311.6859082822,5428978.6967557436,9620858.9945078101,{"$f":"AQ564+AQ586+AQ689+AQ742+AQ770+AQ824","v":10350053.194493566},null,null,{"$f":"SUM(G827:R827)","v":94531372.599999994},{"$f":"SUM(T827:AE827)","v":96325287.226142168},{"$f":"SUM(AF827:AQ827)","v":97739906.667975366}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU827/AT827-1","v":1.8976923499597786E-2},{"$f":"AV827/AU827-1","v":1.4685857499828758E-2}]

{"sheet":"EXPENSES","index":13,"n_rows":475,"n_cols":13,"rows_kept":475,"cut":false,"hidden":false,"merged":[[8,3,8,4],[9,1,9,4]]}
[null,"EXPENSES"]
[null,{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,"Booked","Booked","Forecast","Forecast",null,"HOT"]
[null,null,null,null,null,"Expense Dec 2023","Expense Dec 2024","Expense Dec 2025","Expense Dec 2026",null,{"$f":"+'Control Panel'!B28","v":"Expense Dec 2026"},"Adjustment",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3}]
["Line #","FERC Acct",null,"Description",null,null,null,null,null,null,"Adjustment",null,4]
[510,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,5]
[{"$f":"+A10+1","v":511},"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,6]
[512,null,null,null,null,{"$f":"SUM($F$160,$F$263,$F$317,$F$345,$F$402)/($F$405-$F$141)","v":0.96884324436400704},{"$f":"SUM($G$160,$G$263,$G$317,$G$345,$G$402)/($G$405-$G$141)","v":0.96579943454004213},null,null,null,null,null,7]
[513,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,{"$f":"1-$F$12","v":3.1156755635992961E-2},{"$f":"1-$F$12","v":3.1156755635992961E-2},null,null,null,null,null,8]
[514,null,null,null,null,null,null,null,null,null,null,null,9]
[515,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,10]
[516,null,null,"Utah",null,57188539.612239994,20918489.811512001,{"$f":"G16","v":20918489.811512001},{"$f":"H16","v":20918489.811512001},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M16,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M16,FALSE))","v":20918489.811512001},{"$f":"+K16-G16","v":0},11]
[517,null,null,"Wyoming",null,1877125.8377599991,685572.63848799968,{"$f":"G17","v":685572.63848799968},685572.63848799968,null,685572.63848799968,{"$f":"+K17-G17","v":0},12]
[518,null,null,"Total",null,{"$f":"SUM(F16:F17)","v":59065665.449999996},{"$f":"SUM(G16:G17)","v":21604062.449999999},21604062.449999999,21604062.449999999,null,21604062.449999999,{"$f":"+K18-G18","v":0},13]
[519,null,null,null,null,null,null,null,null,null,"",null,14]
[520,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,"",null,15]
[521,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K21-G21","v":0},16]
[522,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K22-G22","v":0},17]
[523,null,null,"Total",null,{"$f":"SUM(F21:F22)","v":0},{"$f":"SUM(G21:G22)","v":0},0,0,null,0,{"$f":"+K23-G23","v":0},18]
[524,null,null,null,null,null,null,null,null,null,"",null,19]
[525,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,"",null,20]
[526,null,null,"Utah",null,7199125.1221530009,7011208.9078210006,{"$f":"G26","v":7011208.9078210006},7011208.9078210006,null,7011208.9078210006,{"$f":"+K26-G26","v":0},21]
[527,null,null,"Wyoming",null,244981.34784699982,230115.0821789999,230115.0821789999,230115.0821789999,null,230115.0821789999,{"$f":"+K27-G27","v":0},22]
[528,null,null,"Total",null,{"$f":"SUM(F26:F27)","v":7444106.4700000007},{"$f":"SUM(G26:G27)","v":7241323.9900000002},7241323.9900000002,7241323.9900000002,null,7241323.9900000002,{"$f":"+K28-G28","v":0},23]
[529,null,null,null,null,null,null,null,null,null,"",null,24]
[530,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,"",null,25]
[531,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K31-G31","v":0},26]
[532,null,null,null,"Demand",null,null,null,null,null,"",null,27]
[533,null,null,null,"Commodity",null,null,null,null,null,"",null,28]
[534,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K34-G34","v":0},29]
[535,null,null,"Total",null,0,0,0,0,null,0,{"$f":"+K35-G35","v":0},30]
[536,null,null,null,null,null,null,null,null,null,"",null,31]
[537,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,"",null,32]
[538,null,null,"Utah",null,0,0,{"$f":"G38","v":0},0,null,0,{"$f":"+K38-G38","v":0},33]
[539,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K39-G39","v":0},34]
[540,null,null,"Total",null,{"$f":"SUM(F38:F39)","v":0},{"$f":"SUM(G38:G39)","v":0},0,0,null,0,{"$f":"+K40-G40","v":0},35]
[541,null,null,null,null,null,null,null,null,null,"",null,36]
[542,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,"",null,37]
[543,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K43-G43","v":0},38]
[544,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K44-G44","v":0},39]
[545,null,null,"Total",null,{"$f":"SUM(F43:F44)","v":0},{"$f":"SUM(G43:G44)","v":0},0,0,null,0,{"$f":"+K45-G45","v":0},40]
[546,null,null,null,null,null,null,null,null,null,"",null,41]
[547,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,"",null,42]
[548,null,null,"Utah",null,0,0,0,0,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M48,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M48,FALSE))","v":0},{"$f":"+K48-G48","v":0},43]
[549,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K49-G49","v":0},44]
[550,null,null,"Total",null,{"$f":"SUM(F48:F49)","v":0},{"$f":"SUM(G48:G49)","v":0},0,0,null,0,{"$f":"+K50-G50","v":0},45]
[551,null,null,null,null,null,null,null,null,null,"",null,46]
[552,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,"",null,47]
[553,null,null,"Utah",null,713690200.78114402,227272495.78302696,{"$f":"G53","v":227272495.78302696},227272495.78302696,null,227272495.78302696,{"$f":"+K53-G53","v":0},48]
[554,null,null,"Wyoming",null,23751433.138855979,7171180.3769729957,7171180.3769729957,7171180.3769729957,null,7171180.3769729957,{"$f":"+K54-G54","v":0},49]
[555,null,null,"Total",null,{"$f":"SUM(F53:F54)","v":737441633.91999996},{"$f":"SUM(G53:G54)","v":234443676.15999997},234443676.15999997,234443676.15999997,null,234443676.15999997,{"$f":"+K55-G55","v":0},50]
[556,null,null,null,null,null,null,null,null,null,"",null,51]
[557,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,"",null,52]
[558,null,null,"Utah",null,14361476.923028,12727833.879755002,{"$f":"G58","v":12727833.879755002},12727833.879755002,null,12727833.879755002,{"$f":"+K58-G58","v":0},53]
[559,null,null,"Wyoming",null,476839.49697199976,416023.27024499961,416023.27024499961,416023.27024499961,null,416023.27024499961,{"$f":"+K59-G59","v":0},54]
[560,null,null,"Total",null,{"$f":"SUM(F58:F59)","v":14838316.42},{"$f":"SUM(G58:G59)","v":13143857.15},13143857.15,13143857.15,null,13143857.15,{"$f":"+K60-G60","v":0},55]
[561,null,null,null,null,null,null,null,null,null,"",null,56]
[562,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,"",null,57]
[563,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K63-G63","v":0},58]
[564,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K64-G64","v":0},59]
[565,null,null,"Total",null,{"$f":"SUM(F63:F64)","v":0},{"$f":"SUM(G63:G64)","v":0},0,0,null,0,{"$f":"+K65-G65","v":0},60]
[566,null,null,null,null,null,null,null,null,null,"",null,61]
[567,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,"",null,62]
[568,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K68-G68","v":0},63]
[569,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K69-G69","v":0},64]
[570,null,null,"Total",null,{"$f":"SUM(F68:F69)","v":0},{"$f":"SUM(G68:G69)","v":0},0,0,null,0,{"$f":"+K70-G70","v":0},65]
[571,null,null,null,null,null,null,null,null,null,"",null,66]
[572,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,"",null,{"$f":"+M71+1","v":67}]
[573,null,null,"Utah",null,2244845.1533670276,286236455.60646504,{"$f":"G73","v":286236455.60646504},286236455.60646504,null,286236455.60646504,{"$f":"+K73-G73","v":0},68]
[574,null,null,"Wyoming",null,1112083.1466330262,9441144.7035350204,9441144.7035350204,9441144.7035350204,null,9441144.7035350204,{"$f":"+K74-G74","v":0},69]
[575,null,null,"Total",null,{"$f":"SUM(F73:F74)","v":3356928.3000000538},{"$f":"SUM(G73:G74)","v":295677600.31000006},295677600.31000006,295677600.31000006,null,295677600.31000006,{"$f":"+K75-G75","v":0},70]
[{"$f":"+A75+1","v":576},null,null,null,null,null,null,null,null,null,"",null,71]
[577,806,"Exchange Gas",null,null,null,null,null,null,null,"",null,72]
[578,null,null,"Utah",null,-2879415.874905,328423.2281500001,{"$f":"G78","v":328423.2281500001},328423.2281500001,null,328423.2281500001,{"$f":"+K78-G78","v":0},73]
[579,null,null,"Wyoming",null,-133403.20509500051,15751.691849999886,15751.691849999886,15751.691849999886,null,15751.691849999886,{"$f":"+K79-G79","v":0},74]
[580,null,null,"Total",null,{"$f":"SUM(F78:F79)","v":-3012819.0800000005},{"$f":"SUM(G78:G79)","v":344174.92},344174.92,344174.92,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M80,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M80,FALSE))","v":344174.92},{"$f":"+K80-G80","v":0},75]
[581,null,null,null,null,null,null,null,null,null,"",null,76]
[582,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,"",null,77]
[583,null,null,"Utah",null,69986498.819163993,39269638.076299004,{"$f":"G83","v":39269638.076299004},39269638.076299004,null,39269638.076299004,{"$f":"+K83-G83","v":0},78]
[584,null,null,"Wyoming",null,2390472.0808359976,1286357.9637009993,1286357.9637009993,1286357.9637009993,null,1286357.9637009993,{"$f":"+K84-G84","v":0},79]
[585,null,null,"Total",null,{"$f":"SUM(F83:F84)","v":72376970.899999991},{"$f":"SUM(G83:G84)","v":40555996.040000007},40555996.040000007,40555996.040000007,null,40555996.040000007,{"$f":"+K85-G85","v":0},80]
[586,null,null,null,null,null,null,null,null,null,"",null,81]
[587,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,"",null,82]
[588,null,null,"Utah",null,-69183599.618868008,-43782587.044401005,{"$f":"G88","v":-43782587.044401005},-43782587.044401005,null,-43782587.044401005,{"$f":"+K88-G88","v":0},83]
[589,null,null,"Wyoming",null,-2250192.5411320012,-1438691.3455990003,-1438691.3455990003,-1438691.3455990003,null,-1438691.3455990003,{"$f":"+K89-G89","v":0},84]
[590,null,null,"Total",null,{"$f":"SUM(F88:F89)","v":-71433792.160000011},{"$f":"SUM(G88:G89)","v":-45221278.390000008},-45221278.390000008,-45221278.390000008,null,-45221278.390000008,{"$f":"+K90-G90","v":0},85]
[591,null,null,null,null,null,null,null,null,null,"",null,86]
[592,"8083","Exchange Gas",null,null,null,null,null,null,null,"",null,87]
[593,null,null,"Utah",null,2762022.3772229999,3349839.992385,{"$f":"G93","v":3349839.992385},{"$f":"H93","v":3349839.992385},null,3349839.992385,{"$f":"+K93-G93","v":0},88]
[594,null,null,"Wyoming",null,92880.862776999944,109073.31761500001,109073.31761500001,109073.31761500001,null,109073.31761500001,{"$f":"+K94-G94","v":0},89]
[595,null,null,"Total",null,{"$f":"SUM(F93:F94)","v":2854903.2399999998},{"$f":"SUM(G93:G94)","v":3458913.31},3458913.31,3458913.31,null,3458913.31,{"$f":"+K95-G95","v":0},90]
[596,null,null,null,null,null,null,null,null,null,"",null,91]
[597,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,"",null,92]
[598,null,null,"Utah",null,221083157.99684602,216109558.92401898,{"$f":"G98","v":216109558.92401898},216109558.92401898,null,216109558.92401898,{"$f":"+K98-G98","v":0},93]
[599,null,null,"Wyoming",null,7477950.6631539986,7064676.2859810032,7064676.2859810032,7064676.2859810032,null,7064676.2859810032,{"$f":"+K99-G99","v":0},94]
[600,null,null,"Total",null,{"$f":"SUM(F98:F99)","v":228561108.66000003},{"$f":"SUM(G98:G99)","v":223174235.20999998},223174235.20999998,223174235.20999998,null,223174235.20999998,{"$f":"+K100-G100","v":0},95]
[601,null,null,null,null,null,null,null,null,null,"",null,96]
[602,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,"",null,97]
[603,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K103-G103","v":0},98]
[604,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K104-G104","v":0},99]
[605,null,null,"Total",null,{"$f":"SUM(F103:F104)","v":0},{"$f":"SUM(G103:G104)","v":0},0,0,null,0,{"$f":"+K105-G105","v":0},100]
[606,null,null,null,null,null,null,null,null,null,"",null,101]
[607,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,"",null,102]
[608,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K108-G108","v":0},103]
[609,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K109-G109","v":0},104]
[610,null,null,"Total",null,{"$f":"SUM(F108:F109)","v":0},{"$f":"SUM(G108:G109)","v":0},0,0,null,0,{"$f":"+K110-G110","v":0},105]
[611,null,null,null,null,null,null,null,null,null,"",null,106]
[612,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M112,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M112,FALSE))","v":""},null,107]
[613,null,null,"Utah",null,68575021.099188998,70107220.371941,{"$f":"G113","v":70107220.371941},70107220.371941,null,70107220.371941,{"$f":"+K113-G113","v":0},108]
[614,null,null,"Wyoming",null,2335140.9908110006,2281022.1280590016,2281022.1280590016,2281022.1280590016,null,2281022.1280590016,{"$f":"+K114-G114","v":0},109]
[615,null,null,"Total",null,{"$f":"SUM(F113:F114)","v":70910162.090000004},{"$f":"SUM(G113:G114)","v":72388242.5},72388242.5,72388242.5,null,72388242.5,{"$f":"+K115-G115","v":0},110]
[616,null,null,null,null,null,null,null,null,null,"",null,111]
[617,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,"",null,112]
[618,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K118-G118","v":0},113]
[619,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K119-G119","v":0},114]
[620,null,null,"Total",null,{"$f":"SUM(F118:F119)","v":0},{"$f":"SUM(G118:G119)","v":0},0,0,null,0,{"$f":"+K120-G120","v":0},115]
[621,null,null,null,null,null,null,null,null,null,"",null,116]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,"",null,117]
[623,null,"Utah General Gas Purchase Exp",null,null,0,0,0,0,null,0,{"$f":"+K123-G123","v":0},118]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"F16+F21+F26+F38+F43+F48+F53+F58+F63+F68+F73+F78+F83+F88+F93+F98+F103++F108+F113+F118","v":1085027872.3905811},{"$f":"G16+G21+G26+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103++G108+G113+G118","v":839548577.53697288},{"$f":"H16+H21+H26+H38+H43+H48+H53+H58+H63+H68+H73+H78+H83+H88+H93+H98+H103++H108+H113+H118","v":839548577.53697288},{"$f":"I16+I21+I26+I38+I43+I48+I53+I58+I63+I68+I73+I78+I83+I88+I93+I98+I103++I108+I113+I118","v":839548577.53697288},null,839548577.53697288,0,119]
[625,null,"Wyoming General Gas Purchase Exp",null,null,0,0,0,0,null,0,0,120]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"F17+F22+F27+F34+F39+F44+F49+F54+F59+F64+F69+F74+F79+F84+F89+F94+F99+F104+F114+F119","v":37375311.819418989},{"$f":"G17+G22+G27+G34+G39+G44+G49+G54+G59+G64+G69+G74+G79+G84+G89+G94+G99+G104+G114+G119","v":27262226.113027014},{"$f":"H17+H22+H27+H34+H39+H44+H49+H54+H59+H64+H69+H74+H79+H84+H89+H94+H99+H104+H114+H119","v":27262226.113027014},{"$f":"I17+I22+I27+I34+I39+I44+I49+I54+I59+I64+I69+I74+I79+I84+I89+I94+I99+I104+I114+I119","v":27262226.113027014},null,27262226.113027014,0,121]
[627,null,"Utah Timing Differences",null,null,0,0,461454.52365005016,461454.52365005016,null,461454.52365005016,461454.52365005016,122]
[628,null,"Wyoming Timing Differences",null,null,37375311.819418989,27262226.113027014,823901.35581561178,823901.35581561178,null,823901.35581561178,-26438324.757211402,123]
[629,null,null,null,null,null,null,null,null,null,"",null,124]
[630,null,null,null,null,null,null,null,null,null,"",null,125]
[631,null,"System Total Gas Purchase Expenses",null,null,{"$f":"F18+F23+F28+F35+F40+F45+F50+F55+F60+F65+F70+F75+F80+F85+F90+F95+F100+F105+F110+F115+F120+F127+F128","v":1159778496.0294187},{"$f":"G18+G23+G28+G35+G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110+G115+G120+G127+G128","v":894073029.76302683},{"$f":"H18+H23+H28+H35+H40+H45+H50+H55+H60+H65+H70+H75+H80+H85+H90+H95+H100+H105+H110+H115+H120+H127+H128","v":868096159.52946556},{"$f":"I18+I23+I28+I35+I40+I45+I50+I55+I60+I65+I70+I75+I80+I85+I90+I95+I100+I105+I110+I115+I120+I127+I128","v":868096159.52946556},null,868096159.52946556,{"$f":"+K131-G131","v":-25976870.233561277},126]
[632,null,null,null,null,null,null,null,null,null,"",null,127]
[633,null,null,null,null,null,null,null,null,null,"",null,128]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,"",null,129]
[635,null,null,null,null,null,null,null,null,null,"",null,130]
[636,"Production Expenses",null,null,null,null,null,null,null,null,"",null,{"$f":"+M135+1","v":131}]
[637,null,null,null,null,null,null,null,null,null,"",null,132]
[638,810,"Gas Used for Compressor Station Fuel",null,null,-16874.310000000001,-1735.5300000000002,{"$f":"'PROJECTED EXPENSES'!AU10","v":-1914.2895899999999},{"$f":"'PROJECTED EXPENSES'!AV10","v":-2174.6329742400003},null,-2174.6329742400003,{"$f":"+K138-G138","v":-439.10297424000009},133]
[639,812,"Gas Used for Other Utility Operations",null,null,-668487.99000000011,-409651.11999999988,{"$f":"'PROJECTED EXPENSES'!AU11","v":-451845.18536000006},{"$f":"'PROJECTED EXPENSES'!AV11","v":-513296.13056896004},null,-513296.13056896004,{"$f":"+K139-G139","v":-103645.01056896016},134]
[{"$f":"+A139+1","v":640},null,null,null,null,null,null,null,null,null,"",null,135]
[641,null,"Total Production Expenses",null,null,-685362.30000000016,-411386.64999999991,{"$f":"SUM(H138:H139)","v":-453759.47495000006},{"$f":"SUM(I138:I139)","v":-515470.76354320004},null,-515470.76354320004,{"$f":"+K141-G141","v":-104084.11354320013},136]
[642,null,null,null,null,null,null,null,null,null,"",null,137]
[{"$f":"+A142+1","v":643},"Storage Operation and Maintenance ",null,null,null,null,null,null,null,null,null,null,{"$f":"+M142+1","v":138}]
[644,"840","Other Storage Operation- Superv",null,null,null,null,null,null,null,null,null,139]
[645,null,null,"Utah",null,333.09,60878.78,{"$f":"'PROJECTED EXPENSES'!AU17","v":66291.996395646274},{"$f":"'PROJECTED EXPENSES'!AV17","v":68715.670150904625},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M145,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M145,FALSE))","v":68715.670150904625},{"$f":"+K145-G145","v":7836.8901509046264},140]
[646,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU18","v":0},{"$f":"'PROJECTED EXPENSES'!AV18","v":0},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M146,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M146,FALSE))","v":0},{"$f":"+K146-G146","v":0},141]
[647,null,null,"Total",null,{"$f":"SUM(F145:F146)","v":333.09},{"$f":"SUM(G145:G146)","v":60878.78},{"$f":"SUM(H145:H146)","v":66291.996395646274},68715.670150904625,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M147,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M147,FALSE))","v":68715.670150904625},{"$f":"+K147-G147","v":7836.8901509046264},142]
[648,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M148,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M148,FALSE))","v":""},null,143]
[649,"841","Other Storage Operation Labor/Exp",null,null,null,null,null,null,null,null,null,144]
[650,null,null,"Utah",null,1336829.74,1455116.5899999999,{"$f":"'PROJECTED EXPENSES'!AU22","v":1569399.3018390413},{"$f":"'PROJECTED EXPENSES'!AV22","v":1621163.0159809759},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M150,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M150,FALSE))","v":1621163.0159809759},{"$f":"+K150-G150","v":166046.42598097608},145]
[651,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU23","v":0},{"$f":"'PROJECTED EXPENSES'!AV23","v":0},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M151,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M151,FALSE))","v":0},{"$f":"+K151-G151","v":0},146]
[652,null,null,"Total",null,{"$f":"SUM(F150:F151)","v":1336829.74},{"$f":"SUM(G150:G151)","v":1455116.5899999999},{"$f":"SUM(H150:H151)","v":1569399.3018390413},1621163.0159809759,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M152,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M152,FALSE))","v":1621163.0159809759},{"$f":"+K152-G152","v":166046.42598097608},147]
[653,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M153,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M153,FALSE))","v":""},null,148]
[654,"843","Other Storage Maintance- Structure",null,null,null,null,null,null,null,null,null,149]
[655,null,null,"Utah",null,168306.71999999997,115589.41000000002,{"$f":"'PROJECTED EXPENSES'!AU27","v":117899.92909850771},{"$f":"'PROJECTED EXPENSES'!AV27","v":119636.74160431235},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M155,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M155,FALSE))","v":119636.74160431235},{"$f":"+K155-G155","v":4047.3316043123341},150]
[656,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU28","v":0},{"$f":"'PROJECTED EXPENSES'!AV28","v":0},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M156,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M156,FALSE))","v":0},{"$f":"+K156-G156","v":0},151]
[657,null,null,"Total",null,{"$f":"SUM(F155:F156)","v":168306.71999999997},{"$f":"SUM(G155:G156)","v":115589.41000000002},{"$f":"SUM(H155:H156)","v":117899.92909850771},{"$f":"H157","v":117899.92909850771},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M157,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M157,FALSE))","v":117899.92909850771},{"$f":"+K157-G157","v":2310.5190985076915},152]
[658,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M158,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M158,FALSE))","v":""},null,153]
[659,"System Total Storage O&M Expenses",null,null,null,null,null,null,null,null,null,null,154]
[660,null,"Utah Distribution O&M Expenses",null,null,{"$f":"F155+F150+F145","v":1505469.55},1631584.7799999998,{"$f":"H155+H150+H145","v":1753591.2273331953},{"$f":"I155+I150+I145","v":1809515.4277361929},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M160,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M160,FALSE))","v":1809515.4277361929},{"$f":"+K160-G160","v":177930.64773619315},155]
[661,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"F146+F151+F156","v":0},0,{"$f":"H146+H151+H156","v":0},0,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M161,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M161,FALSE))","v":0},{"$f":"+K161-G161","v":0},156]
[662,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M162,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M162,FALSE))","v":""},null,157]
[663,null,"System Total Distribution O&M Expenses",null,null,{"$f":"SUM(F160:F161)","v":1505469.55},1631584.7799999998,1753591.2273331953,1809515.4277361929,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M163,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M163,FALSE))","v":1809515.4277361929},{"$f":"+K163-G163","v":177930.64773619315},158]
[664,null,null,null,null,null,null,null,null,null,null,null,159]
[665,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M165,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M165,FALSE))","v":""},null,160]
[666,null," ",null,null,null,null,null,null,null,"",null,161]
[667,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,"",null,162]
[668,null,null,"Utah",null,8274615.5700000003,4325150.5199999996,{"$f":"'PROJECTED EXPENSES'!AU40","v":4678338.3901704662},{"$f":"'PROJECTED EXPENSES'!AV40","v":4844765.5184763912},null,4844765.5184763912,{"$f":"+K168-G168","v":519614.99847639166},163]
[669,null,null,"Wyoming",null,685401.21000000008,760078.45,{"$f":"'PROJECTED EXPENSES'!AU41","v":801840.33049666788},{"$f":"'PROJECTED EXPENSES'!AV41","v":827359.74809982721},null,827359.74809982721,{"$f":"+K169-G169","v":67281.298099827254},164]
[670,null,null,"Total",null,{"$f":"SUM(F168:F169)","v":8960016.7800000012},{"$f":"SUM(G168:G169)","v":5085228.97},{"$f":"SUM(H168:H169)","v":5480178.720667134},{"$f":"SUM(I168:I169)","v":5672125.2665762184},null,5672125.2665762184,{"$f":"+K170-G170","v":586896.29657621868},165]
[671,null,null,null,null,null,null,null,null,null,"",null,166]
[672,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,"",null,167]
[673,null,null,"Utah",null,1126793.06,1797342.04,{"$f":"'PROJECTED EXPENSES'!AU45","v":1932669.3835648433},{"$f":"'PROJECTED EXPENSES'!AV45","v":1989084.1259241817},null,1989084.1259241817,{"$f":"+K173-G173","v":191742.08592418162},168]
[674,null,null,"Wyoming",null,31217.929999999993,49411.020000000004,{"$f":"'PROJECTED EXPENSES'!AU46","v":53136.427042717565},{"$f":"'PROJECTED EXPENSES'!AV46","v":54689.901136278371},null,54689.901136278371,{"$f":"+K174-G174","v":5278.8811362783672},169]
[675,null,null,"Total",null,{"$f":"SUM(F173:F174)","v":1158010.99},{"$f":"SUM(G173:G174)","v":1846753.06},{"$f":"SUM(H173:H174)","v":1985805.8106075609},{"$f":"SUM(I173:I174)","v":2043774.0270604601},null,2043774.0270604601,{"$f":"+K175-G175","v":197020.96706046001},170]
[676,null,null,null,null,null,null,null,null,null,"",null,171]
[677,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,"",null,172]
[678,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU50","v":0},{"$f":"'PROJECTED EXPENSES'!AV50","v":0},null,0,{"$f":"+K178-G178","v":0},173]
[679,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU51","v":0},{"$f":"'PROJECTED EXPENSES'!AV51","v":0},null,0,{"$f":"+K179-G179","v":0},174]
[680,null,null,"Total",null,{"$f":"SUM(F178:F179)","v":0},{"$f":"SUM(G178:G179)","v":0},{"$f":"SUM(H178:H179)","v":0},{"$f":"SUM(I178:I179)","v":0},null,0,{"$f":"+K180-G180","v":0},175]
[681,null,null,null,null,null,null,null,null,null,"",null,176]
[682,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,"",null,177]
[683,null,null,"Utah",null,46.05,0,{"$f":"'PROJECTED EXPENSES'!AU55","v":0},{"$f":"'PROJECTED EXPENSES'!AV55","v":0},null,0,{"$f":"+K183-G183","v":0},178]
[684,null,null,"Wyoming",null,33.11,0,{"$f":"'PROJECTED EXPENSES'!AU56","v":0},{"$f":"'PROJECTED EXPENSES'!AV56","v":0},null,0,{"$f":"+K184-G184","v":0},179]
[685,null,null,"Total",null,{"$f":"SUM(F183:F184)","v":79.16},{"$f":"SUM(G183:G184)","v":0},{"$f":"SUM(H183:H184)","v":0},{"$f":"SUM(I183:I184)","v":0},null,0,{"$f":"+K185-G185","v":0},180]
[686,null,null,null,null,null,null,null,null,null,"",null,181]
[687,874,"Mains & Service Expenses",null,null,null,null,null,null,null,"",null,182]
[688,null,null,"Utah",null,21655752.149999999,20897089.149999999,{"$f":"'PROJECTED EXPENSES'!AU60","v":21846001.408594146},{"$f":"'PROJECTED EXPENSES'!AV60","v":22555834.213313218},null,22555834.213313218,{"$f":"+K188-G188","v":1658745.0633132197},183]
[689,null,null,"Wyoming",null,547705.43999999994,601558.46000000008,{"$f":"'PROJECTED EXPENSES'!AU61","v":644605.94298670674},{"$f":"'PROJECTED EXPENSES'!AV61","v":667230.94355136575},null,667230.94355136575,{"$f":"+K189-G189","v":65672.483551365673},184]
[690,null,null,"Total",null,{"$f":"SUM(F188:F189)","v":22203457.59},{"$f":"SUM(G188:G189)","v":21498647.609999999},{"$f":"SUM(H188:H189)","v":22490607.351580855},{"$f":"SUM(I188:I189)","v":23223065.156864583},null,23223065.156864583,{"$f":"+K190-G190","v":1724417.5468645841},185]
[691,null,null,null,null,null,null,null,null,null,"",null,186]
[692,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,"",null,187]
[693,null,null,"Utah",null,3270601.6900000004,3529685.8800000004,{"$f":"'PROJECTED EXPENSES'!AU65","v":3712726.637943672},{"$f":"'PROJECTED EXPENSES'!AV65","v":3791098.7392944777},null,3791098.7392944777,{"$f":"+K193-G193","v":261412.85929447738},188]
[694,null,null,"Wyoming",null,97104.36,104464.45999999998,{"$f":"'PROJECTED EXPENSES'!AU66","v":109890.76257091164},{"$f":"'PROJECTED EXPENSES'!AV66","v":112214.24543435503},null,112214.24543435503,{"$f":"+K194-G194","v":7749.7854343550571},189]
[695,null,null,"Total",null,{"$f":"SUM(F193:F194)","v":3367706.0500000003},{"$f":"SUM(G193:G194)","v":3634150.3400000003},{"$f":"SUM(H193:H194)","v":3822617.4005145836},{"$f":"SUM(I193:I194)","v":3903312.9847288327},null,3903312.9847288327,{"$f":"+K195-G195","v":269162.64472883241},190]
[696,null,null,null,null,null,null,null,null,null,"",null,191]
[697,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,"",null,192]
[698,null,null,"Utah",null,3137584.0700000003,2858961.16,{"$f":"'PROJECTED EXPENSES'!AU70","v":3074312.3550250316},{"$f":"'PROJECTED EXPENSES'!AV70","v":3169781.8930740254},null,3169781.8930740254,{"$f":"+K198-G198","v":310820.73307402525},193]
[699,null,null,"Wyoming",null,245163.6,260745.40999999997,{"$f":"'PROJECTED EXPENSES'!AU71","v":282590.78465913667},{"$f":"'PROJECTED EXPENSES'!AV71","v":292170.31951958599},null,292170.31951958599,{"$f":"+K199-G199","v":31424.909519586014},194]
[700,null,null,"Total",null,{"$f":"SUM(F198:F199)","v":3382747.6700000004},{"$f":"SUM(G198:G199)","v":3119706.5700000003},{"$f":"SUM(H198:H199)","v":3356903.1396841682},{"$f":"SUM(I198:I199)","v":3461952.2125936113},null,3461952.2125936113,{"$f":"+K200-G200","v":342245.64259361103},195]
[701,null,null,null,null,null,null,null,null,null,"",null,196]
[702,879,"Customer Installations Expenses",null,null,null,null,null,null,null,"",null,197]
[703,null,null,"Utah",null,2175637.42,2457524.75,{"$f":"'PROJECTED EXPENSES'!AU75","v":2662377.2447977462},{"$f":"'PROJECTED EXPENSES'!AV75","v":2754144.4613588825},null,2754144.4613588825,{"$f":"+K203-G203","v":296619.71135888249},198]
[704,null,null,"Wyoming",null,46951.75,44864.560000000005,{"$f":"'PROJECTED EXPENSES'!AU76","v":49550.682504736651},{"$f":"'PROJECTED EXPENSES'!AV76","v":51530.824651464885},null,51530.824651464885,{"$f":"+K204-G204","v":6666.2646514648804},199]
[705,null,null,"Total",null,{"$f":"SUM(F203:F204)","v":2222589.17},{"$f":"SUM(G203:G204)","v":2502389.31},{"$f":"SUM(H203:H204)","v":2711927.927302483},{"$f":"SUM(I203:I204)","v":2805675.2860103473},null,2805675.2860103473,{"$f":"+K205-G205","v":303285.97601034725},200]
[706,null,null,null,null,null,null,null,null,null,"",null,201]
[707,880,"Other Expenses",null,null,null,null,null,null,null,"",null,202]
[708,null,null,"Utah",null,22492904.030000001,24467811.359999996,{"$f":"'PROJECTED EXPENSES'!AU80","v":25876410.55756139},{"$f":"'PROJECTED EXPENSES'!AV80","v":26519853.885050498},null,26519853.885050498,{"$f":"+K208-G208","v":2052042.5250505023},203]
[709,null,null,"Wyoming",null,1214782.2799999998,1358050.87,{"$f":"'PROJECTED EXPENSES'!AU81","v":1439228.6302301625},{"$f":"'PROJECTED EXPENSES'!AV81","v":1476133.1207430826},null,1476133.1207430826,{"$f":"+K209-G209","v":118082.25074308249},204]
[710,null,null,"Total",null,{"$f":"SUM(F208:F209)","v":23707686.310000002},{"$f":"SUM(G208:G209)","v":25825862.229999997},{"$f":"SUM(H208:H209)","v":27315639.187791552},{"$f":"SUM(I208:I209)","v":27995987.005793579},null,27995987.005793579,{"$f":"+K210-G210","v":2170124.7757935822},205]
[711,null,null,null,null,null,null,null,null,null,"",null,206]
[712,881,"Rents",null,null,null,null,null,null,null,"",null,207]
[713,null,null,"Utah",null,161889.81,182379.44000000003,{"$f":"'PROJECTED EXPENSES'!AU85","v":186523.29559549253},{"$f":"'PROJECTED EXPENSES'!AV85","v":190134.90197087775},null,190134.90197087775,{"$f":"+K213-G213","v":7755.4619708777172},208]
[714,null,null,"Wyoming",null,804.14,789.08,{"$f":"'PROJECTED EXPENSES'!AU86","v":809.88701221561234},{"$f":"'PROJECTED EXPENSES'!AV86","v":826.35937816004878},null,826.35937816004878,{"$f":"+K214-G214","v":37.279378160048736},209]
[715,null,null,"Total",null,{"$f":"SUM(F213:F214)","v":162693.95000000001},{"$f":"SUM(G213:G214)","v":183168.52000000002},{"$f":"SUM(H213:H214)","v":187333.18260770815},{"$f":"SUM(I213:I214)","v":190961.26134903778},null,190961.26134903778,{"$f":"+K215-G215","v":7792.7413490377658},210]
[716,null,null,null,null,null,null,null,null,null,"",null,211]
[717,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,"",null,212]
[718,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU90","v":0},{"$f":"'PROJECTED EXPENSES'!AV90","v":0},null,0,{"$f":"+K218-G218","v":0},213]
[719,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU91","v":0},{"$f":"'PROJECTED EXPENSES'!AV91","v":0},null,0,{"$f":"+K219-G219","v":0},214]
[720,null,null,"Total",null,{"$f":"SUM(F218:F219)","v":0},{"$f":"SUM(G218:G219)","v":0},{"$f":"SUM(H218:H219)","v":0},{"$f":"SUM(I218:I219)","v":0},null,0,{"$f":"+K220-G220","v":0},215]
[721,null,null,null,null,null,null,null,null,null,"",null,216]
[722,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,"",null,{"$f":"+M221+1","v":217}]
[723,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU95","v":0},{"$f":"'PROJECTED EXPENSES'!AV95","v":0},null,0,{"$f":"+K223-G223","v":0},218]
[724,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU96","v":0},{"$f":"'PROJECTED EXPENSES'!AV96","v":0},null,0,{"$f":"+K224-G224","v":0},219]
[725,null,null,"Total",null,{"$f":"SUM(F223:F224)","v":0},{"$f":"SUM(G223:G224)","v":0},{"$f":"SUM(H223:H224)","v":0},{"$f":"SUM(I223:I224)","v":0},null,0,{"$f":"+K225-G225","v":0},220]
[{"$f":"+A225+1","v":726},null,null,null,null,null,null,null,null,null,"",null,221]
[727,887,"Maintenance of Mains",null,null,null,null,null,null,null,"",null,222]
[728,null,null,"Utah",null,13835462.460000003,13968828.280000001,{"$f":"'PROJECTED EXPENSES'!AU100","v":13849079.324752457},{"$f":"'PROJECTED EXPENSES'!AV100","v":13921508.911074838},null,13921508.911074838,{"$f":"+K228-G228","v":-47319.368925163522},223]
[729,null,null,"Wyoming",null,16011.51,22467.22,{"$f":"'PROJECTED EXPENSES'!AU101","v":22386.091803651987},{"$f":"'PROJECTED EXPENSES'!AV101","v":22541.263814648486},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M229,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M229,FALSE))","v":22541.263814648486},{"$f":"+K229-G229","v":74.04381464848484},224]
[730,null,null,"Total",null,{"$f":"SUM(F228:F229)","v":13851473.970000003},{"$f":"SUM(G228:G229)","v":13991295.500000002},{"$f":"SUM(H228:H229)","v":13871465.416556109},{"$f":"SUM(I228:I229)","v":13944050.174889486},null,13944050.174889486,{"$f":"+K230-G230","v":-47245.32511051558},225]
[731,null,null,null,null,null,null,null,null,null,"",null,226]
[732,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,"",null,227]
[733,null,null,"Utah",null,3606616.5700000003,586965.39000000013,{"$f":"'PROJECTED EXPENSES'!AU105","v":596356.83624000009},{"$f":"'PROJECTED EXPENSES'!AV105","v":605898.54561984004},null,605898.54561984004,{"$f":"+K233-G233","v":18933.155619839905},228]
[734,null,null,"Wyoming",null,44415.73,-123172.13,{"$f":"'PROJECTED EXPENSES'!AU106","v":-125142.88408},{"$f":"'PROJECTED EXPENSES'!AV106","v":-127145.17022527999},null,-127145.17022527999,{"$f":"+K234-G234","v":-3973.0402252799831},229]
[735,null,null,"Total",null,{"$f":"SUM(F233:F234)","v":3651032.3000000003},{"$f":"SUM(G233:G234)","v":463793.26000000013},{"$f":"SUM(H233:H234)","v":471213.9521600001},{"$f":"SUM(I233:I234)","v":478753.37539456005},null,478753.37539456005,{"$f":"+K235-G235","v":14960.115394559922},230]
[736,null,null,null,null,null,null,null,null,null,"",null,231]
[737,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,"",null,232]
[738,null,null,"Utah",null,511068.55999999994,528096.98,{"$f":"'PROJECTED EXPENSES'!AU110","v":567832.88361167349},{"$f":"'PROJECTED EXPENSES'!AV110","v":585631.68496040581},null,585631.68496040581,{"$f":"+K238-G238","v":57534.704960405827},233]
[739,null,null,"Wyoming",null,14966.460000000001,15072.620000000003,{"$f":"'PROJECTED EXPENSES'!AU111","v":16223.282921445827},{"$f":"'PROJECTED EXPENSES'!AV111","v":16737.527175950887},null,16737.527175950887,{"$f":"+K239-G239","v":1664.9071759508843},234]
[740,null,null,"Total",null,{"$f":"SUM(F238:F239)","v":526035.0199999999},{"$f":"SUM(G238:G239)","v":543169.6},{"$f":"SUM(H238:H239)","v":584056.16653311928},{"$f":"SUM(I238:I239)","v":602369.21213635674},null,602369.21213635674,{"$f":"+K240-G240","v":59199.612136356765},235]
[741,null,null,null,null,null,null,null,null,null,"",null,236]
[742,892,"Maintenance of Services",null,null,null,null,null,null,null,"",null,237]
[743,null,null,"Utah",null,1205229.45,1228054.83,{"$f":"'PROJECTED EXPENSES'!AU115","v":1318010.4425248015},{"$f":"'PROJECTED EXPENSES'!AV115","v":1359392.5534076209},null,1359392.5534076209,{"$f":"+K243-G243","v":131337.7234076208},238]
[744,null,null,"Wyoming",null,54591.890000000007,54201.560000000005,{"$f":"'PROJECTED EXPENSES'!AU116","v":58896.002525289696},{"$f":"'PROJECTED EXPENSES'!AV116","v":60969.390829346863},null,60969.390829346863,{"$f":"+K244-G244","v":6767.8308293468581},239]
[745,null,null,"Total",null,{"$f":"SUM(F243:F244)","v":1259821.3399999999},{"$f":"SUM(G243:G244)","v":1282256.3900000001},{"$f":"SUM(H243:H244)","v":1376906.4450500912},{"$f":"SUM(I243:I244)","v":1420361.9442369677},null,1420361.9442369677,{"$f":"+K245-G245","v":138105.55423696758},240]
[746,null,null,null,null,null,null,null,null,null,"",null,241]
[747,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,"",null,242]
[748,null,null,"Utah",null,1004358.97,1050911.28,{"$f":"'PROJECTED EXPENSES'!AU120","v":1117706.200102513},{"$f":"'PROJECTED EXPENSES'!AV120","v":1148209.1528985801},null,1148209.1528985801,{"$f":"+K248-G248","v":97297.872898580041},243]
[749,null,null,"Wyoming",null,134408.54,106755.07,{"$f":"'PROJECTED EXPENSES'!AU121","v":114440.01570764321},{"$f":"'PROJECTED EXPENSES'!AV121","v":117886.06256046491},null,117886.06256046491,{"$f":"+K249-G249","v":11130.992560464903},244]
[750,null,null,"Total",null,{"$f":"SUM(F248:F249)","v":1138767.51},{"$f":"SUM(G248:G249)","v":1157666.3500000001},{"$f":"SUM(H248:H249)","v":1232146.2158101562},{"$f":"SUM(I248:I249)","v":1266095.215459045},null,1266095.215459045,{"$f":"+K250-G250","v":108428.86545904493},245]
[751,null,null,null,null,null,null,null,null,null,"",null,246]
[752,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,"",null,247]
[753,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU125","v":0},{"$f":"'PROJECTED EXPENSES'!AV125","v":0},null,0,{"$f":"+K253-G253","v":0},248]
[754,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU126","v":0},{"$f":"'PROJECTED EXPENSES'!AV126","v":0},null,0,{"$f":"+K254-G254","v":0},249]
[755,null,null,"Total",null,{"$f":"SUM(F253:F254)","v":0},{"$f":"SUM(G253:G254)","v":0},{"$f":"SUM(H253:H254)","v":0},{"$f":"SUM(I253:I254)","v":0},null,0,{"$f":"+K255-G255","v":0},250]
[756,null,null,null,null,null,null,null,null,null,"",null,251]
[757,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,"",null,252]
[758,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU130","v":0},{"$f":"'PROJECTED EXPENSES'!AV130","v":0},null,0,{"$f":"+K258-G258","v":0},253]
[759,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU131","v":0},{"$f":"'PROJECTED EXPENSES'!AV131","v":0},null,0,{"$f":"+K259-G259","v":0},254]
[760,null,null,"Total",null,{"$f":"SUM(F258:F259)","v":0},{"$f":"SUM(G258:G259)","v":0},{"$f":"SUM(H258:H259)","v":0},{"$f":"SUM(I258:I259)","v":0},null,0,{"$f":"+K260-G260","v":0},255]
[761,null,null,null,null,null,null,null,null,null,"",null,256]
[762,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,"",null,257]
[763,null,"Utah Distribution O&M Expenses",null,null,{"$f":"F168+F173+F178+F183+F188+F193+F198+F203+F208+F213+F218+F223+F228+F233+F238+F243+F248+F253+F258","v":82458559.859999999},77878801.060000002,81418344.960484222,83435338.586423844,null,83435338.586423844,{"$f":"+K263-G263","v":5556537.5264238417},258]
[764,null,"Wyoming Distribution O&M Expenses",null,null,3133557.9499999997,3255286.6500000008,3468455.9563812856,3573144.536669251,null,3573144.536669251,{"$f":"+K264-G264","v":317857.88666925021},259]
[765,null,null,null,null,null,null,null,null,null,"",null,260]
[766,null,"System Total Distribution O&M Expenses",null,null,{"$f":"SUM(F263:F264)","v":85592117.810000002},{"$f":"SUM(G263:G264)","v":81134087.710000008},{"$f":"SUM(H263:H264)","v":84886800.916865513},{"$f":"SUM(I263:I264)","v":87008483.123093098},null,87008483.123093098,{"$f":"+K266-G266","v":5874395.4130930901},261]
[767,null,null,null,null,null,null,null,null,null,"",null,262]
[768,"Customer Accounts Expense",null,null,null,null,null,null,null,null,"",null,263]
[769,null,null,null,null,null,null,null,null,null,"",null,264]
[770,901,"Supervision",null,null,null,null,null,null,null,"",null,265]
[771,null,null,"Utah",null,732799.78,795574.06999999983,{"$f":"'PROJECTED EXPENSES'!AU143","v":865658.74005754536},{"$f":"'PROJECTED EXPENSES'!AV143","v":897211.26126671885},null,897211.26126671885,{"$f":"+K271-G271","v":101637.19126671902},266]
[772,null,null,"Wyoming",null,20533.759999999998,22284.469999999998,{"$f":"'PROJECTED EXPENSES'!AU144","v":24247.582349016186},{"$f":"'PROJECTED EXPENSES'!AV144","v":25131.386288968206},null,25131.386288968206,{"$f":"+K272-G272","v":2846.9162889682084},267]
[773,null,null,"Total",null,{"$f":"SUM(F271:F272)","v":753333.54},{"$f":"SUM(G271:G272)","v":817858.5399999998},{"$f":"SUM(H271:H272)","v":889906.32240656158},{"$f":"SUM(I271:I272)","v":922342.647555687},null,922342.647555687,{"$f":"+K273-G273","v":104484.10755568719},268]
[774,null,null,null,null,null,null,null,null,null,"",null,269]
[775,902,"Meter Reading Expense",null,null,null,null,null,null,null,"",null,270]
[776,null,null,"Utah",null,1415498.23,1485928.5699999998,{"$f":"'PROJECTED EXPENSES'!AU148","v":1599358.9654349871},{"$f":"'PROJECTED EXPENSES'!AV148","v":1643372.8720880582},null,1643372.8720880582,{"$f":"+K276-G276","v":157444.30208805832},271]
[777,null,null,"Wyoming",null,43549.34,45962.73,{"$f":"'PROJECTED EXPENSES'!AU149","v":49471.555805851247},{"$f":"'PROJECTED EXPENSES'!AV149","v":50833.119063394224},null,50833.119063394224,{"$f":"+K277-G277","v":4870.389063394221},272]
[778,null,null,"Total",null,{"$f":"SUM(F276:F277)","v":1459047.57},{"$f":"SUM(G276:G277)","v":1531891.2999999998},{"$f":"SUM(H276:H277)","v":1648830.5212408383},{"$f":"SUM(I276:I277)","v":1694205.9911514523},null,1694205.9911514523,{"$f":"+K278-G278","v":162314.69115145248},273]
[779,null,null,null,null,null,null,null,null,null,"",null,274]
[780,9031,"Customer Records Expense",null,null,null,null,null,null,null,"",null,275]
[781,null,null,"Utah",null,8608287.6199999992,14596609.16,{"$f":"'PROJECTED EXPENSES'!AU153","v":15600824.233440723},{"$f":"'PROJECTED EXPENSES'!AV153","v":16037620.294650892},null,16037620.294650892,{"$f":"+K281-G281","v":1441011.1346508916},276]
[782,null,null,"Wyoming",null,241579.52999999997,411711.02,{"$f":"'PROJECTED EXPENSES'!AU154","v":440036.34970338072},{"$f":"'PROJECTED EXPENSES'!AV154","v":452356.80856361822},null,452356.80856361822,{"$f":"+K282-G282","v":40645.788563618204},277]
[783,null,null,"Total",null,{"$f":"SUM(F281:F282)","v":8849867.1499999985},{"$f":"SUM(G281:G282)","v":15008320.18},{"$f":"SUM(H281:H282)","v":16040860.583144104},{"$f":"SUM(I281:I282)","v":16489977.10321451},null,16489977.10321451,{"$f":"+K283-G283","v":1481656.9232145101},278]
[784,null,null,null,null,null,null,null,null,null,"",null,279]
[785,9032,"Collection Expense",null,null,null,null,null,null,null,"",null,280]
[786,null,null,"Utah",null,1088908.2,955925.54,{"$f":"'PROJECTED EXPENSES'!AU158","v":1000357.9360920149},{"$f":"'PROJECTED EXPENSES'!AV158","v":1019766.4885245363},null,1019766.4885245363,{"$f":"+K286-G286","v":63840.948524536216},{"$f":"+M285+1","v":281}]
[787,null,null,"Wyoming",null,37522.030000000006,31997.859999999997,{"$f":"'PROJECTED EXPENSES'!AU159","v":33547.257905487226},{"$f":"'PROJECTED EXPENSES'!AV159","v":34223.697868217576},null,34223.697868217576,{"$f":"+K287-G287","v":2225.8378682175789},282]
[788,null,null,"Total",null,{"$f":"SUM(F286:F287)","v":1126430.23},{"$f":"SUM(G286:G287)","v":987923.4},{"$f":"SUM(H286:H287)","v":1033905.1939975021},{"$f":"SUM(I286:I287)","v":1053990.1863927539},null,1053990.1863927539,{"$f":"+K288-G288","v":66066.786392753827},283]
[789,null,null,null,null,null,null,null,null,null,"",null,284]
[{"$f":"+A289+1","v":790},9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,"",null,285]
[791,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU163","v":0},{"$f":"'PROJECTED EXPENSES'!AV163","v":0},null,0,{"$f":"+K291-G291","v":0},286]
[792,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU164","v":0},{"$f":"'PROJECTED EXPENSES'!AV164","v":0},null,0,{"$f":"+K292-G292","v":0},287]
[793,null,null,"Total",null,{"$f":"SUM(F291:F292)","v":0},{"$f":"SUM(G291:G292)","v":0},{"$f":"SUM(H291:H292)","v":0},{"$f":"SUM(I291:I292)","v":0},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M293,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M293,FALSE))","v":0},{"$f":"+K293-G293","v":0},288]
[794,null,null,null,null,null,null,null,null,null,"",null,289]
[795,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,"",null,290]
[796,null,null,"Utah",null,3788044.89,3358238.83,{"$f":"'PROJECTED EXPENSES'!AU168","v":3358238.83},{"$f":"'PROJECTED EXPENSES'!AV168","v":3358238.83},null,3358238.83,{"$f":"+K296-G296","v":0},291]
[797,null,null,"Wyoming",null,393437.36000000004,435892.01,{"$f":"'PROJECTED EXPENSES'!AU169","v":435892.01},{"$f":"'PROJECTED EXPENSES'!AV169","v":435892.01},null,435892.01,{"$f":"+K297-G297","v":0},292]
[798,null,null,"Total",null,{"$f":"SUM(F296:F297)","v":4181482.25},{"$f":"SUM(G296:G297)","v":3794130.84},{"$f":"SUM(H296:H297)","v":3794130.84},{"$f":"SUM(I296:I297)","v":3794130.84},null,3794130.84,{"$f":"+K298-G298","v":0},293]
[799,null,null,null,null,null,null,null,null,null,"",null,294]
[800,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,"",null,295]
[801,null,null,"Utah",null,201407.35999999999,208219.58000000002,{"$f":"'PROJECTED EXPENSES'!AU173","v":208219.58000000002},{"$f":"'PROJECTED EXPENSES'!AV173","v":208219.58000000002},null,208219.58000000002,{"$f":"+K301-G301","v":0},296]
[802,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU174","v":0},{"$f":"'PROJECTED EXPENSES'!AV174","v":0},null,0,{"$f":"+K302-G302","v":0},297]
[803,null,null,"Total",null,{"$f":"SUM(F301:F302)","v":201407.35999999999},{"$f":"SUM(G301:G302)","v":208219.58000000002},{"$f":"SUM(H301:H302)","v":208219.58000000002},{"$f":"SUM(I301:I302)","v":208219.58000000002},null,208219.58000000002,{"$f":"+K303-G303","v":0},298]
[804,null,null,null,null,null,null,null,null,null,"",null,299]
[805,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,"",null,300]
[806,null,null,"Utah",null,1836475.2000000002,2216277.5499999998,{"$f":"'PROJECTED EXPENSES'!AU178","v":2216277.5499999998},{"$f":"'PROJECTED EXPENSES'!AV178","v":2216277.5499999998},null,2216277.5499999998,{"$f":"+K306-G306","v":0},301]
[807,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU179","v":0},{"$f":"'PROJECTED EXPENSES'!AV179","v":0},null,0,{"$f":"+K307-G307","v":0},302]
[808,null,null,"Total",null,{"$f":"SUM(F306:F307)","v":1836475.2000000002},{"$f":"SUM(G306:G307)","v":2216277.5499999998},{"$f":"SUM(H306:H307)","v":2216277.5499999998},{"$f":"SUM(I306:I307)","v":2216277.5499999998},null,2216277.5499999998,{"$f":"+K308-G308","v":0},303]
[809,null,null,null,null,null,null,null,null,null,"",null,304]
[810,null,null,null,null,null,null,null,null,null,"",null,305]
[811,905,"Miscellaneous Expense",null,null,null,null,null,null,null,"",null,306]
[812,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU184","v":0},{"$f":"'PROJECTED EXPENSES'!AV184","v":0},null,0,{"$f":"+K312-G312","v":0},307]
[813,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU185","v":0},{"$f":"'PROJECTED EXPENSES'!AV185","v":0},null,0,{"$f":"+K313-G313","v":0},308]
[814,null,null,"Total",null,{"$f":"SUM(F312:F313)","v":0},{"$f":"SUM(G312:G313)","v":0},{"$f":"SUM(H312:H313)","v":0},{"$f":"SUM(I312:I313)","v":0},null,0,{"$f":"+K314-G314","v":0},309]
[815,null,null,null,null,null,null,null,null,null,"",null,310]
[816,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,"",null,311]
[817,null,"Utah Customer Accounts Expenses",null,null,{"$f":"F271+F276+F281+F286+F291+F296+F301+F306+F312","v":17671421.279999997},{"$f":"G271+G276+G281+G286+G291+G296+G301+G306+G312","v":23616773.300000001},{"$f":"H271+H276+H281+H286+H291+H296+H301+H306+H312","v":24848935.83502527},{"$f":"I271+I276+I281+I286+I291+I296+I301+I306+I312","v":25380706.876530204},null,25380706.876530204,{"$f":"+K317-G317","v":1763933.5765302032},312]
[818,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"F272+F277+F282+F287+F292+F297+F302+F307+F313","v":736622.02},{"$f":"G272+G277+G282+G287+G292+G297+G302+G307+G313","v":947848.09000000008},983194.75576373539,998437.02178419824,null,998437.02178419824,{"$f":"+K318-G318","v":50588.931784198154},313]
[819,null,null,null,null,null,null,null,null,null,"",null,314]
[820,null,"System Total Customer Accounts Exp",null,null,{"$f":"SUM(F317:F318)","v":18408043.299999997},{"$f":"SUM(G317:G318)","v":24564621.390000001},{"$f":"SUM(H317:H318)","v":25832130.590789005},{"$f":"SUM(I317:I318)","v":26379143.898314402},null,26379143.898314402,{"$f":"+K320-G320","v":1814522.5083144009},315]
[821,null,null,null,null,null,null,null,null,null,"",null,316]
[822,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,"",null,317]
[823,null,null,null,null,null,null,null,null,null,"",null,318]
[824,907,"Supervision",null,null,null,null,null,null,null,"",null,319]
[825,null,null,"Utah",null,443907.25,680450.50000000023,{"$f":"'PROJECTED EXPENSES'!AU196","v":720758.89466005261},{"$f":"'PROJECTED EXPENSES'!AV196","v":744141.16189777793},null,744141.16189777793,{"$f":"+K325-G325","v":63690.661897777696},320]
[826,null,null,"Wyoming",null,12452.240000000002,19149.829999999998,{"$f":"'PROJECTED EXPENSES'!AU197","v":20284.231701460198},{"$f":"'PROJECTED EXPENSES'!AV197","v":20942.277239677162},null,20942.277239677162,{"$f":"+K326-G326","v":1792.4472396771635},321]
[827,null,null,"Total",null,{"$f":"SUM(F325:F326)","v":456359.49},{"$f":"SUM(G325:G326)","v":699600.33000000019},{"$f":"SUM(H325:H326)","v":741043.12636151281},{"$f":"SUM(I325:I326)","v":765083.43913745508},null,765083.43913745508,{"$f":"+K327-G327","v":65483.109137454885},322]
[828,null,null,null,null,null,null,null,null,null,"",null,323]
[829,908,"Customer Assistance Expense",null,null,null,null,null,null,null,"",null,324]
[830,null,null,"Utah",null,26798823.720000006,23767525.91,{"$f":"'PROJECTED EXPENSES'!AU201","v":24276412.766623713},{"$f":"'PROJECTED EXPENSES'!AV201","v":24488087.669708997},null,24488087.669708997,{"$f":"+K330-G330","v":720561.75970899686},325]
[831,null,null,"Wyoming",null,149541.51,93007.39,{"$f":"'PROJECTED EXPENSES'!AU202","v":95230.642697424395},{"$f":"'PROJECTED EXPENSES'!AV202","v":96160.821209396396},null,96160.821209396396,{"$f":"+K331-G331","v":3153.4312093963963},326]
[832,null,null,"Total",null,{"$f":"SUM(F330:F331)","v":26948365.230000008},{"$f":"SUM(G330:G331)","v":23860533.300000001},{"$f":"SUM(H330:H331)","v":24371643.409321137},{"$f":"SUM(I330:I331)","v":24584248.490918394},null,24584248.490918394,{"$f":"+K332-G332","v":723715.19091839343},327]
[833,null,null,null,null,null,null,null,null,null,"",null,328]
[834,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,"",null,329]
[835,null,null,"Utah",null,790432.22999999986,456077.27999999991,{"$f":"'PROJECTED EXPENSES'!AU206","v":463374.51647999999},{"$f":"'PROJECTED EXPENSES'!AV206","v":448083.15743615991},null,448083.15743615991,{"$f":"+K335-G335","v":-7994.1225638400065},330]
[836,null,null,"Wyoming",null,12703.76,17995.71,{"$f":"'PROJECTED EXPENSES'!AU207","v":18283.641359999998},{"$f":"'PROJECTED EXPENSES'!AV207","v":17680.281195119998},null,17680.281195119998,{"$f":"+K336-G336","v":-315.42880488000083},331]
[837,null,null,"Total",null,{"$f":"SUM(F335:F336)","v":803135.98999999987},{"$f":"SUM(G335:G336)","v":474072.98999999993},{"$f":"SUM(H335:H336)","v":481658.15784},{"$f":"SUM(I335:I336)","v":465763.43863127992},null,465763.43863127992,{"$f":"+K337-G337","v":-8309.5513687200146},332]
[838,null,null,null,null,null,null,null,null,null,"",null,333]
[839,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,"",null,334]
[840,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU211","v":0},{"$f":"'PROJECTED EXPENSES'!AV211","v":0},null,0,{"$f":"+K340-G340","v":0},335]
[841,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU212","v":0},{"$f":"'PROJECTED EXPENSES'!AV212","v":0},null,0,{"$f":"+K341-G341","v":0},336]
[842,null,null,"Total",null,{"$f":"SUM(F340:F341)","v":0},{"$f":"SUM(G340:G341)","v":0},{"$f":"SUM(H340:H341)","v":0},{"$f":"SUM(I340:I341)","v":0},null,0,{"$f":"+K342-G342","v":0},337]
[843,null,null,null,null,null,null,null,null,null,"",null,338]
[844,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,"",null,339]
[845,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"F325+F330+F335+F340","v":28033163.200000007},{"$f":"G325+G330+G335+G340","v":24904053.690000001},{"$f":"H325+H330+H335+H340","v":25460546.177763764},25680311.989042934,null,25680311.989042934,{"$f":"+K345-G345","v":776258.29904293269},340]
[846,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"F326+F331+F336+F341","v":174697.51},{"$f":"G326+G331+G336+G341","v":130152.93},133798.51575888461,134783.37964419357,null,134783.37964419357,{"$f":"+K346-G346","v":4630.4496441935771},341]
[847,null,null,null,null,null,null,null,null,null,"",null,342]
[848,null,"System Total Cust Service & Info Exp",null,null,{"$f":"SUM(F345:F347)","v":28207860.710000008},{"$f":"SUM(G345:G347)","v":25034206.620000001},{"$f":"SUM(H345:H347)","v":25594344.693522647},{"$f":"SUM(I345:I347)","v":25815095.368687127},null,25815095.368687127,{"$f":"+K348-G348","v":780888.74868712574},343]
[849,null,null,null,null,null,null,null,null,null,"",null,344]
[850,"Administrative & General Expense",null,null,null,null,null,null,null,null,"",null,{"$f":"+M349+1","v":345}]
[851,null,null,null,null,null,null,null,null,null,"",null,346]
[852,920,"Administrative & General Salaries",null,null,null,null,null,null,null,"",null,347]
[853,null,"Utah",null,null,7210817.4100000001,11973675.950000001,{"$f":"'PROJECTED EXPENSES'!AU224","v":13097021.517133608},{"$f":"'PROJECTED EXPENSES'!AV224","v":13584481.694155764},null,13584481.694155764,{"$f":"+K353-G353","v":1610805.7441557627},348]
[{"$f":"+A353+1","v":854},null,"Wyoming",null,null,246736.36999999997,387963.6,{"$f":"'PROJECTED EXPENSES'!AU225","v":424361.54429789929},{"$f":"'PROJECTED EXPENSES'!AV225","v":440155.92573296325},null,440155.92573296325,{"$f":"+K354-G354","v":52192.325732963276},349]
[855,null,"Total",null,null,{"$f":"SUM(F353:F354)","v":7457553.7800000003},{"$f":"SUM(G353:G354)","v":12361639.550000001},{"$f":"SUM(H353:H354)","v":13521383.061431509},{"$f":"SUM(I353:I354)","v":14024637.619888727},null,14024637.619888727,{"$f":"+K355-G355","v":1662998.0698887259},350]
[856,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,"",null,351]
[857,null,"Utah",null,null,2038725.0899999999,3525346.8400000003,{"$f":"'PROJECTED EXPENSES'!AU228","v":3610235.7533666976},{"$f":"'PROJECTED EXPENSES'!AV228","v":3628428.5647397027},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M357,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M357,FALSE))","v":3628428.5647397027},{"$f":"+K357-G357","v":103081.72473970242},352]
[858,null,"Wyoming",null,null,157204.72,183883.49000000002,{"$f":"'PROJECTED EXPENSES'!AU229","v":188309.63032823036},{"$f":"'PROJECTED EXPENSES'!AV229","v":189257.70845262049},null,189257.70845262049,5374.2184526204655,353]
[859,null,"Total",null,null,{"$f":"SUM(F357:F358)","v":2195929.81},{"$f":"SUM(G357:G358)","v":3709230.3300000005},{"$f":"SUM(H357:H358)","v":3798545.3836949281},{"$f":"SUM(I357:I358)","v":3817686.2731923233},null,3817686.2731923233,108455.94319232274,354]
[860,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,"",null,355]
[861,null,"Utah",null,null,-16043752.819999998,-17963806.309999999,{"$f":"'PROJECTED EXPENSES'!AU232","v":-17963806.309999999},{"$f":"'PROJECTED EXPENSES'!AV232","v":-17963806.309999999},null,-17963806.309999999,0,356]
[862,null,"Wyoming",null,null,-548129.75,-612718.64,{"$f":"'PROJECTED EXPENSES'!AU233","v":-612718.64},{"$f":"'PROJECTED EXPENSES'!AV233","v":-612718.64},null,-612718.64,0,357]
[863,null,"Total",null,null,{"$f":"SUM(F361:F362)","v":-16591882.569999998},{"$f":"SUM(G361:G362)","v":-18576524.949999999},{"$f":"SUM(H361:H362)","v":-18576524.949999999},{"$f":"SUM(I361:I362)","v":-18576524.949999999},null,-18576524.949999999,0,358]
[864,923,"Outside Services Employed",null,null,null,null,null,null,null,"",null,359]
[865,null,"Utah",null,null,38972703.780000001,30518922.910000004,{"$f":"'PROJECTED EXPENSES'!AU236","v":32256987.053987443},{"$f":"'PROJECTED EXPENSES'!AV236","v":33169036.116224509},null,33169036.116224509,{"$f":"+K365-G365","v":2650113.2062245049},360]
[866,null,"Wyoming",null,null,1407382.71,1159073.23,{"$f":"'PROJECTED EXPENSES'!AU237","v":1205607.1935191853},{"$f":"'PROJECTED EXPENSES'!AV237","v":1234526.6553163459},null,1234526.6553163459,{"$f":"+K366-G366","v":75453.425316345878},361]
[867,null,"Total",null,null,{"$f":"SUM(F365:F366)","v":40380086.490000002},{"$f":"SUM(G365:G366)","v":31677996.140000004},{"$f":"SUM(H365:H366)","v":33462594.24750663},{"$f":"SUM(I365:I366)","v":34403562.771540858},null,34403562.771540858,{"$f":"+K367-G367","v":2725566.6315408535},362]
[868,924,"Property Insurance",null,null,null,null,null,null,null,"",null,363]
[869,null,"Utah",null,null,310931.83000000007,914667.68,{"$f":"'PROJECTED EXPENSES'!AU240","v":946681.04879999999},{"$f":"'PROJECTED EXPENSES'!AV240","v":966561.35082479985},null,966561.35082479985,{"$f":"+K369-G369","v":51893.670824799803},364]
[870,null,"Wyoming",null,null,10623.04,31214.11,{"$f":"'PROJECTED EXPENSES'!AU241","v":32306.603849999996},{"$f":"'PROJECTED EXPENSES'!AV241","v":32985.042530849991},null,32985.042530849991,{"$f":"+K370-G370","v":1770.9325308499901},365]
[871,null,"Total",null,null,{"$f":"SUM(F369:F370)","v":321554.87000000005},{"$f":"SUM(G369:G370)","v":945881.79},{"$f":"SUM(H369:H370)","v":978987.65264999995},{"$f":"SUM(I369:I370)","v":999546.3933556499},null,999546.3933556499,{"$f":"+K371-G371","v":53664.603355649859},366]
[872,925,"Injuries & Damages",null,null,null,null,null,null,null,"",null,367]
[873,null,"Utah",null,null,979988.49,4371042.370000001,{"$f":"'PROJECTED EXPENSES'!AU244","v":4502173.6411000006},{"$f":"'PROJECTED EXPENSES'!AV244","v":4619230.1557686012},null,4619230.1557686012,{"$f":"+K373-G373","v":248187.78576860018},368]
[874,null,"Wyoming",null,null,32279.46,133243.78,{"$f":"'PROJECTED EXPENSES'!AU245","v":137241.09340000001},{"$f":"'PROJECTED EXPENSES'!AV245","v":140809.3618284},null,140809.3618284,{"$f":"+K374-G374","v":7565.5818283999979},369]
[875,null,"Total",null,null,{"$f":"SUM(F373:F374)","v":1012267.95},{"$f":"SUM(G373:G374)","v":4504286.1500000013},{"$f":"SUM(H373:H374)","v":4639414.7345000003},{"$f":"SUM(I373:I374)","v":4760039.517597001},null,4760039.517597001,{"$f":"+K375-G375","v":255753.36759699974},370]
[876,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,"",null,371]
[877,null,"Utah",null,null,-4915481.32,7423708.5600000005,{"$f":"'PROJECTED EXPENSES'!AU248","v":8086114.0562483389},{"$f":"'PROJECTED EXPENSES'!AV248","v":8386938.6524692737},null,8386938.6524692737,{"$f":"+K377-G377","v":963230.09246927314},372]
[878,null,"Wyoming",null,null,-242589.97999999995,321649.59999999998,{"$f":"'PROJECTED EXPENSES'!AU249","v":351349.32185681147},{"$f":"'PROJECTED EXPENSES'!AV249","v":364424.37716460624},null,364424.37716460624,{"$f":"+K378-G378","v":42774.777164606261},373]
[879,null,"Total",null,null,{"$f":"SUM(F377:F378)","v":-5158071.3},{"$f":"SUM(G377:G378)","v":7745358.1600000001},{"$f":"SUM(H377:H378)","v":8437463.3781051505},{"$f":"SUM(I377:I378)","v":8751363.0296338797},null,8751363.0296338797,{"$f":"+K379-G379","v":1006004.8696338795},374]
[880,"928","Regulatory Expense",null,null,null,null,null,null,null,"",null,375]
[881,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU252","v":0},{"$f":"'PROJECTED EXPENSES'!AV252","v":0},null,0,{"$f":"+K381-G381","v":0},376]
[882,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU253","v":0},{"$f":"'PROJECTED EXPENSES'!AV253","v":0},null,0,0,377]
[883,null,"Total",null,null,{"$f":"SUM(F381:F382)","v":0},{"$f":"SUM(G381:G382)","v":0},{"$f":"SUM(H381:H382)","v":0},{"$f":"SUM(I381:I382)","v":0},null,0,0,378]
[884,9301,"General Advertising Expenses",null,null,null,null,null,null,null,"",null,379]
[885,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU256","v":0},{"$f":"'PROJECTED EXPENSES'!AV256","v":0},null,0,0,380]
[886,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU257","v":0},{"$f":"'PROJECTED EXPENSES'!AV257","v":0},null,0,0,381]
[887,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":0},{"$f":"SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":0},null,0,0,382]
[888,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,"",null,383]
[889,null,"Utah",null,null,3390317.2500000005,2668671.6599999992,{"$f":"'PROJECTED EXPENSES'!AU260","v":2742891.2351392992},{"$f":"'PROJECTED EXPENSES'!AV260","v":2745644.351678893},null,2745644.351678893,76972.691678893752,384]
[890,null,"Wyoming",null,null,61266.479999999996,42080.590000000004,{"$f":"'PROJECTED EXPENSES'!AU261","v":43362.637796521376},{"$f":"'PROJECTED EXPENSES'!AV261","v":43473.213487592002},null,43473.213487592002,1392.6234875919981,385]
[891,null,"Total",null,null,{"$f":"SUM(F389:F390)","v":3451583.7300000004},{"$f":"SUM(G389:G390)","v":2710752.2499999991},{"$f":"SUM(H389:H390)","v":2786253.8729358204},{"$f":"SUM(I389:I390)","v":2789117.565166485},null,2789117.565166485,78365.315166485962,386]
[892,931,"Rents",null,null,null,null,null,null,null,"",null,387]
[893,null,"Utah",null,null,129.09,3395.08,{"$f":"'PROJECTED EXPENSES'!AU264","v":3405.2652399999997},{"$f":"'PROJECTED EXPENSES'!AV264","v":3507.4231971999998},null,3507.4231971999998,112.34319719999985,388]
[894,null,"Wyoming",null,null,16923.599999999999,0,{"$f":"'PROJECTED EXPENSES'!AU265","v":0},{"$f":"'PROJECTED EXPENSES'!AV265","v":0},null,0,0,389]
[895,null,"Total",null,null,{"$f":"SUM(F393:F394)","v":17052.689999999999},{"$f":"SUM(G393:G394)","v":3395.08},{"$f":"SUM(H393:H394)","v":3405.2652399999997},{"$f":"SUM(I393:I394)","v":3507.4231971999998},null,3507.4231971999998,112.34319719999985,390]
[896,"935","Maintenance of General Plant",null,null,null,null,null,null,null,"",null,391]
[897,null,"Utah",null,null,984542.92999999993,1847511.6099999999,{"$f":"'PROJECTED EXPENSES'!AU268","v":1932422.8948689639},{"$f":"'PROJECTED EXPENSES'!AV268","v":1978264.8990780981},null,1978264.8990780981,130753.28907809826,392]
[898,null,"Wyoming",null,null,42353.99,157672.13999999998,{"$f":"'PROJECTED EXPENSES'!AU269","v":165627.53147369256},{"$f":"'PROJECTED EXPENSES'!AV269","v":169775.28642860081},null,169775.28642860081,12103.146428600827,393]
[899,null,"Total",null,null,{"$f":"SUM(F397:F398)","v":1026896.9199999999},{"$f":"SUM(G397:G398)","v":2005183.7499999998},{"$f":"SUM(H397:H398)","v":2098050.4263426564},{"$f":"SUM(I397:I398)","v":2148040.1855066991},null,2148040.1855066991,142856.43550669937,394]
[900,null,null,null,null,null,null,null,null,null,"",null,395]
[901,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,"",null,396]
[902,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"F397+F393+F389+F385+F381+F377+F373+F369+F365+F361+F357+F353","v":32928921.730000004},{"$f":"G397+G393+G389+G385+G381+G377+G373+G369+G365+G361+G357+G353","v":45283136.350000009},{"$f":"H397+H393+H389+H385+H381+H377+H373+H369+H365+H361+H357+H353","v":49214126.155884348},51118286.898136839,null,51118286.898136839,5835150.5481368303,397]
[903,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"F398+F394+F390+F386+F382+F378+F374+F370+F366+F362+F358+F354","v":1184050.6399999999},{"$f":"G398+G394+G390+G386+G382+G378+G374+G370+G366+G362+G358+G354","v":1804061.9},1935446.9165223404,2002688.9309419789,null,2002688.9309419789,198627.03094197903,398]
[904,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(F402:F403)","v":34112972.370000005},{"$f":"SUM(G402:G403)","v":47087198.250000007},{"$f":"SUM(H402:H403)","v":51149573.072406687},{"$f":"SUM(I402:I403)","v":53120975.829078816},null,53120975.829078816,6033777.5790788084,399]
[905,null,"TOTAL O & M",null,null,{"$f":"+F404+F348+F320+F266+F141+F163","v":167141101.44},{"$f":"+G404+G348+G320+G266+G141+G163","v":179040312.10000002},{"$f":"+H404+H348+H320+H266+H141","v":187009089.79863387},{"$f":"+I404+I348+I320+I266+I141","v":191808227.45563024},null,191808227.45563024,12767915.355630219,400]
[null,null,null,null,null,null,null,null,null,null,"",null,401]
[null,"Other Operating Expenses",null,null,null,null,null,null,null,null,"",null,402]
[null,null,null,null,null,null,null,null,null,null,"",null,403]
[{"$f":"+A405+1","v":906},403,"Depreciation Expense",null,null,null,null,null,null,null,"",null,404]
[{"$f":"+A409+1","v":907},null,null,"Production",null,560908.05000000005,522112.14000000007,{"$f":"-'108_111 Projection'!H51","v":520948.66304990253},{"$f":"-'108_111 Projection'!I51","v":520948.66304990253},null,520948.66304990253,{"$f":"+K410-G410","v":-1163.4769500975381},405]
[908,null,null,"Distribution - Wyoming",null,2578768.2999999998,2683826.06,{"$f":"-'108_111 Projection'!H52","v":3240801.3537560524},{"$f":"-'108_111 Projection'!I52","v":3977929.811159716},null,3977929.811159716,1294103.7511597159,406]
[909,null,null,"Distribution - Utah",null,90263534.689999998,101030313.62,{"$f":"-'108_111 Projection'!H53","v":100515702.62989984},{"$f":"-'108_111 Projection'!I53","v":129214517.24530773},null,129214517.24530773,{"$f":"+K412-G412","v":28184203.625307724},407]
[910,null,null,"Storage",null,0,453854.77,{"$f":"-'108_111 Projection'!H54","v":5257674.7454206357},{"$f":"-'108_111 Projection'!I54","v":6318363.2757795714},null,6318363.2757795714,{"$f":"+K413-G413","v":5864508.5057795718},408]
[911,null,null,"General",null,7848875.2599999998,8490193.9700000007,{"$f":"-'108_111 Projection'!H55","v":14251615.079169398},{"$f":"-'108_111 Projection'!I55","v":12445577.511179438},null,12445577.511179438,3955383.5411794372,409]
[912,null,null,"Total Depreciation Expense",null,{"$f":"SUM(F410:F414)","v":101252086.3},{"$f":"SUM(G410:G414)","v":113180300.56},{"$f":"SUM(H410:H414)","v":123786742.47129583},{"$f":"SUM(I410:I414)","v":152477336.50647637},null,152477336.50647637,39297035.94647637,{"$f":"+M414+1","v":410}]
[913,null,null,null,null,null,null,null,null,null,"",null,411]
[914,404,"Amortization and Depletion",null,null,null,null,null,null,null,"",null,412]
[915,null,null,"Production",null,0,0,{"$f":"-'108_111 Projection'!H63","v":0},{"$f":"-'108_111 Projection'!I63","v":0},null,0,{"$f":"+K418-G418","v":0},413]
[916,null,null,"Distribution - Wyoming",null,0,0,{"$f":"-'108_111 Projection'!H64","v":0},{"$f":"-'108_111 Projection'!I64","v":0},null,0,0,414]
[917,null,null,"Distribution - Utah",null,0,0,{"$f":"-'108_111 Projection'!H65","v":0},{"$f":"-'108_111 Projection'!I65","v":0},null,0,0,415]
[918,null,null,"Storage",null,0,0,{"$f":"-'108_111 Projection'!H66","v":0},{"$f":"-'108_111 Projection'!I66","v":0},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$456,M421,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$456,M421,FALSE))","v":0},{"$f":"+K421-G421","v":0},416]
[919,null,null,"General",null,0,2011623,{"$f":"-'108_111 Projection'!H67","v":3330663.2778634713},{"$f":"-'108_111 Projection'!I67","v":9066225.443040682},null,9066225.443040682,7054602.443040682,417]
[920,null,null,"Total Amortization Expense",null,{"$f":"SUM(F418:F422)","v":0},{"$f":"SUM(G418:G422)","v":2011623},{"$f":"SUM(H418:H422)","v":3330663.2778634713},{"$f":"SUM(I418:I422)","v":9066225.443040682},null,9066225.443040682,7054602.443040682,418]
[921,null,null,null,null,null,null,null,null,null,"",null,419]
[922,null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"F423+F415","v":101252086.3},{"$f":"G423+G415","v":115191923.56},{"$f":"H423+H415","v":127117405.74915931},{"$f":"I423+I415","v":161543561.94951704},null,161543561.94951704,46351638.389517039,420]
[923,null,null,null,null,null,null,null,null,null,"",null,421]
[924,"Tax Expenses",null,null,null,null,null,null,null,null,"",null,422]
[925,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,"",null,423]
[926,null,null,"Production",null,0,0,{"$f":"(G429/$G$434)*$H$434","v":0},{"$f":"(H429/$H$434)*$I$434","v":0},null,0,{"$f":"+K429-G429","v":0},424]
[927,null,null,"Distribution - Wyoming",null,1361420.86,1113179.1400000001,{"$f":"(G430/$G$434)*$H$434","v":1224297.1043894},{"$f":"(H430/$H$434)*$I$434","v":1302865.6213121326},null,1302865.6213121326,189686.48131213244,425]
[928,null,null,"Distribution - Utah",null,26893917.410000004,28219979.295000002,{"$f":"(G431/$G$434)*$H$434","v":31036908.342351187},{"$f":"(H431/$H$434)*$I$434","v":33028682.928423982},null,33028682.928423982,4808703.6334239803,426]
[929,null,null,"Storage",null,0,95243.824999999997,{"$f":"(G432/$G$434)*$H$434","v":104751.09977219906},{"$f":"(H432/$H$434)*$I$434","v":111473.43745119857},null,111473.43745119857,16229.612451198569,427]
[930,null,null,"General",null,990699.79999999993,3227191.08,{"$f":"(G433/$G$434)*$H$434","v":3549330.5188554833},{"$f":"(H433/$H$434)*$I$434","v":3777106.6313164765},null,3777106.6313164765,549915.55131647643,428]
[931,null,null,"Total Other Taxes",null,{"$f":"SUM(F429:F433)","v":29246038.070000004},{"$f":"SUM(G429:G433)","v":32655593.340000004},{"$f":"'Other Taxes'!Q21","v":35915287.065368272},{"$f":"'Other Taxes'!S21","v":38220128.618503794},null,38220128.618503794,5564535.2785037905,429]
[932,null,null,null,null,null,null,null,null,null,"",null,430]
[933,4090,"Income Taxes - Federal",null,null,26950346.329999998,101426358.35999998,{"$f":"G436","v":101426358.35999998},{"$f":"H436","v":101426358.35999998},null,101426358.35999998,{"$f":"+K436-G436","v":0},431]
[934,null,null,null,null,null,null,null,null,null,"",null,432]
[935,4091,"Income Taxes - State",null,null,6057069.0599999987,22079812.240000002,{"$f":"G438","v":22079812.240000002},{"$f":"H438","v":22079812.240000002},null,22079812.240000002,{"$f":"+K438-G438","v":0},433]
[936,null,null,null,null,null,null,null,null,null,"",null,434]
[937,4101,"Deferred Income Taxes",null,null,4825710.8600000069,-71785624.230000004,{"$f":"G440","v":-71785624.230000004},{"$f":"H440","v":-71785624.230000004},null,-71785624.230000004,{"$f":"+K440-G440","v":0},435]
[938,null,null,null,null,null,null,null,null,null,"",null,436]
[939,4111,"Deferred Income Tax Credit",null,null,-1787734.5499999984,-15873017.859999998,{"$f":"G442","v":-15873017.859999998},{"$f":"H442","v":-15873017.859999998},null,-15873017.859999998,{"$f":"+K442-G442","v":0},437]
[940,null,null,null,null,null,null,null,null,null,"",null,438]
[941,4114,"Investment Tax Credit Adjustment",null,null,0,0,0,0,null,0,{"$f":"+K444-G444","v":0},439]
[942,null,null,null,null,null,null,null,null,null,"",null,440]
[943,null,"South Georgia Amortization",null,null,0,0,{"$f":"G446","v":0},{"$f":"H446","v":0},null,0,{"$f":"+K446-G446","v":0},441]
[944,null,null,null,null,null,null,null,null,null,"",null,442]
[945,null,"Section 29 Tax Credits",null,null,0,0,{"$f":"G448","v":0},{"$f":"H448","v":0},null,0,{"$f":"+K448-G448","v":0},443]
[946,null,null,null,null,null,null,null,null,null,"",null,444]
[947,null,"Total Tax Expenses",null,null,{"$f":"F434+F436+F438+F440+F442+F444+F446+F448","v":65291429.770000018},68503121.849999994,{"$f":"H434+H436+H438+H440+H442+H444+H446+H448","v":71762815.575368255},{"$f":"I434+I436+I438+I440+I442+I444+I446+I448","v":74067657.12850377},null,74067657.12850377,{"$f":"+K450-G450","v":5564535.2785037756},445]
[948,null,null,null,null,null,null,null,null,null,"",null,446]
[949,null,null,null,null,null,null,null,null,null,"",null,447]
[950,null,"Total Utility Other Operating Expenses",null,null,{"$f":"F425+F450","v":166543516.07000002},183695045.41,{"$f":"H425+H450","v":198880221.32452756},{"$f":"I425+I450","v":235611219.07802081},null,235611219.07802081,{"$f":"+K453-G453","v":51916173.668020815},448]
[951,null,null,null,null,null,null,null,null,null,"",null,449]
[952,null,"TOTAL",null,null,{"$f":"+F434+F425:F425","v":130498124.37},{"$f":"+G434+G425:G425","v":147847516.90000001},{"$f":"+H434+H425:H425","v":163032692.81452757},{"$f":"+I434+I425:I425","v":199763690.56802082},null,199763690.56802082,{"$f":"+K455-G455","v":51916173.668020815},450]
[953,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"F131+F405+F453","v":1493463113.5394187},{"$f":"G131+G405+G453","v":1256808387.2730269},{"$f":"H131+H405+H453","v":1253985470.652627},{"$f":"I131+I405+I453","v":1295515606.0631166},null,1295515606.0631166,{"$f":"+K456-G456","v":38707218.790089607},451]
[null,null,null,null,null,null,null,null,null,null,null,null,452]
[null,null,null,null,null,null,null,null,null,null,null,null,453]
[null,null,null,null,null,null,null,null,null,null,null,null,454]
[null,null,null,null,null,null,null,null,null,null,null,null,455]
[null,null,null,null,null,null,null,null,null,null,null,null,456]
[null,null,null,null,null,null,null,null,null,null,null,null,457]
[null,null,null,null,null,null,null,null,null,null,null,null,458]
[null,null,null,null,null,null,null,null,null,null,null,null,459]
[null,null,null,null,null,null,null,null,null,null,null,null,460]
[null,null,null,null,null,null,null,null,null,null,null,null,461]
[null,null,null,null,null,null,null,null,null,null,null,null,462]
[null,null,null,null,null,null,null,null,null,null,null,null,463]
[null,null,null,null,null,null,null,null,null,null,null,null,464]
[null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,null,null,null,null,null,null,null,null,null,null,null,466]
[null,null,null,null,null,null,null,null,null,null,null,null,467]
[null,null,null,null,null,null,null,null,null,null,null,null,468]
[null,null,null,null,null,null,null,null,null,null,null,null,469]
[null,null,null,null,null,null,null,null,null,null,null,null,470]

{"sheet":"Rate Base","index":14,"n_rows":299,"n_cols":53,"rows_kept":299,"cut":false,"hidden":false,"merged":[[9,1,9,4],[8,3,8,4],[8,48,8,49],[9,46,9,49]]}
[null,"Rate Base "]
[null,{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Base ",null,null,null,"A","B","(A - B)"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Accounts",null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"Average","13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE9","v":"2024-12-01"},null,"YE RB DEC 2024","AVG RB DEC 2024","AVG RB DEC 2025","YE RB DEC 2025","AVG RB DEC 2026","YE RB DEC 2026",null,{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2026"},null,1,1,null,null,null,null,null,"Balance ","All Accounts","Average"]
[null,"FERC Acct",null,"Description",null,null,null,"2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",null,null,null,null,null,null,null,null,null,null,null,"Adjustment",{"$f":"+AR8+1","v":2},{"$f":"+AS8+1","v":2},null,"FERC Acct",null,"Description",null,{"$f":"AE9","v":"2024-12-01"},{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2026"},"Adjustment"]
[939,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,null,"UTILITY RATE BASE"]
[{"$f":"+A10+1","v":940},"NET UTILITY PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR10+1","v":4},4,null,"NET UTILITY PLANT"]
[{"$f":"+A11+1","v":941},"Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,null,"Gas Plant In Service"]
[942,null,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,null,null,"Intangible Plant"]
[943,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,null,"302","Franchises & Consents"]
[944,null,"Distribution - Wyoming",null,null,null,null,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,null,{"$f":"(SUM(T15:AD15)+(0.5*AE15)+(0.5*S15))/12","v":10883.08},null,{"$f":"AE15","v":10883.08},{"$f":"AG15","v":10883.08},{"$f":"+'RB FORECAST'!AJ17","v":11171.143594061214},{"$f":"+'RB FORECAST'!AG17","v":12324.533029620123},{"$f":"+'RB FORECAST'!BA17","v":12642.74765303419},{"$f":"+'RB FORECAST'!AW17","v":13916.860010349801},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR15,FALSE)","v":12642.74765303419},{"$f":"AP15-AE15","v":1759.6676530341902},8,3,null,null,"Distribution - Wyoming",null,null,{"$f":"+AE15","v":10883.08},{"$f":"AP15","v":12642.74765303419},{"$f":"AZ15-AY15","v":1759.6676530341902}]
[945,null,"Distribution - Utah",null,null,null,null,2213069.2999999998,2213069.2999999998,2213069.2999999998,2213069.3000000003,3995351.57,5145474.16,5507162.0800000001,5837200.2199999997,5837391.2300000004,5834964.9800000004,6953741.6600000011,6953659.0600000015,6953659.0600000015,7542744.5700000012,14418193.01,14021691.770000001,14044846.970000001,14263298.630000001,14263298.630000001,14263298.630000001,14263298.630000001,14263298.630000001,24205922.650000002,6953659.0599999949,null,{"$f":"(SUM(T16:AD16)+(0.5*AE16)+(0.5*S16))/12","v":13288100.853333332},null,{"$f":"AE16","v":6953659.0599999949},{"$f":"AG16","v":13288100.853333332},{"$f":"+'RB FORECAST'!AJ18","v":7137715.0460535688},{"$f":"+'RB FORECAST'!AG18","v":7874664.2275612373},{"$f":"+'RB FORECAST'!BA18","v":8077984.9785919832},{"$f":"+'RB FORECAST'!AW18","v":8892069.1291179061},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR16,FALSE)","v":8077984.9785919832},{"$f":"AP16-AE16","v":1124325.9185919883},9,4,null,null,"Distribution - Utah",null,null,{"$f":"+AE16","v":6953659.0599999949},{"$f":"AP16","v":8077984.9785919832},{"$f":"AZ16-AY16","v":1124325.9185919883}]
[946,null,"Distribution - General",null,null,null,null,0,1713847.82,1713847.82,2303786.69,2304347.89,2304347.89,2304347.89,2305718.41,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,2307831.7999999998,42354665.68,null,{"$f":"(SUM(T17:AD17)+(0.5*AE17)+(0.5*S17))/12","v":3976449.8783333334},null,{"$f":"AE17","v":42354665.68},{"$f":"AG17","v":3976449.8783333334},{"$f":"+'RB FORECAST'!AJ19","v":43475748.794434689},{"$f":"+'RB FORECAST'!AG19","v":47964498.66505418},{"$f":"+'RB FORECAST'!BA19","v":49202923.264449723},{"$f":"+'RB FORECAST'!AW19","v":54161501.436516769},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR17,FALSE)","v":49202923.264449723},{"$f":"AP17-AE17","v":6848257.5844497234},10,5,null,null,"General",null,null,{"$f":"+AE17","v":42354665.68},{"$f":"AP17","v":49202923.264449723},{"$f":"AZ17-AY17","v":6848257.5844497234}]
[947,null,"Total Intangible Plant",null,null,null,null,{"$f":"SUM(H15:H17)","v":2223952.38},{"$f":"SUM(I15:I17)","v":3937800.2},3937800.2,4527739.07,6310582.54,7460705.1300000008,7822393.0500000007,8153801.71,8156106.1100000003,8153679.8600000003,9272456.540000001,9272373.9400000013,{"$f":"SUM(T15:T17)","v":9272373.9400000013},{"$f":"SUM(U15:U17)","v":9861459.4500000011},16736907.890000001,16340406.650000002,16363561.850000001,16582013.510000002,16582013.510000002,16582013.510000002,16582013.510000002,16582013.510000002,{"$f":"SUM(AD15:AD17)","v":26524637.530000001},49319207.819999993,null,{"$f":"SUM(AG15:AG17)","v":17275433.811666664},null,{"$f":"AE18","v":49319207.819999993},{"$f":"AG18","v":17275433.811666664},{"$f":"SUM(AK15:AK17)","v":50624634.984082319},{"$f":"SUM(AL15:AL17)","v":55851487.425645038},{"$f":"SUM(AM15:AM17)","v":57293550.990694739},63067487.425645024,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR18,FALSE)","v":57293550.990694739},{"$f":"SUM(AQ15:AQ17)","v":7974343.1706947461},11,6,null,null,"Total Intangible Plant",null,null,{"$f":"AI18","v":49319207.819999993},{"$f":"AJ18","v":17275433.811666664},{"$f":"AZ18-AY18","v":-32043774.008333329}]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,7]
[949,null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,8,null,null,"Production & Gathering Plant"]
[950,"325","Land & Land Rights",null,null,null,null,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,null,{"$f":"(SUM(T21:AD21)+(0.5*AE21)+(0.5*S21))/12","v":6266764.3400000008},null,{"$f":"AE21","v":6266764.3399999999},{"$f":"AG21","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AJ23","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AG23","v":6266764.3399999999},{"$f":"+'RB FORECAST'!BA23","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AW23","v":6266764.3399999999},null,6266764.3400000008,{"$f":"AP21-AE21","v":0},14,9,null,"325","Land & Land Rights",null,null,{"$f":"+AE21","v":6266764.3399999999},{"$f":"AP21","v":6266764.3400000008},{"$f":"AZ21-AY21","v":0}]
[951,"326...9","Structures",null,null,null,null,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,{"$f":"(SUM(T22:AD22)+(0.5*AE22)+(0.5*S22))/12","v":1437704.34},null,{"$f":"AE22","v":1437704.3400000003},{"$f":"AG22","v":1437704.34},{"$f":"+'RB FORECAST'!AJ24","v":1437704.34},{"$f":"+'RB FORECAST'!AG24","v":1437704.3400000003},{"$f":"+'RB FORECAST'!BA24","v":1437704.34},{"$f":"+'RB FORECAST'!AW24","v":1437704.3400000003},null,1437704.34,{"$f":"AP22-AE22","v":0},15,10,null,"326...9","Structures",null,null,1437704.3400000003,1437704.34,0]
[952,"330","Gas Wells - Construction",null,null,null,null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,{"$f":"(SUM(T23:AD23)+(0.5*AE23)+(0.5*S23))/12","v":52175293.810000002},null,52175293.810000002,52175293.810000002,{"$f":"+'RB FORECAST'!AJ25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AG25","v":52175293.810000002},{"$f":"+'RB FORECAST'!BA25","v":52175293.810000002},{"$f":"+'RB FORECAST'!AW25","v":52175293.810000002},null,52175293.810000002,0,16,11,null,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,0]
[953,"331","Gas Wells - Equipment",null,null,null,null,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,17216356.050000004,null,17216356.050000001,17216356.050000004,{"$f":"+'RB FORECAST'!AJ26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AG26","v":17216356.050000001},{"$f":"+'RB FORECAST'!BA26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AW26","v":17216356.050000001},null,17216356.050000004,0,17,12,null,"331","Gas Wells - Equipment",null,null,17216356.050000001,17216356.050000004,0]
[954,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,2693816.1200000006,null,2693816.12,2693816.1200000006,{"$f":"+'RB FORECAST'!AJ27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AG27","v":2693816.12},{"$f":"+'RB FORECAST'!BA27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AW27","v":2693816.12},null,2693816.1200000006,0,18,13,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.1200000006,0]
[955,"336","Purification Equipment",null,null,null,null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,57014.71,null,57014.71,57014.71,{"$f":"+'RB FORECAST'!AJ28","v":57014.71},{"$f":"+'RB FORECAST'!AG28","v":57014.71},{"$f":"+'RB FORECAST'!BA28","v":57014.71},{"$f":"+'RB FORECAST'!AW28","v":57014.71},null,57014.71,0,19,14,null,"336","Purification Equipment",null,null,{"$f":"+AE26","v":57014.71},57014.71,0]
[956,"337","Other Equipment",null,null,null,null,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,null,121186.62999999996,null,121186.63,121186.62999999996,{"$f":"+'RB FORECAST'!AJ29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AG29","v":121186.62999999999},{"$f":"+'RB FORECAST'!BA29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AW29","v":121186.62999999999},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR27,FALSE)","v":121186.62999999996},{"$f":"AP27-AE27","v":0},20,15,null,"337","Other Equipment",null,null,121186.63,121186.62999999996,0]
[957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,16]
[958,null,"Total Production & Gathering Plant",null,null,null,null,{"$f":"SUM(H21:H27)","v":79968136},{"$f":"SUM(I21:I27)","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"SUM(T21:T27)","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"SUM(AA21:AA27)","v":79968136},79968136,79968136,79968136,{"$f":"SUM(AE21:AE27)","v":79968136},null,{"$f":"SUM(AG21:AG27)","v":79968136},null,{"$f":"AE29","v":79968136},{"$f":"AG29","v":79968136},{"$f":"SUM(AK21:AK27)","v":79968136},{"$f":"SUM(AL21:AL27)","v":79968136},{"$f":"SUM(AM21:AM27)","v":79968136},79968136,null,79968136,{"$f":"SUM(AQ21:AQ27)","v":0},22,17,null,null,"Total Production & Gathering Plant",null,null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":79968136},{"$f":"AZ29-AY29","v":0}]
[959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR29+1","v":23}]
[960,"Storage LNG Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR30+1","v":24},null,null,"Storage LNG Plant"]
[961,360,"LNG Plant Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR31+1","v":25},null,null,360,"LNG Plant Land"]
[962,null,null,"Storage",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14173435.91,null,{"$f":"(SUM(T33:AD33)+(0.5*AE33)+(0.5*S33))/12","v":590559.82958333334},null,{"$f":"AE33","v":14173435.91},{"$f":"AG33","v":590559.82958333334},{"$f":"'RB FORECAST'!AJ35","v":14173435.910000002},{"$f":"'RB FORECAST'!AG35","v":14173435.91},{"$f":"'RB FORECAST'!BA35","v":14173435.910000002},{"$f":"'RB FORECAST'!AW35","v":14173435.91},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR33,FALSE)","v":14173435.910000002},{"$f":"AP33-AE33","v":0},{"$f":"+AR32+1","v":26},null,null,null,null,"Storage",null,{"$f":"AE33","v":14173435.91},{"$f":"AP33","v":14173435.910000002},{"$f":"AZ33-AY33","v":0}]
[963,null,null,"Total",null,null,null,{"$f":"SUM(H33)","v":0},{"$f":"SUM(I33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14173435.91,0,590559.82958333334,null,{"$f":"AE34","v":14173435.91},{"$f":"AG34","v":590559.82958333334},{"$f":"SUM(AK33)","v":14173435.910000002},{"$f":"SUM(AL33)","v":14173435.91},14173435.910000002,14173435.91,null,{"$f":"SUM(AP33)","v":14173435.910000002},{"$f":"SUM(AQ33)","v":0},{"$f":"+AR33+1","v":27},null,null,null,null,"Total",null,{"$f":"SUM(AY33)","v":14173435.91},{"$f":"SUM(AZ33)","v":14173435.910000002}]
[964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR34+1","v":28}]
[965,363,"Equipment and Gas Holders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR35+1","v":29},null,null,363,"Equipment and Gas Holders"]
[966,null,null,"Storage",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,208453944.85000002,null,{"$f":"(SUM(T37:AD37)+(0.5*AE37)+(0.5*S37))/12","v":99448571.127083346},null,{"$f":"AE37","v":208453944.85000002},{"$f":"AG37","v":99448571.127083346},{"$f":"'RB FORECAST'!AJ39","v":209484599.10477117},{"$f":"'RB FORECAST'!AG39","v":210614297.10794184},{"$f":"'RB FORECAST'!BA39","v":211203734.00422862},{"$f":"'RB FORECAST'!AW39","v":211849814.57067248},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR37,FALSE)","v":211203734.00422862},{"$f":"AP37-AE37","v":2749789.1542285979},{"$f":"+AR36+1","v":30},null,null,null,null,"Storage",null,{"$f":"AE37","v":208453944.85000002},{"$f":"AP37","v":211203734.00422862},{"$f":"AZ37-AY37","v":2749789.1542285979}]
[967,null,null,"Total",null,null,null,{"$f":"SUM(H37)","v":0},{"$f":"SUM(I37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,208453944.85000002,0,{"$f":"SUM(AG37)","v":99448571.127083346},null,{"$f":"AE38","v":208453944.85000002},{"$f":"AG38","v":99448571.127083346},{"$f":"SUM(AK37)","v":209484599.10477117},{"$f":"SUM(AL37)","v":210614297.10794184},211203734.00422862,211849814.57067248,null,{"$f":"SUM(AP37)","v":211203734.00422862},{"$f":"SUM(AQ37)","v":2749789.1542285979},{"$f":"+AR37+1","v":31},null,null,null,null,"Total",null,{"$f":"SUM(AY37)","v":208453944.85000002},{"$f":"SUM(AZ37)","v":211203734.00422862}]
[968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR38+1","v":32}]
[969,null,"Total Storage LNG Plant",null,null,null,null,{"$f":"SUM(H38,H34)","v":0},{"$f":"SUM(I38,I34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,222627380.76000002,0,100039130.95666668,null,{"$f":"AE40","v":222627380.76000002},{"$f":"AG40","v":100039130.95666668},{"$f":"SUM(AK34,AK38)","v":223658035.01477116},{"$f":"SUM(AL34,AL38)","v":224787733.01794183},225377169.91422862,226023250.48067248,null,225377169.91422862,2749789.1542285979,{"$f":"+AR39+1","v":33},null,null,null,"Total Storage LNG Plant",null,null,{"$f":"AY38+AY34","v":222627380.76000002},{"$f":"AZ38+AZ34","v":225377169.91422862},{"$f":"AZ40-AY40","v":2749789.1542285979}]
[970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"+AS29+1","v":18}]
[971,null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,19,null,null,"Distribution Plant"]
[972,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"+AS42+1","v":20},null,"374","Land & Land Rights"]
[973,null,null,"Wyoming",null,null,null,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,null,{"$f":"(SUM(T44:AD44)+(0.5*AE44)+(0.5*S44))/12","v":451318.04000000004},null,{"$f":"AE44","v":451318.04000000004},{"$f":"AG44","v":451318.04000000004},{"$f":"+'RB FORECAST'!AJ47","v":518615.366275832},{"$f":"+'RB FORECAST'!AG47","v":529860.38861746527},{"$f":"+'RB FORECAST'!BA47","v":598599.67999988853},{"$f":"+'RB FORECAST'!AW47","v":610085.64697835653},null,598599.67999988853,{"$f":"AP44-AE44","v":147281.63999988849},37,21,null,null,null,"Wyoming",null,{"$f":"+AE44","v":451318.04000000004},{"$f":"AP44","v":598599.67999988853},{"$f":"AZ44-AY44","v":147281.63999988849}]
[974,null,null,"Utah",null,null,null,24582881.190000001,24784179.110000003,24787578.090000004,25052279.990000002,25055510.130000003,25055539.260000002,25068811.350000001,25088943,25093397.379999999,26773134.5,27394213.379999999,27398294.459999997,27511601.499999996,27914292.849999998,28199351.669999998,28200511.729999997,28200819.989999998,28200819.989999998,28200819.989999998,28200819.989999998,28200819.989999998,28200819.989999998,28200819.989999998,28200819.989999998,null,{"$f":"(SUM(T45:AD45)+(0.5*AE45)+(0.5*S45))/12","v":28085921.242083341},null,{"$f":"AE45","v":28200819.989999998},{"$f":"AG45","v":28085921.242083341},{"$f":"+'RB FORECAST'!AJ48","v":32405925.073131684},{"$f":"+'RB FORECAST'!AG48","v":33108575.582825318},{"$f":"+'RB FORECAST'!BA48","v":37403782.533816859},{"$f":"+'RB FORECAST'!AW48","v":38121488.582462415},null,37403782.533816859,{"$f":"AP45-AE45","v":9202962.5438168608},38,22,null,null,null,"Utah",null,{"$f":"+AE45","v":28200819.989999998},{"$f":"AP45","v":37403782.533816859},9202962.5438168608]
[975,null,null,"Total",null,null,null,{"$f":"SUM(H44:H45)","v":25034199.23},{"$f":"SUM(I44:I45)","v":25235497.150000002},25238896.130000003,25503598.030000001,25506828.170000002,25506857.300000001,25520129.390000001,25540261.039999999,25544715.419999998,27224452.539999999,27845531.419999998,27849612.499999996,{"$f":"SUM(T44:T45)","v":27962919.539999995},28365610.889999997,28650669.709999997,28651829.769999996,28652138.029999997,28652138.029999997,28652138.029999997,28652138.029999997,28652138.029999997,28652138.029999997,28652138.029999997,28652138.029999997,null,{"$f":"SUM(AG44:AG45)","v":28537239.28208334},null,{"$f":"AE46","v":28652138.029999997},{"$f":"AG46","v":28537239.28208334},{"$f":"SUM(AK44:AK45)","v":32924540.439407516},{"$f":"SUM(AL44:AL45)","v":33638435.971442781},{"$f":"SUM(AM44:AM45)","v":38002382.213816747},38731574.229440771,null,38002382.213816747,{"$f":"SUM(AQ44:AQ45)","v":9350244.1838167496},39,23,null,null,null,"Total",null,{"$f":"AI46","v":28652138.029999997},{"$f":"AJ46","v":28537239.28208334},-114898.74791665748]
[976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,24]
[977,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,25,null,"375","Structures & Improyements"]
[978,null,null,"Wyoming",null,null,null,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730202.8399999999,1730763.8900000001,1730763.8900000001,1730763.8900000001,1730763.8900000001,1730763.8900000001,1730763.8900000001,1730763.8900000001,1730763.8900000001,1730763.8900000001,null,{"$f":"(SUM(T49:AD49)+(0.5*AE49)+(0.5*S49))/12","v":1730600.250416667},null,{"$f":"AE49","v":1730763.8900000001},{"$f":"AG49","v":1730600.250416667},{"$f":"+'RB FORECAST'!AJ52","v":1782568.5870512498},{"$f":"+'RB FORECAST'!AG52","v":1833666.9325415995},{"$f":"+'RB FORECAST'!BA52","v":1785750.3878916043},{"$f":"+'RB FORECAST'!AW52","v":1738487.1802560685},null,1785750.3878916043,{"$f":"AP49-AE49","v":54986.497891604202},42,26,null,null,null,"Wyoming",null,{"$f":"+AE49","v":1730763.8900000001},{"$f":"AP49","v":1785750.3878916043},{"$f":"AZ49-AY49","v":54986.497891604202}]
[979,null,null,"Utah",null,null,null,18699767.50999999,19123818.859999992,19123924.789999992,19123924.789999992,19123777.989999991,19123777.989999991,19123777.989999991,19123777.989999991,19123779.859999992,19123779.859999992,19123779.859999992,19402507.729999993,19402507.729999993,19402507.729999993,22838590.509999994,22838029.459999993,16297329.370000001,16297329.370000001,22888946.939999983,22888946.939999983,22888946.939999983,22888946.939999983,22888946.939999983,22668022.569999982,null,{"$f":"(SUM(T50:AD50)+(0.5*AE50)+(0.5*S50))/12","v":21046357.834999997},null,{"$f":"AE50","v":22668022.569999982},{"$f":"AG50","v":21046357.834999997},{"$f":"+'RB FORECAST'!AJ53","v":23346514.910159525},{"$f":"+'RB FORECAST'!AG53","v":24015756.079077665},{"$f":"+'RB FORECAST'!BA53","v":23388187.337969657},{"$f":"+'RB FORECAST'!AW53","v":22769175.430220112},null,23388187.337969657,{"$f":"AP50-AE50","v":720164.76796967536},43,27,null,null,null,"Utah",null,{"$f":"+AE50","v":22668022.569999982},{"$f":"AP50","v":23388187.337969657},720164.76796967536]
[980,null,null,"Total",null,null,null,20429970.34999999,20854021.699999992,20854127.629999992,20854127.629999992,20853980.829999991,20853980.829999991,20853980.829999991,20853980.829999991,20853982.699999992,20853982.699999992,20853982.699999992,21132710.569999993,{"$f":"SUM(T49:T50)","v":21132710.569999993},21132710.569999993,24568793.349999994,24568793.349999994,18028093.260000002,18028093.260000002,24619710.829999983,24619710.829999983,24619710.829999983,24619710.829999983,24619710.829999983,24398786.459999982,null,{"$f":"SUM(AG49:AG50)","v":22776958.085416663},null,{"$f":"AE51","v":24398786.459999982},{"$f":"AG51","v":22776958.085416663},{"$f":"SUM(AK49:AK50)","v":25129083.497210775},{"$f":"SUM(AL49:AL50)","v":25849423.011619262},{"$f":"SUM(AM49:AM50)","v":25173937.725861263},24507662.610476181,null,25173937.725861263,{"$f":"SUM(AQ49:AQ50)","v":775151.26586127956},44,28,null,null,null,"Total",null,{"$f":"AI51","v":24398786.459999982},{"$f":"AJ51","v":22776958.085416663},-1621828.3745833188]
[981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,29]
[982,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,30,null,"376","Mains"]
[983,null,null,"Dist - Wy - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,47,31,null,null,"Dist - Wy - Mains - SD"]
[984,null,null,"Dist - Wy - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,48,32,null,null,"Dist - Wy - Mains - LD"]
[985,null,null,"Dist - Wy - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,49,33,null,null,"Dist - Wy - Mains - Feeders"]
[986,null,null,"Total Wyoming Distribution",null,null,null,61399066.57,61399066.57,61804099.899999999,61804099.899999999,62222139.109999999,62370692.479999997,62370692.479999997,62478888.5,62478888.5,62478888.5,62560660.700000003,62560660.700000003,62987160.979999997,63050299.75,63056031.719999999,63064876.890000001,63045706.299999997,63160196.689999998,63157991.68,63157991.68,63157991.68,63157991.68,63155245.600000001,68208387.159999996,null,{"$f":"(SUM(T57:AD57)+(0.5*AE57)+(0.5*S57))/12","v":63294667.381666668},null,{"$f":"AE57","v":68208387.159999996},{"$f":"AG57","v":63294667.381666668},{"$f":"+'RB FORECAST'!AJ60","v":71094327.093161359},{"$f":"+'RB FORECAST'!AG60","v":75087605.653168455},{"$f":"+'RB FORECAST'!BA60","v":77474680.088401869},{"$f":"+'RB FORECAST'!AW60","v":80777677.858323082},null,77474680.088401869,{"$f":"AP57-AE57","v":9266292.9284018725},50,34,null,null,"Total Wyoming","Wyoming",null,{"$f":"+AE57","v":68208387.159999996},{"$f":"AP57","v":77474680.088401869},{"$f":"AZ57-AY57","v":9266292.9284018725}]
[987,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,51,{"$f":"+AS57+1","v":35},null,null,"Dist - Ut - Mains - SD"]
[988,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,52,36,null,null,"Dist - Ut - Mains - LD"]
[989,null,null,"Storage - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,948673.62,null,{"$f":"(SUM(T60:AD60)+(0.5*AE60)+(0.5*S60))/12","v":39528.067499999997},null,{"$f":"AE60","v":948673.62},{"$f":"AG60","v":39528.067499999997},{"$f":"+'RB FORECAST'!AJ63","v":948673.62},{"$f":"+'RB FORECAST'!AG63","v":948673.62},{"$f":"+'RB FORECAST'!BA63","v":948673.62},{"$f":"+'RB FORECAST'!AW63","v":948673.62},null,948673.62,{"$f":"AP60-AE60","v":0},53,37,null,null,"Dist - Ut - Mains - Feeders"]
[990,null,null,"Total Utah  Distribution",null,null,null,2180296021.6999989,2188735340.5499988,2193611971.019999,2196987854.2999992,2233482262.079999,2237739480.999999,2243763809.6599989,2254289640.1399989,2258379679.6299987,2266055651.1599989,2291431814.7799993,2345390222.1899991,2366668211.3799987,2449134597.6299987,2453352295.4499989,2459008168.5699987,2524750315.7099981,2544618188.6899981,2485308178.7899985,2485306429.7399983,2485306429.7399983,2485306423.5799985,2485284897.8299985,2654337842.2299986,null,{"$f":"(SUM(T61:AD61)+(0.5*AE61)+(0.5*S61))/12","v":2476992347.4433317},null,{"$f":"AE61","v":2654337842.2299986},{"$f":"AG61","v":2476992347.4433317},{"$f":"+'RB FORECAST'!AJ64","v":2766644552.5033817},{"$f":"+'RB FORECAST'!AG64","v":2922043482.7189403},{"$f":"+'RB FORECAST'!BA64","v":3014936780.2953343},{"$f":"+'RB FORECAST'!AW64","v":3143473347.9895296},null,3014936780.2953343,{"$f":"AP61-AE61","v":360598938.06533575},54,38,null,null,"Total Utah",null,null,{"$f":"+AE61","v":2654337842.2299986},{"$f":"AP61","v":3014936780.2953343},{"$f":"AZ61-AY61","v":360598938.06533575}]
[991,null,null,"Total",null,null,null,2241695088.269999,2250134407.1199989,2255416070.9199991,2258791954.1999993,2295704401.1899991,2300110173.4799991,2306134502.1399989,2316768528.6399989,2320858568.1299987,2328534539.6599989,2353992475.4799991,2407950882.8899989,{"$f":"SUM(T57:T61)","v":2429655372.3599987},2512184897.3799987,2516408327.1699986,2522073045.4599986,2587796022.0099983,2607778385.3799982,2548466170.4699984,2548464421.4199982,2548464421.4199982,2548464415.2599983,2548440143.4299984,2723494903.0099988,null,{"$f":"SUM(AG57:AG61)","v":2540326542.8924985},null,{"$f":"AE62","v":2723494903.0099988},{"$f":"AG62","v":2540326542.8924985},{"$f":"SUM(AK57:AK61)","v":2838687553.2165432},{"$f":"SUM(AL57:AL61)","v":2998079761.9921088},{"$f":"SUM(AM57:AM61)","v":3093360134.003736},3225199699.4678526,null,3093360134.003736,{"$f":"AQ61+AQ57","v":369865230.99373764},55,39,null,null,null,"Total",null,{"$f":"AI62","v":2723494903.0099988},{"$f":"AJ62","v":2540326542.8924985},{"$f":"AZ62-AY62","v":-183168360.11750031}]
[992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,40]
[993,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,41,null,"377","Compressor Station Equipment"]
[994,null,null,"Wyoming",null,null,null,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,99725.57,null,{"$f":"(SUM(T65:AD65)+(0.5*AE65)+(0.5*S65))/12","v":99725.57},null,null,null,{"$f":"+'RB FORECAST'!AJ68","v":102102.01507222449},{"$f":"+'RB FORECAST'!AG68","v":104478.46014444895},{"$f":"+'RB FORECAST'!BA68","v":97979.434732551497},{"$f":"+'RB FORECAST'!AW68","v":91480.409320654057},null,97979.434732551497,null,58,42,null,null,null,"Wyoming",null,{"$f":"+AE65","v":99725.57},{"$f":"AP65","v":97979.434732551497},{"$f":"AZ65-AY65","v":-1746.1352674485097}]
[995,null,null,"Utah",null,null,null,16267682.99,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,16297329.370000001,null,{"$f":"(SUM(T66:AD66)+(0.5*AE66)+(0.5*S66))/12","v":16297329.370000003},null,{"$f":"AE66","v":16297329.370000001},{"$f":"AG66","v":16297329.370000003},{"$f":"+'RB FORECAST'!AJ69","v":16685692.234927779},{"$f":"+'RB FORECAST'!AG69","v":17074055.099855561},{"$f":"+'RB FORECAST'!BA69","v":16011972.850321239},{"$f":"+'RB FORECAST'!AW69","v":14949890.600786915},null,16011972.850321239,{"$f":"AP66-AE66","v":-285356.51967876218},59,43,null,null,null,"Utah",null,{"$f":"+AE66","v":16297329.370000001},{"$f":"AP66","v":16011972.850321239},{"$f":"AZ66-AY66","v":-285356.51967876218}]
[996,null,null,"Total",null,null,null,16367408.560000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,{"$f":"SUM(T65:T66)","v":16397054.940000001},16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,null,{"$f":"SUM(AG65:AG66)","v":16397054.940000003},null,{"$f":"AE67","v":16397054.940000001},{"$f":"AG67","v":16397054.940000003},{"$f":"SUM(AK65:AK66)","v":16787794.250000004},{"$f":"SUM(AL65:AL66)","v":17178533.56000001},{"$f":"SUM(AM65:AM66)","v":16109952.28505379},15041371.010107569,null,16109952.28505379,{"$f":"SUM(AQ65:AQ66)","v":-285356.51967876218},60,44,null,null,null,"Total",null,{"$f":"AI67","v":16397054.940000001},{"$f":"AJ67","v":16397054.940000003},{"$f":"AZ67-AY67","v":0}]
[997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,45]
[998,"378, 375","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,46,null,"378","Measuring & Regulation Station Equip"]
[999,null,null,"Wyoming",null,null,null,9440959.9100000001,9440959.9100000001,9440959.9100000001,9440959.9100000001,9440959.9100000001,9440989.0399999991,9440989.0399999991,9441048,9441048,9505591.6999999993,9505591.6999999993,9505591.6999999993,9505591.6999999993,9551429.6199999992,9579136.0399999991,9579136.0399999991,9579136.0399999991,9579136.0399999991,9579136.0399999991,9579136.0399999991,9579136.0399999991,9579136.0399999991,9579136.0399999991,9562496.0099999998,null,{"$f":"(SUM(T70:AD70)+(0.5*AE70)+(0.5*S70))/12","v":9566940.7945833299},null,{"$f":"AE70","v":9562496.0099999998},{"$f":"AG70","v":9566940.7945833299},{"$f":"+'RB FORECAST'!AJ73","v":16698874.531360975},{"$f":"+'RB FORECAST'!AG73","v":12846439.423771888},{"$f":"+'RB FORECAST'!BA73","v":16136410.489787094},{"$f":"+'RB FORECAST'!AW73","v":14360383.615689592},null,16136410.489787094,{"$f":"AP70-AE70","v":6573914.4797870945},63,47,null,null,null,"Wyoming",null,{"$f":"+AE70","v":9562496.0099999998},{"$f":"AP70","v":16136410.489787094},{"$f":"AZ70-AY70","v":6573914.4797870945}]
[1000,null,null,"Utah",null,null,null,149201950.89999998,152834035.34999996,153857110.79999995,155000981.00999996,155187321.16999996,155535743.92999995,155608130.41999996,155780270.27999994,156203769.64999995,158713442.40999997,160064702.85999995,173947353.43999997,175321817.51999995,176827855.24999994,184271920.43999997,186331935.88,187416606.97,187976631.02000001,187976631.02000001,187976631.02000001,187976631.02000001,187976631.02000001,187976631.02000001,178789970.41,null,{"$f":"(SUM(T71:AD71)+(0.5*AE71)+(0.5*S71))/12","v":184533215.34208331},null,{"$f":"AE71","v":178789970.41},{"$f":"AG71","v":184533215.34208331},{"$f":"+'RB FORECAST'!AJ74","v":312218826.57207316},{"$f":"+'RB FORECAST'!AG74","v":240189854.41124734},{"$f":"+'RB FORECAST'!BA74","v":301702437.41546392},{"$f":"+'RB FORECAST'!AW74","v":268496066.19866091},null,301702437.41546392,{"$f":"AP71-AE71","v":122912467.00546393},64,48,null,null,null,"Utah",null,{"$f":"+AE71","v":178789970.41},{"$f":"AP71","v":301702437.41546392},{"$f":"AZ71-AY71","v":122912467.00546393}]
[1001,null,null,"Total",null,null,null,158642910.80999997,162274995.25999996,163298070.70999995,164441940.91999996,164628281.07999995,164976732.96999994,165049119.45999995,165221318.27999994,165644817.64999995,168219034.10999995,169570294.55999994,183452945.13999996,{"$f":"SUM(T70:T71)","v":184827409.21999994},186379284.86999995,193851056.47999996,195911071.91999999,196995743.00999999,197555767.06,197555767.06,197555767.06,197555767.06,197555767.06,197555767.06,188352466.41999999,null,{"$f":"SUM(AG70:AG71)","v":194100156.13666663},null,{"$f":"AE72","v":188352466.41999999},{"$f":"AG72","v":194100156.13666663},{"$f":"SUM(AK70:AK71)","v":328917701.10343415},{"$f":"SUM(AL70:AL71)","v":253036293.83501923},{"$f":"SUM(AM70:AM71)","v":317838847.90525103},282856449.81435049,null,317838847.90525103,{"$f":"SUM(AQ70:AQ71)","v":129486381.48525102},65,49,null,null,null,"Total",null,{"$f":"AI72","v":188352466.41999999},{"$f":"AJ72","v":194100156.13666663},{"$f":"AZ72-AY72","v":5747689.7166666389}]
[1002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,50]
[1003,"380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,51,null,"380","Services"]
[1004,null,null,"Wyoming",null,null,null,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22190802.800000001,22848450.539999999,22848450.539999999,22846934.66,22911978.129999999,22911830.989999998,22911683.850000001,22911682.140000001,22911375.879999999,22910609.68,22890923.93,null,{"$f":"(SUM(T75:AD75)+(0.5*AE75)+(0.5*S75))/12","v":22744622.114583332},null,{"$f":"AE75","v":22890923.93},{"$f":"AG75","v":22744622.114583332},{"$f":"+'RB FORECAST'!AJ78","v":22993989.149001185},{"$f":"+'RB FORECAST'!AG78","v":24750360.319482908},{"$f":"+'RB FORECAST'!BA78","v":24821517.215157002},{"$f":"+'RB FORECAST'!AW78","v":26034127.262990072},null,24821517.215157002,{"$f":"AP75-AE75","v":1930593.2851570025},68,52,null,null,null,"Wyoming",null,{"$f":"+AE75","v":22890923.93},{"$f":"AP75","v":24821517.215157002},{"$f":"AZ75-AY75","v":1930593.2851570025}]
[1005,null,null,"Utah",null,null,null,420031218.00000012,420031076.50000012,420031076.50000012,420031076.50000012,420031076.50000012,420009417.19000012,419949671.11000013,419949671.11000013,419949671.11000013,419949705.18000013,419949705.18000013,419949705.18000013,419949705.18000013,419949705.18000013,419949705.18000013,421083190.79000014,421026488.67000014,420994341.69000018,420843589.56000018,420829901.90000015,420822316.36000019,420805011.57000017,420782849.74000019,503335516.19000018,null,{"$f":"(SUM(T76:AD76)+(0.5*AE76)+(0.5*S76))/12","v":424056618.0420835},null,{"$f":"AE76","v":503335516.19000018},{"$f":"AG76","v":424056618.0420835},{"$f":"+'RB FORECAST'!AJ79","v":505601758.71327418},{"$f":"+'RB FORECAST'!AG79","v":544221606.14359379},{"$f":"+'RB FORECAST'!BA79","v":545786234.68039358},{"$f":"+'RB FORECAST'!AW79","v":572449627.83261764},null,545786234.68039358,{"$f":"AP76-AE76","v":42450718.4903934},69,53,null,null,null,"Utah",null,{"$f":"+AE76","v":503335516.19000018},{"$f":"AP76","v":545786234.68039358},{"$f":"AZ76-AY76","v":42450718.4903934}]
[1006,null,null,"Total",null,null,null,442222020.80000013,442221879.30000013,442221879.30000013,442221879.30000013,442221879.30000013,442200219.99000013,442140473.91000015,442140473.91000015,442140473.91000015,442140507.98000014,442140507.98000014,442140507.98000014,{"$f":"SUM(T75:T76)","v":442140507.98000014},442140507.98000014,442798155.72000015,443931641.33000016,443873423.33000016,443906319.82000017,443755420.55000019,443741585.75000018,443733998.50000018,443716387.45000017,443693459.4200002,526226440.12000018,null,{"$f":"SUM(AG75:AG76)","v":446801240.15666682},null,{"$f":"AE77","v":526226440.12000018},{"$f":"AG77","v":446801240.15666682},{"$f":"SUM(AK75:AK76)","v":528595747.86227536},{"$f":"SUM(AL75:AL76)","v":568971966.46307671},{"$f":"SUM(AM75:AM76)","v":570607751.89555061},598483755.09560776,null,570607751.89555061,{"$f":"SUM(AQ75:AQ76)","v":44381311.775550403},70,54,null,null,null,"Total",null,{"$f":"AI77","v":526226440.12000018},{"$f":"AJ77","v":446801240.15666682},{"$f":"AZ77-AY77","v":-79425199.963333368}]
[1007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,55]
[1008,"381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,56,null,"381...2","Meters & Meter Installation"]
[1009,null,null,"Wyoming",null,null,null,10373749.42,10373749.42,10373749.42,10373749.42,10371781.85,10371128.219999999,10371128.219999999,10371128.219999999,10371128.219999999,10371128.219999999,10371128.219999999,10371128.219999999,10371128.219999999,10371128.219999999,10371128.219999999,10371128.219999999,10330890.529999999,10329738.779999999,10329738.779999999,9579136.0399999991,9579136.0399999991,10328700.460000001,10327989.99,10327336.359999999,null,{"$f":"(SUM(T80:AD80)+(0.5*AE80)+(0.5*S80))/12","v":10219922.982499998},null,{"$f":"AE80","v":10327336.359999999},{"$f":"AG80","v":10219922.982499998},{"$f":"+'RB FORECAST'!AJ83","v":10104068.764795467},{"$f":"+'RB FORECAST'!AG83","v":10840909.903277054},{"$f":"+'RB FORECAST'!BA83","v":10567377.29326983},{"$f":"+'RB FORECAST'!AW83","v":11470106.055072116},null,10567377.29326983,{"$f":"AP80-AE80","v":240040.93326983042},73,57,null,null,null,"Wyoming",null,{"$f":"+AE80","v":10327336.359999999},{"$f":"AP80","v":10567377.29326983},{"$f":"AZ80-AY80","v":240040.93326983042}]
[1010,null,null,"Utah",null,null,null,400294310.53957295,400320565.44957298,400320565.44957298,400286319.24957299,400236497.76957297,400193989.78957307,400113709.78957307,400113874.14957309,400113874.14957309,400113874.14957309,400113874.14957309,399895256.70957303,399895256.70957303,399895256.70957303,399895256.70957303,399895256.70957303,399362815.39957309,399297691.33957309,399187670.60957307,187663819.44,187663819.44,398985438.39957303,398953608.43957299,475146227.57957298,null,{"$f":"(SUM(T81:AD81)+(0.5*AE81)+(0.5*S81))/12","v":367351386.00422746},null,{"$f":"AE81","v":475146227.57957298},{"$f":"AG81","v":367351386.00422746},{"$f":"+'RB FORECAST'!AJ84","v":464873999.39757186},{"$f":"+'RB FORECAST'!AG84","v":498775024.31538165},{"$f":"+'RB FORECAST'!BA84","v":486190173.4657163},{"$f":"+'RB FORECAST'!AW84","v":527723454.72488648},null,486190173.4657163,{"$f":"AP81-AE81","v":11043945.886143327},74,58,null,null,null,"Utah",null,{"$f":"+AE81","v":475146227.57957298},{"$f":"AP81","v":486190173.4657163},{"$f":"AZ81-AY81","v":11043945.886143327}]
[1011,null,null,"Total",null,null,null,410668059.95957297,410694314.869573,410694314.869573,410660068.66957301,410608279.619573,410565118.0095731,410484838.0095731,410485002.36957312,410485002.36957312,410485002.36957312,410485002.36957312,410266384.92957306,{"$f":"SUM(T80:T81)","v":410266384.92957306},410266384.92957306,410266384.92957306,410266384.92957306,409693705.92957306,409627430.11957306,409517409.38957304,197242955.47999999,197242955.47999999,409314138.85957301,409281598.429573,485473563.93957299,null,{"$f":"SUM(AG80:AG81)","v":377571308.98672748},null,{"$f":"AE82","v":485473563.93957299},{"$f":"AG82","v":377571308.98672748},{"$f":"SUM(AK80:AK81)","v":474978068.16236734},{"$f":"SUM(AL80:AL81)","v":509615934.21865869},{"$f":"SUM(AM80:AM81)","v":496757550.75898612},539193560.77995861,null,496757550.75898612,{"$f":"SUM(AQ80:AQ81)","v":11283986.819413157},75,59,null,null,null,"Total",null,{"$f":"AI82","v":485473563.93957299},{"$f":"AJ82","v":377571308.98672748},{"$f":"AZ82-AY82","v":-107902254.95284551}]
[1012,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,60]
[1013,"383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,61,null,"383...4","House Regulators & Reg Installations"]
[1014,null,null,"Wyoming",null,null,null,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,null,{"$f":"(SUM(T85:AD85)+(0.5*AE85)+(0.5*S85))/12","v":440052.27},null,{"$f":"AE85","v":440052.27},{"$f":"AG85","v":440052.27},{"$f":"+'RB FORECAST'!AJ88","v":440052.27},{"$f":"+'RB FORECAST'!AG88","v":440052.27},{"$f":"+'RB FORECAST'!BA88","v":439901.33067243901},{"$f":"+'RB FORECAST'!AW88","v":438051.87148151745},null,439901.33067243901,{"$f":"AP85-AE85","v":-150.93932756100548},78,62,null,null,null,"Wyoming",null,{"$f":"+AE85","v":440052.27},{"$f":"AP85","v":439901.33067243901},{"$f":"AZ85-AY85","v":-150.93932756100548}]
[{"$f":"+A85+1","v":1015},null,null,"Utah",null,null,null,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,14227956.720000001,15622693.060000001,15622693.060000001,15622693.060000001,15623385.34,15623385.34,15623385.34,15623385.34,15623385.34,15623385.34,15623385.34,15623385.34,52080782.189999998,null,{"$f":"(SUM(T86:AD86)+(0.5*AE86)+(0.5*S86))/12","v":17084127.612916667},null,{"$f":"AE86","v":52080782.189999998},{"$f":"AG86","v":17084127.612916667},{"$f":"+'RB FORECAST'!AJ89","v":52080782.189999998},{"$f":"+'RB FORECAST'!AG89","v":52080782.189999998},{"$f":"+'RB FORECAST'!BA89","v":52062918.316141099},{"$f":"+'RB FORECAST'!AW89","v":51844032.315867342},null,52062918.316141099,{"$f":"AP86-AE86","v":-17863.873858898878},79,63,null,null,null,"Utah",null,{"$f":"+AE86","v":52080782.189999998},{"$f":"AP86","v":52062918.316141099},{"$f":"AZ86-AY86","v":-17863.873858898878}]
[1016,null,null,"Total",null,null,null,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,14668008.99,{"$f":"SUM(T85:T86)","v":16062745.33},16062745.33,16062745.33,16063437.609999999,16063437.609999999,16063437.609999999,16063437.609999999,16063437.609999999,16063437.609999999,16063437.609999999,16063437.609999999,52520834.460000001,null,{"$f":"SUM(AG85:AG86)","v":17524179.882916667},null,{"$f":"AE87","v":52520834.460000001},{"$f":"AG87","v":17524179.882916667},{"$f":"SUM(AK85:AK86)","v":52520834.460000001},{"$f":"SUM(AL85:AL86)","v":52520834.460000001},{"$f":"SUM(AM85:AM86)","v":52502819.646813534},{"$f":"SUM(AN85:AN86)","v":52282084.187348858},null,52502819.646813534,{"$f":"SUM(AQ85:AQ86)","v":-18014.813186459884},80,64,null,null,null,"Total",null,{"$f":"AI87","v":52520834.460000001},{"$f":"AJ87","v":17524179.882916667},{"$f":"AZ87-AY87","v":-34996654.577083334}]
[1017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,65]
[1018,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,66,null,"387","Other Equipment"]
[1019,null,null,"Wyoming",null,null,null,202488.79,202488.79,810863.27,810863.27,810863.27,810863.27,810863.27,810863.27,810863.27,810863.27,810863.27,810863.27,810863.27,810863.27,810863.27,1029803.37,1029803.37,1029803.37,1029803.37,1029803.37,950901.19000000006,958346.19000000006,958346.19000000006,958346.19000000006,null,{"$f":"(SUM(T90:AD90)+(0.5*AE90)+(0.5*S90))/12","v":944483.74666666659},null,{"$f":"AE90","v":958346.19000000006},{"$f":"AG90","v":944483.74666666659},{"$f":"+'RB FORECAST'!AJ93","v":1118061.1341250401},{"$f":"+'RB FORECAST'!AG93","v":1106923.8050309021},{"$f":"+'RB FORECAST'!BA93","v":1106923.8050309021},{"$f":"+'RB FORECAST'!AW93","v":1106923.8050309021},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR90,FALSE)","v":1106923.8050309021},{"$f":"AP90-AE90","v":148577.61503090209},83,67,null,null,null,"Wyoming",null,{"$f":"+AE90","v":958346.19000000006},{"$f":"AP90","v":1106923.8050309021},{"$f":"AZ90-AY90","v":148577.61503090209}]
[1020,null,null,"Utah",null,null,null,4039910.8000000007,5924646.2400000012,5331922.4300000016,5331922.4300000016,6213139.6800000016,6213197.9400000013,6213197.9400000013,6215023.3000000007,6261329.5000000019,7653417.2200000025,7685521.5300000031,7814139.7400000039,7821291.7300000042,8641145.3500000034,8650951.3600000031,7884273.9300000025,8623594.4600000028,8920105.3500000034,8920105.3600000031,8920105.3700000029,8445090.3900000025,8437645.4000000022,8437645.410000002,8414760.3100000024,null,{"$f":"(SUM(T91:AD91)+(0.5*AE91)+(0.5*S91))/12","v":8484700.3445833363},null,{"$f":"AE91","v":8414760.3100000024},{"$f":"AG91","v":8484700.3445833363},{"$f":"+'RB FORECAST'!AJ94","v":9817137.6416584644},{"$f":"+'RB FORECAST'!AG94","v":9719346.3050844036},{"$f":"+'RB FORECAST'!BA94","v":9719346.3050844055},{"$f":"+'RB FORECAST'!AW94","v":9719346.3050844036},null,9719346.3050844055,{"$f":"AP91-AE91","v":1304585.9950844031},84,68,null,null,null,"Utah",null,{"$f":"+AE91","v":8414760.3100000024},{"$f":"AP91","v":9719346.3050844055},{"$f":"AZ91-AY91","v":1304585.9950844031}]
[1021,null,null,"Total",null,null,null,4242399.5900000008,6127135.0300000012,6142785.7000000011,6142785.7000000011,7024002.9500000011,7024061.2100000009,7024061.2100000009,7025886.5700000003,7072192.7700000014,8464280.4900000021,8496384.8000000026,8625003.0100000035,{"$f":"SUM(T90:T91)","v":8632155.0000000037},9452008.6200000029,9461814.6300000027,8914077.3000000026,9653397.8300000019,9949908.7200000025,9949908.7300000023,9949908.7400000021,9395991.5800000019,9395991.5900000017,9395991.6000000015,9373106.5000000019,null,{"$f":"SUM(AG90:AG91)","v":9429184.0912500024},null,{"$f":"AE92","v":9373106.5000000019},{"$f":"AG92","v":9429184.0912500024},{"$f":"SUM(AK90:AK91)","v":10935198.775783505},{"$f":"SUM(AL90:AL91)","v":10826270.110115306},{"$f":"SUM(AM90:AM91)","v":10826270.110115308},10826270.110115306,null,10826270.110115308,{"$f":"SUM(AQ90:AQ91)","v":1453163.6101153051},85,69,null,null,null,"Total",null,{"$f":"AI92","v":9373106.5000000019},{"$f":"AJ92","v":9429184.0912500024},{"$f":"AZ92-AY92","v":56077.591250000522}]
[1022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,70]
[1023,null,"Total Distribution Plant",null,null,null,null,{"$f":"H92+H87+H82+H77+H72+H67+H62+H51+H46","v":3333970066.5595722},{"$f":"I92+I87+I82+I77+I72+I67+I62+I51+I46","v":3348607314.3595719},3354931209.1895723,3359681418.3795729,3397612717.0695724,3402302207.7195725,3408272168.8795719,3419100515.569572,3423664816.8795719,3436986863.779572,3464449243.2395725,3532483110.9495721,{"$f":"T92+T87+T82+T77+T72+T67+T62+T51+T46","v":3557077259.8695722},{"$f":"U92+U87+U82+U77+U72+U67+U62+U51+U46","v":3642381205.509572},3658465002.2595716,3666777336.6095719,3727153015.9495721,3747958534.9395719,3694977017.6095719,{"$f":"AA92+AA87+AA82+AA77+AA72+AA67+AA62+AA51+AA46","v":3482686979.8599982},3482125475.4499984,3694179041.6295714,3694099301.3495717,{"$f":"AE92+AE87+AE82+AE77+AE72+AE67+AE62+AE51+AE46","v":4054889293.8795724},null,{"$f":"AG92+AG87+AG82+AG77+AG72+AG67+AG62+AG51+AG46","v":3653463864.4542265},null,{"$f":"AE94","v":4054889293.8795724},{"$f":"AG94","v":3653463864.4542265},{"$f":"AK92+AK87+AK82+AK77+AK72+AK67+AK62+AK51+AK46","v":4309476521.7670221},{"$f":"AL92+AL87+AL82+AL77+AL72+AL67+AL62+AL51+AL46","v":4469717453.6220417},{"$f":"AM92+AM87+AM82+AM77+AM72+AM67+AM62+AM51+AM46","v":4621179646.5451851},{"$f":"AN92+AN87+AN82+AN77+AN72+AN67+AN62+AN51+AN46","v":4787122427.3052588},null,4621179646.5451851,{"$f":"AQ92+AQ87+AQ82+AQ77+AQ72+AQ67+AQ62+AQ51+AQ46","v":566292098.80088031},87,{"$f":"+#REF!+1","v":{"$error":"#REF!"}},null,null,"Total Distribution Plant",null,null,{"$f":"AI94","v":4054889293.8795724},{"$f":"AJ94","v":3653463864.4542265},{"$f":"AZ94-AY94","v":-401425429.4253459}]
[1024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,{"$error":"#REF!"}]
[1025,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,{"$error":"#REF!"}]
[1026,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$error":"#REF!"},null,"389","Land & Land Rights"]
[1027,null,null,"Wyoming",null,null,null,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,15216.96,null,{"$f":"(SUM(T98:AD98)+(0.5*AE98)+(0.5*S98))/12","v":15216.959999999997},null,{"$f":"AE98","v":15216.96},{"$f":"AG98","v":15216.959999999997},{"$f":"+'RB FORECAST'!AJ102","v":15258.33922407757},{"$f":"+'RB FORECAST'!AG102","v":15264.250541802934},{"$f":"+'RB FORECAST'!BA102","v":15264.250541802938},{"$f":"+'RB FORECAST'!AW102","v":15264.250541802934},null,15264.250541802938,{"$f":"AP98-AE98","v":47.290541802938606},91,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE98","v":15216.96},{"$f":"AP98","v":15264.250541802938},{"$f":"AZ98-AY98","v":47.290541802938606}]
[1028,null,null,"Utah",null,null,null,9799474.5799999963,9912468.6699999962,9913832.4199999962,9913832.4199999962,9913861.6199999955,9913956.6199999955,9914064.4799999949,9915831.9999999944,9915831.9999999944,9916164.4999999944,9916164.4999999944,9916259.4999999944,9916259.4999999944,9916406.9999999944,9916406.9999999944,9916406.9999999944,9916406.9999999944,9916406.9999999944,9916406.9999999944,9916406.9999999944,9916406.9999999944,9916406.9999999944,9916406.9999999944,9916406.9999999944,null,{"$f":"(SUM(T99:AD99)+(0.5*AE99)+(0.5*S99))/12","v":9916388.5624999963},null,{"$f":"AE99","v":9916406.9999999944},{"$f":"AG99","v":9916388.5624999963},{"$f":"+'RB FORECAST'!AJ103","v":9943372.5192165412},{"$f":"+'RB FORECAST'!AG103","v":9947224.7362474743},{"$f":"+'RB FORECAST'!BA103","v":9947224.7362474762},{"$f":"+'RB FORECAST'!AW103","v":9947224.7362474743},null,9947224.7362474762,{"$f":"AP99-AE99","v":30817.736247481778},92,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE99","v":9916406.9999999944},{"$f":"AP99","v":9947224.7362474762},{"$f":"AZ99-AY99","v":30817.736247481778}]
[1029,null,null,"Total",null,null,null,9814691.5399999972,9927685.6299999971,9929049.3799999971,9929049.3799999971,9929078.5799999963,9929173.5799999963,9929281.4399999958,9931048.9599999953,9931048.9599999953,9931381.4599999953,9931381.4599999953,9931476.4599999953,{"$f":"SUM(T98:T99)","v":9931476.4599999953},9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,null,{"$f":"SUM(AG98:AG99)","v":9931605.5224999972},null,{"$f":"AE100","v":9931623.9599999953},{"$f":"AG100","v":9931605.5224999972},{"$f":"SUM(AK98:AK99)","v":9958630.858440619},{"$f":"SUM(AL98:AL99)","v":9962488.9867892768},{"$f":"SUM(AM98:AM99)","v":9962488.9867892787},9962488.9867892768,null,9962488.9867892787,{"$f":"AP100-AE100","v":30865.02678928338},93,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI100","v":9931623.9599999953},{"$f":"AJ100","v":9931605.5224999972},{"$f":"AZ100-AY100","v":-18.437499998137355}]
[1030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,{"$error":"#REF!"}]
[1031,"390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,{"$error":"#REF!"},null,"390","Structures & Improvements"]
[1032,null,null,"Wyoming",null,null,null,6343806.3499999996,6343806.3499999996,7121330.1399999997,7121330.1399999997,7121330.1399999997,7121330.1399999997,7121330.1399999997,7121330.1399999997,7121330.1399999997,7121330.1399999997,7320976.8499999996,7320976.8499999996,7321635.0499999998,7321635.0499999998,7321635.0499999998,7321635.0499999998,7321635.0499999998,7321635.0499999998,7321635.0499999998,8882465.0500000007,8882464.8499999996,8882464.8499999996,8882464.8499999996,8882464.8499999996,null,{"$f":"(SUM(T103:AD103)+(0.5*AE103)+(0.5*S103))/12","v":7906918.8166666636},null,{"$f":"AE103","v":8882464.8499999996},{"$f":"AG103","v":7906918.8166666636},{"$f":"+'RB FORECAST'!AJ107","v":9075142.3230593},{"$f":"+'RB FORECAST'!AG107","v":9217309.0376292225},{"$f":"+'RB FORECAST'!BA107","v":9184607.8656110298},{"$f":"+'RB FORECAST'!AW107","v":9160479.3667543903},null,9184607.8656110298,{"$f":"AP103-AE103","v":302143.01561103016},96,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE103","v":8882464.8499999996},{"$f":"AP103","v":9184607.8656110298},{"$f":"AZ103-AY103","v":302143.01561103016}]
[1033,null,null,"Utah",null,null,null,47145512.719999924,49205942.949999928,48520431.349999927,48632505.369999953,48633786.889999941,48633786.889999963,48604796.299999967,48606147.239999965,48683516.499999978,48792901.219999939,48716572.119999938,48716572.119999923,48811799.739999957,48876871.319999978,49451724.089999974,49454057.799999952,49454033.569999948,51056843.669999942,51056843.66999995,47935183.669999957,50729852.709999911,50729852.709999949,50729852.709999919,54362622.749999955,null,{"$f":"(SUM(T104:AD104)+(0.5*AE104)+(0.5*S104))/12","v":49985542.757916622},null,{"$f":"AE104","v":54362622.749999955},{"$f":"AG104","v":49985542.757916622},{"$f":"+'RB FORECAST'!AJ108","v":55541850.921147309},{"$f":"+'RB FORECAST'!AG108","v":56411942.230517536},{"$f":"+'RB FORECAST'!BA108","v":56211803.923422776},{"$f":"+'RB FORECAST'!AW108","v":56064132.246358097},null,56211803.923422776,{"$f":"AP104-AE104","v":1849181.1734228209},{"$f":"+AR103+1","v":97},{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE104","v":54362622.749999955},{"$f":"AP104","v":56211803.923422776},{"$f":"AZ104-AY104","v":1849181.1734228209}]
[1034,null,null,"General",null,null,null,53849849.990000077,53849849.990000077,53849849.990000077,53849849.990000047,53849849.990000054,53849849.990000032,53849849.990000039,53849849.990000039,53849849.990000032,53849849.990000069,53849849.990000069,53849849.990000084,53849849.990000047,53849849.990000024,53849849.990000024,53849849.990000039,53849849.990000039,53849849.990000039,53849849.990000032,53849849.990000017,52616011.150000066,52616011.150000028,52616011.150000058,48976964.340000026,null,{"$f":"(SUM(T105:AD105)+(0.5*AE105)+(0.5*S105))/12","v":53338353.377916694},null,{"$f":"AE105","v":48976964.340000026},{"$f":"AG105","v":53338353.377916694},{"$f":"+'RB FORECAST'!AJ109","v":50039367.387634568},{"$f":"+'RB FORECAST'!AG109","v":50823259.497247137},{"$f":"+'RB FORECAST'!BA109","v":50642948.720581226},{"$f":"+'RB FORECAST'!AW109","v":50509906.749908015},null,50642948.720581226,{"$f":"AP105-AE105","v":1665984.3805812001},98,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE105","v":48976964.340000026},{"$f":"AP105","v":50642948.720581226},{"$f":"AZ105-AY105","v":1665984.3805812001}]
[1035,null,null,"Total",null,null,null,107339169.06,109399599.29000001,109491611.48,109603685.5,109604967.02,109604967.02,109575976.43000001,109577327.37,109654696.63000001,109764081.35000001,109887398.96000001,109887398.96000001,{"$f":"SUM(T103:T105)","v":109983284.78},110048356.36,110623209.13,110625542.83999999,110625518.60999998,112228328.70999998,112228328.70999998,110667498.70999998,112228328.70999998,112228328.70999998,112228328.70999998,112222051.93999998,null,{"$f":"SUM(AG103:AG105)","v":111230814.95249999},null,{"$f":"SUM(AI103:AI105)","v":112222051.93999998},{"$f":"SUM(AJ103:AJ105)","v":111230814.95249999},{"$f":"SUM(AK103:AK105)","v":114656360.63184118},{"$f":"SUM(AL103:AL105)","v":116452510.7653939},{"$f":"SUM(AM103:AM105)","v":116039360.50961503},115734518.36302051,null,116039360.50961503,{"$f":"AP106-AE106","v":3817308.5696150512},99,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI106","v":112222051.93999998},{"$f":"AJ106","v":111230814.95249999},{"$f":"AZ106-AY106","v":-991236.98749999702}]
[1036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,{"$error":"#REF!"}]
[1037,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,{"$error":"#REF!"},null,"391","Office Furniture & Equipment"]
[1038,null,null,"Wyoming",null,null,null,170984.29,170984.29,170984.29,170984.29,170984.29,170984.29,170984.29,170984.29,170984.29,170984.29,198925.33000000002,198925.33000000002,198925.33000000002,198925.33000000002,198925.33000000002,203599.02000000002,203599.02000000002,203599.02000000002,203599.02000000002,203599.02000000002,161890.01999999999,173398.22,173398.22,156128.47,209578.64958333329,{"$f":"(SUM(T109:AD109)+(0.5*AE109)+(0.5*S109))/12","v":191748.70416666669},null,{"$f":"AE109","v":156128.47},{"$f":"AG109","v":191748.70416666669},{"$f":"+'RB FORECAST'!AJ113","v":154979.73227738982},{"$f":"+'RB FORECAST'!AG113","v":240684.0831603932},{"$f":"+'RB FORECAST'!BA113","v":240582.50332108731},{"$f":"+'RB FORECAST'!AW113","v":248161.11244931386},null,240582.50332108731,{"$f":"AP109-AE109","v":84454.033321087307},102,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE109","v":156128.47},{"$f":"AP109","v":240582.50332108731},{"$f":"AZ109-AY109","v":84454.033321087307}]
[1039,null,null,"Utah",null,null,null,14098970.070000008,16250486.970000006,16247870.540000007,16245246.000000011,17003304.540000007,17000678.300000004,17057381.060000002,17059723.839999996,17089928.819999993,19043592.030000001,19595831.159999996,19598363.500000011,19595694.819999997,20240135.850000001,20237465.129999999,21200720.689999994,21198047.929999989,23722987.179999989,23718916.399999995,23716240.589999992,21539196.409999996,21536471.239999998,19780035.299999986,19659601.779999983,13379359.43,{"$f":"(SUM(T110:AD110)+(0.5*AE110)+(0.5*S110))/12","v":21342907.848333329},null,{"$f":"AE110","v":19659601.779999983},{"$f":"AG110","v":21342907.848333329},{"$f":"+'RB FORECAST'!AJ114","v":19514953.426139981},{"$f":"+'RB FORECAST'!AG114","v":30306793.051374473},{"$f":"+'RB FORECAST'!BA114","v":30294002.179923352},{"$f":"+'RB FORECAST'!AW114","v":31248296.022085562},null,30294002.179923352,{"$f":"AP110-AE110","v":10634400.399923369},103,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE110","v":19659601.779999983},{"$f":"AP110","v":30294002.179923352},{"$f":"AZ110-AY110","v":10634400.399923369}]
[1040,null,null,"General",null,null,null,31456142.519999988,31456142.519999988,31456142.519999988,31456142.519999985,31456142.519999988,31456142.519999988,31463176.739999987,31465634.399999991,31469634.219999991,31490490.959999986,31487999.519999988,31585944.999999974,31626722.20999999,31655676.139999986,31655676.139999989,31655676.139999993,31656737.589999996,31656737.589999996,31658133.569999993,31658133.569999993,31664232.439999986,31664232.439999986,30984354.169999998,0,48612278.257499993,{"$f":"(SUM(T111:AD111)+(0.5*AE111)+(0.5*S111))/12","v":30277440.374999996},null,{"$f":"AE111","v":0},{"$f":"AG111","v":30277440.374999996},{"$f":"+'RB FORECAST'!AJ115","v":0},{"$f":"+'RB FORECAST'!AG115","v":0},{"$f":"+'RB FORECAST'!BA115","v":0},{"$f":"+'RB FORECAST'!AW115","v":0},null,0,{"$f":"AP111-AE111","v":0},104,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE111","v":0},{"$f":"AP111","v":0},{"$f":"AZ111-AY111","v":0}]
[1041,null,null,"Total",null,null,null,45726096.879999995,47877613.779999994,47874997.349999994,47872372.809999995,48630431.349999994,48627805.109999992,48691542.089999989,48696342.529999986,48730547.329999983,50705067.279999986,51282756.009999983,51383233.829999983,{"$f":"SUM(T109:T111)","v":51421342.359999985},52094737.319999985,52092066.599999987,53059995.849999987,53058384.539999984,55583323.789999984,55580648.989999987,55577973.179999985,53365318.869999982,53374101.899999984,50937787.689999983,19815730.249999981,null,{"$f":"SUM(AG109:AG111)","v":51812096.927499995},null,{"$f":"AE112","v":19815730.249999981},{"$f":"AG112","v":51812096.927499995},{"$f":"SUM(AK109:AK111)","v":19669933.15841737},{"$f":"SUM(AL109:AL111)","v":30547477.134534866},{"$f":"SUM(AM109:AM111)","v":30534584.683244441},31496457.134534877,null,30534584.683244441,{"$f":"AP112-AE112","v":10718854.433244459},105,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI112","v":19815730.249999981},{"$f":"AJ112","v":51812096.927499995},{"$f":"AZ112-AY112","v":31996366.677500013}]
[1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,{"$error":"#REF!"}]
[1043,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,{"$error":"#REF!"},null,"392","Transportation Equipment"]
[1044,null,null,"Wyoming",null,null,null,2782873.8,2782873.8,2792391.44,2826289.69,2826289.69,2856580.39,2946234.92,2946234.92,2946234.92,2946234.92,2946234.92,3010768.97,3010989.91,3057368.34,3061549.57,3066008.94,3357347.94,3568821.8200000003,3568821.8200000003,3568821.8200000003,4590587.6100000003,4590587.6100000003,4720029.38,4720029.38,null,{"$f":"(SUM(T115:AD115)+(0.5*AE115)+(0.5*S115))/12","v":3668861.1612500004},null,{"$f":"AE115","v":4720029.38},{"$f":"AG115","v":3668861.1612500004},{"$f":"+'RB FORECAST'!AJ119","v":5001489.9844793249},{"$f":"+'RB FORECAST'!AG119","v":5436095.1873879433},{"$f":"+'RB FORECAST'!BA119","v":5646956.4229154624},{"$f":"+'RB FORECAST'!AW119","v":5972548.6677751867},null,5646956.4229154624,{"$f":"AP115-AE115","v":926927.04291546252},108,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE115","v":4720029.38},{"$f":"AP115","v":5646956.4229154624},{"$f":"AZ115-AY115","v":926927.04291546252}]
[1045,null,null,"Utah",null,null,null,54301991.160000019,61921585.180000022,62100604.820000023,62348281.160000026,62365450.910000026,63996788.210000023,65406275.570000023,65860204.050000027,66142039.850000024,66582662.860000029,66593968.530000031,68491090.760000035,68827597.250000045,69186249.900000036,69233350.940000042,71647221.920000032,72109155.190000027,73149937.080000013,72051212.580000013,72051212.580000013,74738452.040000021,76455306.170000017,78727427.730000034,79070249.560000032,null,{"$f":"(SUM(T116:AD116)+(0.5*AE116)+(0.5*S116))/12","v":72663149.461666688},null,{"$f":"AE116","v":79070249.560000032},{"$f":"AG116","v":72663149.461666688},{"$f":"+'RB FORECAST'!AJ120","v":83785296.532332376},{"$f":"+'RB FORECAST'!AG120","v":91065832.11536701},{"$f":"+'RB FORECAST'!BA120","v":94598193.711745664},{"$f":"+'RB FORECAST'!AW120","v":100052536.89124912},null,94598193.711745664,{"$f":"AP116-AE116","v":15527944.151745632},109,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE116","v":79070249.560000032},{"$f":"AP116","v":94598193.711745664},{"$f":"AZ116-AY116","v":15527944.151745632}]
[1046,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T117:AD117)+(0.5*AE117)+(0.5*S117))/12","v":0},null,{"$f":"AE117","v":0},{"$f":"AG117","v":0},{"$f":"+'RB FORECAST'!AJ121","v":0},{"$f":"+'RB FORECAST'!AG121","v":0},{"$f":"+'RB FORECAST'!BA121","v":0},{"$f":"+'RB FORECAST'!AW121","v":0},null,0,{"$f":"AP117-AE117","v":0},110,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE117","v":0},{"$f":"AP117","v":0},{"$f":"AZ117-AY117","v":0}]
[1047,null,null,"Total",null,null,null,57084864.960000016,64704458.980000019,64892996.26000002,65174570.850000024,65191740.600000024,66853368.600000024,68352510.490000024,68806438.970000029,69088274.770000026,69528897.780000031,69540203.450000033,71501859.730000034,{"$f":"SUM(T115:T117)","v":71838587.160000041},72243618.240000039,72294900.510000035,74713230.860000029,75466503.130000025,76718758.900000006,75620034.400000006,75620034.400000006,79329039.650000021,81045893.780000016,83447457.110000029,83790278.940000027,null,{"$f":"(SUM(T118:AD118)+(0.5*AE118)+(0.5*S118))/12","v":76332010.622916684},null,{"$f":"AE118","v":83790278.940000027},{"$f":"AG118","v":76332010.622916684},{"$f":"SUM(AK115:AK117)","v":88786786.516811699},{"$f":"SUM(AL115:AL117)","v":96501927.302754954},{"$f":"SUM(AM115:AM117)","v":100245150.13466112},106025085.5590243,null,100245150.13466112,{"$f":"AP118-AE118","v":16454871.194661096},111,{"$f":"+AS117+1","v":{"$error":"#REF!"}},null,null,null,"Total",null,{"$f":"AI118","v":83790278.940000027},{"$f":"AJ118","v":76332010.622916684},{"$f":"AZ118-AY118","v":-7458268.3170833439}]
[1048,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,{"$error":"#REF!"}]
[1049,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,{"$error":"#REF!"},null,"393","Stores Equipment"]
[1050,null,null,"Wyoming",null,null,null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,{"$f":"(SUM(T121:AD121)+(0.5*AE121)+(0.5*S121))/12","v":12371.89},null,{"$f":"AE121","v":12371.89},{"$f":"AG121","v":12371.89},{"$f":"+'RB FORECAST'!AJ125","v":12355.690887707873},{"$f":"+'RB FORECAST'!AG125","v":12346.041161701032},{"$f":"+'RB FORECAST'!BA125","v":3454.5797524434438},{"$f":"+'RB FORECAST'!AW125","v":-1842.0170519041856},null,3454.5797524434438,{"$f":"AP121-AE121","v":-8917.3102475565556},114,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE121","v":12371.89},{"$f":"AP121","v":3454.5797524434438},{"$f":"AZ121-AY121","v":-8917.3102475565556}]
[1051,null,null,"Utah",null,null,null,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,1546727.49,1546727.49,1546727.49,1546727.49,1539206.42,1539206.42,1539206.42,1539206.42,null,{"$f":"(SUM(T122:AD122)+(0.5*AE122)+(0.5*S122))/12","v":984193.77708333312},null,{"$f":"AE122","v":1539206.42},{"$f":"AG122","v":984193.77708333312},{"$f":"+'RB FORECAST'!AJ126","v":1537191.0627960202},{"$f":"+'RB FORECAST'!AG126","v":1535990.5251076824},{"$f":"+'RB FORECAST'!BA126","v":429789.73571240599},{"$f":"+'RB FORECAST'!AW126","v":-229168.25739966938},null,429789.73571240599,{"$f":"AP122-AE122","v":-1109416.6842875939},115,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE122","v":1539206.42},{"$f":"AP122","v":429789.73571240599},{"$f":"AZ122-AY122","v":-1109416.6842875939}]
[1052,null,null,"Total",null,null,null,64859.199999999997,64859.199999999997,64859.199999999997,64859.199999999997,64859.199999999997,64859.199999999997,64859.199999999997,64859.199999999997,64859.199999999997,64859.199999999997,64859.199999999997,64859.199999999997,{"$f":"SUM(T121:T122)","v":64859.200000000004},64859.200000000004,64859.200000000004,64859.200000000004,1559099.38,1559099.38,1559099.38,1559099.38,1551578.3099999998,1551578.3099999998,1551578.3099999998,1551578.3099999998,null,{"$f":"SUM(AG121:AG122)","v":996565.66708333313},null,{"$f":"AE123","v":1551578.3099999998},{"$f":"AG123","v":996565.66708333313},{"$f":"SUM(AK121:AK122)","v":1549546.7536837282},{"$f":"SUM(AL121:AL122)","v":1548336.5662693835},{"$f":"SUM(AM121:AM122)","v":433244.31546484941},-231010.27445157355,null,433244.31546484941,{"$f":"AP123-AE123","v":-1118333.9945351505},116,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI123","v":1551578.3099999998},{"$f":"AJ123","v":996565.66708333313},{"$f":"AZ123-AY123","v":-555012.64291666669}]
[1053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,{"$error":"#REF!"}]
[1054,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,{"$error":"#REF!"},null,"394","Tools, Shop & Garage Equipment"]
[1055,null,null,"Wyoming",null,null,null,2101916.3199999998,2101916.3199999998,2233524.44,2233524.44,2238065.4,2238065.4,2238065.4,2238065.4,2238065.4,2238065.4,2297163.96,2307278.96,2307278.96,2307278.96,2307278.96,2376970.23,2376970.23,2383071.12,2383071.12,2383071.12,2106215.61,2106215.61,2106215.61,2106215.61,null,{"$f":"(SUM(T126:AD126)+(0.5*AE126)+(0.5*S126))/12","v":2279198.7345833336},null,{"$f":"AE126","v":2106215.61},{"$f":"AG126","v":2279198.7345833336},{"$f":"+'RB FORECAST'!AJ130","v":2233225.1978051071},{"$f":"+'RB FORECAST'!AG130","v":3465899.0161742503},{"$f":"+'RB FORECAST'!BA130","v":3496582.981975147},{"$f":"+'RB FORECAST'!AW130","v":3794381.9272369612},null,3496582.981975147,{"$f":"AP126-AE126","v":1390367.3719751472},119,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE126","v":2106215.61},{"$f":"AP126","v":3496582.981975147},{"$f":"AZ126-AY126","v":1390367.3719751472}]
[1056,null,null,"Utah",null,null,null,29968121.630000003,30684001.020000003,30602540.550000001,30612966.960000001,30743169.240000002,30743194.490000002,30751012.960000001,30751190.470000003,30753597.720000003,30826162.680000003,30767871.91,30770861.219999999,30781841.119999997,30823542.049999997,30821415.549999997,30821415.549999997,30821466.169999998,31722065.959999997,31722065.959999997,31722065.959999997,29106809.009999998,29125788.799999997,29409509.039999995,28011996.549999993,null,{"$f":"(SUM(T127:AD127)+(0.5*AE127)+(0.5*S127))/12","v":30522451.171250004},null,{"$f":"AE127","v":28011996.549999993},{"$f":"AG127","v":30522451.171250004},{"$f":"+'RB FORECAST'!AJ131","v":29701183.601183981},{"$f":"+'RB FORECAST'!AG131","v":46095352.642325871},{"$f":"+'RB FORECAST'!BA131","v":46503439.611235492},{"$f":"+'RB FORECAST'!AW131","v":50464070.701263167},null,46503439.611235492,{"$f":"AP127-AE127","v":18491443.061235499},120,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE127","v":28011996.549999993},{"$f":"AP127","v":46503439.611235492},{"$f":"AZ127-AY127","v":18491443.061235499}]
[1057,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T128:AD128)+(0.5*AE128)+(0.5*S128))/12","v":0},null,{"$f":"AE128","v":0},{"$f":"AG128","v":0},{"$f":"+'RB FORECAST'!AJ132","v":0},{"$f":"+'RB FORECAST'!AG132","v":0},{"$f":"+'RB FORECAST'!BA132","v":0},{"$f":"+'RB FORECAST'!AW132","v":0},null,0,{"$f":"AP128-AE128","v":0},121,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE128","v":0},{"$f":"AP128","v":0},{"$f":"AZ128-AY128","v":0}]
[1058,null,null,"Total",null,null,null,32070037.950000003,32785917.340000004,32836064.990000002,32846491.400000002,32981234.640000001,32981259.890000001,32989078.359999999,32989255.870000001,32991663.120000001,33064228.080000002,33065035.870000001,33078140.18,{"$f":"SUM(T126:T128)","v":33089120.079999998},33130821.009999998,33128694.509999998,33198385.779999997,33198436.399999999,34105137.079999998,34105137.079999998,34105137.079999998,31213024.619999997,31232004.409999996,31515724.649999995,30118212.159999993,null,{"$f":"SUM(AG126:AG128)","v":32801649.905833337},null,{"$f":"AE129","v":30118212.159999993},{"$f":"AG129","v":32801649.905833337},{"$f":"SUM(AK126:AK128)","v":31934408.798989087},{"$f":"SUM(AL126:AL128)","v":49561251.65850012},{"$f":"SUM(AM126:AM128)","v":50000022.593210638},54258452.628500126,null,50000022.593210638,{"$f":"AP129-AE129","v":19881810.433210645},122,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI129","v":30118212.159999993},{"$f":"AJ129","v":32801649.905833337},{"$f":"AZ129-AY129","v":2683437.7458333448}]
[1059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,{"$error":"#REF!"}]
[1060,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,{"$error":"#REF!"},null,"395","Laboratory Equipment"]
[1061,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T132:AD132)+(0.5*AE132)+(0.5*S132))/12","v":0},null,{"$f":"AE132","v":0},{"$f":"AG132","v":0},{"$f":"+'RB FORECAST'!AJ136","v":0},{"$f":"+'RB FORECAST'!AG136","v":0},{"$f":"+'RB FORECAST'!BA136","v":0},{"$f":"+'RB FORECAST'!AW136","v":0},null,0,{"$f":"AP132-AE132","v":0},125,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE132","v":0},{"$f":"AP132","v":0},{"$f":"AZ132-AY132","v":0}]
[1062,null,null,"Utah",null,null,null,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,null,{"$f":"(SUM(T133:AD133)+(0.5*AE133)+(0.5*S133))/12","v":42714.8},null,{"$f":"AE133","v":68343.680000000008},{"$f":"AG133","v":42714.8},{"$f":"+'RB FORECAST'!AJ137","v":68343.680000000008},{"$f":"+'RB FORECAST'!AG137","v":68343.680000000008},{"$f":"+'RB FORECAST'!BA137","v":68343.680000000008},{"$f":"+'RB FORECAST'!AW137","v":68343.680000000008},null,68343.680000000008,{"$f":"AP133-AE133","v":0},126,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE133","v":68343.680000000008},{"$f":"AP133","v":68343.680000000008},{"$f":"AZ133-AY133","v":0}]
[1063,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T134:AD134)+(0.5*AE134)+(0.5*S134))/12","v":0},null,{"$f":"AE134","v":0},{"$f":"AG134","v":0},{"$f":"+'RB FORECAST'!AJ138","v":0},{"$f":"+'RB FORECAST'!AG138","v":0},{"$f":"+'RB FORECAST'!BA138","v":0},{"$f":"+'RB FORECAST'!AW138","v":0},null,0,{"$f":"AP134-AE134","v":0},127,{"$error":"#REF!"},null,null,null,"General",null,0,{"$f":"AP134","v":0},{"$f":"AZ134-AY134","v":0}]
[1064,null,null,"Total",null,null,null,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,{"$f":"SUM(T132:T134)","v":3.6379788070917101E-12},3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,null,{"$f":"SUM(AG132:AG134)","v":42714.8},null,{"$f":"AE135","v":68343.680000000008},{"$f":"AG135","v":42714.8},{"$f":"SUM(AK132:AK134)","v":68343.680000000008},{"$f":"SUM(AL132:AL134)","v":68343.680000000008},{"$f":"SUM(AM132:AM134)","v":68343.680000000008},68343.680000000008,null,68343.680000000008,{"$f":"AP135-AE135","v":0},128,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI135","v":68343.680000000008},{"$f":"AJ135","v":42714.8},{"$f":"AZ135-AY135","v":-25628.880000000005}]
[1065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,{"$error":"#REF!"}]
[1066,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,{"$error":"#REF!"},null,"396","Power Operated Equipment"]
[1067,null,null,"Wyoming",null,null,null,1291370.27,1291370.27,1291370.27,1291370.27,1291370.27,1276486.77,1389465.72,1389465.72,1389465.72,1389465.72,1389465.72,1389465.72,1389465.72,1389465.72,1389465.72,1389465.72,1465892.94,1465892.94,1465892.94,1465892.94,1677429.51,1677429.51,1677429.51,1677429.51,null,{"$f":"(SUM(T138:AD138)+(0.5*AE138)+(0.5*S138))/12","v":1498930.8987499997},null,{"$f":"AE138","v":1677429.51},{"$f":"AG138","v":1498930.8987499997},{"$f":"+'RB FORECAST'!AJ142","v":1684455.7569158068},{"$f":"+'RB FORECAST'!AG142","v":1703024.3366708593},{"$f":"+'RB FORECAST'!BA142","v":1564837.0142901831},{"$f":"+'RB FORECAST'!AW142","v":1199643.1422971142},null,1564837.0142901831,{"$f":"AP138-AE138","v":-112592.49570981693},131,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE138","v":1677429.51},{"$f":"AP138","v":1564837.0142901831},{"$f":"AZ138-AY138","v":-112592.49570981693}]
[1068,null,null,"Utah",null,null,null,16456493.84,16463629.07,16463629.07,16463629.07,16463629.07,16580901.280000001,16580901.279999999,16816176.370000001,16816176.370000001,16816176.370000001,16816176.370000001,16654019.929999998,16654019.929999998,16654019.929999998,16654019.929999998,16654019.929999998,16577592.709999999,16577592.709999999,16577592.709999999,16577592.709999999,16583962.799999999,16640422.119999999,16640422.119999999,16640422.119999999,null,{"$f":"(SUM(T139:AD139)+(0.5*AE139)+(0.5*S139))/12","v":16619873.21875},null,16640422.119999999,16619873.21875,{"$f":"+'RB FORECAST'!AJ143","v":16710123.835572163},{"$f":"+'RB FORECAST'!AG143","v":16894327.704319507},{"$f":"+'RB FORECAST'!BA143","v":15523482.990822742},{"$f":"+'RB FORECAST'!AW143","v":11900689.812704682},null,15523482.990822742,{"$f":"AP139-AE139","v":-1116939.1291772574},132,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE139","v":16640422.119999999},{"$f":"AP139","v":15523482.990822742},{"$f":"AZ139-AY139","v":-1116939.1291772574}]
[1069,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T140:AD140)+(0.5*AE140)+(0.5*S140))/12","v":0},null,0,0,{"$f":"+'RB FORECAST'!AJ144","v":0},{"$f":"+'RB FORECAST'!AG144","v":0},{"$f":"+'RB FORECAST'!BA144","v":0},{"$f":"+'RB FORECAST'!AW144","v":0},null,0,{"$f":"AP140-AE140","v":0},133,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE140","v":0},{"$f":"AP140","v":0},{"$f":"AZ140-AY140","v":0}]
[1070,null,null,"Total",null,null,null,17747864.109999999,17754999.34,17754999.34,17754999.34,17754999.34,17857388.050000001,17970367,18205642.09,18205642.09,18205642.09,18205642.09,18043485.649999999,{"$f":"SUM(T138:T140)","v":18043485.649999999},18043485.649999999,18043485.649999999,18043485.649999999,18043485.649999999,18043485.649999999,18043485.649999999,18043485.649999999,18261392.309999999,18317851.629999999,18317851.629999999,18317851.629999999,null,{"$f":"SUM(AG138:AG140)","v":18118804.1175},null,18317851.629999999,18118804.1175,{"$f":"SUM(AK138:AK140)","v":18394579.592487969},{"$f":"SUM(AL138:AL140)","v":18597352.040990368},{"$f":"SUM(AM138:AM140)","v":17088320.005112924},13100332.955001798,null,17088320.005112924,{"$f":"AP141-AE141","v":-1229531.6248870753},134,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI141","v":18317851.629999999},{"$f":"AJ141","v":18118804.1175},{"$f":"AZ141-AY141","v":-199047.51249999925}]
[1071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,135,{"$error":"#REF!"}]
[1072,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,136,{"$error":"#REF!"},null,"397","Communication Equipment"]
[1073,null,null,"Wyoming",null,null,null,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3238871.16,3238871.16,3396430.67,3396611.3,3396611.3,3396611.3,3396611.3,3396611.3,3396611.3,3396611.3,1479171.55,1479171.55,1479171.55,1261781.27,null,{"$f":"(SUM(T144:AD144)+(0.5*AE144)+(0.5*S144))/12","v":2821712.552916667},null,1261781.27,2821712.552916667,{"$f":"+'RB FORECAST'!AJ148","v":1087744.9015578483},{"$f":"+'RB FORECAST'!AG148","v":586337.96191467566},{"$f":"+'RB FORECAST'!BA148","v":711681.93616934668},{"$f":"+'RB FORECAST'!AW148","v":1072803.8045254846},null,711681.93616934668,{"$f":"AP144-AE144","v":-550099.33383065334},137,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE144","v":1261781.27},{"$f":"AP144","v":711681.93616934668},{"$f":"AZ144-AY144","v":-550099.33383065334}]
[1074,null,null,"Utah",null,null,null,13533592.060000002,13713112.130000001,13788731.92,13795795.540000001,13795843.529999999,13804510.429999998,13868883.389999999,13876154.85,13940899.069999998,14070865.92,13941112.309999999,13941112.309999999,14013588.139999999,14013588.139999997,14014982.459999997,14057422.369999997,14361237.359999996,14346960.189999994,14346960.189999994,14346960.189999994,4140732.0299999947,4140732.0299999947,4140732.0299999947,3786136.4299999946,null,{"$f":"(SUM(T145:AD145)+(0.5*AE145)+(0.5*S145))/12","v":11232293.291666664},null,3786136.4299999946,11232293.291666664,{"$f":"+'RB FORECAST'!AJ149","v":3263917.9993018326},{"$f":"+'RB FORECAST'!AG149","v":1759382.2088491633},{"$f":"+'RB FORECAST'!BA149","v":2135492.8696189113},{"$f":"+'RB FORECAST'!AW149","v":3219085.3225745927},null,2135492.8696189113,{"$f":"AP145-AE145","v":-1650643.5603810833},138,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE145","v":3786136.4299999946},{"$f":"AP145","v":2135492.8696189113},{"$f":"AZ145-AY145","v":-1650643.5603810833}]
[1075,null,null,"Total",null,null,null,16642496.370000003,16822016.440000001,16897636.23,16904699.850000001,16904747.84,16913414.739999998,16977787.699999999,16985059.16,17049803.379999999,17179770.23,17179983.469999999,17179983.469999999,{"$f":"SUM(T144:T145)","v":17410018.809999999},17410199.439999998,17411593.759999998,17454033.669999998,17757848.659999996,17743571.489999995,17743571.489999995,17743571.489999995,5619903.5799999945,5619903.5799999945,5619903.5799999945,5047917.6999999946,null,{"$f":"SUM(AG144:AG145)","v":14054005.844583331},null,5047917.6999999946,14054005.844583331,{"$f":"SUM(AK144:AK145)","v":4351662.900859681},{"$f":"SUM(AL144:AL145)","v":2345720.170763839},{"$f":"SUM(AM144:AM145)","v":2847174.8057882581},4291889.1271000775,null,2847174.8057882581,{"$f":"AP146-AE146","v":-2200742.8942117365},139,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI146","v":5047917.6999999946},{"$f":"AJ146","v":14054005.844583331},{"$f":"AZ146-AY146","v":9006088.144583337}]
[1076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,{"$error":"#REF!"}]
[1077,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,{"$error":"#REF!"},null,"398","Miscellaneous Equipment"]
[1078,null,null,"Wyoming",null,null,null,693441.18,693441.18,693549.91,693549.91,696465.62,700608.93,700608.93,700608.93,700608.93,700608.93,706671.53,706671.53,706671.53,706671.53,706671.53,706671.53,706671.53,755993.77,755993.77,755993.77,755993.77,755993.77,755993.77,755993.77,null,{"$f":"(SUM(T149:AD149)+(0.5*AE149)+(0.5*S149))/12","v":733387.74333333317},null,{"$f":"AE149","v":755993.77},{"$f":"AG149","v":733387.74333333317},{"$f":"+'RB FORECAST'!AJ153","v":754101.50851020135},{"$f":"+'RB FORECAST'!AG153","v":753012.64091976662},{"$f":"+'RB FORECAST'!BA153","v":753012.64091976651},{"$f":"+'RB FORECAST'!AW153","v":753012.64091976662},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR149,FALSE)","v":753012.64091976651},{"$f":"AP149-AE149","v":-2981.1290802335134},142,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE149","v":755993.77},{"$f":"AP149","v":753012.64091976651},{"$f":"AZ149-AY149","v":-2981.1290802335134}]
[{"$f":"+A149+1","v":1079},null,null,"Utah",null,null,null,8987701.5299999975,9190493.3899999969,9283269.5299999956,9402488.5399999954,9422788.6599999964,9424164.3399999961,9425325.0699999966,9447374.0199999958,9461013.6199999955,12121247.659999996,12123178.269999998,12232915.959999997,12232915.989999998,12282126.219999999,12282126.219999999,12282126.219999999,12311117.959999999,13052464.819999998,13052464.819999998,13052464.819999998,12927573.069999998,12927573.069999998,12927573.069999998,12895187.559999999,null,{"$f":"(SUM(T150:AD150)+(0.5*AE150)+(0.5*S150))/12","v":12657881.50333333},null,{"$f":"AE150","v":12895187.559999999},{"$f":"AG150","v":12657881.50333333},{"$f":"+'RB FORECAST'!AJ154","v":12862910.750597835},{"$f":"+'RB FORECAST'!AG154","v":12844337.645416472},{"$f":"+'RB FORECAST'!BA154","v":12844337.645416474},{"$f":"+'RB FORECAST'!AW154","v":12844337.645416472},null,12844337.645416474,{"$f":"AP150-AE150","v":-50849.914583524689},143,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE150","v":12895187.559999999},{"$f":"AP150","v":12844337.645416474},{"$f":"AZ150-AY150","v":-50849.914583524689}]
[1080,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T151:AD151)+(0.5*AE151)+(0.5*S151))/12","v":0},null,{"$f":"AE151","v":0},{"$f":"AG151","v":0},{"$f":"+'RB FORECAST'!AJ155","v":0},{"$f":"+'RB FORECAST'!AG155","v":0},{"$f":"+'RB FORECAST'!BA155","v":0},{"$f":"+'RB FORECAST'!AW155","v":0},null,0,{"$f":"AP151-AE151","v":0},144,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE151","v":0},{"$f":"AP151","v":0},{"$f":"AZ151-AY151","v":0}]
[1081,null,null,"Total",null,null,null,9681142.7099999972,9883934.5699999966,9976819.4399999958,10096038.449999996,10119254.279999996,10124773.269999996,10125933.999999996,10147982.949999996,10161622.549999995,12821856.589999996,12829849.799999997,12939587.489999996,{"$f":"SUM(T149:T151)","v":12939587.519999998},12988797.749999998,12988797.749999998,12988797.749999998,13017789.489999998,13808458.589999998,13808458.589999998,13808458.589999998,13683566.839999998,13683566.839999998,13683566.839999998,13651181.329999998,null,{"$f":"SUM(AG149:AG151)","v":13391269.246666662},null,{"$f":"AE152","v":13651181.329999998},{"$f":"AG152","v":13391269.246666662},{"$f":"SUM(AK149:AK151)","v":13617012.259108037},{"$f":"SUM(AL149:AL151)","v":13597350.286336239},{"$f":"SUM(AM149:AM151)","v":13597350.286336241},13597350.286336239,null,13597350.286336241,{"$f":"AP152-AE152","v":-53831.043663756922},145,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"AI152","v":13651181.329999998},{"$f":"AJ152","v":13391269.246666662},{"$f":"AZ152-AY152","v":-259912.08333333582}]
[1082,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,{"$error":"#REF!"}]
[1083,null,"Total General Plant",null,null,null,null,{"$f":"H152+H146+H141+H135+H129+H123+H118+H112+H106+H100","v":296171222.78000003},{"$f":"I152+I146+I141+I135+I129+I123+I118+I112+I106+I100","v":309221084.56999999},309719033.67000002,310246766.78000003,311181312.85000002,312957009.45999998,314677336.71000004,315403957.09999996,315878158.02999997,321265784.06,321987110.31,324010024.96999997,{"$f":"T152+T146+T141+T135+T129+T123+T118+T112+T106+T100","v":324721762.02000004},{"$f":"U152+U146+U141+U135+U129+U123+U118+U112+U106+U100","v":325956498.93000001},326579231.06999999,330079955.56,332727033.49999994,339790131.22999996,338688731.92999989,{"$f":"AA152+AA146+AA141+AA135+AA129+AA123+AA118+AA112+AA106+AA100","v":337125226.11999995},325252120.52999991,327053196.79999995,327302166.15999997,294514769.89999992,null,{"$f":"AG152+AG146+AG141+AG135+AG129+AG123+AG118+AG112+AG106+AG100","v":328711537.60708332},null,{"$f":"AI152+AI146+AI141+AI135+AI129+AI123+AI118+AI112+AI106+AI100","v":294514769.89999992},{"$f":"AJ152+AJ146+AJ141+AJ135+AJ129+AJ123+AJ118+AJ112+AJ106+AJ100","v":328711537.60708332},302987265.15063941,339182758.59233296,340816040.0002228,348303908.44585562,null,340816040.0002228,{"$f":"AP154-AE154","v":46301270.100222886},147,{"$f":"+#REF!+1","v":{"$error":"#REF!"}},null,null,"Total General Plant",null,null,{"$f":"AI154","v":294514769.89999992},{"$f":"AJ154","v":328711537.60708332},{"$f":"AZ154-AY154","v":34196767.707083404}]
[1084,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,{"$error":"#REF!"}]
[1085,101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,{"$error":"#REF!"}]
[1086,null,null,"Production",null,null,null,{"$f":"H29","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"(SUM(T157:AD157)+(0.5*AE157)+(0.5*S157))/12","v":79968136},null,{"$f":"AI29","v":79968136},79968136,79968136,79968136,79968136,79968136,null,79968136,{"$f":"AP157-AE157","v":0},150,{"$error":"#REF!"},null,"101",null,"Production",null,{"$f":"+AE157","v":79968136},{"$f":"AP157","v":79968136},{"$f":"AZ157-AY157","v":0}]
[1087,null,null,"Storage",null,null,null,{"$f":"H40+H60","v":0},{"$f":"I40+I60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,223576054.38000003,null,{"$f":"(SUM(T158:AD158)+(0.5*AE158)+(0.5*S158))/12","v":100078659.02416669},null,{"$f":"AI40","v":222627380.76000002},{"$f":"AJ40","v":100039130.95666668},223658035.01477116,224787733.01794183,225377169.91422862,226023250.48067248,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR158,FALSE)","v":225377169.91422862},1801115.5342285931,151,null,null,null,null,"Storage",null,{"$f":"+AE158","v":223576054.38000003},225377169.91422862,1801115.5342285931]
[1088,null,null,"Distribution - Wyoming",null,null,null,{"$f":"H15+H44+H49+H57+H65+H70+H75+H80+H85+H90","v":106339249.29000001},106339249.29000001,107352657.09999999,107352657.09999999,107768728.73999998,107916657.60999998,107916657.60999998,108024912.58999999,108024912.58999999,108089456.28999999,108171228.48999999,108171228.48999999,108597728.76999998,108706705.45999999,109397791.58999997,109626137.90999998,109565213.74999999,109743595.86,109741243.70999999,108990493.83,108911589.93999998,109668293.09999998,109664070.34999999,114680232.5,0,109503216.23041664,null,{"$f":"AI15+AI44+AI49+AI57+AI65+AI70+AI75+AI80+AI85+AI90","v":114580506.93000001},109403490.66041666,124863830.05443738,127552621.68906432,133041782.47259623,136641240.5651527,null,133041782.47259623,18361549.972596228,152,{"$f":"+AS157+1","v":{"$error":"#REF!"}},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE159","v":114680232.5},133041782.47259623,18361549.972596228]
[1089,null,null,"Distribution - Utah",null,null,null,{"$f":"H16+H45+H50+H61+H66+H71+H76+H81+H86+H91","v":3229854769.6495719},3244492017.4495711,3249802504.4695716,3254552713.6595716,3293850222.9795713,3299541907.3495717,3305873556.4295721,3316923686.279572,3321488178.5995717,3334743255.549572,3363242639.4895725,3431276424.5995717,3455444073.2395716,3541228127.6995716,3563496286.759572,3571183773.5495715,3631643532.2495708,3652489120.7895708,3599509955.6095715,3387970667.7399983,3387488067.2199984,3598784930.2395716,3608652036.7295713,3946224929.8995714,0,3557220104.089642,null,{"$f":"AI16+AI45+AI50+AI61+AI66+AI71+AI76+AI81+AI86+AI91","v":3946224929.8995714},3557220104.089643,4190812904.2822313,4349103147.0735664,4495279818.178833,4658438499.1092339,null,4495279818.178833,549054888.27926159,153,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE160","v":3946224929.8995714},4495279818.178833,549054888.27926159]
[1090,null,null,"General",null,null,null,{"$f":"H154","v":296171222.78000003},309221084.56999999,309719033.67000002,310246766.78000003,311181312.85000002,312957009.45999998,314677336.71000004,315403957.09999996,315878158.02999997,321265784.06,321987110.31,{"$f":"S154+S17","v":326317856.76999998},{"$f":"T154+T17","v":327029593.82000005},328264330.73000002,328887062.87,332387787.36000001,335034865.29999995,342097963.02999997,340996563.7299999,339433057.91999996,327559952.32999992,329361028.59999996,329609997.95999998,{"$f":"AE154+AE17","v":336869435.57999992},null,332687987.48541665,null,{"$f":"AI154+AI17","v":336869435.57999992},{"$f":"AJ154+AJ17","v":332687987.48541665},346463013.94507408,387147257.25738716,390018963.26467252,{"$f":"AN154+AN17","v":402465409.88237238},null,390018963.26467252,53149527.684672594,154,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE161","v":336869435.57999992},390018963.26467252,53149527.684672594]
[1091,null,null,"Gas Plant in Service",null,null,null,{"$f":"SUM(H157:H161)","v":3712333377.7195721},3740020487.3095713,3746842331.2395716,3752120273.5395718,3792768400.569571,3800383710.4195719,3808435686.7495723,3820320691.9695721,3825359385.2195721,3844066631.8995719,3873369114.2895722,3945733645.8595719,{"$f":"SUM(T157:T161)","v":3971039531.8295717},4058167299.8895717,4081749277.2195721,4093165834.8195715,4156211747.299571,4184298815.6795712,4348047075.2695713,4134193531.7099986,4121758921.7099981,4335613564.1595716,4345725417.2595711,{"$f":"SUM(AE157:AE161)","v":4701318788.3595715},null,4179458102.8296418,null,{"$f":"SUM(AI157:AI161)","v":4700270389.1695709},{"$f":"SUM(AJ157:AJ161)","v":4179318849.1921425},{"$f":"SUM(AK157:AK161)","v":4965765919.2965136},{"$f":"SUM(AL157:AL161)","v":5168558895.0379601},{"$f":"SUM(AM157:AM161)","v":5323685869.8303299},5503536536.0374317,null,5323685869.8303299,622367081.47075844,155,{"$error":"#REF!"},null,null,null,"Gas Plant in Service",null,{"$f":"SUM(AY157:AY161)","v":4701318788.3595715},5323685869.8303299,622367081.47075844]
[1092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,{"$error":"#REF!"}]
[1093,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,{"$error":"#REF!"},null,105,"Gas Plant Held For Future Use"]
[1094,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T165:AD165)+(0.5*AE165)+(0.5*S165))/12","v":0},null,{"$f":"AE165","v":0},{"$f":"AG165","v":0},{"$f":"+'RB FORECAST'!AJ169","v":0},{"$f":"+'RB FORECAST'!AG169","v":0},{"$f":"+'RB FORECAST'!BA169","v":0},{"$f":"+'RB FORECAST'!AW169","v":0},null,0,{"$f":"AP165-AE165","v":0},158,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE165","v":0},{"$f":"AP165","v":0},{"$f":"AZ165-AY165","v":0}]
[1095,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T165)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T166:AD166)+(0.5*AE166)+(0.5*S166))/12","v":0},null,{"$f":"AE166","v":0},{"$f":"AG166","v":0},{"$f":"SUM(AK165)","v":0},{"$f":"SUM(AL165)","v":0},{"$f":"SUM(AM165)","v":0},0,null,0,{"$f":"AP166-AE166","v":0},159,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY165)","v":0},{"$f":"AP166","v":0},{"$f":"AZ166-AY166","v":0}]
[1096,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,{"$error":"#REF!"}]
[1097,106,"Complete Construction Not yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR167+1","v":161},{"$error":"#REF!"},null,106,"Complete Construction Not Yet Classified"]
[1098,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T169:AD169)+(0.5*AE169)+(0.5*S169))/12","v":0},null,{"$f":"AE169","v":0},{"$f":"AG169","v":0},{"$f":"+'RB FORECAST'!AJ173","v":0},{"$f":"+'RB FORECAST'!AG173","v":0},{"$f":"+'RB FORECAST'!BA173","v":0},{"$f":"+'RB FORECAST'!AW173","v":0},null,0,{"$f":"AP169-AE169","v":0},162,{"$f":"+AS168+1","v":{"$error":"#REF!"}},null,null,null,"Production",null,{"$f":"+AE169","v":0},{"$f":"AP169","v":0},{"$f":"AZ169-AY169","v":0}]
[1099,null,null,"Distribution - Wyoming",null,null,null,5046231.93,4553052.4499999993,4514078.22,4657313.1199999992,4467193.3500000006,4597441.42,4785675.38,4785675.38,4785675.38,4785675.38,6962248.8099999996,6962248.8099999996,7090017.4900000002,7257475.6099999994,6668538.5199999996,6668538.5199999996,6668538.5199999996,6668538.5199999996,6668538.5199999996,6668538.5199999996,6668538.5199999996,6668538.5199999996,6668538.5199999996,4807183.8499999996,null,{"$f":"(SUM(T170:AD170)+(0.5*AE170)+(0.5*S170))/12","v":6687421.3424999975},null,{"$f":"AE170","v":4807183.8499999996},{"$f":"AG170","v":6687421.3424999975},{"$f":"+'RB FORECAST'!AJ174","v":200299.32708333331},{"$f":"+'RB FORECAST'!AG174","v":0},{"$f":"+'RB FORECAST'!BA174","v":0},{"$f":"+'RB FORECAST'!AW174","v":0},null,0,{"$f":"AP170-AE170","v":-4807183.8499999996},163,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE170","v":4807183.8499999996},{"$f":"AP170","v":0},{"$f":"AZ170-AY170","v":-4807183.8499999996}]
[1100,null,null,"Distribution - Utah",null,null,null,457033451.43000001,456213652.14999998,495270981.40999997,500914967.29000002,482223590.99000001,497248000.40999997,500686942.06999999,504837853.12,524693917.88000005,548419661,555755254.13000011,568849219.06000006,562924094.60000002,494830630.67000002,496191977.7100001,500674122.00000006,289792226.6500001,319621665.63000011,336126624.0200001,360805191.82000011,378919699.57000005,415890972.79000008,445021792.07000011,89444868.080000073,null,{"$f":"(SUM(T171:AD171)+(0.5*AE171)+(0.5*S171))/12","v":410828836.75833338},null,{"$f":"AE171","v":89444868.080000073},{"$f":"AG171","v":410828836.75833338},{"$f":"+'RB FORECAST'!AJ175","v":3726869.5033333362},{"$f":"+'RB FORECAST'!AG175","v":0},{"$f":"+'RB FORECAST'!BA175","v":0},{"$f":"+'RB FORECAST'!AW175","v":0},null,0,{"$f":"AP171-AE171","v":-89444868.080000073},164,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE171","v":89444868.080000073},{"$f":"AP171","v":0},{"$f":"AZ171-AY171","v":-89444868.080000073}]
[1101,null,null,"General",null,null,null,22190566.090000004,8415317.7899999991,9469801.3100000005,11987122.190000001,9717455.5099999998,9897094.6699999999,9201113.040000001,10019136.109999999,11402572.539999999,9795267.959999999,8477992.7800000012,10370650.210000001,17061319.240000002,15411533.190000001,8543903.1499999985,10011061.869999999,10011061.869999999,10011061.869999999,16342902.440000001,21710898.149999999,26988031.740000002,26988031.740000002,19912509,22631641.240000006,null,{"$f":"(SUM(T172:AD172)+(0.5*AE172)+(0.5*S172))/12","v":16624454.998750001},null,{"$f":"AE172","v":22631641.240000006},{"$f":"AG172","v":16624454.998750001},{"$f":"+'RB FORECAST'!AJ176","v":942985.05166666687},{"$f":"+'RB FORECAST'!AG176","v":0},{"$f":"+'RB FORECAST'!BA176","v":0},{"$f":"+'RB FORECAST'!AW176","v":0},null,0,{"$f":"AP172-AE172","v":-22631641.240000006},165,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE172","v":22631641.240000006},{"$f":"AP172","v":0},{"$f":"AZ172-AY172","v":-22631641.240000006}]
[1102,null,null,"Total",null,null,null,484270249.45000005,469182022.38999999,509254860.94,517559402.60000002,496408239.85000002,511742536.5,514673730.49000001,519642664.61000001,540882165.80000007,563000604.34000003,571195495.72000003,586182118.08000004,{"$f":"SUM(T169:T172)","v":587075431.33000004},517499639.47000003,511404419.38000005,517353722.39000005,306471827.04000008,336301266.0200001,359138064.98000008,389184628.49000007,412576269.83000004,449547543.05000007,471602839.59000009,116883693.17000008,null,{"$f":"(SUM(T173:AD173)+(0.5*AE173)+(0.5*S173))/12","v":434140713.09958339},null,{"$f":"AE173","v":116883693.17000008},{"$f":"AG173","v":434140713.09958339},{"$f":"SUM(AK169:AK172)","v":4870153.8820833368},{"$f":"SUM(AL169:AL172)","v":0},{"$f":"SUM(AM169:AM172)","v":0},0,null,0,{"$f":"AP173-AE173","v":-116883693.17000008},166,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY169:AY172)","v":116883693.17000008},{"$f":"AP173","v":0},{"$f":"AZ173-AY173","v":-116883693.17000008}]
[1103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,{"$error":"#REF!"}]
[1104,108,"Accum Proy For Deprec - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,{"$error":"#REF!"},null,108,"Accum Proy For Deprec - Gas Plant In Svc"]
[1105,null,null,"Production",null,null,null,-72779802.680000007,-72842559.75,-72885177.739999995,-72927865.030000001,-72970552.469999999,-73013260.939999998,-73053003.159999996,-73093850.239999995,-73136725.930000007,-73186267.150000006,-73235859.510000005,-73278681.290000007,-73327334.180000007,-73375987.060000002,-73424642.680000007,-73466317.280000001,-73507991.879999995,-73549666.489999995,-73591341.859999999,-73633197.560000002,-73674059.620000005,-73682576.239999995,-73724254.519999996,-72969474.980000004,null,{"$f":"(SUM(T176:AD176)+(0.5*AE176)+(0.5*S176))/12","v":-73506787.292083338},null,{"$f":"AE176","v":-72969474.980000004},{"$f":"AG176","v":-73506787.292083338},{"$f":"+'RB FORECAST'!AJ180","v":-72969474.980000004},{"$f":"+'RB FORECAST'!AG180","v":-72969474.980000004},{"$f":"+'RB FORECAST'!BA180","v":-72969474.980000004},{"$f":"+'RB FORECAST'!AW180","v":-72969474.980000004},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR176,FALSE)","v":-72969474.980000004},{"$f":"AP176-AE176","v":0},169,{"$f":"+AS175+1","v":{"$error":"#REF!"}},null,null,null,"Production",null,{"$f":"+AE176","v":-72969474.980000004},{"$f":"AP176","v":-72969474.980000004},{"$f":"AZ176-AY176","v":0}]
[1106,null,null,"Storage",null,null,null,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,-10030131.130000001,null,{"$f":"(SUM(T177:AD177)+(0.5*AE177)+(0.5*S177))/12","v":-417922.13041666668},null,-10030131.130000001,-417922.13041666668,{"$f":"+'RB FORECAST'!AJ181","v":-11116150.93065179},{"$f":"+'RB FORECAST'!AG181","v":-11055703.403082866},{"$f":"+'RB FORECAST'!BA181","v":-12303527.179052005},{"$f":"+'RB FORECAST'!AW181","v":-12234073.69205869},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR177,FALSE)","v":-12303527.179052005},-2273396.0490520038,170,null,null,null,null,"Storage",null,{"$f":"+AE177","v":-10030131.130000001},-12303527.179052005,-2273396.0490520038]
[1107,null,null,"Distribution - Wyoming",null,null,null,-36813982.18,-36962257.07,-37111261.619999997,-37260242.18,-37407053.310000002,-37555730.060000002,-37705246.670000002,-37856136.340000004,-38006867.75,-38159491.549999997,-38312578.420000002,-38466534.539999999,-38621141.640000001,-38776173.880000003,-38931308.899999999,-39089258.359999999,-39184492.219999999,-39337827.060000002,-39376729.399999999,-39533879.890000001,-39693192.759999998,-39851535.659999996,-40122112.939999998,-40148476,null,{"$f":"(SUM(T178:AD178)+(0.5*AE178)+(0.5*S178))/12","v":-39318763.164999999},null,-40148476,-39318763.164999999,{"$f":"+'RB FORECAST'!AJ182","v":-44495581.669593878},{"$f":"+'RB FORECAST'!AG182","v":-44253623.107097976},{"$f":"+'RB FORECAST'!BA182","v":-49248395.58538422},{"$f":"+'RB FORECAST'!AW182","v":-48970388.087822489},null,-49248395.58538422,-9099919.5853842199,171,{"$f":"+AS176+1","v":{"$error":"#REF!"}},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE178","v":-40148476},-49248395.58538422,-9099919.5853842199]
[1108,null,null,"Distribution - Utah",null,null,null,-722622600.94000006,-727714394.13,-733338453.26999998,-738730300.27999997,-744140745.24000001,-749140372.40999997,-754497918.61000001,-760020464.52999997,-765589844.42999995,-771198824.64999998,-776893659.19000006,-782690166.27999997,-788543649.08000004,-794408198.34000003,-800313183.90999997,-804174659.37,-809404564.53999996,-815353009.40999997,-821307976.54999995,-827364946.97000003,-833112117.65999997,-838804646.49000001,-845531621.11000001,-831112317.10000002,null,-815434984.59333324,null,-831112317.10000002,-815434984.59333324,{"$f":"+'RB FORECAST'!AJ183","v":-921101612.47785509},{"$f":"+'RB FORECAST'!AG183","v":-916092836.01724517},{"$f":"+'RB FORECAST'!BA183","v":-1019489461.2793299},{"$f":"+'RB FORECAST'!AW183","v":-1013734436.9673309},null,-1019489461.2793299,-188377144.17932987,172,{"$f":"+AS178+1","v":{"$error":"#REF!"}},null,null,null,"Distribution - Utah",null,{"$f":"+AE179","v":-831112317.10000002},-1019489461.2793299,-188377144.17932987]
[1109,null,null,"General",null,null,null,-142622755.02000001,-143820988.56999999,-145034683.03,-146237540.13999999,-147463478.49000001,-148417722.16,-149664391.55000001,-150917561.49000001,-152174159.88999999,-153434626.59999999,-154693741.87,-155278895.46000001,-156546463.78999999,-157813788.68000001,-159079491.96000001,-160348027.27000001,-161808694.66999999,-163053299.71000001,-163270186.58000001,-164589953.09999999,-151549115.56999999,-152932007.44,-155093520.90000001,-129779376.94,null,-157384473.82250002,null,-129779376.94,-157384473.82250002,{"$f":"+'RB FORECAST'!AJ184","v":-143831334.11247739},{"$f":"+'RB FORECAST'!AG184","v":-143049206.50479391},{"$f":"+'RB FORECAST'!BA184","v":-159194737.41334075},{"$f":"+'RB FORECAST'!AW184","v":-158296082.13640791},null,-159194737.41334075,-29415360.47334075,173,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE180","v":-129779376.94},-159194737.41334075,-29415360.47334075]
[1110,null,null,"Total",null,null,null,-974839140.82000005,-981340199.51999998,-988369575.65999997,-995155947.63,-1001981829.51,-1008127085.5699999,-1014920559.99,-1021888012.6,-1028907597.9999999,-1035979209.95,-1043135838.9900001,{"$f":"SUM(S176:S180)","v":-1049714277.5700001},{"$f":"SUM(T176:T180)","v":-1057038588.6900001},-1064374147.96,-1071748627.45,-1077078262.28,-1083905743.3099999,-1091293802.6699998,-1097546234.3899999,-1105121977.52,-1098028485.6099999,-1105270765.8299999,{"$f":"SUM(AD176:AD180)","v":-1114471509.47},-1084039776.1500001,null,-1086062931.0033333,null,-1084039776.1500001,-1086062931.0033333,{"$f":"SUM(AK176:AK180)","v":-1193514154.170578},{"$f":"SUM(AL176:AL180)","v":-1187420844.0122199},{"$f":"SUM(AM176:AM180)","v":-1313205596.4371068},-1306204455.86362,null,-1313205596.4371068,-229165820.28710675,174,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY176:AY180)","v":-1084039776.1500001},-1313205596.4371068,-229165820.28710675]
[1111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,{"$error":"#REF!"}]
[1112,111,"Accum Proy For Amort & Depl - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,{"$error":"#REF!"},null,111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[1113,null,null,"Production",null,null,null,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,{"$f":"(SUM(T184:AD184)+(0.5*AE184)+(0.5*S184))/12","v":-6150276.6599999992},null,{"$f":"AE184","v":-6150276.6600000001},{"$f":"AG184","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AJ188","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AG188","v":-6150276.6600000001},{"$f":"+'RB FORECAST'!BA188","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AW188","v":-6150276.6600000001},null,-6150276.6599999992,{"$f":"AP184-AE184","v":0},177,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE184","v":-6150276.6600000001},{"$f":"AP184","v":-6150276.6599999992},{"$f":"AZ184-AY184","v":0}]
[1114,null,null,"Distribution - Wyoming",null,null,null,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,{"$f":"(SUM(T185:AD185)+(0.5*AE185)+(0.5*S185))/12","v":-10883.08},null,{"$f":"AE185","v":-10883.08},{"$f":"AG185","v":-10883.08},{"$f":"+'RB FORECAST'!AJ189","v":-10883.08},{"$f":"+'RB FORECAST'!AG189","v":-10883.08},{"$f":"+'RB FORECAST'!BA189","v":-10883.08},{"$f":"+'RB FORECAST'!AW189","v":-10883.08},null,-10883.08,{"$f":"AP185-AE185","v":0},178,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE185","v":-10883.08},{"$f":"AP185","v":-10883.08},{"$f":"AZ185-AY185","v":0}]
[1115,null,null,"Distribution - Utah",null,null,null,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,{"$f":"(SUM(T186:AD186)+(0.5*AE186)+(0.5*S186))/12","v":-58742.889999999992},null,{"$f":"AE186","v":-58742.89},{"$f":"AG186","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AJ190","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AG190","v":-58742.89},{"$f":"+'RB FORECAST'!BA190","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AW190","v":-58742.89},null,-58742.889999999992,{"$f":"AP186-AE186","v":0},179,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE186","v":-58742.89},{"$f":"AP186","v":-58742.889999999992},{"$f":"AZ186-AY186","v":0}]
[1116,null,null,"General",null,null,null,-453825.98,-491621.09,-529416.19999999995,-591823.21,-654234.9,-719799.43,-787913.33,-856109.08,-933617.03,-1011105.19,-1088623.07,-1170921.9099999999,-1306063.76,-1441558.22,-1581279.86,-1719416.34,-1857772.11,-1996202.96,-2136018.27,-2275985.3199999998,-2475459.04,-2676131.2799999998,-3244305.43,-19973789.379999999,null,{"$f":"(SUM(T187:AD187)+(0.5*AE187)+(0.5*S187))/12","v":-2773545.6862499998},null,{"$f":"AE187","v":-19973789.379999999},{"$f":"AG187","v":-2773545.6862499998},{"$f":"+'RB FORECAST'!AJ191","v":-19973789.379999999},{"$f":"+'RB FORECAST'!AG191","v":-19973789.379999999},{"$f":"+'RB FORECAST'!BA191","v":-19973789.379999999},{"$f":"+'RB FORECAST'!AW191","v":-19973789.379999999},null,-19973789.379999999,{"$f":"AP187-AE187","v":0},180,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE187","v":-19973789.379999999},{"$f":"AP187","v":-19973789.379999999},{"$f":"AZ187-AY187","v":0}]
[1117,null,null,"Total",null,null,null,-6673728.6099999994,-6711523.7199999997,-6749318.8300000001,-6811725.8399999999,-6874137.5300000003,-6939702.0599999996,-7007815.96,-7076011.71,-7153519.6600000001,-7231007.8200000003,-7308525.7000000002,-7390824.54,{"$f":"SUM(T184:T187)","v":-7525966.3899999997},-7661460.8499999996,-7801182.4900000002,-7939318.9699999997,-8077674.7400000002,-8216105.5899999999,-8355920.9000000004,-8495887.9499999993,-8695361.6699999999,-8896033.9100000001,-9464208.0600000005,-26193692.009999998,null,{"$f":"(SUM(T188:AD188)+(0.5*AE188)+(0.5*S188))/12","v":-8993448.3162499983},null,{"$f":"AE188","v":-26193692.009999998},{"$f":"AG188","v":-8993448.3162499983},{"$f":"SUM(AK184:AK187)","v":-26193692.009999998},{"$f":"SUM(AL184:AL187)","v":-26193692.009999998},{"$f":"SUM(AM184:AM187)","v":-26193692.009999998},-26193692.009999998,null,-26193692.009999998,{"$f":"AP188-AE188","v":0},181,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY184:AY187)","v":-26193692.009999998},{"$f":"AP188","v":-26193692.009999998},{"$f":"AZ188-AY188","v":0}]
[1118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,{"$error":"#REF!"}]
[1119,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,{"$error":"#REF!"},null,"254","Accum Prov For Amort & Depl - Gas Plant In Svc"]
[1120,null,null,"Production",null,null,null,166428.64000000001,166442.98000000001,171373.08,170283.41,168864.47,170187.76,170214.32,170816.77,170816.77,170816.77,171940.14,171940.14,173543.44,171940.14,171940.14,171940.14,171940.14,172373.42,186896.86,194812.17,201605.32,166684.54,176920.05,131362.32999999999,null,{"$f":"(SUM(T191:AD191)+(0.5*AE191)+(0.5*S191))/12","v":176020.63291666668},null,{"$f":"AE191","v":131362.32999999999},{"$f":"AG191","v":176020.63291666668},{"$f":"+'RB FORECAST'!AJ195","v":134192.23936618865},{"$f":"+'RB FORECAST'!AG195","v":137148.77775015566},{"$f":"+'RB FORECAST'!BA195","v":140745.08807692959},{"$f":"+'RB FORECAST'!AW195","v":144502.32131160534},null,140745.08807692959,{"$f":"AP191-AE191","v":9382.7580769296037},184,null,null,null,null,"Production",null,{"$f":"+AE191","v":131362.32999999999},{"$f":"AP191","v":140745.08807692959},{"$f":"AZ191-AY191","v":9382.7580769296037}]
[1121,null,null,"Distribution - Wyoming",null,null,null,-7030844.8499999996,-7085712.1600000001,-7146285.0199999996,-7206785.5700000003,-7265315.4299999997,-7311522.3600000003,-7373830.2000000002,-7328590.3499999996,-7345535.9199999999,-7238243.8399999999,-7275649.6200000001,-7258496.8899999997,-7369710.71,-7429148.7599999998,-7462712.5499999998,-7521860.1699999999,-7546341.5599999996,-7575638.8600000003,-7635050.9400000004,-7567663.29,-7628010.6500000004,-7682885.8700000001,-7729060.8799999999,-8448321.6500000004,null,{"$f":"(SUM(T192:AD192)+(0.5*AE192)+(0.5*S192))/12","v":-7583457.7924999995},null,{"$f":"AE192","v":-8448321.6500000004},{"$f":"AG192","v":-7583457.7924999995},{"$f":"+'RB FORECAST'!AJ196","v":-8630321.958352549},{"$f":"+'RB FORECAST'!AG196","v":-8820466.1742653195},{"$f":"+'RB FORECAST'!BA196","v":-9051756.1216482762},{"$f":"+'RB FORECAST'!AW196","v":-9293395.5237554889},null,-9051756.1216482762,{"$f":"AP192-AE192","v":-603434.47164827585},185,null,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE192","v":-8448321.6500000004},{"$f":"AP192","v":-9051756.1216482762},{"$f":"AZ192-AY192","v":-603434.47164827585}]
[1122,null,null,"Distribution - Utah",null,null,null,-180342706.63999999,-181286534.00999999,-180117448.94999999,-181320462.22,-182717321.74000001,-183219730.84999999,-184880725.81,-185738105.91,-186315204.16,-186895408.59999999,-187643015.38,-186593398.75999999,-188069030.40000001,-189841690.56999999,-190032569.72999999,-191678571.78999999,-193287319.97,-193101126.15000001,-195186451.88,-196303961.84999999,-196562936.19999999,-198341231.27000001,-199331229.90000001,-201165366.31,null,-193801291.85375002,null,{"$f":"AE193","v":-201165366.31},{"$f":"AG193","v":-193801291.85375002},{"$f":"+'RB FORECAST'!AJ197","v":-205499026.91325998},{"$f":"+'RB FORECAST'!AG197","v":-210026604.39319882},{"$f":"+'RB FORECAST'!BA197","v":-215533914.47402576},{"$f":"+'RB FORECAST'!AW197","v":-221287658.3362551},null,-215533914.47402576,{"$f":"AP193-AE193","v":-14368548.164025754},186,null,null,null,null,"Distribution - Utah",null,{"$f":"+AE193","v":-201165366.31},{"$f":"AP193","v":-215533914.47402576},{"$f":"AZ193-AY193","v":-14368548.164025754}]
[1123,null,null,"General",null,null,null,-224312807.43000001,-223930814.64000002,-223097440.55000001,-222740576.80000001,-222367425,-223154902.15000001,-222769476.03999999,-222381587.65000001,-221990873.33000001,-221263471.88999999,-220841291.10999998,-220420462.63999999,-219983059.89000002,-219546896.59,-219109362.77000001,-218456630.09,-217962685.79000002,-217392747.95000002,-216950790.69,-216508833.42999998,-216011114.74000001,-215554199.07000002,-215998365.54000002,-214172308.03,null,-217564255.99041668,null,{"$f":"AE194","v":-214172308.03},{"$f":"AG194","v":-217564255.99041668},{"$f":"+'RB FORECAST'!AJ198","v":-218786174.27668071},{"$f":"+'RB FORECAST'!AG198","v":-223606495.66922531},{"$f":"+'RB FORECAST'!BA198","v":-229469897.17159891},{"$f":"+'RB FORECAST'!AW198","v":-235595666.3603574},null,-229469897.17159891,{"$f":"AP194-AE194","v":-15297589.14159891},187,null,null,null,null,"General",null,{"$f":"+AE194","v":-214172308.03},{"$f":"AP194","v":-229469897.17159891},{"$f":"AZ194-AY194","v":-15297589.14159891}]
[1124,null,null,"Total",null,null,null,-411519930.27999997,-412136617.83000004,-410189801.44,-411097541.18000001,-412181197.70000005,-413515967.60000002,-414853817.73000002,-415277467.13999999,-415480796.63999999,-415226307.55999994,-415588015.96999997,{"$f":"SUM(S191:S194)","v":-414100418.14999998},{"$f":"SUM(T191:T194)","v":-415248257.56000006},{"$f":"SUM(U191:U194)","v":-416645795.77999997},-416432704.90999997,-417485121.90999997,-418624407.18000001,-417897139.54000002,-419585396.64999998,-420185646.39999998,-420000456.26999998,-421411631.67000008,-422881736.27000004,-423654633.65999997,null,{"$f":"(SUM(T195:AD195)+(0.5*AE195)+(0.5*S195))/12","v":-418772985.00375003},null,{"$f":"AE195","v":-423654633.65999997},{"$f":"AG195","v":-418772985.00375003},{"$f":"SUM(AK191:AK194)","v":-432781330.90892708},{"$f":"SUM(AL191:AL194)","v":-442316417.45893931},{"$f":"SUM(AM191:AM194)","v":-453914822.679196},-466032217.89905638,{"$f":"AE195+AE188+AE181-AN181-AN188-AN195","v":264542263.95267624},-453914822.679196,{"$f":"AP195-AE195","v":-30260189.019196033},188,null,null,null,null,"Total",null,{"$f":"SUM(AY191:AY194)","v":-423654633.65999997},{"$f":"AP195","v":-453914822.679196},{"$f":"AZ195-AY195","v":-30260189.019196033}]
[1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
[1126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[1127,"System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR198,FALSE)","v":0},null,191,{"$f":"+AS190+1","v":{"$error":"#REF!"}},null,"System Net Utility Plant"]
[1128,null,"Production",null,null,null,null,{"$f":"H157+H169+H176+H184+H191","v":1204485.2999999928},1141742.5699999998,1104054.6800000053,1060277.7199999986,1016171.340000001,974786.16000000224,935070.50000000349,894825.87000000523,851950.17999999272,802408.95999999391,753939.9699999945,{"$f":"S157+S169+S176+S184+S191","v":711118.18999999331},664068.59999999264,613812.41999999748,565156.79999999271,523482.19999999867,481807.60000000463,440566.27000000526,413414.34000000043,379473.94999999751,345405.03999999509,301967.64000000525,{"$f":"AD157+AD169+AD176+AD184+AD191","v":270524.87000000401},{"$f":"AE157+AE169+AE176+AE184+AE191","v":979746.68999999564},null,{"$f":"AG157+AG169+AG176+AG184+AG191","v":487092.68083332956},null,{"$f":"AE199","v":979746.68999999564},{"$f":"AG199","v":487092.68083332956},{"$f":"AK157+AK169+AK176+AK184+AK191","v":982576.59936618526},985533.13775015133,989129.44807692617,992886.68131160107,null,989129.44807692617,{"$f":"AP199-AE199","v":9382.758076930535},192,{"$f":"+AS198+1","v":{"$error":"#REF!"}},null,null,"Production",null,null,{"$f":"AY157+AY169+AY176+AY184+AY191","v":979746.68999999564},{"$f":"AP199","v":989129.44807692617},{"$f":"AZ199-AY199","v":9382.758076930535}]
[1129,null,"Storage",null,null,null,null,{"$f":"H177+H158","v":0},{"$f":"I177+I158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,213545923.25000003,null,{"$f":"AG177+AG158","v":99660736.893750027},null,{"$f":"AE200","v":213545923.25000003},{"$f":"AG200","v":99660736.893750027},204100978.37285015,204900680.36059362,204011003.53352833,204484898.18485829,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR200,FALSE)","v":204011003.53352833},{"$f":"AP200-AE200","v":-9534919.7164717019},193,null,null,null,"Storage",null,null,{"$f":"AY177+AY158","v":213545923.25000003},{"$f":"AZ177+AZ158","v":213073642.73517662},{"$f":"AZ200-AY200","v":-472280.51482340693}]
[1130,null,"Distribution - Wyoming",null,null,null,null,{"$f":"H159+H170+H178+H185+H192","v":67529771.109999999},66833449.430000022,67598305.599999994,67532059.389999986,67552670.269999981,67635963.529999986,67612373.039999977,67614978.199999988,67447301.219999984,67466513.199999988,69534366.179999992,69397562.789999992,69686010.829999983,69747975.349999994,69661425.579999983,69672674.819999978,69492035.409999982,69487785.379999995,69387118.809999987,68546606.089999989,68248041.969999984,68791527.009999976,68470551.969999999,70879735.61999999,null,{"$f":"AG159+AG170+AG178+AG185+AG192","v":69277533.535416633},null,{"$f":"AE201","v":70879735.61999999},{"$f":"AG201","v":69277533.535416633},{"$f":"AK159+AK170+AK178+AK185+AK192","v":71927342.673574299},{"$f":"AL159+AL170+AL178+AL185+AL192","v":74467649.327701017},74730747.685563728,78366573.873574719,null,74730747.685563728,{"$f":"AP201-AE201","v":3851012.0655637383},194,{"$f":"+AS199+1","v":{"$error":"#REF!"}},null,null,"Distribution - Wyoming",null,null,{"$f":"AY159+AY170+AY178+AY185+AY192","v":70879735.61999999},{"$f":"AP201","v":74730747.685563728},{"$f":"AZ201-AY201","v":3851012.0655637383}]
[1131,null,"Distribution - Utah",null,null,null,null,{"$f":"H186+H179+H171+H165+H160+H193","v":2783864170.6095719},2791645998.5695715,2831558840.7695718,2835358175.5595717,2849157004.0995712,2864371061.6095719,2867123111.1895723,2875944226.0695724,2894218304.9995718,2925009940.4095721,2954402476.1595726,3030783335.7295713,3041696745.4695716,3051750126.5695715,3069283767.9395723,3075945921.4995718,2918685131.4995713,2963597907.9695706,2919083408.3095713,2725048207.8499985,2736673970.0399985,2977471282.3795714,3008752234.8995714,3003333371.6795716,null,{"$f":"AG186+AG179+AG171+AG165+AG160+AG193","v":2958753921.5108919},null,{"$f":"AE202","v":3003333371.6795716},{"$f":"AG202","v":2958753921.5108919},{"$f":"AK186+AK179+AK171+AK165+AK160+AK193","v":3067880391.5044494},{"$f":"AL186+AL179+AL171+AL165+AL160+AL193","v":3222924963.7731223},3260197699.5354776,3423357660.915648,null,3260197699.5354776,{"$f":"AP202-AE202","v":256864327.85590601},195,{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,{"$f":"AY186+AY179+AY171+AY165+AY160+AY193","v":3003333371.6795716},{"$f":"AP202","v":3260197699.5354776},{"$f":"AZ202-AY202","v":256864327.85590601}]
[1132,null,"General",null,null,null,null,{"$f":"H187+H180+H172+H161+H194","v":-49027599.559999973},-50607021.940000027,-49472704.799999982,-47336051.179999977,-49586370.030000001,-49438319.610000044,-49343331.169999987,-48732165.01000008,-47817919.680000037,-44648151.659999967,-46158552.959999979,{"$f":"S187+S180+S172+S161+S194","v":-40181773.030000001},-33744674.379999936,-35126379.569999993,-42339168.570000023,-38125224.469999999,-36583225.400000066,-30333225.720000058,-25017529.370000124,-22230815.780000001,-15487705.280000061,-14813277.450000048,-24813684.910000056,-4424397.5300000608,null,{"$f":"AG187+AG180+AG172+AG161+AG194","v":-28409833.015000045},null,{"$f":"AE203","v":-4424397.5300000608},{"$f":"AG203","v":-28409833.015000045},{"$f":"AK187+AK180+AK172+AK161+AK194","v":-35185298.772417337},{"$f":"AL187+AL180+AL172+AL161+AL194","v":517765.70336794853},-18619460.700267136,-11400127.994392931,null,-18619460.700267136,{"$f":"AP203-AE203","v":-14195063.170267075},196,{"$error":"#REF!"},null,null,"General",null,null,{"$f":"AY187+AY180+AY172+AY161+AY194","v":-4424397.5300000608},{"$f":"AP203","v":-18619460.700267136},{"$f":"AZ203-AY203","v":-14195063.170267075}]
[1133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,{"$error":"#REF!"}]
[1134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,{"$error":"#REF!"}]
[1135,null,"System Net Utility Plant",null,null,null,null,{"$f":"SUM(H199:H203)","v":2803570827.4595718},2809014168.6295714,2850788496.2495718,2856614461.489572,2868139475.6795712,2883543491.6895719,2886327223.5595722,2895721865.1295724,2914699636.7195721,2948630710.9095721,2978532229.3495727,3060710243.6795712,{"$f":"SUM(T199:T203)","v":3078302150.5195713},3086985534.7695713,3097171181.7495723,3108016854.049572,2952075749.109571,3003193033.8995705,3181697588.3095713,2989574648.3299985,3007610887.9899983,3249582675.799571,3270510803.0495715,3284314379.7095714,null,{"$f":"SUM(AG199:AG203)","v":3099769451.6058922},null,{"$f":"AE206","v":3284314379.7095714},{"$f":"AG206","v":3099769451.6058922},{"$f":"SUM(AK199:AK203)","v":3309705990.3778224},{"$f":"SUM(AL199:AL203)","v":3503796592.3025351},{"$f":"SUM(AM199:AM203)","v":3521309119.5023794},3695801891.6609998,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR206,FALSE)","v":3521309119.5023794},{"$f":"AP206-AE206","v":236994739.79280806},199,{"$error":"#REF!"},null,null,"System Net Utility Plant",null,null,{"$f":"SUM(AY199:AY203)","v":3284314379.7095714},{"$f":"AP206","v":3521309119.5023794},{"$f":"AZ206-AY206","v":236994739.79280806}]
[1136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,{"$error":"#REF!"}]
[1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,{"$error":"#REF!"}]
[1138,"WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,{"$error":"#REF!"},null,"WORKING CAPITAL"]
[1139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,{"$error":"#REF!"}]
[1140,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,{"$error":"#REF!"},null,154,"Plant Materials & Operating Supplies"]
[1141,null,null,"Distribution - Wyoming",null,null,null,742631.12971977517,777951.17889297381,859348.09719967842,943230.7099779509,944312.88137278333,1048658.99678725,1112522.747975938,1061159.8857629448,1085944.0375192612,1072115.5957677439,1094144.4710086882,1131759.0751718208,1101786.4473080933,1105820.8100299314,1076655.8653568923,1053640.7986853719,1042899.5481747016,1063843.9200475663,1043145.0726438686,1227320.8089303002,1207231.5515983328,1211872.6823906526,1189951.7927999645,1192163.1709972173,null,{"$f":"(SUM(T212:AD212)+(0.5*AE212)+(0.5*S212))/12","v":1123844.2017541828},null,{"$f":"AE212","v":1192163.1709972173},{"$f":"AG212","v":1123844.2017541828},{"$f":"+'RB FORECAST'!AJ216","v":1126361.039080241},{"$f":"+'RB FORECAST'!AG216","v":1192163.1709972173},{"$f":"+'RB FORECAST'!BA216","v":1126361.039080241},{"$f":"+'RB FORECAST'!AW216","v":1192163.1709972173},null,1126361.039080241,{"$f":"AP212-AE212","v":-65802.131916976301},205,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE212","v":1192163.1709972173},{"$f":"AP212","v":1126361.039080241},{"$f":"AZ212-AY212","v":-65802.131916976301}]
[1142,null,null,"Distribution - Utah",null,null,null,25778393.730280224,27004431.931107026,29829901.702800322,32741655.510022055,32779220.108627219,36401308.033212751,38618162.212024063,36835241.954237059,37695555.502480738,37215539.24423226,37980210.958991311,39285898.31482818,38245481.112691909,38385522.89997007,37373142.19464311,36574237.561314628,36201384.641825303,36928410.809952438,36209907.347356133,42603060.631069705,41905717.408401668,42066821.477609351,41305898.18720004,41382660.089002788,null,{"$f":"(SUM(T213:AD213)+(0.5*AE213)+(0.5*S213))/12","v":39011155.289495826},null,{"$f":"AE213","v":41382660.089002788},{"$f":"AG213","v":39011155.289495826},{"$f":"+'RB FORECAST'!AJ217","v":39098520.363419771},{"$f":"+'RB FORECAST'!AG217","v":41382660.089002788},{"$f":"+'RB FORECAST'!BA217","v":39098520.363419771},{"$f":"+'RB FORECAST'!AW217","v":41382660.089002788},null,39098520.363419771,{"$f":"AP213-AE213","v":-2284139.7255830169},206,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE213","v":41382660.089002788},{"$f":"AP213","v":39098520.363419771},{"$f":"AZ213-AY213","v":-2284139.7255830169}]
[{"$f":"+A213+1","v":1143},null,null,"Total",null,null,null,26521024.859999999,27782383.109999999,30689249.800000001,33684886.220000006,33723532.990000002,37449967.030000001,39730684.960000001,37896401.840000004,38781499.539999999,38287654.840000004,39074355.43,{"$f":"SUM(S212:S213)","v":40417657.390000001},{"$f":"SUM(T212:T213)","v":39347267.560000002},{"$f":"SUM(U212:U213)","v":39491343.710000001},{"$f":"SUM(V212:V213)","v":38449798.060000002},37627878.359999999,37244284.190000005,37992254.730000004,37253052.420000002,43830381.440000005,43112948.960000001,43278694.160000004,42495849.980000004,42574823.260000005,null,{"$f":"(SUM(T214:AD214)+(0.5*AE214)+(0.5*S214))/12","v":40134999.491250001},null,{"$f":"SUM(AI212:AI213)","v":42574823.260000005},{"$f":"SUM(AJ212:AJ213)","v":40134999.491250008},{"$f":"SUM(AK212:AK213)","v":40224881.402500011},42574823.260000005,40224881.402500011,42574823.260000005,null,40224881.402500011,{"$f":"AP214-AE214","v":-2349941.8574999943},207,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY212:AY213)","v":42574823.260000005},{"$f":"SUM(AZ212:AZ213)","v":40224881.402500011},{"$f":"AZ214-AY214","v":-2349941.8574999943}]
[1144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,{"$error":"#REF!"}]
[1145,"1641..2","Gas Stored Underground and LNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,{"$error":"#REF!"},null,"1641","Gas Stored Underground"]
[1146,null,null,"Production",null,null,null,38171290.57,25855835.190000001,15888860.289999999,7968757.0199999996,12876983,19959087.870000001,29582848.190000001,35365076.259999998,41333953.359999999,47096571.340000004,46172202.509999998,43033412.32,34841464.100000001,30985892.879999999,25332074.02,25394559.030000001,29860825.120000001,35188541.090000004,40065827.869999997,44604207.409999996,51863817.119999997,54158856.710000001,54101078.579999998,53358201.609999999,null,{"$f":"(SUM(T217:AD217)+(0.5*AE217)+(0.5*S217))/12","v":39549412.574583329},null,{"$f":"AE217","v":53358201.609999999},{"$f":"AE217","v":53358201.609999999},{"$f":"+'RB FORECAST'!AJ221","v":53358201.609999992},{"$f":"+'RB FORECAST'!AG221","v":53358201.609999999},{"$f":"+'RB FORECAST'!BA221","v":53358201.609999992},{"$f":"+'RB FORECAST'!AW221","v":53358201.609999999},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR217,FALSE)","v":53358201.609999992},{"$f":"AP217-AE217","v":0},210,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE217","v":53358201.609999999},{"$f":"AP217","v":53358201.609999992},{"$f":"AZ217-AY217","v":0}]
[1147,null,null,"Total",null,null,null,38171290.57,25855835.190000001,15888860.289999999,7968757.0199999996,12876983,19959087.870000001,29582848.190000001,35365076.259999998,41333953.359999999,47096571.340000004,46172202.509999998,{"$f":"SUM(S217)","v":43033412.32},34841464.100000001,30985892.879999999,25332074.02,25394559.030000001,29860825.120000001,35188541.090000004,40065827.869999997,44604207.409999996,51863817.119999997,54158856.710000001,54101078.579999998,53358201.609999999,null,{"$f":"SUM(AG217)","v":39549412.574583329},null,{"$f":"+AI217","v":53358201.609999999},{"$f":"+AJ217","v":53358201.609999999},{"$f":"SUM(AK217)","v":53358201.609999992},{"$f":"SUM(AL217)","v":53358201.609999999},{"$f":"SUM(AM217)","v":53358201.609999992},53358201.609999999,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR218,FALSE)","v":53358201.609999992},{"$f":"SUM(AQ217)","v":0},211,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY217)","v":53358201.609999999},{"$f":"AP218","v":53358201.609999992},{"$f":"AZ218-AY218","v":0}]
[1148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR218+1","v":212},{"$error":"#REF!"}]
[1149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR219+1","v":213}]
[1150,"165","Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,{"$f":"+AS219+1","v":{"$error":"#REF!"}},null,"165","Prepayments"]
[1151,null,null,"General",null,null,null,2734947.77,2488759.29,2390666.52,2523294.88,2424454.4300000002,2392122.9500000002,2746647.6,3151056.46,4014423.35,4696793.63,5584918.3799999999,8776784.2200000007,4866343.75,4366431.6399999997,3558397.71,3704590.45,4160332.9,4887521.82,5399191.25,5284604.47,4987867.59,4255673.8600000003,5333018.6399999997,6327648.8300000001,null,{"$f":"(SUM(T222:AD222)+(0.5*AE222)+(0.5*S222))/12","v":4863015.88375},null,{"$f":"AE222","v":6327648.8300000001},{"$f":"AG222","v":4863015.88375},{"$f":"+'RB FORECAST'!AJ225","v":5006506.11625},{"$f":"+'RB FORECAST'!AG225","v":5333018.6399999997},{"$f":"+'RB FORECAST'!BA225","v":4965063.1916666664},{"$f":"+'RB FORECAST'!AW225","v":5333018.6399999997},null,4965063.1916666664,{"$f":"AP222-AE222","v":-1362585.6383333337},215,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE222","v":6327648.8300000001},{"$f":"AP222","v":4965063.1916666664},{"$f":"AZ222-AY222","v":-1362585.6383333337}]
[1152,null,null,"Total",null,null,null,2734947.77,2488759.29,2390666.52,2523294.88,2424454.4300000002,2392122.9500000002,2746647.6,3151056.46,4014423.35,4696793.63,5584918.3799999999,{"$f":"SUM(S222)","v":8776784.2200000007},{"$f":"SUM(T222)","v":4866343.75},4366431.6399999997,3558397.71,3704590.45,4160332.9,4887521.82,5399191.25,5284604.47,4987867.59,4255673.8600000003,5333018.6399999997,6327648.8300000001,null,{"$f":"(SUM(T223:AD223)+(0.5*AE223)+(0.5*S223))/12","v":4863015.88375},null,{"$f":"AE223","v":6327648.8300000001},{"$f":"AG223","v":4863015.88375},{"$f":"SUM(AK222:AK222)","v":5006506.11625},{"$f":"SUM(AL222:AL222)","v":5333018.6399999997},{"$f":"SUM(AM222:AM222)","v":4965063.1916666664},{"$f":"SUM(AN222:AN222)","v":5333018.6399999997},null,4965063.1916666664,{"$f":"AP223-AE223","v":-1362585.6383333337},216,{"$f":"+AS222+1","v":{"$error":"#REF!"}},null,null,null,"Total",null,{"$f":"SUM(AY222:AY222)","v":6327648.8300000001},{"$f":"AP223","v":4965063.1916666664},{"$f":"AZ223-AY223","v":-1362585.6383333337}]
[1153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,{"$error":"#REF!"}]
[1154,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,{"$error":"#REF!"},null,"190008","Accum Deferred Income Tax Federal"]
[1155,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T226:AD226)+(0.5*AE226)+(0.5*S227))/12","v":0},null,{"$f":"AE226","v":0},{"$f":"AG226","v":0},{"$f":"+'RB FORECAST'!AJ230","v":0},{"$f":"+'RB FORECAST'!AG230","v":0},{"$f":"+'RB FORECAST'!BA230","v":0},{"$f":"+'RB FORECAST'!AW230","v":0},null,0,{"$f":"AP226-AE226","v":0},219,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE226","v":0},{"$f":"AP226","v":0},{"$f":"AZ226-AY226","v":0}]
[1156,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T227:AD227)+(0.5*AE227)+(0.5*S228))/12","v":0},null,{"$f":"AE227","v":0},{"$f":"AG227","v":0},{"$f":"+'RB FORECAST'!AJ231","v":0},{"$f":"+'RB FORECAST'!AG231","v":0},{"$f":"+'RB FORECAST'!BA231","v":0},{"$f":"+'RB FORECAST'!AW231","v":0},null,0,{"$f":"AP227-AE227","v":0},220,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE227","v":0},{"$f":"AP227","v":0},{"$f":"AZ227-AY227","v":0}]
[1157,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T228:AD228)+(0.5*AE228)+(0.5*S228))/12","v":0},null,{"$f":"AE228","v":0},{"$f":"AG228","v":0},{"$f":"+'RB FORECAST'!AJ232","v":0},{"$f":"+'RB FORECAST'!AG232","v":0},{"$f":"+'RB FORECAST'!BA232","v":0},{"$f":"+'RB FORECAST'!AW232","v":0},null,0,{"$f":"AP228-AE228","v":0},221,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE228","v":0},{"$f":"AP228","v":0},{"$f":"AZ228-AY228","v":0}]
[1158,null,null,"General",null,null,null,14091342.42,12479158.449999999,12494493.17,12303250.710000001,11724621.710000001,11766835.779999999,11258112.65,11561498.42,13389763.85,13058506.1,13156820.25,11037520.59,13395173.859999999,11373549.92,10589110.960000001,9838224.4000000004,52557395.829999998,52342469.829999998,52140044.549999997,51789338.990000002,52175287.810000002,50866417.770000003,54080275.859999999,50747593.5,null,{"$f":"(SUM(T229:AD229)+(0.5*AE229)+(0.5*S230))/12","v":36836653.902083337},null,{"$f":"AE229","v":50747593.5},{"$f":"AG229","v":36836653.902083337},{"$f":"+'RB FORECAST'!AJ233","v":50747593.5},{"$f":"+'RB FORECAST'!AG233","v":50747593.5},{"$f":"+'RB FORECAST'!BA233","v":50747593.5},{"$f":"+'RB FORECAST'!AW233","v":50747593.5},null,50747593.5,{"$f":"AP229-AE229","v":0},222,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE229","v":50747593.5},{"$f":"AP229","v":50747593.5},{"$f":"AZ229-AY229","v":0}]
[1159,null,null,"Total",null,null,null,14091342.42,12479158.449999999,12494493.17,12303250.710000001,11724621.710000001,11766835.779999999,11258112.65,11561498.42,13389763.85,13058506.1,13156820.25,{"$f":"SUM(S226:S229)","v":11037520.59},13395173.859999999,11373549.92,10589110.960000001,9838224.4000000004,52557395.829999998,52342469.829999998,52140044.549999997,51789338.990000002,52175287.810000002,50866417.770000003,54080275.859999999,50747593.5,null,{"$f":"SUM(AG226:AG229)","v":36836653.902083337},null,{"$f":"AE230","v":50747593.5},{"$f":"AG230","v":36836653.902083337},{"$f":"SUM(AK226:AK229)","v":50747593.5},{"$f":"SUM(AL226:AL229)","v":50747593.5},{"$f":"SUM(AM226:AM229)","v":50747593.5},50747593.5,null,50747593.5,{"$f":"AP230-AE230","v":0},223,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY226:AY229)","v":50747593.5},{"$f":"AP230","v":50747593.5},{"$f":"AZ230-AY230","v":0}]
[1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,{"$error":"#REF!"}]
[1161,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,{"$error":"#REF!"},null,"190009","Accum Deferred Income Tax State"]
[1162,null,null,"Production",null,null,null,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,-5189.3100000000004,0,null,{"$f":"(SUM(T233:AD233)+(0.5*AE233)+(0.5*S233))/12","v":-4973.0887499999999},null,{"$f":"AE233","v":0},{"$f":"AG233","v":-4973.0887499999999},{"$f":"+'RB FORECAST'!AJ237","v":0},{"$f":"+'RB FORECAST'!AG237","v":0},{"$f":"+'RB FORECAST'!BA237","v":0},{"$f":"+'RB FORECAST'!AW237","v":0},null,0,{"$f":"AP233-AE233","v":0},226,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE233","v":0},{"$f":"AP233","v":0},{"$f":"AZ233-AY233","v":0}]
[1163,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T234:AD234)+(0.5*AE234)+(0.5*S234))/12","v":0},null,{"$f":"AE234","v":0},{"$f":"AG234","v":0},{"$f":"+'RB FORECAST'!AJ238","v":0},{"$f":"+'RB FORECAST'!AG238","v":0},{"$f":"+'RB FORECAST'!BA238","v":0},{"$f":"+'RB FORECAST'!AW238","v":0},null,0,{"$f":"AP234-AE234","v":0},227,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE234","v":0},{"$f":"AP234","v":0},{"$f":"AZ234-AY234","v":0}]
[1164,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T235:AD235)+(0.5*AE235)+(0.5*S235))/12","v":0},null,{"$f":"AE235","v":0},{"$f":"AG235","v":0},{"$f":"+'RB FORECAST'!AJ239","v":0},{"$f":"+'RB FORECAST'!AG239","v":0},{"$f":"+'RB FORECAST'!BA239","v":0},{"$f":"+'RB FORECAST'!AW239","v":0},null,0,{"$f":"AP235-AE235","v":0},228,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE235","v":0},{"$f":"AP235","v":0},{"$f":"AZ235-AY235","v":0}]
[1165,null,null,"General",null,null,null,3251214.03,2879838.13,2759577.71,2717418.69,2589862.69,2599167.69,2487021.09,2553901.92,2956939.53,2882154.98,2903814.82,3056209.1,2956327.4,2510936.36,2338113.83,2124122.5099999998,11326569.039999999,11280295.039999999,11236698.449999999,11161126.380000001,11244235.26,11068586.42,11767980.27,11037520.59,null,{"$f":"(SUM(T236:AD236)+(0.5*AE236)+(0.5*S236))/12","v":8005154.6504166657},null,{"$f":"AE236","v":11037520.59},{"$f":"AG236","v":8005154.6504166657},{"$f":"+'RB FORECAST'!AJ240","v":11037520.590000002},{"$f":"+'RB FORECAST'!AG240","v":11037520.59},{"$f":"+'RB FORECAST'!BA240","v":11037520.590000002},{"$f":"+'RB FORECAST'!AW240","v":11037520.59},null,11037520.590000002,{"$f":"AP236-AE236","v":0},229,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE236","v":11037520.59},{"$f":"AP236","v":11037520.590000002},{"$f":"AZ236-AY236","v":0}]
[1166,null,null,"Total",null,null,null,3246024.7199999997,2874648.82,2754388.4,2712229.38,2584673.38,2593978.38,2481831.7799999998,2548712.61,2951750.2199999997,2876965.67,2898625.51,{"$f":"SUM(S233:S236)","v":3051019.79},2951138.09,2505747.0499999998,2332924.52,2118933.1999999997,11321379.729999999,11275105.729999999,11231509.139999999,11155937.07,11239045.949999999,11063397.109999999,11762790.959999999,11037520.59,null,{"$f":"SUM(AG233:AG236)","v":8000181.5616666656},null,{"$f":"AE237","v":11037520.59},{"$f":"AG237","v":8000181.5616666656},{"$f":"SUM(AK233:AK236)","v":11037520.590000002},{"$f":"SUM(AL233:AL236)","v":11037520.59},{"$f":"SUM(AM233:AM236)","v":11037520.590000002},11037520.59,null,11037520.590000002,{"$f":"AP237-AE237","v":0},230,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY233:AY236)","v":11037520.59},{"$f":"AP237","v":11037520.590000002},{"$f":"AZ237-AY237","v":0}]
[1167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,{"$error":"#REF!"}]
[1168,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,{"$error":"#REF!"},null,2351,"Customer Deposits"]
[1169,null,null,"Distribution - Wyoming",null,null,null,-100563.02,-98322.240000000005,-95979.83,-98935.28,-91592.29,-93636.49,-89079.13,-92691.02,-100463.24,-106230.24,-122099.62,-119588.88,-116546.46,-119338.22,-120963.5,-134566.20000000001,-133547.35,-129438.01,-129847.43,-126807.9,-131061.44,-131472.97,-131933.73000000001,-133198.96,null,{"$f":"(SUM(T240:AD240)+(0.5*AE240)+(0.5*S240))/12","v":-127659.76083333332},null,{"$f":"AE240","v":-133198.96},{"$f":"AG240","v":-127659.76083333332},{"$f":"+'RB FORECAST'!AJ244","v":-128226.84749999999},{"$f":"+'RB FORECAST'!AG244","v":-133198.96},{"$f":"+'RB FORECAST'!BA244","v":-128226.84749999999},{"$f":"+'RB FORECAST'!AW244","v":-133198.96},null,-128226.84749999999,{"$f":"AP240-AE240","v":4972.1125000000029},233,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE240","v":-133198.96},{"$f":"AP240","v":-128226.84749999999},{"$f":"AZ240-AY240","v":4972.1125000000029}]
[1170,null,null,"Distribution - Utah",null,null,null,-3990024.25,-2602306.9700000002,-2691459.56,-2758137.71,-3188796.61,-3315393.55,-3276829.02,-3406328.71,-3483905.59,-3487341.23,-3572022.24,-3616879.54,-3694900.94,-3761395.29,-3597966.17,-3504724.5,-3608902.32,-3628606.05,-3692452.11,-3719185.8,-3770723.3,-3824244.76,-3876862.07,-3769980,null,{"$f":"(SUM(T241:AD241)+(0.5*AE241)+(0.5*S241))/12","v":-3697782.7566666673},null,{"$f":"AE241","v":-3769980},{"$f":"AG241","v":-3697782.7566666673},{"$f":"+'RB FORECAST'!AJ245","v":-3704161.9425000004},{"$f":"+'RB FORECAST'!AG245","v":-3769980},{"$f":"+'RB FORECAST'!BA245","v":-3704161.9425000004},{"$f":"+'RB FORECAST'!AW245","v":-3769980},null,-3704161.9425000004,{"$f":"AP241-AE241","v":65818.057499999646},234,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE241","v":-3769980},{"$f":"AP241","v":-3704161.9425000004},{"$f":"AZ241-AY241","v":65818.057499999646}]
[1171,null,null,"Total",null,null,null,-4090587.27,-2700629.2100000004,-2787439.39,-2857072.9899999998,-3280388.9,-3409030.04,-3365908.15,-3499019.73,-3584368.83,-3593571.47,-3694121.8600000003,{"$f":"SUM(S240:S241)","v":-3736468.42},{"$f":"SUM(T240:T241)","v":-3811447.4},-3880733.5100000002,-3718929.67,-3639290.7,-3742449.67,-3758044.0599999996,-3822299.54,-3845993.6999999997,-3901784.7399999998,-3955717.73,-4008795.8,-3903178.96,null,{"$f":"(SUM(T242:AD242)+(0.5*AE242)+(0.5*S242))/12","v":-3825442.5174999996},null,{"$f":"AE242","v":-3903178.96},{"$f":"AG242","v":-3825442.5174999996},{"$f":"SUM(AK240:AK241)","v":-3832388.7900000005},{"$f":"SUM(AL240:AL241)","v":-3903178.96},{"$f":"SUM(AM240:AM241)","v":-3832388.7900000005},-3903178.96,null,-3832388.7900000005,{"$f":"AP242-AE242","v":70790.16999999946},235,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY240:AY241)","v":-3903178.96},{"$f":"AP242","v":-3832388.7900000005},{"$f":"AZ242-AY242","v":70790.16999999946}]
[1172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,{"$error":"#REF!"}]
[1173,252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,{"$error":"#REF!"},null,252,"Misc Customer Credits"]
[1174,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T245:AD245)+(0.5*AE245)+(0.5*S246))/12","v":0},null,{"$f":"AE245","v":0},{"$f":"AG245","v":0},{"$f":"+'RB FORECAST'!AJ249","v":0},{"$f":"+'RB FORECAST'!AG249","v":0},{"$f":"+'RB FORECAST'!BA249","v":0},{"$f":"+'RB FORECAST'!AW249","v":0},null,0,{"$f":"AP245-AE245","v":0},238,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE245","v":0},{"$f":"AP245","v":0},{"$f":"AZ245-AY245","v":0}]
[1175,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T246:AD246)+(0.5*AE246)+(0.5*S247))/12","v":0},null,{"$f":"AE246","v":0},{"$f":"AG246","v":0},{"$f":"+'RB FORECAST'!AJ250","v":0},{"$f":"+'RB FORECAST'!AG250","v":0},{"$f":"+'RB FORECAST'!BA250","v":0},{"$f":"+'RB FORECAST'!AW250","v":0},null,0,{"$f":"AP246-AE246","v":0},239,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE246","v":0},{"$f":"AP246","v":0},{"$f":"AZ246-AY246","v":0}]
[1176,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S245:S246)","v":0},{"$f":"SUM(T245:T246)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T247:AD247)+(0.5*AE247)+(0.5*S247))/12","v":0},null,{"$f":"AE247","v":0},{"$f":"AG247","v":0},{"$f":"SUM(AK245:AK246)","v":0},{"$f":"SUM(AL245:AL246)","v":0},{"$f":"SUM(AM245:AM246)","v":0},0,null,0,{"$f":"AP247-AE247","v":0},240,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY245:AY246)","v":0},{"$f":"SUM(AZ245:AZ246)","v":0},{"$f":"SUM(BA245:BA246)","v":0}]
[1177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,{"$error":"#REF!"}]
[1178,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242,{"$error":"#REF!"},null,2531,"Unclaimed Customer Deposits"]
[1179,null,null,"General",null,null,null,-124748.42,-130385.63,-125531.67,-123351.27,-123573.07,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-120981.89,-124748.42,-130385.63,-125531.67,-123351.27,-123573.07,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,null,{"$f":"(SUM(T250:AD250)+(0.5*AE250)+(0.5*S250))/12","v":-126102.2025},null,{"$f":"AE250","v":-126945.45},{"$f":"AG250","v":-126102.2025},{"$f":"+'RB FORECAST'!AJ254","v":-126350.68416666666},{"$f":"+'RB FORECAST'!AG254","v":-126945.45},{"$f":"+'RB FORECAST'!BA254","v":-126350.68416666666},{"$f":"+'RB FORECAST'!AW254","v":-126945.45},null,-126350.68416666666,{"$f":"AP250-AE250","v":594.76583333333838},243,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE250","v":-126945.45},{"$f":"AP250","v":-126350.68416666666},{"$f":"AZ250-AY250","v":594.76583333333838}]
[1180,null,null,"Total",null,null,null,-124748.42,-130385.63,-125531.67,-123351.27,-123573.07,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,{"$f":"SUM(S250)","v":-120981.89},{"$f":"SUM(T250)","v":-124748.42},-130385.63,-125531.67,-123351.27,-123573.07,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,null,{"$f":"+AG250","v":-126102.2025},null,{"$f":"AE251","v":-126945.45},{"$f":"AG251","v":-126102.2025},{"$f":"+AK250","v":-126350.68416666666},{"$f":"+AL250","v":-126945.45},{"$f":"+AM250","v":-126350.68416666666},-126945.45,null,-126350.68416666666,{"$f":"AP251-AE251","v":594.76583333333838},244,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY250)","v":-126945.45},{"$f":"AP251","v":-126350.68416666666},{"$f":"AZ251-AY251","v":594.76583333333838}]
[1181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245,{"$f":"+AS251+1","v":{"$error":"#REF!"}}]
[1182,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246,{"$error":"#REF!"},null,255,"Deferred Investment Tax Credits"]
[1183,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T254:AD254)+(0.5*AE254)+(0.5*S255))/12","v":0},null,{"$f":"AE254","v":0},{"$f":"AG254","v":0},{"$f":"+'RB FORECAST'!AJ258","v":0},{"$f":"+'RB FORECAST'!AG258","v":0},{"$f":"+'RB FORECAST'!BA258","v":0},{"$f":"+'RB FORECAST'!AW258","v":0},null,0,{"$f":"AP254-AE254","v":0},247,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE254","v":0},{"$f":"AP254","v":0},{"$f":"AZ254-AY254","v":0}]
[1184,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T255:AD255)+(0.5*AE255)+(0.5*S256))/12","v":0},null,{"$f":"AE255","v":0},{"$f":"AG255","v":0},{"$f":"+'RB FORECAST'!AJ259","v":0},{"$f":"+'RB FORECAST'!AG259","v":0},{"$f":"+'RB FORECAST'!BA259","v":0},{"$f":"+'RB FORECAST'!AW259","v":0},null,0,{"$f":"AP255-AE255","v":0},248,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE255","v":0},{"$f":"AP255","v":0},{"$f":"AZ255-AY255","v":0}]
[1185,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T256:AD256)+(0.5*AE256)+(0.5*S257))/12","v":0},null,{"$f":"AE256","v":0},{"$f":"AG256","v":0},{"$f":"+'RB FORECAST'!AJ260","v":0},{"$f":"+'RB FORECAST'!AG260","v":0},{"$f":"+'RB FORECAST'!BA260","v":0},{"$f":"+'RB FORECAST'!AW260","v":0},null,0,{"$f":"AP256-AE256","v":0},249,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE256","v":0},{"$f":"AP256","v":0},{"$f":"AZ256-AY256","v":0}]
[1186,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T257:AD257)+(0.5*AE257)+(0.5*S258))/12","v":0},null,{"$f":"AE257","v":0},{"$f":"AG257","v":0},{"$f":"+'RB FORECAST'!AJ261","v":0},{"$f":"+'RB FORECAST'!AG261","v":0},{"$f":"+'RB FORECAST'!BA261","v":0},{"$f":"+'RB FORECAST'!AW261","v":0},null,0,{"$f":"AP257-AE257","v":0},250,{"$error":"#REF!"},null,null,null,"General",null,{"$f":"+AE257","v":0},{"$f":"AP257","v":0},{"$f":"AZ257-AY257","v":0}]
[1187,null,null,"Total",null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S254:S257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T258:AD258)+(0.5*AE258)+(0.5*S258))/12","v":0},null,{"$f":"AE258","v":0},{"$f":"AG258","v":0},{"$f":"SUM(AK254:AK257)","v":0},{"$f":"SUM(AL254:AL257)","v":0},{"$f":"SUM(AM254:AM257)","v":0},0,null,0,{"$f":"SUM(AQ254:AQ257)","v":0},251,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY254:AY257)","v":0},{"$f":"AP258","v":0},{"$f":"AZ258-AY258","v":0}]
[1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252,{"$error":"#REF!"}]
[1189,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,{"$error":"#REF!"},null,2820,"Accum Deferred Income Taxes - Federal"]
[1190,null,null,"Production",null,null,null,-45123197.700000003,-46074013.700000003,-44335336.979999997,-45257455.259999998,-46173674.259999998,-47791328.950000003,-48802818.950000003,-49825934.450000003,-50797293.450000003,-52128009.640000001,-52997307.32,-47720715.899999999,-48634122.130000003,-50443887.189999998,-51472929.159999996,-51746734.789999999,-33042950.109999999,-32987214.609999999,-33254162.16,-33512260.120000001,-30148929.91,-31970401.649999999,-32348290.699999999,0,null,{"$f":"(SUM(T261:AD261)+(0.5*AE261)+(0.5*S261))/12","v":-37785186.706666671},null,{"$f":"AE261","v":0},{"$f":"AG261","v":-37785186.706666671},{"$f":"+'RB FORECAST'!AJ265","v":0},{"$f":"+'RB FORECAST'!AG265","v":0},{"$f":"+'RB FORECAST'!BA265","v":0},{"$f":"+'RB FORECAST'!AW265+'RB FORECAST'!AZ265","v":0},null,0,{"$f":"AP261-AE261","v":0},254,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE261","v":0},{"$f":"AP261","v":0},{"$f":"AZ261-AY261","v":0}]
[1191,null,null,"Distribution - Wyoming",null,null,null,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,0,null,{"$f":"(SUM(T262:AD262)+(0.5*AE262)+(0.5*S262))/12","v":-8133269.5737499995},null,0,-8133269.5737499995,{"$f":"+'RB FORECAST'!AJ266","v":0},{"$f":"+'RB FORECAST'!AG266","v":0},{"$f":"+'RB FORECAST'!BA266","v":0},{"$f":"+'RB FORECAST'!AW266+'RB FORECAST'!AZ266","v":0},null,0,0,255,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE262","v":0},{"$f":"AP262","v":0},{"$f":"AZ262-AY262","v":0}]
[1192,null,null,"Distribution - Utah",null,null,null,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,0,null,{"$f":"(SUM(T263:AD263)+(0.5*AE263)+(0.5*S263))/12","v":-246828159.08916667},null,0,-246828159.08916667,{"$f":"+'RB FORECAST'!AJ267","v":0},{"$f":"+'RB FORECAST'!AG267","v":0},{"$f":"+'RB FORECAST'!BA267","v":0},{"$f":"+'RB FORECAST'!AW267+'RB FORECAST'!AZ267","v":0},null,0,0,256,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE263","v":0},{"$f":"AP263","v":0},{"$f":"AZ263-AY263","v":0}]
[1193,null,null,"Storage",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6400000,null,{"$f":"(SUM(T264:AD264)+(0.5*AE264)+(0.5*S264))/12","v":-266666.66666666669},null,-6400000,-266666.66666666669,{"$f":"+'RB FORECAST'!AJ268","v":-6558025.3159408057},{"$f":"+'RB FORECAST'!AG268","v":-6716050.6318816105},{"$f":"+'RB FORECAST'!BA268","v":-8127470.7690155488},{"$f":"+'RB FORECAST'!AW268+'RB FORECAST'!AZ268","v":-8195093.2385531394},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR264,FALSE)","v":-8127470.7690155488},-1727470.7690155488,257]
[1194,null,null,"General",null,null,null,20069873.93,20248106.5,17564839.280000001,17731615.129999999,17897326.129999999,18189687.82,18372607.010000002,18557625.91,18733295.640000001,18944565.460000001,19101670.82,18149207.030000001,18314262.690000001,18641145.640000001,18827078.030000001,17662704.969999999,14348355.460000001,14337426.960000001,14384880.15,14430765.18,13834909.859999999,14646113.220000001,14713734.66,-277324007.85000002,null,{"$f":"(SUM(T265:AD265)+(0.5*AE265)+(0.5*S265))/12","v":3712831.3674999983},null,-277324007.85000002,3712831.3674999983,{"$f":"+'RB FORECAST'!AJ269","v":-284171541.28101045},{"$f":"+'RB FORECAST'!AG269","v":-291019074.71202093},{"$f":"+'RB FORECAST'!BA269","v":-295293080.85975468},{"$f":"+'RB FORECAST'!AW269+'RB FORECAST'!AZ269","v":-298223289.33989203},null,-295293080.85975468,-17969073.009754658,258,{"$f":"+AS263+1","v":{"$error":"#REF!"}},null,null,null,"General",null,{"$f":"+AE265","v":-277324007.85000002},{"$f":"AP265","v":-295293080.85975468},{"$f":"AZ265-AY265","v":-17969073.009754658}]
[1195,null,null,"Total",null,null,null,-291100031.94,-291872615.37,-292817205.87,-293572548.30000001,-294323056.30000001,-295648349.30000001,-296476920.11000001,-297315016.70999998,-298110705.98000002,-299230152.35000002,-299942344.67000002,{"$f":"SUM(S261:S265)","v":-295618217.03999996},-296366567.61000001,-297849449.72000003,-298692559.29999995,-300130737.99000001,-284741302.82000005,-284696495.82000005,-284915990.18000001,-285128203.11000001,-282360728.21999997,-283370996.59999996,-283681264.20999998,-283724007.85000002,null,{"$f":"SUM(AG261:AG265)","v":-289300450.66875005},null,-283724007.85000002,-289300450.66875005,{"$f":"SUM(AK261:AK265)","v":-290729566.59695125},{"$f":"SUM(AL261:AL265)","v":-297735125.34390253},{"$f":"SUM(AM261:AM265)","v":-303420551.62877023},-306418382.5784452,null,-303420551.62877023,-19696543.778770208,259,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY261:AY265)","v":-277324007.85000002},{"$f":"AP266","v":-303420551.62877023},{"$f":"AZ266-AY266","v":-26096543.778770208}]
[1196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260,{"$error":"#REF!"}]
[1197,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,{"$error":"#REF!"},null,2821,"Accum Deferred Income Taxes - State"]
[1198,null,null,"Production",null,null,null,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,0,null,{"$f":"(SUM(T269:AD269)+(0.5*AE269)+(0.5*S269))/12","v":-671557.17208333348},null,{"$f":"AE269","v":0},{"$f":"AG269","v":-671557.17208333348},{"$f":"+'RB FORECAST'!AJ273","v":0},{"$f":"+'RB FORECAST'!AG273","v":0},{"$f":"+'RB FORECAST'!BA273","v":0},{"$f":"+'RB FORECAST'!AW273+'RB FORECAST'!AZ273","v":0},null,0,{"$f":"AP269-AE269","v":0},262,{"$error":"#REF!"},null,null,null,"Production",null,{"$f":"+AE269","v":0},{"$f":"AP269","v":0},{"$f":"AZ269-AY269","v":0}]
[1199,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T270:AD270)+(0.5*AE270)+(0.5*S270))/12","v":0},null,0,0,{"$f":"+'RB FORECAST'!AJ274","v":0},{"$f":"+'RB FORECAST'!AG274","v":0},{"$f":"+'RB FORECAST'!BA274","v":0},{"$f":"+'RB FORECAST'!AW274+'RB FORECAST'!AZ274","v":0},null,0,0,263,{"$error":"#REF!"},null,null,null,"Distribution - Wyoming",null,{"$f":"+AE270","v":0},{"$f":"AP270","v":0},{"$f":"AZ270-AY270","v":0}]
[1200,null,null,"Distribution - Utah",null,null,null,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,0,null,{"$f":"(SUM(T271:AD271)+(0.5*AE271)+(0.5*S271))/12","v":-61401559.32583335},null,0,-61401559.32583335,{"$f":"+'RB FORECAST'!AJ275","v":0},{"$f":"+'RB FORECAST'!AG275","v":0},{"$f":"+'RB FORECAST'!BA275","v":0},{"$f":"+'RB FORECAST'!AW275+'RB FORECAST'!AZ275","v":0},null,0,0,264,{"$error":"#REF!"},null,null,null,"Distribution - Utah",null,{"$f":"+AE271","v":0},{"$f":"AP271","v":0},{"$f":"AZ271-AY271","v":0}]
[1201,null,null,"Storage",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1400000,null,{"$f":"(SUM(T272:AD272)+(0.5*AE272)+(0.5*S272))/12","v":-58333.333333333336},null,-1400000,-58333.333333333336,{"$f":"+'RB FORECAST'!AJ276","v":-1434576.4110766521},{"$f":"+'RB FORECAST'!AG276","v":-1469152.8221533042},{"$f":"+'RB FORECAST'!BA276","v":-1487341.5529379582},{"$f":"+'RB FORECAST'!AW276+'RB FORECAST'!AZ276","v":-1505530.2837226125},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR272,FALSE)","v":-1487341.5529379582},-87341.552937958157,265]
[1202,null,null,"General",null,null,null,-2256996.4,-2435228.15,248039.98,81264.13,-84445.87,-376805.87,-559724.80000000005,-744743.7,-920413.95,-1131683.69,-1288789.05,-336325.26,-501380.92,-828263.87,-1014196.26,150176.79999999999,3464523.25,3475449.25,3427996.06,3382111.03,3977965.24,3166327.98,3098705.36,-60282784.380000003,null,{"$f":"(SUM(T273:AD273)+(0.5*AE273)+(0.5*S273))/12","v":-709178.40833333367},null,-60282784.380000003,-709178.40833333367,{"$f":"+'RB FORECAST'!AJ277","v":-61771614.618262917},{"$f":"+'RB FORECAST'!AG277","v":-63260444.856525809},{"$f":"+'RB FORECAST'!BA277","v":-64043635.810838081},{"$f":"+'RB FORECAST'!AW277+'RB FORECAST'!AZ277","v":-64826826.765150338},null,-64043635.810838081,-3760851.4308380783,266,{"$f":"+AS271+1","v":{"$error":"#REF!"}},null,null,null,"General",null,{"$f":"+AE273","v":-60282784.380000003},{"$f":"AP273","v":-64043635.810838081},{"$f":"AZ273-AY273","v":-3760851.4308380783}]
[1203,null,null,"Total",null,null,null,-67028944.050000004,-67207175.800000012,-64523907.670000009,-64690683.520000003,-64856393.520000003,-65148753.520000003,-65331672.450000003,-65516691.350000009,-65692361.600000009,-65903631.340000004,-66060736.700000003,{"$f":"SUM(S269:S273)","v":-65108272.910000004},-65273328.570000008,-65600211.520000003,-65786143.910000004,-64621770.850000009,-61307424.400000006,-61296498.400000006,-61343951.590000004,-61389836.620000005,-60793982.410000004,-61605619.670000009,-61673242.290000007,{"$f":"SUM(AE269:AE273)","v":-61682784.380000003},null,{"$f":"SUM(AG269:AG273)","v":-62840628.239583351},null,-61682784.380000003,-62840628.239583351,{"$f":"SUM(AK269:AK273)","v":-63206191.029339567},{"$f":"SUM(AL269:AL273)","v":-64729597.678679116},{"$f":"SUM(AM269:AM273)","v":-65530977.363776036},-66332357.048872948,null,-65530977.363776036,-3848192.9837760329,267,{"$error":"#REF!"},null,null,null,"Total",null,{"$f":"SUM(AY269:AY273)","v":-60282784.380000003},{"$f":"AP274","v":-65530977.363776036},{"$f":"AZ274-AY274","v":-5248192.9837760329}]
[1204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,{"$error":"#REF!"}]
[1205,"186007","Deferred Pension Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269,{"$error":"#REF!"},null,"282_108_008","Deferred Fed & State Taxes-QRS Transf"]
[1206,null,"General",null,null,null,null,160938185.88999999,163229880.97999999,165137571.50999999,167339559.28,169549192.13,171694786.80000001,173850696.75999999,176011143.38,178238812.50999999,180495430.65000001,183256624.88999999,186053667.47999999,187215972.03999999,189284359.53999999,191765253.00999999,193834301,9539644.9700000007,10626438.35,1741151.62,2505818.4700000002,907832.24,884704.31,642201.43000000005,8380.36,null,{"$f":"(SUM(T277:AD277)+(0.5*AE277)+(0.5*S278))/12","v":73498225.074999988},null,{"$f":"AE277","v":8380.36},{"$f":"AG277","v":73498225.074999988},{"$f":"+'RB FORECAST'!AJ281","v":8380.36},{"$f":"+'RB FORECAST'!AG281","v":8380.36},{"$f":"+'RB FORECAST'!BA281","v":8380.36},{"$f":"+'RB FORECAST'!AW281","v":8380.36},null,8380.36,{"$f":"AP277-AE277","v":0},270,{"$error":"#REF!"},null,null,"General",null,null,{"$f":"+AE277","v":8380.36},{"$f":"AP277","v":8380.36},{"$f":"AZ277-AY277","v":0}]
[1207,null,"Total",null,null,null,null,160938185.88999999,163229880.97999999,165137571.50999999,167339559.28,169549192.13,171694786.80000001,173850696.75999999,176011143.38,178238812.50999999,180495430.65000001,183256624.88999999,{"$f":"+S277","v":186053667.47999999},{"$f":"+T277","v":187215972.03999999},{"$f":"+U277","v":189284359.53999999},191765253.00999999,193834301,9539644.9700000007,10626438.35,1741151.62,2505818.4700000002,907832.24,884704.31,642201.43000000005,8380.36,null,{"$f":"+AG277","v":73498225.074999988},null,{"$f":"AE278","v":8380.36},{"$f":"AG278","v":73498225.074999988},{"$f":"+AK277","v":8380.36},{"$f":"+AL277","v":8380.36},{"$f":"+AM277","v":8380.36},8380.36,null,8380.36,{"$f":"AP278-AE278","v":0},271,{"$error":"#REF!"},null,null,"Total",null,null,{"$f":"SUM(AY277)","v":8380.36},{"$f":"AP278","v":8380.36},{"$f":"AZ278-AY278","v":0}]
[1208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272,{"$error":"#REF!"}]
[{"$f":"+A279+1","v":1209},"System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,{"$error":"#REF!"},null,"System Working Capital (W/O WC Cash)"]
[1210,null,"Production",null,null,null,null,{"$f":"H217+H226+H233+H254+H261+H269","v":-7657851.7500000056},-20924123.129999999,-29152421.309999999,-37994642.859999999,-34002635.880000003,-28538185.699999999,-19925915.379999999,-15166802.810000008,-10169284.710000006,-5737382.9199999999,-7531049.4300000053,-5393248.2000000011,-14498602.650000004,-20163938.929999996,-26846799.759999994,-27058120.379999995,-3888069.6099999971,1495381.8600000017,6105721.0899999943,10386002.669999992,21008942.589999996,21482510.440000001,21046843.259999998,53358201.609999999,null,{"$f":"AG217+AG226+AG233+AG254+AG261+AG269","v":1087695.6070833276},null,{"$f":"AE281","v":53358201.609999999},{"$f":"AG281","v":1087695.6070833276},{"$f":"AK217+AK226+AK233+AK254+AK261+AK269","v":53358201.609999992},{"$f":"AL217+AL226+AL233+AL254+AL261+AL269","v":53358201.609999999},{"$f":"AM217+AM226+AM233+AM254+AM261+AM269","v":53358201.609999992},{"$f":"AN217+AN226+AN233+AN254+AN261+AN269","v":53358201.609999999},null,53358201.609999992,{"$f":"AQ217+AQ226+AQ233+AQ254+AQ261+AQ269","v":0},274,{"$error":"#REF!"},null,null,"Production",null,null,{"$f":"AY217+AY226+AY233+AY254+AY261+AY269","v":53358201.609999999},{"$f":"+AZ217+AZ254+AZ261+AZ269+AZ226+AZ233","v":53358201.609999992},{"$f":"AZ281-AY281","v":0}]
[1211,null,"Storage",null,null,null,null,{"$f":"H272+H264","v":0},{"$f":"I272+I264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-7800000,0,-325000,null,{"$f":"AE282","v":-7800000},{"$f":"AG282","v":-325000},{"$f":"AK272+AK264","v":-7992601.7270174576},{"$f":"AL272+AL264","v":-8185203.4540349152},-9614812.3219535071,-9700623.5222757515,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR282,FALSE)","v":-9614812.3219535071},{"$f":"AQ272+AQ264","v":-1814812.3219535069},275,null,null,null,"Storage",null,null,0,0,{"$f":"AY282-AZ282","v":0}]
[1212,null,"Distribution - Wyoming",null,null,null,null,{"$f":"H212+H227+H234+H240+H245+H255+H262+H270","v":-7844821.8802802246},-7807261.0511070266,-7723521.7228003219,-7642594.5600220496,-7634169.3986272169,-7531867.4832127504,-7463446.3720240621,-7518421.124237055,-7501409.1924807392,-7521004.6342322566,-7514845.1389913121,-7474719.7948281793,-7501650.0026919069,-7500407.3999700686,-7531197.6246431079,-7567815.3913146285,-7577537.7918252982,-7552484.0799524337,-7573592.3473561313,-7386377.0810697004,-7410719.8784016669,-7406490.2776093474,-7428871.9272000361,1058964.2109972173,null,{"$f":"AG212+AG227+AG234+AG240+AG245+AG255+AG262+AG270","v":-7137085.1328291502},null,{"$f":"AE283","v":1058964.2109972173},{"$f":"AG283","v":-7137085.1328291502},{"$f":"AK212+AK227+AK234+AK240+AK245+AK255+AK262+AK270","v":998134.19158024096},1058964.2109972173,998134.19158024096,1058964.2109972173,null,998134.19158024096,{"$f":"AQ212+AQ227+AQ234+AQ240+AQ245+AQ255+AQ262+AQ270","v":-60830.019416976298},276,{"$f":"+AS281+1","v":{"$error":"#REF!"}},null,null,"Distribution - Wyoming",null,null,{"$f":"AY212+AY227+AY234+AY240+AY245+AY255+AY262+AY270","v":1058964.2109972173},{"$f":"AZ212+AZ227+AZ234+AZ240+AZ245+AZ255+AZ262+AZ270","v":998134.19158024096},{"$f":"AZ283-AY283","v":-60830.019416976371}]
[1213,null,"Distribution - Utah",null,null,null,null,{"$f":"H213+H228+H235+H241+H246+H256+H263+H271","v":-299842641.03971982},-297228885.55889297,-294492568.37719965,-291647492.71997797,-292040587.0213728,-288545096.03678727,-286289677.32797599,-288202097.27576292,-287419360.60751927,-287902812.5057677,-287222821.8010087,-285961991.74517179,-287080430.3473081,-287006882.91002995,-287855834.49535692,-288561497.4586854,-289038528.19817472,-288331205.76004755,-289113555.28264391,-282747135.68893027,-283496016.41159832,-283388433.80239069,-284201974.40279996,37612680.089002788,null,{"$f":"AG213+AG228+AG235+AG241+AG246+AG256+AG263+AG271","v":-272916345.88217086},null,{"$f":"AE284","v":37612680.089002788},{"$f":"AG284","v":-272916345.88217086},35394358.420919769,37612680.089002788,35394358.420919769,37612680.089002788,null,35394358.420919769,{"$f":"AQ213+AQ228+AQ235+AQ241+AQ246+AQ256+AQ263+AQ271","v":-2218321.6680830172},277,{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,{"$f":"AY213+AY228+AY235+AY241+AY246+AY256+AY263+AY271","v":37612680.089002788},{"$f":"AZ213+AZ228+AZ235+AZ241+AZ246+AZ256+AZ263+AZ271","v":35394358.420919769},{"$f":"AZ284-AY284","v":-2218321.6680830196}]
[1214,null,"General",null,null,null,null,{"$f":"H222+H229+H236+H250+H257+H265+H273+H277","v":198703819.22},{"$f":"I222+I229+I236+I250+I257+I265+I273+I277","v":198760129.56999999},200469656.5,202573051.55000001,203977438.15000001,206138849.72000003,208028414.86000001,210963536.94,216285875.47999999,218818821.68000001,222588114.66,226616081.26999998,{"$f":"T222+T229+T236+T250+T257+T265+T273+T277","v":226121950.39999998},225217773.59999999,225938225.60999998,227190768.86000001,95273248.379999995,96822655.799999982,88203016.63000001,88426819.069999993,87001152.549999997,84760878.110000014,89508970.769999996,-269612594.40000004,null,{"$f":"AG222+AG229+AG236+AG250+AG257+AG265+AG273+AG277","v":126080600.26791665},null,{"$f":"AE285","v":-269612594.40000004},{"$f":"AG285","v":126080600.26791665},{"$f":"AK222+AK229+AK236+AK250+AK257+AK265+AK273+AK277","v":-279269506.01718998},{"$f":"AL222+AL229+AL236+AL250+AL257+AL265+AL273+AL277","v":-287279951.92854673},{"$f":"AM222+AM229+AM236+AM250+AM257+AM265+AM273+AM277","v":-292704509.71309274},{"$f":"AN222+AN229+AN236+AN250+AN257+AN265+AN273+AN277","v":-296050548.46504235},null,-292704509.71309274,{"$f":"AQ222+AQ229+AQ236+AQ250+AQ257+AQ265+AQ273+AQ277","v":-23091915.313092735},278,{"$error":"#REF!"},null,null,"General",null,null,{"$f":"AY222+AY229+AY236+AY250+AY257+AY265+AY273+AY277","v":-269612594.40000004},{"$f":"AZ222+AZ229+AZ236+AZ250+AZ257+AZ265+AZ273+AZ277","v":-292704509.71309274},{"$f":"AZ285-AY285","v":-23091915.313092709}]
[1215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR286,FALSE)","v":0},null,{"$f":"+AR285+1","v":279},{"$error":"#REF!"}]
[1216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,280,{"$error":"#REF!"}]
[1217,null,"System Working Capital (W/O WC Cash)",null,null,null,null,{"$f":"H278+H274+H266+H258+H251+H247+H242+H237+H230+H223+H214+H218","v":-116641495.45000005},-127200140.17000008,-130898854.91,-134711678.59000003,-129699954.15000001,-118476299.5,-105650624.22,-99923784.269999981,-88804179.030000076,-82342378.380000025,-79680601.710000038,-72213878.469999939,-82958732.600000054,-89453455.640000045,{"$f":"V278+V274+V266+V258+V251+V247+V242+V237+V230+V223+V214+V218","v":-96295606.269999906},-95996664.370000049,-205230887.22000009,-197565652.18000004,-202378409.91000003,-191320691.02999994,-182896641.15000001,-184551535.52999997,-181075032.30000001,-185382748.49000001,{"$f":"AF278+AF274+AF266+AF258+AF251+AF247+AF242+AF237+AF230+AF223+AF214+AF218+#REF!","v":{"$error":"#REF!"}},{"$f":"AG278+AG274+AG266+AG258+AG251+AG247+AG242+AG237+AG230+AG223+AG214+AG218","v":-153210135.14000008},null,{"$f":"AI278+AI274+AI266+AI258+AI251+AI247+AI242+AI237+AI230+AI223+AI214+AI218","v":-185382748.49000001},{"$f":"AJ278+AJ274+AJ266+AJ258+AJ251+AJ247+AJ242+AJ237+AJ230+AJ223+AJ214+AJ218","v":-139401346.10458338},{"$f":"AK278+AK274+AK266+AK258+AK251+AK247+AK242+AK237+AK230+AK223+AK214+AK218","v":-197511413.52170753},{"$f":"AL278+AL274+AL266+AL258+AL251+AL247+AL242+AL237+AL230+AL223+AL214+AL218","v":-203435309.47258162},-212568627.81254631,-213721326.07731813,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR288,FALSE)","v":-212568627.81254631},{"$f":"+AQ278+AQ274+AQ266+AQ258+AQ251+AQ247+AQ242+AQ237+AQ230+AQ223+AQ214+AQ218","v":-27185879.322546236},281,{"$error":"#REF!"},null,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"SUM(AY281:AY285)","v":-177582748.49000004},{"$f":"SUM(AZ281:AZ285)","v":-202953815.49059275},{"$f":"AQ288","v":-27185879.322546236}]
[1218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282,{"$error":"#REF!"}]
[1219,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,{"$error":"#REF!"},null,"RATE BASE (W/O Working Cap. Cash)"]
[1220,null,"Production",null,null,null,null,{"$f":"H199+H281","v":-6453366.4500000123},-19782380.559999999,-28048366.629999995,-36934365.140000001,-32986464.540000003,-27563399.539999995,-18990844.879999995,-14271976.940000003,-9317334.5300000142,-4934973.9600000065,-6777109.4600000111,-4682130.0100000082,-13834534.050000012,-19550126.509999998,-26281642.960000001,-26534638.179999996,-3406262.0099999923,1935948.1300000069,6519135.429999995,10765476.61999999,21354347.629999992,21784478.080000006,21317368.130000003,54337948.299999997,null,{"$f":"AG199+AG281","v":1574788.287916657},null,{"$f":"AI199+AI281","v":54337948.299999997},1574788.287916657,54340778.20936618,54343734.747750148,54347331.058076918,54351088.291311599,null,54347331.058076918,{"$f":"AQ199+AQ281","v":9382.758076930535},284,{"$error":"#REF!"},null,null,"Production",null,null,{"$f":"AY199+AY281","v":54337948.299999997},{"$f":"AZ199+AZ281","v":54347331.058076918},{"$f":"AZ291-AY291","v":9382.7580769211054}]
[1221,null,"Storage",null,null,null,null,{"$f":"H282+H200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,205745923.25000003,0,99335736.893750027,null,205745923.25000003,99335736.893750027,196108376.64583269,196715476.90655869,194396191.21157482,194784274.66258255,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR292,FALSE)","v":194396191.21157482},{"$f":"AQ200+AQ282","v":-11349732.038425209},285,null,null,null,"Storage",null,null,{"$f":"AY282+AY200","v":213545923.25000003},{"$f":"AZ282+AZ200","v":213073642.73517662},{"$f":"AZ292-AY292","v":-472280.51482340693}]
[1222,null,"Distribution - Wyoming",null,null,null,null,{"$f":"H201+H283","v":59684949.229719773},59026188.378892995,59874783.877199672,59889464.829977937,59918500.871372767,60104096.046787232,60148926.667975917,60096557.075762935,59945892.027519241,59945508.565767735,62019521.041008681,61922842.995171815,62184360.827308074,62247567.950029925,62130227.955356874,62104859.428685352,61914497.618174687,61935301.300047562,61813526.462643854,61160229.008930288,60837322.091598317,61385036.732390627,61041680.042799965,71938699.830997214,null,{"$f":"AG201+AG283","v":62140448.402587481},null,71938699.830997214,62140448.402587481,72925476.865154535,75526613.538698241,75728881.877143964,79425538.084571943,null,75728881.877143964,{"$f":"AQ201+AQ283","v":3790182.0461467621},286,{"$f":"+AS291+1","v":{"$error":"#REF!"}},null,null,"Distribution - Wyoming",null,null,{"$f":"AY201+AY283","v":71938699.830997214},75728881.877143964,{"$f":"AZ293-AY293","v":3790182.0461467505}]
[1223,null,"Distribution - Utah",null,null,null,null,{"$f":"H202+H284","v":2484021529.5698519},2494417113.0106783,2537066272.3923721,2543710682.8395939,2557116417.0781984,2575825965.5727844,2580833433.8615961,2587742128.7938094,2606798944.3920527,2637107127.9038043,2667179654.3585639,2744821343.9843998,2754616315.1222634,2764743243.6595416,2781427933.4442153,2787384424.0408864,2629646603.3013964,2675266702.2095232,2629969853.0269275,2442301072.161068,2453177953.6284003,2694082848.5771809,2724550260.4967713,3040946051.7685742,null,{"$f":"AG202+AG284","v":2685837575.6287212},null,3040946051.7685742,2685837575.6287212,3103274749.9253693,3260537643.8621249,3295592057.9563975,3460970341.0046506,null,3295592057.9563975,{"$f":"AQ202+AQ284","v":254646006.187823},287,{"$error":"#REF!"},null,null,"Distribution - Utah",null,null,3040946051.7685742,3295592057.9563975,{"$f":"AZ294-AY294","v":254646006.1878233}]
[1224,null,"General",null,null,null,null,{"$f":"H203+H285","v":149676219.66000003},148153107.62999997,150996951.70000002,155237000.37000003,154391068.12,156700530.10999998,158685083.69000003,162231371.92999992,168467955.79999995,174170670.02000004,176429561.70000002,186434308.23999998,192377276.02000004,190091394.03,183599057.03999996,189065544.39000002,58690022.97999993,66489430.079999924,63185487.259999886,66196003.289999992,71513447.269999936,69947600.659999967,64695285.85999994,-274036991.93000007,null,{"$f":"AG203+AG285","v":97670767.252916604},null,-274036991.93000007,97670767.252916604,-314454804.78960729,-286762186.22517878,-311323970.41335988,-307450676.45943528,null,-311323970.41335988,{"$f":"AQ203+AQ285","v":-37286978.483359814},288,{"$error":"#REF!"},null,null,"General",null,null,-274036991.93000007,-311323970.41335988,{"$f":"AZ295-AY295","v":-37286978.483359814}]
[1225,null,"Total",null,null,null,null,{"$f":"SUM(H291:H295)","v":2686929332.0095716},{"$f":"SUM(I291:I295)","v":2681814028.4595714},2719889641.3395715,2721902782.8995719,2738439521.5295711,2765067192.1895719,2780676599.339572,2795798080.8595719,2825895457.6895714,2866288332.529572,2898851627.6395721,2988496365.2095714,{"$f":"SUM(T291:T295)","v":2995343417.9195714},2997532079.1295719,3000875575.4795723,3012020189.6795716,2746844861.8895712,{"$f":"SUM(Y291:Y295)","v":2805627381.7195706},2979319178.3995709,2798253957.2999983,2824714246.8399987,3065031140.2695713,3089435770.7495713,3098931631.2195711,null,{"$f":"(SUM(T296:AD296)+(0.5*AE296)+(0.5*S296))/12","v":2946559316.4658928},null,{"$f":"SUM(AI291:AI295)","v":3098931631.2195711},{"$f":"SUM(AJ291:AJ295)","v":2946559316.4658923},{"$f":"SUM(AK291:AK295)","v":3112194576.8561153},{"$f":"SUM(AL291:AL295)","v":3300361282.8299532},{"$f":"SUM(AM291:AM295)","v":3308740491.6898336},{"$f":"SUM(AN291:AN295)","v":3482080565.5836811},null,3308740491.6898336,{"$f":"SUM(AQ291:AQ295)","v":209808860.47026166},289,{"$error":"#REF!"}]
[1226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290,{"$error":"#REF!"}]
[1227,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,{"$f":"H206+H288","v":2686929332.009572},2681814028.4595714,2719889641.339572,2721902782.8995719,2738439521.5295711,2765067192.1895719,2780676599.3395724,2795798080.8595724,2825895457.6895719,2866288332.529572,2898851627.6395726,2988496365.2095714,2995343417.9195714,2997532079.1295714,3000875575.4795723,3012020189.6795721,2746844861.8895707,2805627381.7195706,2979319178.3995714,2798253957.2999988,2824714246.8399982,3065031140.2695713,3089435770.7495713,3098931631.2195711,null,{"$f":"AG206+AG288","v":2946559316.4658923},null,{"$f":"AI206+AI288","v":3098931631.2195711},2960368105.5013089,3112194576.8561149,3300361282.8299532,3308740491.6898332,3482080565.5836816,null,3308740491.6898332,{"$f":"AQ206+AQ288","v":209808860.47026181},291,{"$error":"#REF!"},null,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"AY206+AY288","v":3106731631.2195711},{"$f":"AP298","v":3308740491.6898332},{"$f":"AQ298","v":209808860.47026181}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL298-AI298","v":201429651.61038208},null,null,{"$f":"AN298-AL298","v":181719282.75372839}]

{"sheet":"RB FORECAST","index":15,"n_rows":302,"n_cols":53,"rows_kept":302,"cut":false,"hidden":false,"merged":[[270,44,271,50],[4,1,4,4],[10,1,10,4]]}
[]
[null,"Rate Base Forecast"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year End","Annual Change","13-Month Avg",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year End ",null,null,"13-Month Avg"]
[null,null,null,null,null,"BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED","BOOKED",null,"Period Ended","Booked","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase",null,"Period Ended","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","Capital Increase","Check",null,"Period Ended"]
[null,null,null,null,null,{"$f":"'Rate Base'!S9","v":"2023-12-01"},{"$f":"'Rate Base'!T9","v":"2024-01-01"},{"$f":"'Rate Base'!U9","v":"2024-02-01"},{"$f":"'Rate Base'!V9","v":"2024-03-01"},{"$f":"'Rate Base'!W9","v":"2024-04-01"},{"$f":"'Rate Base'!X9","v":"2024-05-01"},{"$f":"'Rate Base'!Y9","v":"2024-06-01"},{"$f":"'Rate Base'!Z9","v":"2024-07-01"},{"$f":"'Rate Base'!AA9","v":"2024-08-01"},{"$f":"'Rate Base'!AB9","v":"2024-09-01"},{"$f":"'Rate Base'!AC9","v":"2024-10-01"},{"$f":"'Rate Base'!AD9","v":"2024-11-01"},{"$f":"'Rate Base'!AE9","v":"2024-12-01"},null,{"$f":"+R8","v":"2024-12-01"},{"$f":"R8","v":"2024-12-01"},{"$f":"EOMONTH(U8,1)","v":"2025-01-31"},{"$f":"EOMONTH(V8,1)","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31",{"$f":"AG8","v":"2025-12-31"},null,{"$f":"+AG8","v":"2025-12-31"},{"$f":"AG8","v":"2025-12-31"},{"$f":"EOMONTH(AK8,1)","v":"2026-01-31"},{"$f":"EOMONTH(AL8,1)","v":"2026-02-28"},"2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31",{"$f":"AW8","v":"2026-12-31"},"Figures",null,{"$f":"+AW8","v":"2026-12-31"}]
[]
[null,"UTILITY RATE BASE",null,null,null,null," "]
[null,null,"NET UTILITY PLANT"]
[]
[null,null,"Intangible Plant"]
[null,"101","Gas Plant In Service"]
[null,null,null,"Intangible Plant"]
[1,null,"302","Franchises & Consents"]
[{"$f":"+A16+1","v":2},null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S15","v":10883.08},{"$f":"'Rate Base'!T15","v":10883.08},{"$f":"'Rate Base'!U15","v":10883.08},{"$f":"'Rate Base'!V15","v":10883.08},{"$f":"'Rate Base'!W15","v":10883.08},{"$f":"'Rate Base'!X15","v":10883.08},{"$f":"'Rate Base'!Y15","v":10883.08},{"$f":"'Rate Base'!Z15","v":10883.08},{"$f":"'Rate Base'!AA15","v":10883.08},{"$f":"'Rate Base'!AB15","v":10883.08},{"$f":"'Rate Base'!AC15","v":10883.08},{"$f":"'Rate Base'!AD15","v":10883.08},{"$f":"'Rate Base'!AE15","v":10883.08},null,{"$f":"((F17/2)+SUM(G17:Q17)+(R17/2))/12","v":10883.08},{"$f":"+R17","v":10883.08},{"$f":"(U17/U20)*V20","v":10883.08},{"$f":"(V17/V20)*W20","v":10904.283651096097},11151.759793992489,{"$f":"(X17/X20)*Y20","v":11137.488056172748},{"$f":"(Y17/Y20)*Z20","v":11138.321508657193},11146.184497478635,11146.184497478635,11146.184497478635,11146.184497478635,11146.184497478635,11504.06111661282,12324.533029620123,null,null,{"$f":"((U17/2)+SUM(V17:AF17)+(AG17/2))/12","v":11171.143594061214},{"$f":"AG17","v":12324.533029620123},{"$f":"(AK17/AK20)*AL20","v":12324.533029620123},{"$f":"(AL17/AL20)*AM20","v":12347.95602366606},12621.334990114026,12605.569458580707,12606.490146838229,12615.176138675824,12615.176138675824,12615.176138675824,12615.176138675824,12615.176138675824,13010.510974227047,13916.860010349801,null,null,null,{"$f":"((AK17/2)+SUM(AL17:AV17)+(AW17/2))/12","v":12642.74765303419}]
[3,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S16","v":6953659.0600000015},{"$f":"'Rate Base'!T16","v":6953659.0600000015},{"$f":"'Rate Base'!U16","v":7542744.5700000012},{"$f":"'Rate Base'!V16","v":14418193.01},{"$f":"'Rate Base'!W16","v":14021691.770000001},{"$f":"'Rate Base'!X16","v":14044846.970000001},{"$f":"'Rate Base'!Y16","v":14263298.630000001},{"$f":"'Rate Base'!Z16","v":14263298.630000001},{"$f":"'Rate Base'!AA16","v":14263298.630000001},{"$f":"'Rate Base'!AB16","v":14263298.630000001},{"$f":"'Rate Base'!AC16","v":14263298.630000001},{"$f":"'Rate Base'!AD16","v":24205922.650000002},{"$f":"'Rate Base'!AE16","v":6953659.0599999949},null,{"$f":"((F18/2)+SUM(G18:Q18)+(R18/2))/12","v":13288100.853333332},{"$f":"+R18","v":6953659.0599999949},{"$f":"(U18/U20)*V20","v":6953659.0599999949},{"$f":"(V18/V20)*W20","v":6967206.9674443435},{"$f":"(W18/W20)*X20","v":7125329.9182253126},{"$f":"(X18/X20)*Y20","v":7116211.1026885165},{"$f":"(Y18/Y20)*Z20","v":7116743.6306511471},{"$f":"(Z18/Z20)*AA20","v":7121767.6260143071},{"$f":"(AA18/AA20)*AB20","v":7121767.6260143071},{"$f":"(AB18/AB20)*AC20","v":7121767.6260143071},{"$f":"(AC18/AC20)*AD20","v":7121767.6260143071},{"$f":"(AD18/AD20)*AE20","v":7121767.6260143071},{"$f":"(AE18/AE20)*AF20","v":7350430.0997813474},{"$f":"(AF18/AF20)*AG20","v":7874664.2275612373},null,null,{"$f":"((U18/2)+SUM(V18:AF18)+(AG18/2))/12","v":7137715.0460535688},{"$f":"AG18","v":7874664.2275612373},{"$f":"(AK18/AK20)*AL20","v":7874664.2275612373},{"$f":"(AL18/AL20)*AM20","v":7889630.1668688469},8064303.524673285,8054230.2612972567,8054818.5278765103,8060368.3745960584,8060368.3745960584,8060368.3745960584,8060368.3745960584,8060368.3745960584,8312964.4835068053,8892069.1291179061,null,null,null,{"$f":"((AK18/2)+SUM(AL18:AV18)+(AW18/2))/12","v":8077984.9785919832}]
[4,null,null,"Distribution - General",null,{"$f":"'Rate Base'!S17","v":2307831.7999999998},{"$f":"'Rate Base'!T17","v":2307831.7999999998},{"$f":"'Rate Base'!U17","v":2307831.7999999998},{"$f":"'Rate Base'!V17","v":2307831.7999999998},{"$f":"'Rate Base'!W17","v":2307831.7999999998},{"$f":"'Rate Base'!X17","v":2307831.7999999998},{"$f":"'Rate Base'!Y17","v":2307831.7999999998},{"$f":"'Rate Base'!Z17","v":2307831.7999999998},{"$f":"'Rate Base'!AA17","v":2307831.7999999998},{"$f":"'Rate Base'!AB17","v":2307831.7999999998},{"$f":"'Rate Base'!AC17","v":2307831.7999999998},{"$f":"'Rate Base'!AD17","v":2307831.7999999998},{"$f":"'Rate Base'!AE17","v":42354665.68},null,{"$f":"((F19/2)+SUM(G19:Q19)+(R19/2))/12","v":3976449.8783333339},{"$f":"+R19","v":42354665.68},{"$f":"(U19/U20)*V20","v":42354665.68},{"$f":"(V19/V20)*W20","v":42437185.844638184},43400311.108456202,43344768.496987037,43348012.119319953,43378613.22330685,43378613.22330685,43378613.22330685,43378613.22330685,43378613.22330685,44771393.994753644,{"$f":"(AF19/AF20)*AG20","v":47964498.66505418},null,null,{"$f":"((U19/2)+SUM(V19:AF19)+(AG19/2))/12","v":43475748.794434689},{"$f":"AG19","v":47964498.66505418},{"$f":"(AK19/AK20)*AL20","v":47964498.66505418},{"$f":"(AL19/AL20)*AM20","v":48055656.047159277},49119589.66961243,49058233.526189677,49061816.651862077,49095620.711042061,49095620.711042061,49095620.711042061,49095620.711042061,49095620.711042061,50634181.007523373,54161501.436516769,null,null,null,{"$f":"((AK19/2)+SUM(AL19:AV19)+(AW19/2))/12","v":49202923.264449723}]
[5,null,null,"Total Intangible Plant",null,{"$f":"SUM(F17:F19)","v":9272373.9400000013},{"$f":"SUM(G17:G19)","v":9272373.9400000013},{"$f":"SUM(H17:H19)","v":9861459.4500000011},{"$f":"SUM(I17:I19)","v":16736907.890000001},16340406.650000002,16363561.850000001,16582013.510000002,16582013.510000002,16582013.510000002,16582013.510000002,16582013.510000002,{"$f":"SUM(Q17:Q19)","v":26524637.530000001},{"$f":"SUM(R17:R19)","v":49319207.819999993},null,{"$f":"SUM(T17:T19)","v":17275433.811666667},{"$f":"+R20","v":49319207.819999993},{"$f":"IF($R20-$F20=0,U20+$AH20/12,U20+((G20-F20)/($R20-$F20))*$AH20)","v":49319207.819999993},{"$f":"IF($R20-$F20=0,V20+$AH20/12,V20+((H20-G20)/($R20-$F20))*$AH20)","v":49415297.09573362},50536792.786475502,{"$f":"IF($R20-$F20=0,X20+$AH20/12,X20+((J20-I20)/($R20-$F20))*$AH20)","v":50472117.087731726},{"$f":"IF($R20-$F20=0,Y20+$AH20/12,Y20+((K20-J20)/($R20-$F20))*$AH20)","v":50475894.071479753},50511527.033818632,50511527.033818632,50511527.033818632,50511527.033818632,50511527.033818632,52133328.155651599,55851487.425645031,{"$f":"'101_106 PROJECTION'!N6","v":6532279.6056450298},{"$f":"+AG20-U20","v":6532279.6056450382},{"$f":"SUM(AJ17:AJ19)","v":50624634.984082319},{"$f":"AG20","v":55851487.425645031},{"$f":"IF($R20-$F20=0,AK20+$AX20/12,AK20+((G20-F20)/($R20-$F20))*$AX20)","v":55851487.425645031},{"$f":"IF($R20-$F20=0,AL20+$AX20/12,AL20+((H20-G20)/($R20-$F20))*$AX20)","v":55957634.170051783},57196514.529275827,57125069.356945515,57129241.669885427,57168604.261776797,57168604.261776797,57168604.261776797,57168604.261776797,57168604.261776797,58960156.002004407,63067487.425645031,{"$f":"'101_106 PROJECTION'!T6","v":7215999.9999999991},{"$f":"+AW20-AK20","v":7216000},null,{"$f":"SUM(BA17:BA19)","v":57293550.990694739}]
[6]
[7,null,null,"Production & Gathering Plant"]
[8,null,"325","Land & Land Rights",null,{"$f":"'Rate Base'!S21","v":6266764.3399999999},{"$f":"'Rate Base'!T21","v":6266764.3399999999},{"$f":"'Rate Base'!U21","v":6266764.3399999999},{"$f":"'Rate Base'!V21","v":6266764.3399999999},{"$f":"'Rate Base'!W21","v":6266764.3399999999},{"$f":"'Rate Base'!X21","v":6266764.3399999999},{"$f":"'Rate Base'!Y21","v":6266764.3399999999},{"$f":"'Rate Base'!Z21","v":6266764.3399999999},{"$f":"'Rate Base'!AA21","v":6266764.3399999999},{"$f":"'Rate Base'!AB21","v":6266764.3399999999},{"$f":"'Rate Base'!AC21","v":6266764.3399999999},{"$f":"'Rate Base'!AD21","v":6266764.3399999999},{"$f":"'Rate Base'!AE21","v":6266764.3399999999},null,{"$f":"((F23/2)+SUM(G23:Q23)+(R23/2))/12","v":6266764.3400000008},{"$f":"+R23","v":6266764.3399999999},{"$f":"(U23/U$31)*V$31","v":6266764.3399999999},{"$f":"(V23/V$31)*W$31","v":6266764.3399999999},{"$f":"(W23/W$31)*X$31","v":6266764.3399999999},{"$f":"(X23/X$31)*Y$31","v":6266764.3399999999},{"$f":"(Y23/Y$31)*Z$31","v":6266764.3399999999},{"$f":"(Z23/Z$31)*AA$31","v":6266764.3399999999},{"$f":"(AA23/AA$31)*AB$31","v":6266764.3399999999},{"$f":"(AB23/AB$31)*AC$31","v":6266764.3399999999},{"$f":"(AC23/AC$31)*AD$31","v":6266764.3399999999},{"$f":"(AD23/AD$31)*AE$31","v":6266764.3399999999},{"$f":"(AE23/AE$31)*AF$31","v":6266764.3399999999},{"$f":"(AF23/AF$31)*AG$31","v":6266764.3399999999},null,null,{"$f":"((U23/2)+SUM(V23:AF23)+(AG23/2))/12","v":6266764.3400000008},{"$f":"AG23","v":6266764.3399999999},{"$f":"(AK23/AK31)*AL31","v":6266764.3399999999},{"$f":"(AL23/AL31)*AM31","v":6266764.3399999999},6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,null,null,null,{"$f":"((AK23/2)+SUM(AL23:AV23)+(AW23/2))/12","v":6266764.3400000008}]
[9,null,"326...9","Structures",null,{"$f":"'Rate Base'!S22","v":1437704.3400000003},{"$f":"'Rate Base'!T22","v":1437704.3400000003},{"$f":"'Rate Base'!U22","v":1437704.3400000003},{"$f":"'Rate Base'!V22","v":1437704.3400000003},{"$f":"'Rate Base'!W22","v":1437704.3400000003},{"$f":"'Rate Base'!X22","v":1437704.3400000003},{"$f":"'Rate Base'!Y22","v":1437704.3400000003},{"$f":"'Rate Base'!Z22","v":1437704.3400000003},{"$f":"'Rate Base'!AA22","v":1437704.3400000003},{"$f":"'Rate Base'!AB22","v":1437704.3400000003},{"$f":"'Rate Base'!AC22","v":1437704.3400000003},{"$f":"'Rate Base'!AD22","v":1437704.3400000003},{"$f":"'Rate Base'!AE22","v":1437704.3400000003},null,1437704.34,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,null,{"$f":"((U24/2)+SUM(V24:AF24)+(AG24/2))/12","v":1437704.34},{"$f":"AG24","v":1437704.3400000003},{"$f":"(AK24/AK31)*AL31","v":1437704.3400000003},{"$f":"(AL24/AL31)*AM31","v":1437704.3400000003},1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,null,null,1437704.34]
[10,null,"330","Gas Wells - Construction",null,{"$f":"'Rate Base'!S23","v":52175293.810000002},{"$f":"'Rate Base'!T23","v":52175293.810000002},{"$f":"'Rate Base'!U23","v":52175293.810000002},{"$f":"'Rate Base'!V23","v":52175293.810000002},{"$f":"'Rate Base'!W23","v":52175293.810000002},{"$f":"'Rate Base'!X23","v":52175293.810000002},{"$f":"'Rate Base'!Y23","v":52175293.810000002},{"$f":"'Rate Base'!Z23","v":52175293.810000002},{"$f":"'Rate Base'!AA23","v":52175293.810000002},{"$f":"'Rate Base'!AB23","v":52175293.810000002},{"$f":"'Rate Base'!AC23","v":52175293.810000002},{"$f":"'Rate Base'!AD23","v":52175293.810000002},{"$f":"'Rate Base'!AE23","v":52175293.810000002},null,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,52175293.810000002,52175293.810000002,{"$f":"(AK25/AK31)*AL31","v":52175293.810000002},{"$f":"(AL25/AL31)*AM31","v":52175293.810000002},52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,null,null,null,52175293.810000002]
[11,null,"331","Gas Wells - Equipment",null,{"$f":"'Rate Base'!S24","v":17216356.050000001},{"$f":"'Rate Base'!T24","v":17216356.050000001},{"$f":"'Rate Base'!U24","v":17216356.050000001},{"$f":"'Rate Base'!V24","v":17216356.050000001},{"$f":"'Rate Base'!W24","v":17216356.050000001},{"$f":"'Rate Base'!X24","v":17216356.050000001},{"$f":"'Rate Base'!Y24","v":17216356.050000001},{"$f":"'Rate Base'!Z24","v":17216356.050000001},{"$f":"'Rate Base'!AA24","v":17216356.050000001},{"$f":"'Rate Base'!AB24","v":17216356.050000001},{"$f":"'Rate Base'!AC24","v":17216356.050000001},{"$f":"'Rate Base'!AD24","v":17216356.050000001},{"$f":"'Rate Base'!AE24","v":17216356.050000001},null,17216356.050000004,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,17216356.050000004,17216356.050000001,{"$f":"(AK26/AK31)*AL31","v":17216356.050000001},{"$f":"(AL26/AL31)*AM31","v":17216356.050000001},17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,null,null,17216356.050000004]
[12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"'Rate Base'!S25","v":2693816.12},{"$f":"'Rate Base'!T25","v":2693816.12},{"$f":"'Rate Base'!U25","v":2693816.12},{"$f":"'Rate Base'!V25","v":2693816.12},{"$f":"'Rate Base'!W25","v":2693816.12},{"$f":"'Rate Base'!X25","v":2693816.12},{"$f":"'Rate Base'!Y25","v":2693816.12},{"$f":"'Rate Base'!Z25","v":2693816.12},{"$f":"'Rate Base'!AA25","v":2693816.12},{"$f":"'Rate Base'!AB25","v":2693816.12},{"$f":"'Rate Base'!AC25","v":2693816.12},{"$f":"'Rate Base'!AD25","v":2693816.12},{"$f":"'Rate Base'!AE25","v":2693816.12},null,2693816.1200000006,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,2693816.1200000006,2693816.12,{"$f":"(AK27/AK31)*AL31","v":2693816.12},{"$f":"(AL27/AL31)*AM31","v":2693816.12},2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,null,null,null,2693816.1200000006]
[13,null,"336","Purification Equipment",null,{"$f":"'Rate Base'!S26","v":57014.71},{"$f":"'Rate Base'!T26","v":57014.71},{"$f":"'Rate Base'!U26","v":57014.71},{"$f":"'Rate Base'!V26","v":57014.71},{"$f":"'Rate Base'!W26","v":57014.71},{"$f":"'Rate Base'!X26","v":57014.71},{"$f":"'Rate Base'!Y26","v":57014.71},{"$f":"'Rate Base'!Z26","v":57014.71},{"$f":"'Rate Base'!AA26","v":57014.71},{"$f":"'Rate Base'!AB26","v":57014.71},{"$f":"'Rate Base'!AC26","v":57014.71},{"$f":"'Rate Base'!AD26","v":57014.71},{"$f":"'Rate Base'!AE26","v":57014.71},null,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,57014.71,57014.71,{"$f":"(AK28/AK31)*AL31","v":57014.71},{"$f":"(AL28/AL31)*AM31","v":57014.71},57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,null,null,57014.71]
[14,null,"337","Other Equipment",null,{"$f":"'Rate Base'!S27","v":121186.63},{"$f":"'Rate Base'!T27","v":121186.63},{"$f":"'Rate Base'!U27","v":121186.63},{"$f":"'Rate Base'!V27","v":121186.63},{"$f":"'Rate Base'!W27","v":121186.63},{"$f":"'Rate Base'!X27","v":121186.63},{"$f":"'Rate Base'!Y27","v":121186.63},{"$f":"'Rate Base'!Z27","v":121186.63},{"$f":"'Rate Base'!AA27","v":121186.63},{"$f":"'Rate Base'!AB27","v":121186.63},{"$f":"'Rate Base'!AC27","v":121186.63},{"$f":"'Rate Base'!AD27","v":121186.63},{"$f":"'Rate Base'!AE27","v":121186.63},null,121186.62999999996,121186.63,121186.62999999999,121186.62999999999,121186.62999999999,{"$f":"(X29/X$31)*Y$31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,121186.62999999996,121186.62999999999,{"$f":"(AK29/AK31)*AL31","v":121186.62999999999},{"$f":"(AL29/AL31)*AM31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,null,121186.62999999996]
[15]
[16,null,null,"Total Production & Gathering Plant",null,{"$f":"SUM(F23:F29)","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"SUM(T23:T29)","v":79968136},{"$f":"+R31","v":79968136},{"$f":"IF($R31-$F31=0,U31+$AH31/12,U31+((G31-F31)/($R31-$F31))*$AH31)","v":79968136},{"$f":"IF($R31-$F31=0,V31+$AH31/12,V31+((H31-G31)/($R31-$F31))*$AH31)","v":79968136},79968136,{"$f":"IF($R31-$F31=0,X31+$AH31/12,X31+((J31-I31)/($R31-$F31))*$AH31)","v":79968136},{"$f":"IF($R31-$F31=0,Y31+$AH31/12,Y31+((K31-J31)/($R31-$F31))*$AH31)","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"SUM('101_106 PROJECTION'!N7:N13)","v":0},{"$f":"+AG31-U31","v":0},{"$f":"SUM(AJ23:AJ29)","v":79968136},{"$f":"AG31","v":79968136},{"$f":"IF($R31-$F31=0,AK31+$AX31/12,AK31+((G31-F31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AL31+$AX31/12,AL31+((H31-G31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AM31+$AX31/12,AM31+((I31-H31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AN31+$AX31/12,AN31+((J31-I31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AO31+$AX31/12,AO31+((K31-J31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AP31+$AX31/12,AP31+((L31-K31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AQ31+$AX31/12,AQ31+((M31-L31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AR31+$AX31/12,AR31+((N31-M31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AS31+$AX31/12,AS31+((O31-N31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AT31+$AX31/12,AT31+((P31-O31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AU31+$AX31/12,AU31+((Q31-P31)/($R31-$F31))*$AX31)","v":79968136},{"$f":"IF($R31-$F31=0,AV31+$AX31/12,AV31+((R31-Q31)/($R31-$F31))*$AX31)","v":79968136},0,{"$f":"+AW31-AK31","v":0},null,{"$f":"SUM(BA23:BA29)","v":79968136}]
[17]
[18,"Storage LNG Plant"]
[19,360,"LNG Plant Land"]
[20,null,null,"Storage",null,{"$f":"'Rate Base'!S33","v":0},{"$f":"'Rate Base'!T33","v":0},{"$f":"'Rate Base'!U33","v":0},{"$f":"'Rate Base'!V33","v":0},{"$f":"'Rate Base'!W33","v":0},{"$f":"'Rate Base'!X33","v":0},{"$f":"'Rate Base'!Y33","v":0},{"$f":"'Rate Base'!Z33","v":0},{"$f":"'Rate Base'!AA33","v":0},{"$f":"'Rate Base'!AB33","v":0},{"$f":"'Rate Base'!AC33","v":0},{"$f":"'Rate Base'!AD33","v":0},{"$f":"'Rate Base'!AE33","v":14173435.91},null,{"$f":"((F35/2)+SUM(G35:Q35)+(R35/2))/12","v":590559.82958333334},{"$f":"R35","v":14173435.91},{"$f":"(U35/U$36)*V$36","v":14173435.91},{"$f":"(V35/V$36)*W$36","v":14173435.91},14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,null,null,{"$f":"((U35/2)+SUM(V35:AF35)+(AG35/2))/12","v":14173435.910000002},{"$f":"AG35","v":14173435.91},{"$f":"(AK35/AK36)*AL36","v":14173435.91},{"$f":"(AL35/AL36)*AM36","v":14173435.91},14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,null,null,null,{"$f":"((AK35/2)+SUM(AL35:AV35)+(AW35/2))/12","v":14173435.910000002}]
[21,null,null,"Total",null,{"$f":"SUM(F35)","v":0},{"$f":"SUM(G35)","v":0},0,0,0,0,0,0,0,0,0,0,14173435.91,null,{"$f":"SUM(T35)","v":590559.82958333334},{"$f":"SUM(U35)","v":14173435.91},{"$f":"IF($R36-$F36=0,U36+$AH36/12,U36+((G36-F36)/($R36-$F36))*$AH36)","v":14173435.91},{"$f":"IF($R36-$F36=0,V36+$AH36/12,V36+((H36-G36)/($R36-$F36))*$AH36)","v":14173435.91},14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,{"$f":"'101_106 PROJECTION'!N14","v":0},{"$f":"+AG36-U36","v":0},{"$f":"SUM(AJ35)","v":14173435.910000002},{"$f":"SUM(AK35)","v":14173435.91},{"$f":"IF($R36-$F36=0,AK36+$AX36/12,AK36+((G36-F36)/($R36-$F36))*$AX36)","v":14173435.91},{"$f":"IF($R36-$F36=0,AL36+$AX36/12,AL36+((H36-G36)/($R36-$F36))*$AX36)","v":14173435.91},14173435.91,14173435.91,14173435.91,14173435.91,{"$f":"IF($R36-$F36=0,AQ36+$AX36/12,AQ36+((M36-L36)/($R36-$F36))*$AX36)","v":14173435.91},14173435.91,14173435.91,14173435.91,14173435.91,14173435.91,{"$f":"'101_106 PROJECTION'!T14","v":0},{"$f":"+AW36-AK36","v":0},null,{"$f":"SUM(BA35)","v":14173435.910000002}]
[22]
[23,363,"Equipment and Gas Holders"]
[24,null,null,"Storage",null,{"$f":"'Rate Base'!S37","v":0},{"$f":"'Rate Base'!T37","v":0},{"$f":"'Rate Base'!U37","v":0},{"$f":"'Rate Base'!V37","v":0},{"$f":"'Rate Base'!W37","v":0},{"$f":"'Rate Base'!X37","v":0},{"$f":"'Rate Base'!Y37","v":0},{"$f":"'Rate Base'!Z37","v":217831176.22000003},{"$f":"'Rate Base'!AA37","v":217831176.22000003},{"$f":"'Rate Base'!AB37","v":217831176.22000003},{"$f":"'Rate Base'!AC37","v":217831176.22000003},{"$f":"'Rate Base'!AD37","v":217831176.22000003},{"$f":"'Rate Base'!AE37","v":208453944.85000002},null,{"$f":"((F39/2)+SUM(G39:Q39)+(R39/2))/12","v":99448571.127083346},{"$f":"R39","v":208453944.85000002},{"$f":"(U39/U$40)*V$40","v":208453944.85000002},{"$f":"(V39/V$40)*W$40","v":208453944.85000002},208453944.85000002,208453944.85000002,208453944.85000002,208453944.85000002,210711479.83565658,210711479.83565658,210711479.83565658,210711479.83565658,210711479.83565658,210614297.10794184,null,null,{"$f":"((U39/2)+SUM(V39:AF39)+(AG39/2))/12","v":209484599.10477117},{"$f":"AG39","v":210614297.10794184},{"$f":"(AK39/AK40)*AL40","v":210614297.10794184},{"$f":"(AL39/AL40)*AM40","v":210614297.10794184},{"$f":"(AM39/AM40)*AN40","v":210614297.10794184},{"$f":"(AN39/AN40)*AO40","v":210614297.10794184},{"$f":"(AO39/AO40)*AP40","v":210614297.10794184},{"$f":"(AP39/AP40)*AQ40","v":210614297.10794184},{"$f":"(AQ39/AQ40)*AR40","v":211905393.91275707},{"$f":"(AR39/AR40)*AS40","v":211905393.91275707},{"$f":"(AS39/AS40)*AT40","v":211905393.91275707},{"$f":"(AT39/AT40)*AU40","v":211905393.91275707},{"$f":"(AU39/AU40)*AV40","v":211905393.91275707},{"$f":"(AV39/AV40)*AW40","v":211849814.57067248},null,null,null,{"$f":"((AK39/2)+SUM(AL39:AV39)+(AW39/2))/12","v":211203734.00422862}]
[25,null,null,"Total",null,{"$f":"SUM(F39)","v":0},{"$f":"SUM(G39)","v":0},{"$f":"SUM(H39)","v":0},{"$f":"SUM(I39)","v":0},{"$f":"SUM(J39)","v":0},{"$f":"SUM(K39)","v":0},{"$f":"SUM(L39)","v":0},{"$f":"SUM(M39)","v":217831176.22000003},{"$f":"SUM(N39)","v":217831176.22000003},{"$f":"SUM(O39)","v":217831176.22000003},{"$f":"SUM(P39)","v":217831176.22000003},{"$f":"SUM(Q39)","v":217831176.22000003},{"$f":"SUM(R39)","v":208453944.85000002},null,{"$f":"SUM(T39)","v":99448571.127083346},{"$f":"SUM(U39)","v":208453944.85000002},{"$f":"IF($R40-$F40=0,U40+$AH40/12,U40+((G40-F40)/($R40-$F40))*$AH40)","v":208453944.85000002},{"$f":"IF($R40-$F40=0,V40+$AH40/12,V40+((H40-G40)/($R40-$F40))*$AH40)","v":208453944.85000002},208453944.85000002,208453944.85000002,208453944.85000002,208453944.85000002,210711479.83565658,210711479.83565658,210711479.83565658,210711479.83565658,210711479.83565658,210614297.10794184,{"$f":"'101_106 PROJECTION'!N15","v":2160352.2579418006},{"$f":"+AG40-U40","v":2160352.2579418123},{"$f":"SUM(AJ39)","v":209484599.10477117},{"$f":"SUM(AK39)","v":210614297.10794184},{"$f":"IF($R40-$F40=0,AK40+$AX40/12,AK40+((G40-F40)/($R40-$F40))*$AX40)","v":210614297.10794184},{"$f":"IF($R40-$F40=0,AL40+$AX40/12,AL40+((H40-G40)/($R40-$F40))*$AX40)","v":210614297.10794184},{"$f":"IF($R40-$F40=0,AM40+$AX40/12,AM40+((I40-H40)/($R40-$F40))*$AX40)","v":210614297.10794184},{"$f":"IF($R40-$F40=0,AN40+$AX40/12,AN40+((J40-I40)/($R40-$F40))*$AX40)","v":210614297.10794184},{"$f":"IF($R40-$F40=0,AO40+$AX40/12,AO40+((K40-J40)/($R40-$F40))*$AX40)","v":210614297.10794184},{"$f":"IF($R40-$F40=0,AP40+$AX40/12,AP40+((L40-K40)/($R40-$F40))*$AX40)","v":210614297.10794184},{"$f":"IF($R40-$F40=0,AQ40+$AX40/12,AQ40+((M40-L40)/($R40-$F40))*$AX40)","v":211905393.91275707},{"$f":"IF($R40-$F40=0,AR40+$AX40/12,AR40+((N40-M40)/($R40-$F40))*$AX40)","v":211905393.91275707},{"$f":"IF($R40-$F40=0,AS40+$AX40/12,AS40+((O40-N40)/($R40-$F40))*$AX40)","v":211905393.91275707},{"$f":"IF($R40-$F40=0,AT40+$AX40/12,AT40+((P40-O40)/($R40-$F40))*$AX40)","v":211905393.91275707},{"$f":"IF($R40-$F40=0,AU40+$AX40/12,AU40+((Q40-P40)/($R40-$F40))*$AX40)","v":211905393.91275707},{"$f":"IF($R40-$F40=0,AV40+$AX40/12,AV40+((R40-Q40)/($R40-$F40))*$AX40)","v":211849814.57067248},{"$f":"'101_106 PROJECTION'!T15","v":1235517.4627306431},{"$f":"+AW40-AK40","v":1235517.4627306461},null,{"$f":"SUM(BA39)","v":211203734.00422862}]
[26]
[27,null,"Total Storage LNG Plant",null,null,{"$f":"SUM(F40,F36)","v":0},{"$f":"SUM(G40,G36)","v":0},0,0,0,0,0,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,222627380.76000002,null,100039130.95666668,222627380.76000002,222627380.76000002,222627380.76000002,222627380.76000002,222627380.76000002,222627380.76000002,222627380.76000002,224884915.74565658,224884915.74565658,224884915.74565658,224884915.74565658,224884915.74565658,{"$f":"SUM(AG40,AG36)","v":224787733.01794183},{"$f":"SUM(AH40,AH36)","v":2160352.2579418006},{"$f":"SUM(AI40,AI36)","v":2160352.2579418123},223658035.01477116,224787733.01794183,224787733.01794183,224787733.01794183,224787733.01794183,224787733.01794183,224787733.01794183,224787733.01794183,226078829.82275707,226078829.82275707,226078829.82275707,226078829.82275707,226078829.82275707,226023250.48067248,1235517.4627306431,1235517.4627306461,null,225377169.91422862]
[28]
[29,null,null,"Distribution Plant"]
[30]
[31,null,"374","Land & Land Rights"]
[32,null,null,null,"Wyoming",{"$f":"'Rate Base'!S44","v":451318.04000000004},{"$f":"'Rate Base'!T44","v":451318.04000000004},{"$f":"'Rate Base'!U44","v":451318.04000000004},{"$f":"'Rate Base'!V44","v":451318.04000000004},{"$f":"'Rate Base'!W44","v":451318.04000000004},{"$f":"'Rate Base'!X44","v":451318.04000000004},{"$f":"'Rate Base'!Y44","v":451318.04000000004},{"$f":"'Rate Base'!Z44","v":451318.04000000004},{"$f":"'Rate Base'!AA44","v":451318.04000000004},{"$f":"'Rate Base'!AB44","v":451318.04000000004},{"$f":"'Rate Base'!AC44","v":451318.04000000004},{"$f":"'Rate Base'!AD44","v":451318.04000000004},{"$f":"'Rate Base'!AE44","v":451318.04000000004},null,{"$f":"((F47/2)+SUM(G47:Q47)+(R47/2))/12","v":451318.04000000004},{"$f":"+R47","v":451318.04000000004},{"$f":"(U47/U49)*V49","v":462407.28352411941},501818.27197820367,529716.68564851175,{"$f":"(X47/X49)*Y49","v":529830.21952815924},{"$f":"(Y47/Y49)*Z49","v":529860.38861746527},529860.38861746527,529860.38861746527,529860.38861746527,529860.38861746527,529860.38861746527,529860.38861746527,529860.38861746527,null,null,{"$f":"((U47/2)+SUM(V47:AF47)+(AG47/2))/12","v":518615.366275832},{"$f":"AG47","v":529860.38861746527},{"$f":"(AK47/AK49)*AL49","v":541187.23893973196},{"$f":"(AL47/AL49)*AM49","v":581442.67803267413},609938.86491728423,610054.83146256534,610085.64697835653,610085.64697835653,610085.64697835653,610085.64697835653,610085.64697835653,610085.64697835653,610085.64697835653,610085.64697835653,null,null,null,{"$f":"((AK47/2)+SUM(AL47:AV47)+(AW47/2))/12","v":598599.67999988853}]
[33,null,null,null,"Utah",{"$f":"'Rate Base'!S45","v":27398294.459999997},{"$f":"'Rate Base'!T45","v":27511601.499999996},{"$f":"'Rate Base'!U45","v":27914292.849999998},{"$f":"'Rate Base'!V45","v":28199351.669999998},{"$f":"'Rate Base'!W45","v":28200511.729999997},{"$f":"'Rate Base'!X45","v":28200819.989999998},{"$f":"'Rate Base'!Y45","v":28200819.989999998},{"$f":"'Rate Base'!Z45","v":28200819.989999998},{"$f":"'Rate Base'!AA45","v":28200819.989999998},{"$f":"'Rate Base'!AB45","v":28200819.989999998},{"$f":"'Rate Base'!AC45","v":28200819.989999998},{"$f":"'Rate Base'!AD45","v":28200819.989999998},{"$f":"'Rate Base'!AE45","v":28200819.989999998},null,{"$f":"((F48/2)+SUM(G48:Q48)+(R48/2))/12","v":28085921.242083341},{"$f":"+R48","v":28200819.989999998},{"$f":"(U48/U49)*V49","v":28893736.587016515},31356350.736057837,33099596.235224932,{"$f":"(X48/X49)*Y49","v":33106690.453091126},{"$f":"(Y48/Y49)*Z49","v":33108575.582825318},33108575.582825318,33108575.582825318,33108575.582825318,33108575.582825318,33108575.582825318,33108575.582825318,33108575.582825318,null,null,{"$f":"((U48/2)+SUM(V48:AF48)+(AG48/2))/12","v":32405925.073131684},{"$f":"AG48","v":33108575.582825318},{"$f":"(AK48/AK49)*AL49","v":33816339.15237356},{"$f":"(AL48/AL49)*AM49","v":36331719.19673977},38112316.836342849,38119563.060465276,38121488.582462415,38121488.582462415,38121488.582462415,38121488.582462415,38121488.582462415,38121488.582462415,38121488.582462415,38121488.582462415,null,null,null,{"$f":"((AK48/2)+SUM(AL48:AV48)+(AW48/2))/12","v":37403782.533816859}]
[34,null,null,null,"Total",{"$f":"SUM(F47:F48)","v":27849612.499999996},27962919.539999995,28365610.889999997,28650669.709999997,28651829.769999996,28652138.029999997,28652138.029999997,28652138.029999997,28652138.029999997,28652138.029999997,28652138.029999997,28652138.029999997,28652138.029999997,null,{"$f":"SUM(T47:T48)","v":28537239.28208334},{"$f":"+R49","v":28652138.029999997},{"$f":"IF($R49-$F49=0,U49+$AH49/12,U49+((G49-F49)/($R49-$F49))*$AH49)","v":29356143.870540634},31858169.00803604,33629312.920873441,{"$f":"IF($R49-$F49=0,X49+$AH49/12,X49+((J49-I49)/($R49-$F49))*$AH49)","v":33636520.672619283},{"$f":"IF($R49-$F49=0,Y49+$AH49/12,Y49+((K49-J49)/($R49-$F49))*$AH49)","v":33638435.971442781},33638435.971442781,33638435.971442781,33638435.971442781,33638435.971442781,33638435.971442781,33638435.971442781,33638435.971442781,{"$f":"+'101_106 PROJECTION'!N16","v":4986297.9414427914},{"$f":"+AG49-U49","v":4986297.9414427839},{"$f":"SUM(AJ47:AJ48)","v":32924540.439407516},{"$f":"AG49","v":33638435.971442781},{"$f":"IF($R49-$F49=0,AK49+$AX49/12,AK49+((G49-F49)/($R49-$F49))*$AX49)","v":34357526.391313292},{"$f":"IF($R49-$F49=0,AL49+$AX49/12,AL49+((H49-G49)/($R49-$F49))*$AX49)","v":36913161.874772444},{"$f":"IF($R49-$F49=0,AM49+$AX49/12,AM49+((I49-H49)/($R49-$F49))*$AX49)","v":38722255.701260135},{"$f":"IF($R49-$F49=0,AN49+$AX49/12,AN49+((J49-I49)/($R49-$F49))*$AX49)","v":38729617.891927846},{"$f":"IF($R49-$F49=0,AO49+$AX49/12,AO49+((K49-J49)/($R49-$F49))*$AX49)","v":38731574.229440771},{"$f":"IF($R49-$F49=0,AP49+$AX49/12,AP49+((L49-K49)/($R49-$F49))*$AX49)","v":38731574.229440771},{"$f":"IF($R49-$F49=0,AQ49+$AX49/12,AQ49+((M49-L49)/($R49-$F49))*$AX49)","v":38731574.229440771},{"$f":"IF($R49-$F49=0,AR49+$AX49/12,AR49+((N49-M49)/($R49-$F49))*$AX49)","v":38731574.229440771},{"$f":"IF($R49-$F49=0,AS49+$AX49/12,AS49+((O49-N49)/($R49-$F49))*$AX49)","v":38731574.229440771},{"$f":"IF($R49-$F49=0,AT49+$AX49/12,AT49+((P49-O49)/($R49-$F49))*$AX49)","v":38731574.229440771},{"$f":"IF($R49-$F49=0,AU49+$AX49/12,AU49+((Q49-P49)/($R49-$F49))*$AX49)","v":38731574.229440771},{"$f":"IF($R49-$F49=0,AV49+$AX49/12,AV49+((R49-Q49)/($R49-$F49))*$AX49)","v":38731574.229440771},{"$f":"'101_106 PROJECTION'!$T$16","v":5093138.2579979822},{"$f":"+AW49-AK49","v":5093138.2579979897},null,{"$f":"SUM(BA47:BA48)","v":38002382.213816747}]
[35,null,null,null,null,"Land rights: ",5872929,{"$f":"G50/F49","v":0.2108800975237986}]
[36,null,"375","Structures & Improvements"]
[37,null,null,null,"Wyoming",{"$f":"'Rate Base'!S49","v":1730202.8399999999},{"$f":"'Rate Base'!T49","v":1730202.8399999999},{"$f":"'Rate Base'!U49","v":1730202.8399999999},{"$f":"'Rate Base'!V49","v":1730202.8399999999},{"$f":"'Rate Base'!W49","v":1730763.8900000001},{"$f":"'Rate Base'!X49","v":1730763.8900000001},{"$f":"'Rate Base'!Y49","v":1730763.8900000001},{"$f":"'Rate Base'!Z49","v":1730763.8900000001},{"$f":"'Rate Base'!AA49","v":1730763.8900000001},{"$f":"'Rate Base'!AB49","v":1730763.8900000001},{"$f":"'Rate Base'!AC49","v":1730763.8900000001},{"$f":"'Rate Base'!AD49","v":1730763.8900000001},{"$f":"'Rate Base'!AE49","v":1730763.8900000001},null,{"$f":"((F52/2)+SUM(G52:Q52)+(R52/2))/12","v":1730600.250416667},{"$f":"+R52","v":1730763.8900000001},{"$f":"(U52/U54)*V54","v":1730763.8900000001},{"$f":"(V52/V54)*W54","v":1730763.8900000001},{"$f":"(W52/W54)*X54","v":1839023.2766141915},{"$f":"(X52/X54)*Y54","v":1839023.2766141915},{"$f":"(Y52/Y54)*Z54","v":1632947.8630961315},{"$f":"(Z52/Z54)*AA54","v":1632947.8630961315},{"$f":"(AA52/AA54)*AB54","v":1840627.5147847105},{"$f":"(AB52/AB54)*AC54","v":1840627.5147847105},{"$f":"(AC52/AC54)*AD54","v":1840627.5147847105},{"$f":"(AD52/AD54)*AE54","v":1840627.5147847105},{"$f":"(AE52/AE54)*AF54","v":1840627.5147847105},{"$f":"(AF52/AF54)*AG54","v":1833666.9325415995},null,null,{"$f":"((U52/2)+SUM(V52:AF52)+(AG52/2))/12","v":1782568.5870512498},{"$f":"AG52","v":1833666.9325415995},{"$f":"(AK52/AK54)*AL54","v":1833666.9325415995},{"$f":"(AL52/AL54)*AM54","v":1833666.9325415995},1733532.8515074381,1733532.8515074381,1924141.470323137,1924141.470323137,1732049.0179112132,1732049.0179112132,1732049.0179112132,1732049.0179112132,1732049.0179112132,1738487.1802560685,null,null,null,{"$f":"((AK52/2)+SUM(AL52:AV52)+(AW52/2))/12","v":1785750.3878916043}]
[38,null,null,null,"Utah",{"$f":"'Rate Base'!S50","v":19402507.729999993},{"$f":"'Rate Base'!T50","v":19402507.729999993},{"$f":"'Rate Base'!U50","v":19402507.729999993},{"$f":"'Rate Base'!V50","v":22838590.509999994},{"$f":"'Rate Base'!W50","v":22838029.459999993},{"$f":"'Rate Base'!X50","v":16297329.370000001},{"$f":"'Rate Base'!Y50","v":16297329.370000001},{"$f":"'Rate Base'!Z50","v":22888946.939999983},{"$f":"'Rate Base'!AA50","v":22888946.939999983},{"$f":"'Rate Base'!AB50","v":22888946.939999983},{"$f":"'Rate Base'!AC50","v":22888946.939999983},{"$f":"'Rate Base'!AD50","v":22888946.939999983},{"$f":"'Rate Base'!AE50","v":22668022.569999982},null,{"$f":"((F53/2)+SUM(G53:Q53)+(R53/2))/12","v":21046357.834999997},{"$f":"+R53","v":22668022.569999982},{"$f":"(U53/U54)*V54","v":22668022.569999982},{"$f":"(V53/V54)*W54","v":22668022.569999982},{"$f":"(W53/W54)*X54","v":24085908.760810699},{"$f":"(X53/X54)*Y54","v":24085908.760810699},{"$f":"(Y53/Y54)*Z54","v":21386914.315791707},{"$f":"(Z53/Z54)*AA54","v":21386914.315791707},{"$f":"(AA53/AA54)*AB54","v":24106919.660834145},{"$f":"(AB53/AB54)*AC54","v":24106919.660834145},{"$f":"(AC53/AC54)*AD54","v":24106919.660834145},{"$f":"(AD53/AD54)*AE54","v":24106919.660834145},{"$f":"(AE53/AE54)*AF54","v":24106919.660834145},{"$f":"(AF53/AF54)*AG54","v":24015756.079077665},null,null,{"$f":"((U53/2)+SUM(V53:AF53)+(AG53/2))/12","v":23346514.910159525},{"$f":"AG53","v":24015756.079077665},{"$f":"(AK53/AK54)*AL54","v":24015756.079077665},{"$f":"(AL53/AL54)*AM54","v":24015756.079077665},{"$f":"(AM53/AM54)*AN54","v":22704287.99147585},{"$f":"(AN53/AN54)*AO54","v":22704287.99147585},{"$f":"(AO53/AO54)*AP54","v":25200711.968377046},{"$f":"(AP53/AP54)*AQ54","v":25200711.968377046},{"$f":"(AQ53/AQ54)*AR54","v":22684854.044625163},{"$f":"(AR53/AR54)*AS54","v":22684854.044625163},{"$f":"(AS53/AS54)*AT54","v":22684854.044625163},{"$f":"(AT53/AT54)*AU54","v":22684854.044625163},{"$f":"(AU53/AU54)*AV54","v":22684854.044625163},{"$f":"(AV53/AV54)*AW54","v":22769175.430220112},null,null,null,{"$f":"((AK53/2)+SUM(AL53:AV53)+(AW53/2))/12","v":23388187.337969657}]
[39,null,null,null,"Total",{"$f":"SUM(F52:F53)","v":21132710.569999993},21132710.569999993,21132710.569999993,24568793.349999994,24568793.349999994,18028093.260000002,18028093.260000002,24619710.829999983,24619710.829999983,24619710.829999983,24619710.829999983,24619710.829999983,24398786.459999982,null,{"$f":"SUM(T52:T53)","v":22776958.085416663},{"$f":"+R54","v":24398786.459999982},{"$f":"IF($R54-$F54=0,U54+$AH54/12,U54+((G54-F54)/($R54-$F54))*$AH54)","v":24398786.459999982},24398786.459999982,25924932.037424892,{"$f":"IF($R54-$F54=0,X54+$AH54/12,X54+((J54-I54)/($R54-$F54))*$AH54)","v":25924932.037424892},{"$f":"IF($R54-$F54=0,Y54+$AH54/12,Y54+((K54-J54)/($R54-$F54))*$AH54)","v":23019862.17888784},23019862.17888784,25947547.175618857,25947547.175618857,25947547.175618857,25947547.175618857,25947547.175618857,25849423.011619266,{"$f":"+'101_106 PROJECTION'!N17","v":1450636.5516192857},{"$f":"+AG54-U54","v":1450636.5516192839},{"$f":"SUM(AJ52:AJ53)","v":25129083.497210775},{"$f":"AG54","v":25849423.011619266},{"$f":"IF($R54-$F54=0,AK54+$AX54/12,AK54+((G54-F54)/($R54-$F54))*$AX54)","v":25849423.011619266},{"$f":"IF($R54-$F54=0,AL54+$AX54/12,AL54+((H54-G54)/($R54-$F54))*$AX54)","v":25849423.011619266},{"$f":"IF($R54-$F54=0,AM54+$AX54/12,AM54+((I54-H54)/($R54-$F54))*$AX54)","v":24437820.842983291},{"$f":"IF($R54-$F54=0,AN54+$AX54/12,AN54+((J54-I54)/($R54-$F54))*$AX54)","v":24437820.842983291},{"$f":"IF($R54-$F54=0,AO54+$AX54/12,AO54+((K54-J54)/($R54-$F54))*$AX54)","v":27124853.438700184},{"$f":"IF($R54-$F54=0,AP54+$AX54/12,AP54+((L54-K54)/($R54-$F54))*$AX54)","v":27124853.438700184},{"$f":"IF($R54-$F54=0,AQ54+$AX54/12,AQ54+((M54-L54)/($R54-$F54))*$AX54)","v":24416903.062536377},{"$f":"IF($R54-$F54=0,AR54+$AX54/12,AR54+((N54-M54)/($R54-$F54))*$AX54)","v":24416903.062536377},{"$f":"IF($R54-$F54=0,AS54+$AX54/12,AS54+((O54-N54)/($R54-$F54))*$AX54)","v":24416903.062536377},{"$f":"IF($R54-$F54=0,AT54+$AX54/12,AT54+((P54-O54)/($R54-$F54))*$AX54)","v":24416903.062536377},{"$f":"IF($R54-$F54=0,AU54+$AX54/12,AU54+((Q54-P54)/($R54-$F54))*$AX54)","v":24416903.062536377},{"$f":"IF($R54-$F54=0,AV54+$AX54/12,AV54+((R54-Q54)/($R54-$F54))*$AX54)","v":24507662.610476181},{"$f":"'101_106 PROJECTION'!$T$17","v":-1341760.4011430899},{"$f":"+AW54-AK54","v":-1341760.4011430852},null,{"$f":"SUM(BA52:BA53)","v":25173937.725861263}]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG55","v":0}]
[41,null,"376","Mains"]
[42,null,null,null,"Dist - Wy - Mains - SD"]
[43,null,null,null,"Dist - Wy - Mains - LD"]
[44,null,null,null,"Dist - Wy - Mains - Feeders"]
[45,null,null,null,"Total Wyoming Distribution",{"$f":"'Rate Base'!S57","v":62560660.700000003},{"$f":"'Rate Base'!T57","v":62987160.979999997},{"$f":"'Rate Base'!U57","v":63050299.75},{"$f":"'Rate Base'!V57","v":63056031.719999999},{"$f":"'Rate Base'!W57","v":63064876.890000001},{"$f":"'Rate Base'!X57","v":63045706.299999997},{"$f":"'Rate Base'!Y57","v":63160196.689999998},{"$f":"'Rate Base'!Z57","v":63157991.68},{"$f":"'Rate Base'!AA57","v":63157991.68},{"$f":"'Rate Base'!AB57","v":63157991.68},{"$f":"'Rate Base'!AC57","v":63157991.68},{"$f":"'Rate Base'!AD57","v":63155245.600000001},{"$f":"'Rate Base'!AE57","v":68208387.159999996},null,{"$f":"((F60/2)+SUM(G60:Q60)+(R60/2))/12","v":63294667.381666668},{"$f":"+R60","v":68208387.159999996},{"$f":"(U60/(U65-U63))*(V65-V63)","v":68681569.71402216},{"$f":"(V60/(V65-V63))*(W65-W63)","v":70480807.216713816},70572882.789259657,70696380.090220511,72129215.722906232,72564853.969448954,71271780.231196895,71271742.099917769,71271742.099917769,71271741.965622768,71271212.812125459,{"$f":"(AF60/(AF65-AF63))*(AG65-AG63)","v":75087605.653168455},null,null,{"$f":"((U60/2)+SUM(V60:AF60)+(AG60/2))/12","v":71094327.093161359},75087605.653168485,75478993.555919275,76967213.666198432,77043372.993982106,77145522.469290495,78330677.180715442,78691010.709969759,77621458.558871463,77621427.018990621,77621427.018990621,77621426.90790993,77620989.224238411,80777677.858323082,null,null,null,{"$f":"((AK60/2)+SUM(AL60:AV60)+(AW60/2))/12","v":77474680.088401869}]
[46,null,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F61/2)+SUM(G61:Q61)+(R61/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U61/2)+SUM(V61:AF61)+(AG61/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK61/2)+SUM(AL61:AV61)+(AW61/2))/12","v":0}]
[47,null,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((F62/2)+SUM(G62:Q62)+(R62/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U62/2)+SUM(V62:AF62)+(AG62/2))/12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK62/2)+SUM(AL62:AV62)+(AW62/2))/12","v":0}]
[48,null,null,null,"Storage - Utah",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Rate Base'!AE60","v":948673.62},null,{"$f":"((F63/2)+SUM(G63:Q63)+(R63/2))/12","v":39528.067499999997},{"$f":"+R63","v":948673.62},{"$f":"U63","v":948673.62},{"$f":"V63","v":948673.62},948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,null,null,{"$f":"((U63/2)+SUM(V63:AF63)+(AG63/2))/12","v":948673.62},{"$f":"AJ63","v":948673.62},{"$f":"AK63","v":948673.62},948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,948673.62,null,null,null,{"$f":"((AK63/2)+SUM(AL63:AV63)+(AW63/2))/12","v":948673.62}]
[49,null,null,null,"Total Utah  Distribution",{"$f":"'Rate Base'!S61","v":2345390222.1899991},{"$f":"'Rate Base'!T61","v":2366668211.3799987},{"$f":"'Rate Base'!U61","v":2449134597.6299987},{"$f":"'Rate Base'!V61","v":2453352295.4499989},{"$f":"'Rate Base'!W61","v":2459008168.5699987},{"$f":"'Rate Base'!X61","v":2524750315.7099981},{"$f":"'Rate Base'!Y61","v":2544618188.6899981},{"$f":"'Rate Base'!Z61","v":2485308178.7899985},{"$f":"'Rate Base'!AA61","v":2485306429.7399983},{"$f":"'Rate Base'!AB61","v":2485306429.7399983},{"$f":"'Rate Base'!AC61","v":2485306423.5799985},{"$f":"'Rate Base'!AD61","v":2485284897.8299985},{"$f":"'Rate Base'!AE61","v":2654337842.2299986},null,{"$f":"((F64/2)+SUM(G64:Q64)+(R64/2))/12","v":2476992347.4433317},{"$f":"+R64","v":2654337842.2299986},{"$f":"(U64/(U65-U63))*(V65-V63)","v":2672751799.9809394},{"$f":"(V64/(V65-V63))*(W65-W63)","v":2742769350.4524236},{"$f":"(W64/(W65-W63))*(X65-X63)","v":2746352482.7727952},2751158395.5498376,2806917371.8266382,2823870288.1975913,2773550163.3691735,2773548679.4857192,2773548679.4857192,2773548674.2596126,2773528082.1856651,2922043482.7189403,null,null,{"$f":"((U64/2)+SUM(V64:AF64)+(AG64/2))/12","v":2766644552.5033817},2922043482.7189403,2937274391.4754467,2995188661.5638947,2998152411.2461858,3002127570.7414393,3048248013.2619925,3062270437.2240257,3020648682.6700115,3020647455.2916389,3020647455.2916389,3020647450.9689202,3020630418.4545827,3143473347.9895296,null,null,null,{"$f":"((AK64/2)+SUM(AL64:AV64)+(AW64/2))/12","v":3014936780.2953343}]
[50,null,null,null,"Total",{"$f":"SUM(F58:F64)","v":2407950882.8899989},2429655372.3599987,2512184897.3799987,2516408327.1699986,2522073045.4599986,2587796022.0099983,2607778385.3799982,2548466170.4699984,2548464421.4199982,2548464421.4199982,2548464415.2599983,2548440143.4299984,2723494903.0099988,null,{"$f":"SUM(T58:T64)","v":2540326542.8924985},{"$f":"+R65","v":2723494903.0099988},{"$f":"IF($R65-$F65=0,U65+$AH65/12,U65+((G65-F65)/($R65-$F65))*$AH65)","v":2742382043.3149619},{"$f":"IF($R65-$F65=0,V65+$AH65/12,V65+((H65-G65)/($R65-$F65))*$AH65)","v":2814198831.2891378},2817874039.1820555,{"$f":"IF($R65-$F65=0,X65+$AH65/12,X65+((J65-I65)/($R65-$F65))*$AH65)","v":2822803449.2600584},{"$f":"IF($R65-$F65=0,Y65+$AH65/12,Y65+((K65-J65)/($R65-$F65))*$AH65)","v":2879995261.1695447},2897383815.7870402,2845770617.2203703,2845769095.205637,2845769095.205637,2845769089.8452353,2845747968.6177907,2998079761.9921088,{"$f":"'101_106 PROJECTION'!N18","v":274584858.98210919},{"$f":"+AG65-U65","v":274584858.98211002},{"$f":"SUM(AJ58:AJ64)","v":2838687553.2165432},{"$f":"AG65","v":2998079761.9921088},{"$f":"IF($R65-$F65=0,AK65+$AX65/12,AK65+((G65-F65)/($R65-$F65))*$AX65)","v":3013702058.6513662},{"$f":"IF($R65-$F65=0,AL65+$AX65/12,AL65+((H65-G65)/($R65-$F65))*$AX65)","v":3073104548.8500934},{"$f":"IF($R65-$F65=0,AM65+$AX65/12,AM65+((I65-H65)/($R65-$F65))*$AX65)","v":3076144457.860168},{"$f":"IF($R65-$F65=0,AN65+$AX65/12,AN65+((J65-I65)/($R65-$F65))*$AX65)","v":3080221766.83073},{"$f":"IF($R65-$F65=0,AO65+$AX65/12,AO65+((K65-J65)/($R65-$F65))*$AX65)","v":3127527364.0627079},{"$f":"IF($R65-$F65=0,AP65+$AX65/12,AP65+((L65-K65)/($R65-$F65))*$AX65)","v":3141910121.5539956},{"$f":"IF($R65-$F65=0,AQ65+$AX65/12,AQ65+((M65-L65)/($R65-$F65))*$AX65)","v":3099218814.8488832},{"$f":"IF($R65-$F65=0,AR65+$AX65/12,AR65+((N65-M65)/($R65-$F65))*$AX65)","v":3099217555.9306297},{"$f":"IF($R65-$F65=0,AS65+$AX65/12,AS65+((O65-N65)/($R65-$F65))*$AX65)","v":3099217555.9306297},{"$f":"IF($R65-$F65=0,AT65+$AX65/12,AT65+((P65-O65)/($R65-$F65))*$AX65)","v":3099217551.4968305},{"$f":"IF($R65-$F65=0,AU65+$AX65/12,AU65+((Q65-P65)/($R65-$F65))*$AX65)","v":3099200081.2988214},{"$f":"IF($R65-$F65=0,AV65+$AX65/12,AV65+((R65-Q65)/($R65-$F65))*$AX65)","v":3225199699.4678531},{"$f":"'101_106 PROJECTION'!$T$18","v":227119937.47574487},{"$f":"+AW65-AK65","v":227119937.47574425},null,{"$f":"SUM(BA58:BA64)","v":3093360134.003736}]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG66","v":0}]
[52,null,"377","Compressor Station Equipment"]
[53,null,null,null,"Wyoming",{"$f":"'Rate Base'!S65","v":99725.57},{"$f":"'Rate Base'!T65","v":99725.57},{"$f":"'Rate Base'!U65","v":99725.57},{"$f":"'Rate Base'!V65","v":99725.57},{"$f":"'Rate Base'!W65","v":99725.57},{"$f":"'Rate Base'!X65","v":99725.57},{"$f":"'Rate Base'!Y65","v":99725.57},{"$f":"'Rate Base'!Z65","v":99725.57},{"$f":"'Rate Base'!AA65","v":99725.57},{"$f":"'Rate Base'!AB65","v":99725.57},{"$f":"'Rate Base'!AC65","v":99725.57},{"$f":"'Rate Base'!AD65","v":99725.57},{"$f":"'Rate Base'!AE65","v":99725.57},null,{"$f":"((F68/2)+SUM(G68:Q68)+(R68/2))/12","v":99725.57},{"$f":"R68","v":99725.57},{"$f":"IFERROR((U68/U70)*V70,0)","v":100121.64417870408},{"$f":"(V68/V70)*W70","v":100517.71835740817},{"$f":"(W68/W70)*X70","v":100913.79253611225},{"$f":"(X68/X70)*Y70","v":101309.86671481632},{"$f":"(Y68/Y70)*Z70","v":101705.9408935204},{"$f":"(Z68/Z70)*AA70","v":102102.01507222449},{"$f":"(AA68/AA70)*AB70","v":102498.08925092856},{"$f":"(AB68/AB70)*AC70","v":102894.16342963264},{"$f":"(AC68/AC70)*AD70","v":103290.23760833671},{"$f":"(AD68/AD70)*AE70","v":103686.3117870408},{"$f":"(AE68/AE70)*AF70","v":104082.38596574488},{"$f":"(AF68/AF70)*AG70","v":104478.46014444895},null,null,{"$f":"((U68/2)+SUM(V68:AF68)+(AG68/2))/12","v":102102.01507222449},{"$f":"AG68","v":104478.46014444895},{"$f":"(AK68/AK70)*AL70","v":103395.28924246604},{"$f":"(AL68/AL70)*AM70","v":102312.11834048314},101228.94743850022,100145.77653651733,99062.605634534411,97979.434732551512,96896.263830568598,95813.092928585698,94729.922026602784,93646.751124619885,92563.580222636971,91480.409320654057,null,null,null,{"$f":"((AK68/2)+SUM(AL68:AV68)+(AW68/2))/12","v":97979.434732551497}]
[54,null,null,null,"Utah",{"$f":"'Rate Base'!S66","v":16297329.370000001},{"$f":"'Rate Base'!T66","v":16297329.370000001},{"$f":"'Rate Base'!U66","v":16297329.370000001},{"$f":"'Rate Base'!V66","v":16297329.370000001},{"$f":"'Rate Base'!W66","v":16297329.370000001},{"$f":"'Rate Base'!X66","v":16297329.370000001},{"$f":"'Rate Base'!Y66","v":16297329.370000001},{"$f":"'Rate Base'!Z66","v":16297329.370000001},{"$f":"'Rate Base'!AA66","v":16297329.370000001},{"$f":"'Rate Base'!AB66","v":16297329.370000001},{"$f":"'Rate Base'!AC66","v":16297329.370000001},{"$f":"'Rate Base'!AD66","v":16297329.370000001},{"$f":"'Rate Base'!AE66","v":16297329.370000001},null,{"$f":"((F69/2)+SUM(G69:Q69)+(R69/2))/12","v":16297329.370000003},{"$f":"+R69","v":16297329.370000001},{"$f":"IFERROR((U69/U70)*V70,0)","v":16362056.51415463},{"$f":"(V69/V70)*W70","v":16426783.65830926},{"$f":"(W69/W70)*X70","v":16491510.802463889},{"$f":"(X69/X70)*Y70","v":16556237.94661852},{"$f":"(Y69/Y70)*Z70","v":16620965.090773148},{"$f":"(Z69/Z70)*AA70","v":16685692.234927779},{"$f":"(AA69/AA70)*AB70","v":16750419.379082408},{"$f":"(AB69/AB70)*AC70","v":16815146.523237038},{"$f":"(AC69/AC70)*AD70","v":16879873.667391669},{"$f":"(AD69/AD70)*AE70","v":16944600.8115463},{"$f":"(AE69/AE70)*AF70","v":17009327.95570093},{"$f":"(AF69/AF70)*AG70","v":17074055.099855561},null,null,{"$f":"((U69/2)+SUM(V69:AF69)+(AG69/2))/12","v":16685692.234927779},{"$f":"AG69","v":17074055.099855561},{"$f":"(AK69/AK70)*AL70","v":16897041.391599841},{"$f":"(AL69/AL70)*AM70","v":16720027.683344122},{"$f":"(AM69/AM70)*AN70","v":16543013.975088401},{"$f":"(AN69/AN70)*AO70","v":16366000.26683268},{"$f":"(AO69/AO70)*AP70","v":16188986.55857696},{"$f":"(AP69/AP70)*AQ70","v":16011972.850321239},{"$f":"(AQ69/AQ70)*AR70","v":15834959.142065518},{"$f":"(AR69/AR70)*AS70","v":15657945.433809796},{"$f":"(AS69/AS70)*AT70","v":15480931.725554075},{"$f":"(AT69/AT70)*AU70","v":15303918.017298356},{"$f":"(AU69/AU70)*AV70","v":15126904.309042634},{"$f":"(AV69/AV70)*AW70","v":14949890.600786915},null,null,null,{"$f":"((AK69/2)+SUM(AL69:AV69)+(AW69/2))/12","v":16011972.850321239}]
[55,null,null,null,"Total",{"$f":"SUM(F68:F69)","v":16397054.940000001},16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,16397054.940000001,null,{"$f":"SUM(T68:T69)","v":16397054.940000003},{"$f":"+R70","v":16397054.940000001},{"$f":"IF($R70-$F70=0,U70+$AH70/12,U70+((G70-F70)/($R70-$F70))*$AH70)","v":16462178.158333335},{"$f":"IF($R70-$F70=0,V70+$AH70/12,V70+((H70-G70)/($R70-$F70))*$AH70)","v":16527301.376666669},16592424.595000003,{"$f":"IF($R70-$F70=0,X70+$AH70/12,X70+((J70-I70)/($R70-$F70))*$AH70)","v":16657547.813333336},{"$f":"IF($R70-$F70=0,Y70+$AH70/12,Y70+((K70-J70)/($R70-$F70))*$AH70)","v":16722671.03166667},16787794.250000004,16852917.468333337,16918040.686666671,16983163.905000005,17048287.123333339,17113410.341666672,17178533.560000006,{"$f":"'101_106 PROJECTION'!N19","v":781478.62000000011},{"$f":"+AG70-U70","v":781478.62000000477},{"$f":"SUM(AJ68:AJ69)","v":16787794.250000004},{"$f":"AG70","v":17178533.560000006},{"$f":"IF($R70-$F70=0,AK70+$AX70/12,AK70+((G70-F70)/($R70-$F70))*$AX70)","v":17000436.680842303},{"$f":"IF($R70-$F70=0,AL70+$AX70/12,AL70+((H70-G70)/($R70-$F70))*$AX70)","v":16822339.801684599},{"$f":"IF($R70-$F70=0,AM70+$AX70/12,AM70+((I70-H70)/($R70-$F70))*$AX70)","v":16644242.922526896},{"$f":"IF($R70-$F70=0,AN70+$AX70/12,AN70+((J70-I70)/($R70-$F70))*$AX70)","v":16466146.043369193},{"$f":"IF($R70-$F70=0,AO70+$AX70/12,AO70+((K70-J70)/($R70-$F70))*$AX70)","v":16288049.164211489},{"$f":"IF($R70-$F70=0,AP70+$AX70/12,AP70+((L70-K70)/($R70-$F70))*$AX70)","v":16109952.285053786},{"$f":"IF($R70-$F70=0,AQ70+$AX70/12,AQ70+((M70-L70)/($R70-$F70))*$AX70)","v":15931855.405896083},{"$f":"IF($R70-$F70=0,AR70+$AX70/12,AR70+((N70-M70)/($R70-$F70))*$AX70)","v":15753758.526738379},{"$f":"IF($R70-$F70=0,AS70+$AX70/12,AS70+((O70-N70)/($R70-$F70))*$AX70)","v":15575661.647580676},{"$f":"IF($R70-$F70=0,AT70+$AX70/12,AT70+((P70-O70)/($R70-$F70))*$AX70)","v":15397564.768422972},{"$f":"IF($R70-$F70=0,AU70+$AX70/12,AU70+((Q70-P70)/($R70-$F70))*$AX70)","v":15219467.889265269},{"$f":"IF($R70-$F70=0,AV70+$AX70/12,AV70+((R70-Q70)/($R70-$F70))*$AX70)","v":15041371.010107566},{"$f":"'101_106 PROJECTION'!$T$19","v":-2137162.5498924465},{"$f":"+AW70-AK70","v":-2137162.5498924404},null,{"$f":"SUM(BA68:BA69)","v":16109952.28505379}]
[56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG71","v":0}]
[57,null,"378","Measuring & Regulation Station Equip"]
[58,null,null,null,"Wyoming",{"$f":"'Rate Base'!S70","v":9505591.6999999993},{"$f":"'Rate Base'!T70","v":9505591.6999999993},{"$f":"'Rate Base'!U70","v":9551429.6199999992},{"$f":"'Rate Base'!V70","v":9579136.0399999991},{"$f":"'Rate Base'!W70","v":9579136.0399999991},{"$f":"'Rate Base'!X70","v":9579136.0399999991},{"$f":"'Rate Base'!Y70","v":9579136.0399999991},{"$f":"'Rate Base'!Z70","v":9579136.0399999991},{"$f":"'Rate Base'!AA70","v":9579136.0399999991},{"$f":"'Rate Base'!AB70","v":9579136.0399999991},{"$f":"'Rate Base'!AC70","v":9579136.0399999991},{"$f":"'Rate Base'!AD70","v":9579136.0399999991},{"$f":"'Rate Base'!AE70","v":9562496.0099999998},null,{"$f":"((F73/2)+SUM(G73:Q73)+(R73/2))/12","v":9566940.7945833299},{"$f":"+R73","v":9562496.0099999998},{"$f":"IFERROR((U73/U75)*V75,0)","v":10483741.577685738},{"$f":"(V73/V75)*W75","v":11523898.672341822},{"$f":"(W73/W75)*X75","v":16531913.489631722},{"$f":"(X73/X75)*Y75","v":17912655.351917591},{"$f":"(Y73/Y75)*Z75","v":18639664.844998978},{"$f":"(Z73/Z75)*AA75","v":19015025.453811638},{"$f":"(AA73/AA75)*AB75","v":19015025.453811638},{"$f":"(AB73/AB75)*AC75","v":19015025.453811638},{"$f":"(AC73/AC75)*AD75","v":19015025.453811638},{"$f":"(AD73/AD75)*AE75","v":19015025.453811638},{"$f":"(AE73/AE75)*AF75","v":19015025.453811638},{"$f":"(AF73/AF75)*AG75","v":12846439.423771888},null,null,{"$f":"((U73/2)+SUM(V73:AF73)+(AG73/2))/12","v":16698874.531360975},{"$f":"AG73","v":12846439.423771888},{"$f":"(AK73/AK75)*AL75","v":13271146.612902716},{"$f":"(AL73/AL75)*AM75","v":13750673.691698467},16059439.096692292,16695980.552972857,17031142.174486734,17204188.704826884,17204188.704826884,17204188.704826884,17204188.704826884,17204188.704826884,17204188.704826884,14360383.615689592,null,null,null,{"$f":"((AK73/2)+SUM(AL73:AV73)+(AW73/2))/12","v":16136410.489787094}]
[59,null,null,null,"Utah",{"$f":"'Rate Base'!S71","v":173947353.43999997},{"$f":"'Rate Base'!T71","v":175321817.51999995},{"$f":"'Rate Base'!U71","v":176827855.24999994},{"$f":"'Rate Base'!V71","v":184271920.43999997},{"$f":"'Rate Base'!W71","v":186331935.88},{"$f":"'Rate Base'!X71","v":187416606.97},{"$f":"'Rate Base'!Y71","v":187976631.02000001},{"$f":"'Rate Base'!Z71","v":187976631.02000001},{"$f":"'Rate Base'!AA71","v":187976631.02000001},{"$f":"'Rate Base'!AB71","v":187976631.02000001},{"$f":"'Rate Base'!AC71","v":187976631.02000001},{"$f":"'Rate Base'!AD71","v":187976631.02000001},{"$f":"'Rate Base'!AE71","v":178789970.41},null,{"$f":"((F74/2)+SUM(G74:Q74)+(R74/2))/12","v":184533215.34208333},{"$f":"+R74","v":178789970.41},{"$f":"IFERROR((U74/U75)*V75,0)","v":196014497.10414258},{"$f":"(V74/V75)*W75","v":215462312.4005709},{"$f":"(W74/W75)*X75","v":309097156.28021848},{"$f":"(X74/X75)*Y75","v":334912884.35412115},{"$f":"(Y74/Y75)*Z75","v":348505779.51662695},{"$f":"(Z74/Z75)*AA75","v":355523896.1330955},{"$f":"(AA74/AA75)*AB75","v":355523896.1330955},{"$f":"(AB74/AB75)*AC75","v":355523896.1330955},{"$f":"(AC74/AC75)*AD75","v":355523896.1330955},{"$f":"(AD74/AD75)*AE75","v":355523896.1330955},{"$f":"(AE74/AE75)*AF75","v":355523896.1330955},{"$f":"(AF74/AF75)*AG75","v":240189854.41124734},null,null,{"$f":"((U74/2)+SUM(V74:AF74)+(AG74/2))/12","v":312218826.57207316},{"$f":"AG74","v":240189854.41124734},{"$f":"(AK74/AK75)*AL75","v":248130603.9496741},{"$f":"(AL74/AL75)*AM75","v":257096320.86490509},{"$f":"(AM74/AM75)*AN75","v":300263303.4195444},{"$f":"(AN74/AN75)*AO75","v":312164717.86344337},{"$f":"(AO74/AO75)*AP75","v":318431234.08790696},{"$f":"(AP74/AP75)*AQ75","v":321666684.74918973},{"$f":"(AQ74/AQ75)*AR75","v":321666684.74918973},{"$f":"(AR74/AR75)*AS75","v":321666684.74918973},{"$f":"(AS74/AS75)*AT75","v":321666684.74918973},{"$f":"(AT74/AT75)*AU75","v":321666684.74918973},{"$f":"(AU74/AU75)*AV75","v":321666684.74918973},{"$f":"(AV74/AV75)*AW75","v":268496066.19866091},null,null,null,{"$f":"((AK74/2)+SUM(AL74:AV74)+(AW74/2))/12","v":301702437.41546392}]
[60,null,null,null,"Total",{"$f":"SUM(F73:F74)","v":183452945.13999996},184827409.21999994,186379284.86999995,193851056.47999996,195911071.91999999,196995743.00999999,197555767.06,197555767.06,197555767.06,197555767.06,197555767.06,197555767.06,188352466.41999999,null,{"$f":"SUM(T73:T74)","v":194100156.13666666},{"$f":"+R75","v":188352466.41999999},{"$f":"IF($R75-$F75=0,U75+$AH75/12,U75+((G75-F75)/($R75-$F75))*$AH75)","v":206498238.68182829},226986211.07291269,325629069.76985013,{"$f":"IF($R75-$F75=0,X75+$AH75/12,X75+((J75-I75)/($R75-$F75))*$AH75)","v":352825539.70603865},{"$f":"IF($R75-$F75=0,Y75+$AH75/12,Y75+((K75-J75)/($R75-$F75))*$AH75)","v":367145444.36162585},374538921.58690703,374538921.58690703,374538921.58690703,374538921.58690703,374538921.58690703,374538921.58690703,253036293.83501917,{"$f":"'101_106 PROJECTION'!N20","v":64683827.415019214},{"$f":"+AG75-U75","v":64683827.415019184},{"$f":"SUM(AJ73:AJ74)","v":328917701.10343415},{"$f":"AG75","v":253036293.83501917},{"$f":"IF($R75-$F75=0,AK75+$AX75/12,AK75+((G75-F75)/($R75-$F75))*$AX75)","v":261401750.56257674},{"$f":"IF($R75-$F75=0,AL75+$AX75/12,AL75+((H75-G75)/($R75-$F75))*$AX75)","v":270846994.55660349},{"$f":"IF($R75-$F75=0,AM75+$AX75/12,AM75+((I75-H75)/($R75-$F75))*$AX75)","v":316322742.5162366},{"$f":"IF($R75-$F75=0,AN75+$AX75/12,AN75+((J75-I75)/($R75-$F75))*$AX75)","v":328860698.41641617},{"$f":"IF($R75-$F75=0,AO75+$AX75/12,AO75+((K75-J75)/($R75-$F75))*$AX75)","v":335462376.26239365},{"$f":"IF($R75-$F75=0,AP75+$AX75/12,AP75+((L75-K75)/($R75-$F75))*$AX75)","v":338870873.45401663},{"$f":"IF($R75-$F75=0,AQ75+$AX75/12,AQ75+((M75-L75)/($R75-$F75))*$AX75)","v":338870873.45401663},{"$f":"IF($R75-$F75=0,AR75+$AX75/12,AR75+((N75-M75)/($R75-$F75))*$AX75)","v":338870873.45401663},{"$f":"IF($R75-$F75=0,AS75+$AX75/12,AS75+((O75-N75)/($R75-$F75))*$AX75)","v":338870873.45401663},{"$f":"IF($R75-$F75=0,AT75+$AX75/12,AT75+((P75-O75)/($R75-$F75))*$AX75)","v":338870873.45401663},{"$f":"IF($R75-$F75=0,AU75+$AX75/12,AU75+((Q75-P75)/($R75-$F75))*$AX75)","v":338870873.45401663},{"$f":"IF($R75-$F75=0,AV75+$AX75/12,AV75+((R75-Q75)/($R75-$F75))*$AX75)","v":282856449.81435055},{"$f":"'101_106 PROJECTION'!$T$20","v":29820155.979331382},{"$f":"+AW75-AK75","v":29820155.979331374},null,{"$f":"SUM(BA73:BA74)","v":317838847.90525103}]
[61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG76","v":0}]
[62,null,"380","Services"]
[63,null,null,null,"Wyoming",{"$f":"'Rate Base'!S75","v":22190802.800000001},{"$f":"'Rate Base'!T75","v":22190802.800000001},{"$f":"'Rate Base'!U75","v":22190802.800000001},{"$f":"'Rate Base'!V75","v":22848450.539999999},{"$f":"'Rate Base'!W75","v":22848450.539999999},{"$f":"'Rate Base'!X75","v":22846934.66},{"$f":"'Rate Base'!Y75","v":22911978.129999999},{"$f":"'Rate Base'!Z75","v":22911830.989999998},{"$f":"'Rate Base'!AA75","v":22911683.850000001},{"$f":"'Rate Base'!AB75","v":22911682.140000001},{"$f":"'Rate Base'!AC75","v":22911375.879999999},{"$f":"'Rate Base'!AD75","v":22910609.68},{"$f":"'Rate Base'!AE75","v":22890923.93},null,{"$f":"((F78/2)+SUM(G78:Q78)+(R78/2))/12","v":22744622.114583332},{"$f":"+R78","v":22890923.93},{"$f":"(U78/U80)*V80","v":22890923.93},{"$f":"(V78/V80)*W80","v":22890923.93},{"$f":"(W78/W80)*X80","v":22905466.839950517},{"$f":"(X78/X80)*Y80","v":22930532.20268777},{"$f":"(Y78/Y80)*Z80","v":22929244.797470655},{"$f":"(Z78/Z80)*AA80","v":22929972.254835229},{"$f":"(AA78/AA80)*AB80","v":22926635.340007227},{"$f":"(AB78/AB80)*AC80","v":22926329.403807122},{"$f":"(AC78/AC80)*AD80","v":22926161.622962132},{"$f":"(AD78/AD80)*AE80","v":22925772.180562034},{"$f":"(AE78/AE80)*AF80","v":22925265.160990078},{"$f":"(AF78/AF80)*AG80","v":24750360.319482908},null,null,{"$f":"((U78/2)+SUM(V78:AF78)+(AG78/2))/12","v":22993989.149001185},{"$f":"AG78","v":24750360.319482908},{"$f":"(AK78/AK80)*AL80","v":24750360.319482908},{"$f":"(AL78/AL80)*AM80","v":24750360.319482908},24760400.838837307,24777706.127843749,24776817.294931807,24777319.536214564,24775015.70857425,24774804.488237411,24774688.651253816,24774419.777694885,24774069.728093904,26034127.262990072,null,null,null,{"$f":"((AK78/2)+SUM(AL78:AV78)+(AW78/2))/12","v":24821517.215157002}]
[64,null,null,null,"Utah",{"$f":"'Rate Base'!S76","v":419949705.18000013},{"$f":"'Rate Base'!T76","v":419949705.18000013},{"$f":"'Rate Base'!U76","v":419949705.18000013},{"$f":"'Rate Base'!V76","v":419949705.18000013},{"$f":"'Rate Base'!W76","v":421083190.79000014},{"$f":"'Rate Base'!X76","v":421026488.67000014},{"$f":"'Rate Base'!Y76","v":420994341.69000018},{"$f":"'Rate Base'!Z76","v":420843589.56000018},{"$f":"'Rate Base'!AA76","v":420829901.90000015},{"$f":"'Rate Base'!AB76","v":420822316.36000019},{"$f":"'Rate Base'!AC76","v":420805011.57000017},{"$f":"'Rate Base'!AD76","v":420782849.74000019},{"$f":"'Rate Base'!AE76","v":503335516.19000018},null,{"$f":"((F79/2)+SUM(G79:Q79)+(R79/2))/12","v":424056618.0420835},{"$f":"+R79","v":503335516.19000018},{"$f":"(U79/U80)*V80","v":503335516.19000018},{"$f":"(V79/V80)*W80","v":503335516.19000018},{"$f":"(W79/W80)*X80","v":503655291.97140735},{"$f":"(X79/X80)*Y80","v":504206439.98668301},{"$f":"(Y79/Y80)*Z80","v":504178131.96506345},{"$f":"(Z79/Z80)*AA80","v":504194127.61160111},{"$f":"(AA79/AA80)*AB80","v":504120754.087991},{"$f":"(AB79/AB80)*AC80","v":504114027.03076637},{"$f":"(AC79/AC80)*AD80","v":504110337.7931245},{"$f":"(AD79/AD80)*AE80","v":504101774.56552923},{"$f":"(AE79/AE80)*AF80","v":504090626.00032717},{"$f":"(AF79/AF80)*AG80","v":544221606.14359379},null,null,{"$f":"((U79/2)+SUM(V79:AF79)+(AG79/2))/12","v":505601758.71327418},{"$f":"AG79","v":544221606.14359379},{"$f":"(AK79/AK80)*AL80","v":544221606.14359379},{"$f":"(AL79/AL80)*AM80","v":544221606.14359379},{"$f":"(AM79/AM80)*AN80","v":544442381.41712642},{"$f":"(AN79/AN80)*AO80","v":544822897.58159018},{"$f":"(AO79/AO80)*AP80","v":544803353.53985965},{"$f":"(AP79/AP80)*AQ80","v":544814397.03797615},{"$f":"(AQ79/AQ80)*AR80","v":544763739.48137879},{"$f":"(AR79/AR80)*AS80","v":544759095.07743955},{"$f":"(AS79/AS80)*AT80","v":544756548.00384343},{"$f":"(AT79/AT80)*AU80","v":544750635.89597106},{"$f":"(AU79/AU80)*AV80","v":544742938.8542465},{"$f":"(AV79/AV80)*AW80","v":572449627.83261764},null,null,null,{"$f":"((AK79/2)+SUM(AL79:AV79)+(AW79/2))/12","v":545786234.68039358}]
[65,null,null,null,"Total",{"$f":"SUM(F78:F79)","v":442140507.98000014},442140507.98000014,442140507.98000014,442798155.72000015,443931641.33000016,443873423.33000016,443906319.82000017,443755420.55000019,443741585.75000018,443733998.50000018,443716387.45000017,443693459.4200002,526226440.12000018,null,{"$f":"SUM(T78:T79)","v":446801240.15666682},{"$f":"+R80","v":526226440.12000018},{"$f":"IF($R80-$F80=0,U80+$AH80/12,U80+((G80-F80)/($R80-$F80))*$AH80)","v":526226440.12000018},526226440.12000018,526560758.81135786,{"$f":"IF($R80-$F80=0,X80+$AH80/12,X80+((J80-I80)/($R80-$F80))*$AH80)","v":527136972.18937075},{"$f":"IF($R80-$F80=0,Y80+$AH80/12,Y80+((K80-J80)/($R80-$F80))*$AH80)","v":527107376.76253408},527124099.8664363,527047389.42799819,527040356.43457347,527036499.41608661,527027546.74609125,527015891.16131723,568971966.46307671,{"$f":"'101_106 PROJECTION'!N21","v":42745526.34307652},{"$f":"+AG80-U80","v":42745526.343076527},{"$f":"SUM(AJ78:AJ79)","v":528595747.86227536},{"$f":"AG80","v":568971966.46307671},{"$f":"IF($R80-$F80=0,AK80+$AX80/12,AK80+((G80-F80)/($R80-$F80))*$AX80)","v":568971966.46307671},{"$f":"IF($R80-$F80=0,AL80+$AX80/12,AL80+((H80-G80)/($R80-$F80))*$AX80)","v":568971966.46307671},{"$f":"IF($R80-$F80=0,AM80+$AX80/12,AM80+((I80-H80)/($R80-$F80))*$AX80)","v":569202782.2559638},{"$f":"IF($R80-$F80=0,AN80+$AX80/12,AN80+((J80-I80)/($R80-$F80))*$AX80)","v":569600603.70943403},{"$f":"IF($R80-$F80=0,AO80+$AX80/12,AO80+((K80-J80)/($R80-$F80))*$AX80)","v":569580170.83479154},{"$f":"IF($R80-$F80=0,AP80+$AX80/12,AP80+((L80-K80)/($R80-$F80))*$AX80)","v":569591716.57419086},{"$f":"IF($R80-$F80=0,AQ80+$AX80/12,AQ80+((M80-L80)/($R80-$F80))*$AX80)","v":569538755.18995321},{"$f":"IF($R80-$F80=0,AR80+$AX80/12,AR80+((N80-M80)/($R80-$F80))*$AX80)","v":569533899.56567717},{"$f":"IF($R80-$F80=0,AS80+$AX80/12,AS80+((O80-N80)/($R80-$F80))*$AX80)","v":569531236.65509748},{"$f":"IF($R80-$F80=0,AT80+$AX80/12,AT80+((P80-O80)/($R80-$F80))*$AX80)","v":569525055.67366612},{"$f":"IF($R80-$F80=0,AU80+$AX80/12,AU80+((Q80-P80)/($R80-$F80))*$AX80)","v":569517008.5823406},{"$f":"IF($R80-$F80=0,AV80+$AX80/12,AV80+((R80-Q80)/($R80-$F80))*$AX80)","v":598483755.09560788},{"$f":"'101_106 PROJECTION'!$T$21","v":29511788.632531222},{"$f":"+AW80-AK80","v":29511788.632531166},null,{"$f":"SUM(BA78:BA79)","v":570607751.89555061}]
[66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG81","v":0}]
[67,null,"381...2","Meters & Meter Installation"]
[68,null,null,null,"Wyoming",{"$f":"'Rate Base'!S80","v":10371128.219999999},{"$f":"'Rate Base'!T80","v":10371128.219999999},{"$f":"'Rate Base'!U80","v":10371128.219999999},{"$f":"'Rate Base'!V80","v":10371128.219999999},{"$f":"'Rate Base'!W80","v":10371128.219999999},{"$f":"'Rate Base'!X80","v":10330890.529999999},{"$f":"'Rate Base'!Y80","v":10329738.779999999},{"$f":"'Rate Base'!Z80","v":10329738.779999999},{"$f":"'Rate Base'!AA80","v":9579136.0399999991},{"$f":"'Rate Base'!AB80","v":9579136.0399999991},{"$f":"'Rate Base'!AC80","v":10328700.460000001},{"$f":"'Rate Base'!AD80","v":10327989.99},{"$f":"'Rate Base'!AE80","v":10327336.359999999},null,{"$f":"((F83/2)+SUM(G83:Q83)+(R83/2))/12","v":10219922.9825},{"$f":"+R83","v":10327336.359999999},{"$f":"(U83/U85)*V85","v":10327336.359999999},{"$f":"(V83/V85)*W85","v":10327336.359999999},{"$f":"(W83/W85)*X85","v":10327336.359999999},{"$f":"(X83/X85)*Y85","v":10327336.359999999},{"$f":"(Y83/Y85)*Z85","v":10323425.659092693},{"$f":"(Z83/Z85)*AA85","v":10322973.075934766},{"$f":"(AA83/AA85)*AB85","v":10322221.768188832},{"$f":"(AB83/AB85)*AC85","v":8872645.4793740995},{"$f":"(AC83/AC85)*AD85","v":8872645.4793740995},{"$f":"(AD83/AD85)*AE85","v":10320833.677747067},{"$f":"(AE83/AE85)*AF85","v":10320611.466195526},{"$f":"(AF83/AF85)*AG85","v":10840909.903277054},null,null,{"$f":"((U83/2)+SUM(V83:AF83)+(AG83/2))/12","v":10104068.764795467},{"$f":"AG83","v":10840909.903277054},{"$f":"(AK83/AK85)*AL85","v":10840909.903277054},{"$f":"(AL83/AL85)*AM85","v":10840909.903277054},10840909.903277054,10840909.903277054,10836118.772593029,10835564.29780541,10834643.845518207,9058719.3755079377,9058719.3755079377,10832943.249419099,10832671.010603558,11470106.055072116,null,null,null,{"$f":"((AK83/2)+SUM(AL83:AV83)+(AW83/2))/12","v":10567377.29326983}]
[69,null,null,null,"Utah",{"$f":"'Rate Base'!S81","v":399895256.70957303},{"$f":"'Rate Base'!T81","v":399895256.70957303},{"$f":"'Rate Base'!U81","v":399895256.70957303},{"$f":"'Rate Base'!V81","v":399895256.70957303},{"$f":"'Rate Base'!W81","v":399895256.70957303},{"$f":"'Rate Base'!X81","v":399362815.39957309},{"$f":"'Rate Base'!Y81","v":399297691.33957309},{"$f":"'Rate Base'!Z81","v":399187670.60957307},{"$f":"'Rate Base'!AA81","v":187663819.44},{"$f":"'Rate Base'!AB81","v":187663819.44},{"$f":"'Rate Base'!AC81","v":398985438.39957303},{"$f":"'Rate Base'!AD81","v":398953608.43957299},{"$f":"'Rate Base'!AE81","v":475146227.57957298},null,{"$f":"((F84/2)+SUM(G84:Q84)+(R84/2))/12","v":367351386.00422746},{"$f":"+R84","v":475146227.57957298},{"$f":"(U84/U85)*V85","v":475146227.57957298},{"$f":"(V84/V85)*W85","v":475146227.57957298},{"$f":"(W84/W85)*X85","v":475146227.57957298},{"$f":"(X84/X85)*Y85","v":475146227.57957298},{"$f":"(Y84/Y85)*Z85","v":474966301.72855723},{"$f":"(Z84/Z85)*AA85","v":474945479.01371002},{"$f":"(AA84/AA85)*AB85","v":474910912.40052074},{"$f":"(AB84/AB85)*AC85","v":408217945.19100517},{"$f":"(AC84/AC85)*AD85","v":408217945.19100517},{"$f":"(AD84/AD85)*AE85","v":474847048.31069613},{"$f":"(AE84/AE85)*AF85","v":474836824.66959846},{"$f":"(AF84/AF85)*AG85","v":498775024.31538165},null,null,{"$f":"((U84/2)+SUM(V84:AF84)+(AG84/2))/12","v":464873999.39757186},{"$f":"AG84","v":498775024.31538165},{"$f":"(AK84/AK85)*AL85","v":498775024.31538165},{"$f":"(AL84/AL85)*AM85","v":498775024.31538165},{"$f":"(AM84/AM85)*AN85","v":498775024.31538165},{"$f":"(AN84/AN85)*AO85","v":498775024.31538165},{"$f":"(AO84/AO85)*AP85","v":498554591.12806219},{"$f":"(AP84/AP85)*AQ85","v":498529080.52257377},{"$f":"(AQ84/AQ85)*AR85","v":498486731.80682701},{"$f":"(AR84/AR85)*AS85","v":416778943.56629449},{"$f":"(AS84/AS85)*AT85","v":416778943.56629449},{"$f":"(AT84/AT85)*AU85","v":498408489.77103382},{"$f":"(AU84/AU85)*AV85","v":498395964.4458487},{"$f":"(AV84/AV85)*AW85","v":527723454.72488648},null,null,null,{"$f":"((AK84/2)+SUM(AL84:AV84)+(AW84/2))/12","v":486190173.4657163}]
[70,null,null,null,"Total",{"$f":"SUM(F83:F84)","v":410266384.92957306},410266384.92957306,410266384.92957306,410266384.92957306,410266384.92957306,409693705.92957306,409627430.11957306,409517409.38957304,197242955.47999999,197242955.47999999,409314138.85957301,409281598.429573,485473563.93957299,null,{"$f":"SUM(T83:T84)","v":377571308.98672748},{"$f":"+R85","v":485473563.93957299},{"$f":"IF($R85-$F85=0,U85+$AH85/12,U85+((G85-F85)/($R85-$F85))*$AH85)","v":485473563.93957299},485473563.93957299,485473563.93957299,{"$f":"IF($R85-$F85=0,X85+$AH85/12,X85+((J85-I85)/($R85-$F85))*$AH85)","v":485473563.93957299},{"$f":"IF($R85-$F85=0,Y85+$AH85/12,Y85+((K85-J85)/($R85-$F85))*$AH85)","v":485289727.38764995},485268452.08964479,485233134.16870958,417090590.67037928,417090590.67037928,485167881.9884432,485157436.13579398,509615934.21865875,{"$f":"'101_106 PROJECTION'!N22","v":24142370.279085752},{"$f":"+AG85-U85","v":24142370.279085755},{"$f":"SUM(AJ83:AJ84)","v":474978068.16236734},{"$f":"AG85","v":509615934.21865875},{"$f":"IF($R85-$F85=0,AK85+$AX85/12,AK85+((G85-F85)/($R85-$F85))*$AX85)","v":509615934.21865875},{"$f":"IF($R85-$F85=0,AL85+$AX85/12,AL85+((H85-G85)/($R85-$F85))*$AX85)","v":509615934.21865875},{"$f":"IF($R85-$F85=0,AM85+$AX85/12,AM85+((I85-H85)/($R85-$F85))*$AX85)","v":509615934.21865875},{"$f":"IF($R85-$F85=0,AN85+$AX85/12,AN85+((J85-I85)/($R85-$F85))*$AX85)","v":509615934.21865875},{"$f":"IF($R85-$F85=0,AO85+$AX85/12,AO85+((K85-J85)/($R85-$F85))*$AX85)","v":509390709.90065521},{"$f":"IF($R85-$F85=0,AP85+$AX85/12,AP85+((L85-K85)/($R85-$F85))*$AX85)","v":509364644.8203792},{"$f":"IF($R85-$F85=0,AQ85+$AX85/12,AQ85+((M85-L85)/($R85-$F85))*$AX85)","v":509321375.65234524},{"$f":"IF($R85-$F85=0,AR85+$AX85/12,AR85+((N85-M85)/($R85-$F85))*$AX85)","v":425837662.94180244},{"$f":"IF($R85-$F85=0,AS85+$AX85/12,AS85+((O85-N85)/($R85-$F85))*$AX85)","v":425837662.94180244},{"$f":"IF($R85-$F85=0,AT85+$AX85/12,AT85+((P85-O85)/($R85-$F85))*$AX85)","v":509241433.02045292},{"$f":"IF($R85-$F85=0,AU85+$AX85/12,AU85+((Q85-P85)/($R85-$F85))*$AX85)","v":509228635.45645231},{"$f":"IF($R85-$F85=0,AV85+$AX85/12,AV85+((R85-Q85)/($R85-$F85))*$AX85)","v":539193560.77995861},{"$f":"'101_106 PROJECTION'!$T$22","v":29577626.561299808},{"$f":"+AW85-AK85","v":29577626.56129986},null,{"$f":"SUM(BA83:BA84)","v":496757550.75898612}]
[71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG86","v":0}]
[72,null,"383...4","House Regulators & Reg Installations"]
[73,null,null,null,"Wyoming",{"$f":"'Rate Base'!S85","v":440052.27},{"$f":"'Rate Base'!T85","v":440052.27},{"$f":"'Rate Base'!U85","v":440052.27},{"$f":"'Rate Base'!V85","v":440052.27},{"$f":"'Rate Base'!W85","v":440052.27},{"$f":"'Rate Base'!X85","v":440052.27},{"$f":"'Rate Base'!Y85","v":440052.27},{"$f":"'Rate Base'!Z85","v":440052.27},{"$f":"'Rate Base'!AA85","v":440052.27},{"$f":"'Rate Base'!AB85","v":440052.27},{"$f":"'Rate Base'!AC85","v":440052.27},{"$f":"'Rate Base'!AD85","v":440052.27},{"$f":"'Rate Base'!AE85","v":440052.27},null,{"$f":"((F88/2)+SUM(G88:Q88)+(R88/2))/12","v":440052.27},{"$f":"+R88","v":440052.27},{"$f":"(U88/U90)*V90","v":440052.27},{"$f":"(V88/V90)*W90","v":440052.27},{"$f":"(W88/W90)*X90","v":440052.27},{"$f":"(X88/X90)*Y90","v":440052.27},{"$f":"(Y88/Y90)*Z90","v":440052.27},{"$f":"(Z88/Z90)*AA90","v":440052.27},{"$f":"(AA88/AA90)*AB90","v":440052.27},{"$f":"(AB88/AB90)*AC90","v":440052.27},{"$f":"(AC88/AC90)*AD90","v":440052.27},{"$f":"(AD88/AD90)*AE90","v":440052.27},{"$f":"(AE88/AE90)*AF90","v":440052.27},{"$f":"(AF88/AF90)*AG90","v":440052.27},null,null,{"$f":"((U88/2)+SUM(V88:AF88)+(AG88/2))/12","v":440052.27},{"$f":"AG88","v":440052.27},{"$f":"(AK88/AK90)*AL90","v":439978.56272785936},{"$f":"(AL88/AL90)*AM90","v":439978.56272785936},439978.56272785936,439978.52614311653,439978.52614311653,439978.52614311653,439978.52614311653,439978.52614311653,439978.52614311653,439978.52614311653,439978.52614311653,438051.87148151745,null,null,null,{"$f":"((AK88/2)+SUM(AL88:AV88)+(AW88/2))/12","v":439901.33067243901}]
[74,null,null,null,"Utah",{"$f":"'Rate Base'!S86","v":14227956.720000001},{"$f":"'Rate Base'!T86","v":15622693.060000001},{"$f":"'Rate Base'!U86","v":15622693.060000001},{"$f":"'Rate Base'!V86","v":15622693.060000001},{"$f":"'Rate Base'!W86","v":15623385.34},{"$f":"'Rate Base'!X86","v":15623385.34},{"$f":"'Rate Base'!Y86","v":15623385.34},{"$f":"'Rate Base'!Z86","v":15623385.34},{"$f":"'Rate Base'!AA86","v":15623385.34},{"$f":"'Rate Base'!AB86","v":15623385.34},{"$f":"'Rate Base'!AC86","v":15623385.34},{"$f":"'Rate Base'!AD86","v":15623385.34},{"$f":"'Rate Base'!AE86","v":52080782.189999998},null,{"$f":"((F89/2)+SUM(G89:Q89)+(R89/2))/12","v":17084127.612916667},52080782.189999998,{"$f":"(U89/U90)*V90","v":52080782.189999998},{"$f":"(V89/V90)*W90","v":52080782.189999998},{"$f":"(W89/W90)*X90","v":52080782.189999998},{"$f":"(X89/X90)*Y90","v":52080782.189999998},{"$f":"(Y89/Y90)*Z90","v":52080782.189999998},{"$f":"(Z89/Z90)*AA90","v":52080782.189999998},{"$f":"(AA89/AA90)*AB90","v":52080782.189999998},{"$f":"(AB89/AB90)*AC90","v":52080782.189999998},{"$f":"(AC89/AC90)*AD90","v":52080782.189999998},{"$f":"(AD89/AD90)*AE90","v":52080782.189999998},{"$f":"(AE89/AE90)*AF90","v":52080782.189999998},{"$f":"(AF89/AF90)*AG90","v":52080782.189999998},null,null,{"$f":"((U89/2)+SUM(V89:AF89)+(AG89/2))/12","v":52080782.189999998},{"$f":"AG89","v":52080782.189999998},{"$f":"(AK89/AK90)*AL90","v":52072058.834508218},{"$f":"(AL89/AL90)*AM90","v":52072058.834508218},{"$f":"(AM89/AM90)*AN90","v":52072058.834508218},{"$f":"(AN89/AN90)*AO90","v":52072054.504654348},{"$f":"(AO89/AO90)*AP90","v":52072054.504654348},{"$f":"(AP89/AP90)*AQ90","v":52072054.504654348},{"$f":"(AQ89/AQ90)*AR90","v":52072054.504654348},{"$f":"(AR89/AR90)*AS90","v":52072054.504654348},{"$f":"(AS89/AS90)*AT90","v":52072054.504654348},{"$f":"(AT89/AT90)*AU90","v":52072054.504654348},{"$f":"(AU89/AU90)*AV90","v":52072054.504654348},{"$f":"(AV89/AV90)*AW90","v":51844032.315867342},null,null,null,{"$f":"((AK89/2)+SUM(AL89:AV89)+(AW89/2))/12","v":52062918.316141099}]
[75,null,null,null,"Total",{"$f":"SUM(F88:F89)","v":14668008.99},16062745.33,16062745.33,16062745.33,16063437.609999999,16063437.609999999,16063437.609999999,16063437.609999999,16063437.609999999,16063437.609999999,16063437.609999999,16063437.609999999,52520834.460000001,null,{"$f":"SUM(T88:T89)","v":17524179.882916667},52520834.460000001,{"$f":"IF($R90-$F90=0,U90+$AH90/12,U90+((G90-F90)/($R90-$F90))*$AH90)","v":52520834.460000001},52520834.460000001,52520834.460000001,{"$f":"IF($R90-$F90=0,X90+$AH90/12,X90+((J90-I90)/($R90-$F90))*$AH90)","v":52520834.460000001},{"$f":"IF($R90-$F90=0,Y90+$AH90/12,Y90+((K90-J90)/($R90-$F90))*$AH90)","v":52520834.460000001},52520834.460000001,52520834.460000001,52520834.460000001,52520834.460000001,52520834.460000001,52520834.460000001,52520834.460000001,{"$f":"+'101_106 PROJECTION'!N23","v":0},{"$f":"+AG90-U90","v":0},{"$f":"SUM(AJ88:AJ89)","v":52520834.460000001},{"$f":"AG90","v":52520834.460000001},{"$f":"IF($R90-$F90=0,AK90+$AX90/12,AK90+((G90-F90)/($R90-$F90))*$AX90)","v":52512037.397236079},{"$f":"IF($R90-$F90=0,AL90+$AX90/12,AL90+((H90-G90)/($R90-$F90))*$AX90)","v":52512037.397236079},{"$f":"IF($R90-$F90=0,AM90+$AX90/12,AM90+((I90-H90)/($R90-$F90))*$AX90)","v":52512037.397236079},{"$f":"IF($R90-$F90=0,AN90+$AX90/12,AN90+((J90-I90)/($R90-$F90))*$AX90)","v":52512033.030797467},{"$f":"IF($R90-$F90=0,AO90+$AX90/12,AO90+((K90-J90)/($R90-$F90))*$AX90)","v":52512033.030797467},{"$f":"IF($R90-$F90=0,AP90+$AX90/12,AP90+((L90-K90)/($R90-$F90))*$AX90)","v":52512033.030797467},{"$f":"IF($R90-$F90=0,AQ90+$AX90/12,AQ90+((M90-L90)/($R90-$F90))*$AX90)","v":52512033.030797467},{"$f":"IF($R90-$F90=0,AR90+$AX90/12,AR90+((N90-M90)/($R90-$F90))*$AX90)","v":52512033.030797467},{"$f":"IF($R90-$F90=0,AS90+$AX90/12,AS90+((O90-N90)/($R90-$F90))*$AX90)","v":52512033.030797467},{"$f":"IF($R90-$F90=0,AT90+$AX90/12,AT90+((P90-O90)/($R90-$F90))*$AX90)","v":52512033.030797467},{"$f":"IF($R90-$F90=0,AU90+$AX90/12,AU90+((Q90-P90)/($R90-$F90))*$AX90)","v":52512033.030797467},{"$f":"IF($R90-$F90=0,AV90+$AX90/12,AV90+((R90-Q90)/($R90-$F90))*$AX90)","v":52282084.187348865},{"$f":"'101_106 PROJECTION'!$T$23","v":-238750.27265113941},{"$f":"+AW90-AK90","v":-238750.27265113592},null,{"$f":"SUM(BA88:BA89)","v":52502819.646813534}]
[76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG91","v":0}]
[77,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG92","v":0}]
[{"$f":"+A92+1","v":78},null,null,null,"Wyoming",{"$f":"'Rate Base'!S90","v":810863.27},{"$f":"'Rate Base'!T90","v":810863.27},{"$f":"'Rate Base'!U90","v":810863.27},{"$f":"'Rate Base'!V90","v":810863.27},{"$f":"'Rate Base'!W90","v":1029803.37},{"$f":"'Rate Base'!X90","v":1029803.37},{"$f":"'Rate Base'!Y90","v":1029803.37},{"$f":"'Rate Base'!Z90","v":1029803.37},{"$f":"'Rate Base'!AA90","v":1029803.37},{"$f":"'Rate Base'!AB90","v":950901.19000000006},{"$f":"'Rate Base'!AC90","v":958346.19000000006},{"$f":"'Rate Base'!AD90","v":958346.19000000006},{"$f":"'Rate Base'!AE90","v":958346.19000000006},null,{"$f":"((F93/2)+SUM(G93:Q93)+(R93/2))/12","v":944483.74666666659},958346.19000000006,{"$f":"(U93/U95)*V95","v":959766.61595861288},{"$f":"(V93/V95)*W95","v":1122594.2155652554},{"$f":"(W93/W95)*X95","v":1124541.7450157185},{"$f":"(X93/X95)*Y95","v":1015757.9908391478},{"$f":"(Y93/Y95)*Z95","v":1162591.2599778641},{"$f":"(Z93/Z95)*AA95","v":1221480.0119430374},{"$f":"(AA93/AA95)*AB95","v":1221480.0139290944},{"$f":"(AB93/AB95)*AC95","v":1221480.0159151512},{"$f":"(AC93/AC95)*AD95","v":1111468.9122943259},{"$f":"(AD93/AD95)*AE95","v":1111468.9142803827},{"$f":"(AE93/AE95)*AF95","v":1111468.9162664395},{"$f":"(AF93/AF95)*AG95","v":1106923.8050309021},null,null,{"$f":"((U93/2)+SUM(V93:AF93)+(AG93/2))/12","v":1118061.1341250401},{"$f":"AG93","v":1106923.8050309021},{"$f":"(AK93/AK95)*AL95","v":1106923.8050309021},{"$f":"(AL93/AL95)*AM95","v":1106923.8050309021},1106923.8050309021,1106923.8050309021,1106923.8050309021,1106923.8050309021,1106923.8050309021,1106923.8050309021,1106923.8050309021,1106923.8050309021,1106923.8050309021,1106923.8050309021,null,null,null,{"$f":"((AK93/2)+SUM(AL93:AV93)+(AW93/2))/12","v":1106923.8050309021}]
[79,null,null,null,"Utah",{"$f":"'Rate Base'!S91","v":7814139.7400000039},{"$f":"'Rate Base'!T91","v":7821291.7300000042},{"$f":"'Rate Base'!U91","v":8641145.3500000034},{"$f":"'Rate Base'!V91","v":8650951.3600000031},{"$f":"'Rate Base'!W91","v":7884273.9300000025},{"$f":"'Rate Base'!X91","v":8623594.4600000028},{"$f":"'Rate Base'!Y91","v":8920105.3500000034},{"$f":"'Rate Base'!Z91","v":8920105.3600000031},{"$f":"'Rate Base'!AA91","v":8920105.3700000029},{"$f":"'Rate Base'!AB91","v":8445090.3900000025},{"$f":"'Rate Base'!AC91","v":8437645.4000000022},{"$f":"'Rate Base'!AD91","v":8437645.410000002},{"$f":"'Rate Base'!AE91","v":8414760.3100000024},null,{"$f":"((F94/2)+SUM(G94:Q94)+(R94/2))/12","v":8484700.3445833363},8414760.3100000024,{"$f":"(U94/U95)*V95","v":8427232.3624843229},{"$f":"(V94/V95)*W95","v":9856940.3707590234},{"$f":"(W94/W95)*X95","v":9874040.6563273445},{"$f":"(X94/X95)*Y95","v":8918864.7224429473},{"$f":"(Y94/Y95)*Z95","v":10208134.485529309},{"$f":"(Z94/Z95)*AA95","v":10725207.269782748},{"$f":"(AA94/AA95)*AB95","v":10725207.287221324},{"$f":"(AB94/AB95)*AC95","v":10725207.304659899},{"$f":"(AC94/AC95)*AD95","v":9759254.6269455776},{"$f":"(AD94/AD95)*AE95","v":9759254.6443841532},{"$f":"(AE94/AE95)*AF95","v":9759254.6618227288},{"$f":"(AF94/AF95)*AG95","v":9719346.3050844036},null,null,{"$f":"((U94/2)+SUM(V94:AF94)+(AG94/2))/12","v":9817137.6416584644},{"$f":"AG94","v":9719346.3050844036},{"$f":"(AK94/AK95)*AL95","v":9719346.3050844036},{"$f":"(AL94/AL95)*AM95","v":9719346.3050844036},{"$f":"(AM94/AM95)*AN95","v":9719346.3050844036},{"$f":"(AN94/AN95)*AO95","v":9719346.3050844036},{"$f":"(AO94/AO95)*AP95","v":9719346.3050844036},{"$f":"(AP94/AP95)*AQ95","v":9719346.3050844036},{"$f":"(AQ94/AQ95)*AR95","v":9719346.3050844036},{"$f":"(AR94/AR95)*AS95","v":9719346.3050844036},{"$f":"(AS94/AS95)*AT95","v":9719346.3050844036},{"$f":"(AT94/AT95)*AU95","v":9719346.3050844036},{"$f":"(AU94/AU95)*AV95","v":9719346.3050844036},{"$f":"(AV94/AV95)*AW95","v":9719346.3050844036},null,null,null,{"$f":"((AK94/2)+SUM(AL94:AV94)+(AW94/2))/12","v":9719346.3050844055}]
[80,null,null,null,"Total",{"$f":"SUM(F93:F94)","v":8625003.0100000035},8632155.0000000037,9452008.6200000029,9461814.6300000027,8914077.3000000026,9653397.8300000019,9949908.7200000025,9949908.7300000023,9949908.7400000021,9395991.5800000019,9395991.5900000017,9395991.6000000015,9373106.5000000019,null,{"$f":"SUM(T93:T94)","v":9429184.0912500024},9373106.5000000019,{"$f":"IF($R95-$F95=0,U95+$AH95/12,U95+((G95-F95)/($R95-$F95))*$AH95)","v":9386998.9784429353},10979534.586324278,10998582.401343063,{"$f":"IF($R95-$F95=0,X95+$AH95/12,X95+((J95-I95)/($R95-$F95))*$AH95)","v":9934622.7132820953},{"$f":"IF($R95-$F95=0,Y95+$AH95/12,Y95+((K95-J95)/($R95-$F95))*$AH95)","v":11370725.745507173},11946687.281725785,11946687.301150417,11946687.320575049,10870723.539239902,10870723.558664534,10870723.578089166,10826270.110115305,{"$f":"'101_106 PROJECTION'!N24","v":1453163.6101153074},{"$f":"+AG95-U95","v":1453163.6101153027},{"$f":"SUM(AJ93:AJ94)","v":10935198.775783505},{"$f":"AG95","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AK95+$AX95/12,AK95+((G95-F95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AL95+$AX95/12,AL95+((H95-G95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AM95+$AX95/12,AM95+((I95-H95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AN95+$AX95/12,AN95+((J95-I95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AO95+$AX95/12,AO95+((K95-J95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AP95+$AX95/12,AP95+((L95-K95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AQ95+$AX95/12,AQ95+((M95-L95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AR95+$AX95/12,AR95+((N95-M95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AS95+$AX95/12,AS95+((O95-N95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AT95+$AX95/12,AT95+((P95-O95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AU95+$AX95/12,AU95+((Q95-P95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"IF($R95-$F95=0,AV95+$AX95/12,AV95+((R95-Q95)/($R95-$F95))*$AX95)","v":10826270.110115305},{"$f":"'101_106 PROJECTION'!$T$24","v":0},{"$f":"+AW95-AK95","v":0},null,{"$f":"SUM(BA93:BA94)","v":10826270.110115308}]
[81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG96","v":0}]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG97","v":0}]
[83,null,null,"Total Distribution Plant",null,{"$f":"F49+F54+F65+F70+F75+F80+F85+F90+F95","v":3532483110.9495721},3557077259.8695717,3642381205.5095716,3658465002.259572,3666777336.6095719,3727153015.9495711,3747958534.9395714,3694977017.6095719,3482686979.8599982,3482125475.4499984,3694179041.6295719,{"$f":"Q49+Q54+Q65+Q70+Q75+Q80+Q85+Q90+Q95","v":3694099301.3495717},{"$f":"R49+R54+R65+R70+R75+R80+R85+R90+R95","v":4054889293.8795719},null,{"$f":"T49+T54+T65+T70+T75+T80+T85+T90+T95","v":3653463864.454226},4054889293.8795719,4092705227.9836807,4189169672.3126507,4295203518.1174774,4326913982.7916994,4396810339.0688591,4422228903.472085,4373496484.78053,4305410509.5117998,4304395811.9303122,4372529268.4557362,4372551169.0286264,{"$f":"AG49+AG54+AG65+AG70+AG75+AG80+AG85+AG90+AG95","v":4469717453.6220407},{"$f":"AH49+AH54+AH65+AH70+AH75+AH80+AH85+AH90+AH95","v":414828159.74246806},{"$f":"AI49+AI54+AI65+AI70+AI75+AI80+AI85+AI90+AI9","v":413374996.1323536},{"$f":"AJ49+AJ54+AJ65+AJ70+AJ75+AJ80+AJ85+AJ90+AJ95","v":4309476521.7670212},{"$f":"AK49+AK54+AK65+AK70+AK75+AK80+AK85+AK90+AK95","v":4469717453.6220407},4494237403.486804,4565462676.2838593,4614428543.8251486,4631270891.0944309,4687443401.0338125,4705042039.4966888,4659368454.983984,4575700530.8517532,4575519771.0620155,4658739258.8462782,4658522847.1137848,4787122427.3052588,317404973.68321854,{"$f":"+AW98-AK98","v":317404973.683218},null,{"$f":"BA49+BA54+BA65+BA70+BA75+BA80+BA85+BA90+BA95","v":4621179646.5451841}]
[84]
[85,"General Plant"]
[86,null,"389","Land & Land Rights"]
[87,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S98","v":15216.96},{"$f":"'Rate Base'!T98","v":15216.96},{"$f":"'Rate Base'!U98","v":15216.96},{"$f":"'Rate Base'!V98","v":15216.96},{"$f":"'Rate Base'!W98","v":15216.96},{"$f":"'Rate Base'!X98","v":15216.96},{"$f":"'Rate Base'!Y98","v":15216.96},{"$f":"'Rate Base'!Z98","v":15216.96},{"$f":"'Rate Base'!AA98","v":15216.96},{"$f":"'Rate Base'!AB98","v":15216.96},{"$f":"'Rate Base'!AC98","v":15216.96},{"$f":"'Rate Base'!AD98","v":15216.96},{"$f":"'Rate Base'!AE98","v":15216.96},null,{"$f":"((F102/2)+SUM(G102:Q102)+(R102/2))/12","v":15216.959999999997},{"$f":"+R102","v":15216.96},{"$f":"(U102/U104)*V104","v":15216.96},{"$f":"(V102/V104)*W104","v":15264.250541802934},{"$f":"(W102/W104)*X104","v":15264.250541802934},{"$f":"(X102/X104)*Y104","v":15264.250541802934},{"$f":"(Y102/Y104)*Z104","v":15264.250541802934},{"$f":"(Z102/Z104)*AA104","v":15264.250541802934},{"$f":"(AA102/AA104)*AB104","v":15264.250541802934},{"$f":"(AB102/AB104)*AC104","v":15264.250541802934},{"$f":"(AC102/AC104)*AD104","v":15264.250541802934},{"$f":"(AD102/AD104)*AE104","v":15264.250541802934},{"$f":"(AE102/AE104)*AF104","v":15264.250541802934},{"$f":"(AF102/AF104)*AG104","v":15264.250541802934},null,null,{"$f":"((U102/2)+SUM(V102:AF102)+(AG102/2))/12","v":15258.33922407757},{"$f":"AG102","v":15264.250541802934},{"$f":"(AK102/AK104)*AL104","v":15264.250541802934},{"$f":"(AL102/AL104)*AM104","v":15264.250541802934},15264.250541802934,15264.250541802934,15264.250541802934,15264.250541802934,15264.250541802934,15264.250541802934,15264.250541802934,15264.250541802934,15264.250541802934,15264.250541802934,null,null,null,{"$f":"((AK102/2)+SUM(AL102:AV102)+(AW102/2))/12","v":15264.250541802938}]
[88,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S99","v":9916259.4999999944},{"$f":"'Rate Base'!T99","v":9916259.4999999944},{"$f":"'Rate Base'!U99","v":9916406.9999999944},{"$f":"'Rate Base'!V99","v":9916406.9999999944},{"$f":"'Rate Base'!W99","v":9916406.9999999944},{"$f":"'Rate Base'!X99","v":9916406.9999999944},{"$f":"'Rate Base'!Y99","v":9916406.9999999944},{"$f":"'Rate Base'!Z99","v":9916406.9999999944},{"$f":"'Rate Base'!AA99","v":9916406.9999999944},{"$f":"'Rate Base'!AB99","v":9916406.9999999944},{"$f":"'Rate Base'!AC99","v":9916406.9999999944},{"$f":"'Rate Base'!AD99","v":9916406.9999999944},{"$f":"'Rate Base'!AE99","v":9916406.9999999944},null,{"$f":"((F103/2)+SUM(G103:Q103)+(R103/2))/12","v":9916388.5624999963},{"$f":"+R103","v":9916406.9999999944},{"$f":"(U103/U104)*V104","v":9916406.9999999944},{"$f":"(V103/V104)*W104","v":9947224.7362474743},{"$f":"(W103/W104)*X104","v":9947224.7362474743},{"$f":"(X103/X104)*Y104","v":9947224.7362474743},{"$f":"(Y103/Y104)*Z104","v":9947224.7362474743},{"$f":"(Z103/Z104)*AA104","v":9947224.7362474743},{"$f":"(AA103/AA104)*AB104","v":9947224.7362474743},{"$f":"(AB103/AB104)*AC104","v":9947224.7362474743},{"$f":"(AC103/AC104)*AD104","v":9947224.7362474743},{"$f":"(AD103/AD104)*AE104","v":9947224.7362474743},{"$f":"(AE103/AE104)*AF104","v":9947224.7362474743},{"$f":"(AF103/AF104)*AG104","v":9947224.7362474743},null,null,{"$f":"((U103/2)+SUM(V103:AF103)+(AG103/2))/12","v":9943372.5192165412},{"$f":"AG103","v":9947224.7362474743},{"$f":"(AK103/AK104)*AL104","v":9947224.7362474743},{"$f":"(AL103/AL104)*AM104","v":9947224.7362474743},{"$f":"(AM103/AM104)*AN104","v":9947224.7362474743},{"$f":"(AN103/AN104)*AO104","v":9947224.7362474743},{"$f":"(AO103/AO104)*AP104","v":9947224.7362474743},{"$f":"(AP103/AP104)*AQ104","v":9947224.7362474743},{"$f":"(AQ103/AQ104)*AR104","v":9947224.7362474743},{"$f":"(AR103/AR104)*AS104","v":9947224.7362474743},{"$f":"(AS103/AS104)*AT104","v":9947224.7362474743},{"$f":"(AT103/AT104)*AU104","v":9947224.7362474743},{"$f":"(AU103/AU104)*AV104","v":9947224.7362474743},{"$f":"(AV103/AV104)*AW104","v":9947224.7362474743},null,null,null,{"$f":"((AK103/2)+SUM(AL103:AV103)+(AW103/2))/12","v":9947224.7362474762}]
[89,null,null,null,"Total",{"$f":"SUM(F102:F103)","v":9931476.4599999953},9931476.4599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,9931623.9599999953,null,{"$f":"SUM(T102:T103)","v":9931605.5224999972},{"$f":"+R104","v":9931623.9599999953},{"$f":"IF($R104-$F104=0,U104+$AH104/12,U104+((G104-F104)/($R104-$F104))*$AH104)","v":9931623.9599999953},9962488.9867892768,9962488.9867892768,{"$f":"IF($R104-$F104=0,X104+$AH104/12,X104+((J104-I104)/($R104-$F104))*$AH104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,Y104+$AH104/12,Y104+((K104-J104)/($R104-$F104))*$AH104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,Z104+$AH104/12,Z104+((L104-K104)/($R104-$F104))*$AH104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AA104+$AH104/12,AA104+((M104-L104)/($R104-$F104))*$AH104)","v":9962488.9867892768},9962488.9867892768,{"$f":"IF($R104-$F104=0,AC104+$AH104/12,AC104+((O104-N104)/($R104-$F104))*$AH104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AD104+$AH104/12,AD104+((P104-O104)/($R104-$F104))*$AH104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AE104+$AH104/12,AE104+((Q104-P104)/($R104-$F104))*$AH104)","v":9962488.9867892768},9962488.9867892768,{"$f":"+'101_106 PROJECTION'!N26","v":30865.026789281692},{"$f":"+AG104-U104","v":30865.026789281517},{"$f":"SUM(AJ102:AJ103)","v":9958630.858440619},{"$f":"AG104","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AK104+$AX104/12,AK104+((G104-F104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AL104+$AX104/12,AL104+((H104-G104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AM104+$AX104/12,AM104+((I104-H104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AN104+$AX104/12,AN104+((J104-I104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AO104+$AX104/12,AO104+((K104-J104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AP104+$AX104/12,AP104+((L104-K104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AQ104+$AX104/12,AQ104+((M104-L104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AR104+$AX104/12,AR104+((N104-M104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AS104+$AX104/12,AS104+((O104-N104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AT104+$AX104/12,AT104+((P104-O104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AU104+$AX104/12,AU104+((Q104-P104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"IF($R104-$F104=0,AV104+$AX104/12,AV104+((R104-Q104)/($R104-$F104))*$AX104)","v":9962488.9867892768},{"$f":"+'101_106 PROJECTION'!$T$26","v":0},{"$f":"+AW104-AK104","v":0},null,{"$f":"SUM(BA102:BA103)","v":9962488.9867892787}]
[90]
[91,null,"390","Structures & Improvements"]
[92,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S103","v":7320976.8499999996},{"$f":"'Rate Base'!T103","v":7321635.0499999998},{"$f":"'Rate Base'!U103","v":7321635.0499999998},{"$f":"'Rate Base'!V103","v":7321635.0499999998},{"$f":"'Rate Base'!W103","v":7321635.0499999998},{"$f":"'Rate Base'!X103","v":7321635.0499999998},{"$f":"'Rate Base'!Y103","v":7321635.0499999998},{"$f":"'Rate Base'!Z103","v":7321635.0499999998},{"$f":"'Rate Base'!AA103","v":8882465.0500000007},{"$f":"'Rate Base'!AB103","v":8882464.8499999996},{"$f":"'Rate Base'!AC103","v":8882464.8499999996},{"$f":"'Rate Base'!AD103","v":8882464.8499999996},{"$f":"'Rate Base'!AE103","v":8882464.8499999996},null,{"$f":"((F107/2)+SUM(G107:Q107)+(R107/2))/12","v":7906918.8166666636},{"$f":"+R107","v":8882464.8499999996},{"$f":"(U107/U110)*V110","v":8896217.1334348843},{"$f":"(V107/V110)*W110","v":8905549.9295846783},{"$f":"(W107/W110)*X110","v":8987997.3470064569},{"$f":"(X107/X110)*Y110","v":8988332.0559485573},{"$f":"(Y107/Y110)*Z110","v":8988328.5807962604},{"$f":"(Z107/Z110)*AA110","v":9218209.2741824016},{"$f":"(AA107/AA110)*AB110","v":9218209.2741824016},{"$f":"(AB107/AB110)*AC110","v":8994349.5152141415},{"$f":"(AC107/AC110)*AD110","v":9218209.2741824016},{"$f":"(AD107/AD110)*AE110","v":9218209.2741824016},{"$f":"(AE107/AE110)*AF110","v":9218209.2741824016},{"$f":"(AF107/AF110)*AG110","v":9217309.0376292225},null,null,{"$f":"((U107/2)+SUM(V107:AF107)+(AG107/2))/12","v":9075142.3230593},{"$f":"AG107","v":9217309.0376292225},{"$f":"(AK107/AK110)*AL110","v":9214975.0035612714},{"$f":"(AL107/AL110)*AM110","v":9213391.0437580869},9199398.0889162123,9199341.2821991742,9199341.8720011432,9160326.5788341649,9160326.5788341649,9198320.0005338509,9160326.5788341668,9160326.5788341668,9160326.5788341668,9160479.3667543903,null,null,null,{"$f":"((AK107/2)+SUM(AL107:AV107)+(AW107/2))/12","v":9184607.8656110298}]
[93,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S104","v":48716572.119999923},{"$f":"'Rate Base'!T104","v":48811799.739999957},{"$f":"'Rate Base'!U104","v":48876871.319999978},{"$f":"'Rate Base'!V104","v":49451724.089999974},{"$f":"'Rate Base'!W104","v":49454057.799999952},{"$f":"'Rate Base'!X104","v":49454033.569999948},{"$f":"'Rate Base'!Y104","v":51056843.669999942},{"$f":"'Rate Base'!Z104","v":51056843.66999995},{"$f":"'Rate Base'!AA104","v":47935183.669999957},{"$f":"'Rate Base'!AB104","v":50729852.709999911},{"$f":"'Rate Base'!AC104","v":50729852.709999949},{"$f":"'Rate Base'!AD104","v":50729852.709999919},{"$f":"'Rate Base'!AE104","v":54362622.749999955},null,{"$f":"((F108/2)+SUM(G108:Q108)+(R108/2))/12","v":49985542.757916622},{"$f":"+R108","v":54362622.749999955},{"$f":"(U108/U110)*V110","v":54446789.724927165},{"$f":"(V108/V110)*W110","v":54503908.473479703},{"$f":"(W108/W110)*X110","v":55008504.65547438},{"$f":"(X108/X110)*Y110","v":55010553.147222757},{"$f":"(Y108/Y110)*Z110","v":55010531.878532536},{"$f":"(Z108/Z110)*AA110","v":56417451.874625646},{"$f":"(AA108/AA110)*AB110","v":56417451.874625646},{"$f":"(AB108/AB110)*AC110","v":55047381.310744107},{"$f":"(AC108/AC110)*AD110","v":56417451.874625638},{"$f":"(AD108/AD110)*AE110","v":56417451.874625638},{"$f":"(AE108/AE110)*AF110","v":56417451.874625638},{"$f":"(AF108/AF110)*AG110","v":56411942.230517536},null,null,{"$f":"((U108/2)+SUM(V108:AF108)+(AG108/2))/12","v":55541850.921147309},{"$f":"AG108","v":56411942.230517536},{"$f":"(AK108/AK110)*AL110","v":56397657.432810552},{"$f":"(AL108/AL110)*AM110","v":56387963.253246002},56302323.316801265,56301975.647299595,56301979.257016324,56063197.15095292,56063197.15095292,56295725.180697016,56063197.15095292,56063197.15095292,56063197.15095292,56064132.246358097,null,null,null,{"$f":"((AK108/2)+SUM(AL108:AV108)+(AW108/2))/12","v":56211803.923422776}]
[94,null,null,null,"General",{"$f":"'Rate Base'!S105","v":53849849.990000084},{"$f":"'Rate Base'!T105","v":53849849.990000047},{"$f":"'Rate Base'!U105","v":53849849.990000024},{"$f":"'Rate Base'!V105","v":53849849.990000024},{"$f":"'Rate Base'!W105","v":53849849.990000039},{"$f":"'Rate Base'!X105","v":53849849.990000039},{"$f":"'Rate Base'!Y105","v":53849849.990000039},{"$f":"'Rate Base'!Z105","v":53849849.990000032},{"$f":"'Rate Base'!AA105","v":53849849.990000017},{"$f":"'Rate Base'!AB105","v":52616011.150000066},{"$f":"'Rate Base'!AC105","v":52616011.150000028},{"$f":"'Rate Base'!AD105","v":52616011.150000058},{"$f":"'Rate Base'!AE105","v":48976964.340000026},null,{"$f":"((F109/2)+SUM(G109:Q109)+(R109/2))/12","v":53338353.377916694},{"$f":"+R109","v":48976964.340000026},{"$f":"(U109/U110)*V110","v":49052792.964909695},{"$f":"(V109/V110)*W110","v":49104253.008032851},{"$f":"(W109/W110)*X110","v":49558859.279060371},{"$f":"(X109/X110)*Y110","v":49560704.828488193},{"$f":"(Y109/Y110)*Z110","v":49560685.666868865},{"$f":"(Z109/Z110)*AA110","v":50828223.305638976},{"$f":"(AA109/AA110)*AB110","v":50828223.305638976},{"$f":"(AB109/AB110)*AC110","v":49593884.457436331},{"$f":"(AC109/AC110)*AD110","v":50828223.305638976},{"$f":"(AD109/AD110)*AE110","v":50828223.305638976},{"$f":"(AE109/AE110)*AF110","v":50828223.305638976},{"$f":"(AF109/AF110)*AG110","v":50823259.497247137},null,null,{"$f":"((U109/2)+SUM(V109:AF109)+(AG109/2))/12","v":50039367.387634568},{"$f":"AG109","v":50823259.497247137},{"$f":"(AK109/AK110)*AL110","v":50810389.882197171},{"$f":"(AL109/AL110)*AM110","v":50801656.096687555},50724500.435294569,50724187.209112234,50724190.461217426,50509064.293602616,50509064.293602616,50718555.970875062,50509064.293602616,50509064.293602616,50509064.293602616,50509906.749908015,null,null,null,{"$f":"((AK109/2)+SUM(AL109:AV109)+(AW109/2))/12","v":50642948.720581226}]
[95,null,null,null,"Total",{"$f":"SUM(F107:F109)","v":109887398.96000001},109983284.78,110048356.36,110623209.13,110625542.83999999,110625518.60999998,112228328.70999998,112228328.70999998,110667498.70999998,112228328.70999998,112228328.70999998,112228328.70999998,112222051.93999998,null,{"$f":"SUM(T107:T109)","v":111230814.95249999},{"$f":"+R110","v":112222051.93999998},{"$f":"IF($R110-$F110=0,U110+$AH110/12,U110+((G110-F110)/($R110-$F110))*$AH110)","v":112395799.82327175},112513711.41109724,113555361.28154123,{"$f":"IF($R110-$F110=0,X110+$AH110/12,X110+((J110-I110)/($R110-$F110))*$AH110)","v":113559590.03165953},{"$f":"IF($R110-$F110=0,Y110+$AH110/12,Y110+((K110-J110)/($R110-$F110))*$AH110)","v":113559546.12619768},{"$f":"IF($R110-$F110=0,Z110+$AH110/12,Z110+((L110-K110)/($R110-$F110))*$AH110)","v":116463884.45444705},{"$f":"IF($R110-$F110=0,AA110+$AH110/12,AA110+((M110-L110)/($R110-$F110))*$AH110)","v":116463884.45444705},113635615.2833946,{"$f":"IF($R110-$F110=0,AC110+$AH110/12,AC110+((O110-N110)/($R110-$F110))*$AH110)","v":116463884.45444705},{"$f":"IF($R110-$F110=0,AD110+$AH110/12,AD110+((P110-O110)/($R110-$F110))*$AH110)","v":116463884.45444705},{"$f":"IF($R110-$F110=0,AE110+$AH110/12,AE110+((Q110-P110)/($R110-$F110))*$AH110)","v":116463884.45444705},116452510.76539393,{"$f":"+'101_106 PROJECTION'!N27","v":4230458.8253939524},{"$f":"+AG110-U110","v":4230458.825393945},{"$f":"SUM(AJ107:AJ109)","v":114656360.63184118},{"$f":"AG110","v":116452510.76539393},{"$f":"IF($R110-$F110=0,AK110+$AX110/12,AK110+((G110-F110)/($R110-$F110))*$AX110)","v":116423022.31856902},{"$f":"IF($R110-$F110=0,AL110+$AX110/12,AL110+((H110-G110)/($R110-$F110))*$AX110)","v":116403010.39369167},{"$f":"IF($R110-$F110=0,AM110+$AX110/12,AM110+((I110-H110)/($R110-$F110))*$AX110)","v":116226221.84101208},{"$f":"IF($R110-$F110=0,AN110+$AX110/12,AN110+((J110-I110)/($R110-$F110))*$AX110)","v":116225504.13861103},{"$f":"IF($R110-$F110=0,AO110+$AX110/12,AO110+((K110-J110)/($R110-$F110))*$AX110)","v":116225511.59023492},{"$f":"IF($R110-$F110=0,AP110+$AX110/12,AP110+((L110-K110)/($R110-$F110))*$AX110)","v":115732588.02338973},{"$f":"IF($R110-$F110=0,AQ110+$AX110/12,AQ110+((M110-L110)/($R110-$F110))*$AX110)","v":115732588.02338973},{"$f":"IF($R110-$F110=0,AR110+$AX110/12,AR110+((N110-M110)/($R110-$F110))*$AX110)","v":116212601.15210596},{"$f":"IF($R110-$F110=0,AS110+$AX110/12,AS110+((O110-N110)/($R110-$F110))*$AX110)","v":115732588.02338973},{"$f":"IF($R110-$F110=0,AT110+$AX110/12,AT110+((P110-O110)/($R110-$F110))*$AX110)","v":115732588.02338973},{"$f":"IF($R110-$F110=0,AU110+$AX110/12,AU110+((Q110-P110)/($R110-$F110))*$AX110)","v":115732588.02338973},{"$f":"IF($R110-$F110=0,AV110+$AX110/12,AV110+((R110-Q110)/($R110-$F110))*$AX110)","v":115734518.36302052},{"$f":"'101_106 PROJECTION'!$T$27","v":-717992.40237339516},{"$f":"+AW110-AK110","v":-717992.40237340331},null,{"$f":"SUM(BA107:BA109)","v":116039360.50961503}]
[96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG111","v":0}]
[97,null,"391","Office Furniture & Equipment"]
[98,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S109","v":198925.33000000002},{"$f":"'Rate Base'!T109","v":198925.33000000002},{"$f":"'Rate Base'!U109","v":198925.33000000002},{"$f":"'Rate Base'!V109","v":198925.33000000002},{"$f":"'Rate Base'!W109","v":203599.02000000002},{"$f":"'Rate Base'!X109","v":203599.02000000002},{"$f":"'Rate Base'!Y109","v":203599.02000000002},{"$f":"'Rate Base'!Z109","v":203599.02000000002},{"$f":"'Rate Base'!AA109","v":203599.02000000002},{"$f":"'Rate Base'!AB109","v":161890.01999999999},{"$f":"'Rate Base'!AC109","v":173398.22},{"$f":"'Rate Base'!AD109","v":173398.22},{"$f":"'Rate Base'!AE109","v":156128.47},null,{"$f":"((F113/2)+SUM(G113:Q113)+(R113/2))/12","v":191748.70416666669},{"$f":"+R113","v":156128.47},{"$f":"(U113/U116)*V116","v":156026.39382179905},{"$f":"(V113/V116)*W116","v":154222.66158818675},{"$f":"(W113/W116)*X116","v":154229.81528555171},{"$f":"(X113/X116)*Y116","v":151637.15378407389},{"$f":"(Y113/Y116)*Z116","v":151641.46978279381},{"$f":"(Z113/Z116)*AA116","v":144878.25564596994},{"$f":"(AA113/AA116)*AB116","v":144885.42027188052},{"$f":"(AB113/AB116)*AC116","v":144892.58760314184},{"$f":"(AC113/AC116)*AD116","v":150819.32620063334},{"$f":"(AD113/AD116)*AE116","v":150795.80028306515},{"$f":"(AE113/AE116)*AF116","v":157321.62648138529},{"$f":"(AF113/AF116)*AG116","v":240684.0831603932},null,null,{"$f":"((U113/2)+SUM(V113:AF113)+(AG113/2))/12","v":154979.73227738982},{"$f":"AG113","v":240684.0831603932},{"$f":"(AK113/AK116)*AL116","v":240675.05683386579},{"$f":"(AL113/AL116)*AM116","v":240515.55756189546},240516.19014443757,240286.92794340503,240287.30959575943,239689.25645300298,239689.89000192747,239690.52379007897,240214.60961270984,240212.52927802675,240789.59083308507,248161.11244931386,null,null,null,{"$f":"((AK113/2)+SUM(AL113:AV113)+(AW113/2))/12","v":240582.50332108731}]
[99,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S110","v":19598363.500000011},{"$f":"'Rate Base'!T110","v":19595694.819999997},{"$f":"'Rate Base'!U110","v":20240135.850000001},{"$f":"'Rate Base'!V110","v":20237465.129999999},{"$f":"'Rate Base'!W110","v":21200720.689999994},{"$f":"'Rate Base'!X110","v":21198047.929999989},{"$f":"'Rate Base'!Y110","v":23722987.179999989},{"$f":"'Rate Base'!Z110","v":23718916.399999995},{"$f":"'Rate Base'!AA110","v":23716240.589999992},{"$f":"'Rate Base'!AB110","v":21539196.409999996},{"$f":"'Rate Base'!AC110","v":21536471.239999998},{"$f":"'Rate Base'!AD110","v":19780035.299999986},{"$f":"'Rate Base'!AE110","v":19659601.779999983},null,{"$f":"((F114/2)+SUM(G114:Q114)+(R114/2))/12","v":21342907.848333329},{"$f":"+R114","v":19659601.779999983},{"$f":"(U114/U116)*V116","v":19646748.40985772},{"$f":"(V114/V116)*W116","v":19419623.546400286},{"$f":"(W114/W116)*X116","v":19420524.335612208},{"$f":"(X114/X116)*Y116","v":19094057.979608137},{"$f":"(Y114/Y116)*Z116","v":19094601.447536286},{"$f":"(Z114/Z116)*AA116","v":18242981.645697307},{"$f":"(AA114/AA116)*AB116","v":18243883.811025031},{"$f":"(AB114/AB116)*AC116","v":18244786.317008872},{"$f":"(AC114/AC116)*AD116","v":18991077.628778197},{"$f":"(AD114/AD116)*AE116","v":18988115.259577375},{"$f":"(AE114/AE116)*AF116","v":19809843.316891104},{"$f":"(AF114/AF116)*AG116","v":30306793.051374473},null,null,{"$f":"((U114/2)+SUM(V114:AF114)+(AG114/2))/12","v":19514953.426139981},{"$f":"AG114","v":30306793.051374473},{"$f":"(AK114/AK116)*AL116","v":30305656.46183981},{"$f":"(AL114/AL116)*AM116","v":30285572.410730254},30285652.065138388,30256783.508522764,30256831.565954607,30181525.078740139,30181604.854834557,30181684.661052294,30247677.228400622,30247415.273925319,30320078.513211492,{"$f":"(AV114/AV116)*AW116","v":31248296.022085562},null,null,null,{"$f":"((AK114/2)+SUM(AL114:AV114)+(AW114/2))/12","v":30294002.179923352}]
[100,null,null,null,"General",{"$f":"'Rate Base'!S111","v":31585944.999999974},{"$f":"'Rate Base'!T111","v":31626722.20999999},{"$f":"'Rate Base'!U111","v":31655676.139999986},{"$f":"'Rate Base'!V111","v":31655676.139999989},{"$f":"'Rate Base'!W111","v":31655676.139999993},{"$f":"'Rate Base'!X111","v":31656737.589999996},{"$f":"'Rate Base'!Y111","v":31656737.589999996},{"$f":"'Rate Base'!Z111","v":31658133.569999993},{"$f":"'Rate Base'!AA111","v":31658133.569999993},{"$f":"'Rate Base'!AB111","v":31664232.439999986},{"$f":"'Rate Base'!AC111","v":31664232.439999986},{"$f":"'Rate Base'!AD111","v":30984354.169999998},{"$f":"'Rate Base'!AE111","v":0},null,{"$f":"((F115/2)+SUM(G115:Q115)+(R115/2))/12","v":30277440.374999996},{"$f":"+R115","v":0},{"$f":"(U115/U116)*V116","v":0},{"$f":"(V115/V116)*W116","v":0},{"$f":"(W115/W116)*X116","v":0},{"$f":"(X115/X116)*Y116","v":0},{"$f":"(Y115/Y116)*Z116","v":0},{"$f":"(Z115/Z116)*AA116","v":0},{"$f":"(AA115/AA116)*AB116","v":0},{"$f":"(AB115/AB116)*AC116","v":0},{"$f":"(AC115/AC116)*AD116","v":0},{"$f":"(AD115/AD116)*AE116","v":0},{"$f":"(AE115/AE116)*AF116","v":0},{"$f":"(AF115/AF116)*AG116","v":0},null,null,{"$f":"((U115/2)+SUM(V115:AF115)+(AG115/2))/12","v":0},{"$f":"AG115","v":0},{"$f":"(AK115/AK116)*AL116","v":0},{"$f":"(AL115/AL116)*AM116","v":0},{"$f":"(AM115/AM116)*AN116","v":0},{"$f":"(AN115/AN116)*AO116","v":0},{"$f":"(AO115/AO116)*AP116","v":0},{"$f":"(AP115/AP116)*AQ116","v":0},{"$f":"(AQ115/AQ116)*AR116","v":0},{"$f":"(AR115/AR116)*AS116","v":0},{"$f":"(AS115/AS116)*AT116","v":0},{"$f":"(AT115/AT116)*AU116","v":0},{"$f":"(AU115/AU116)*AV116","v":0},{"$f":"(AV115/AV116)*AW116","v":0},null,null,null,{"$f":"((AK115/2)+SUM(AL115:AV115)+(AW115/2))/12","v":0}]
[101,null,null,null,"Total",{"$f":"SUM(F113:F115)","v":51383233.829999983},51421342.359999985,52094737.319999985,52092066.599999987,53059995.849999987,53058384.539999984,55583323.789999984,55580648.989999987,55577973.179999985,53365318.869999982,53374101.899999984,50937787.689999983,19815730.249999981,null,{"$f":"SUM(T113:T115)","v":51812096.927499995},{"$f":"+R116","v":19815730.249999981},{"$f":"IF($R116-$F116=0,U116+$AH116/12,U116+((G116-F116)/($R116-$F116))*$AH116)","v":19802774.803679518},19573846.207988471,19574754.15089776,{"$f":"IF($R116-$F116=0,X116+$AH116/12,X116+((J116-I116)/($R116-$F116))*$AH116)","v":19245695.133392211},{"$f":"IF($R116-$F116=0,Y116+$AH116/12,Y116+((K116-J116)/($R116-$F116))*$AH116)","v":19246242.917319082},{"$f":"IF($R116-$F116=0,Z116+$AH116/12,Z116+((L116-K116)/($R116-$F116))*$AH116)","v":18387859.901343279},{"$f":"IF($R116-$F116=0,AA116+$AH116/12,AA116+((M116-L116)/($R116-$F116))*$AH116)","v":18388769.231296912},18389678.904612016,{"$f":"IF($R116-$F116=0,AC116+$AH116/12,AC116+((O116-N116)/($R116-$F116))*$AH116)","v":19141896.954978835},{"$f":"IF($R116-$F116=0,AD116+$AH116/12,AD116+((P116-O116)/($R116-$F116))*$AH116)","v":19138911.059860446},{"$f":"IF($R116-$F116=0,AE116+$AH116/12,AE116+((Q116-P116)/($R116-$F116))*$AH116)","v":19967164.943372495},30547477.134534873,{"$f":"'101_106 PROJECTION'!N28","v":10731746.884534894},{"$f":"+AG116-U116","v":10731746.884534892},{"$f":"SUM(AJ113:AJ115)","v":19669933.15841737},{"$f":"AG116","v":30547477.134534873},{"$f":"IF($R116-$F116=0,AK116+$AX116/12,AK116+((G116-F116)/($R116-$F116))*$AX116)","v":30546331.518673684},{"$f":"IF($R116-$F116=0,AL116+$AX116/12,AL116+((H116-G116)/($R116-$F116))*$AX116)","v":30526087.968292158},{"$f":"IF($R116-$F116=0,AM116+$AX116/12,AM116+((I116-H116)/($R116-$F116))*$AX116)","v":30526168.255282834},{"$f":"IF($R116-$F116=0,AN116+$AX116/12,AN116+((J116-I116)/($R116-$F116))*$AX116)","v":30497070.436466176},{"$f":"IF($R116-$F116=0,AO116+$AX116/12,AO116+((K116-J116)/($R116-$F116))*$AX116)","v":30497118.875550374},{"$f":"IF($R116-$F116=0,AP116+$AX116/12,AP116+((L116-K116)/($R116-$F116))*$AX116)","v":30421214.33519315},{"$f":"IF($R116-$F116=0,AQ116+$AX116/12,AQ116+((M116-L116)/($R116-$F116))*$AX116)","v":30421294.744836491},{"$f":"IF($R116-$F116=0,AR116+$AX116/12,AR116+((N116-M116)/($R116-$F116))*$AX116)","v":30421375.184842378},{"$f":"IF($R116-$F116=0,AS116+$AX116/12,AS116+((O116-N116)/($R116-$F116))*$AX116)","v":30487891.838013336},{"$f":"IF($R116-$F116=0,AT116+$AX116/12,AT116+((P116-O116)/($R116-$F116))*$AX116)","v":30487627.803203352},{"$f":"IF($R116-$F116=0,AU116+$AX116/12,AU116+((Q116-P116)/($R116-$F116))*$AX116)","v":30560868.104044583},{"$f":"IF($R116-$F116=0,AV116+$AX116/12,AV116+((R116-Q116)/($R116-$F116))*$AX116)","v":31496457.134534881},{"$f":"'101_106 PROJECTION'!$T$28","v":948980},{"$f":"+AW116-AK116","v":948980.00000000745},null,{"$f":"SUM(BA113:BA115)","v":30534584.683244441}]
[102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG117","v":0}]
[103,null,"392","Transportation Equipment"]
[104,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S115","v":3010768.97},{"$f":"'Rate Base'!T115","v":3010989.91},{"$f":"'Rate Base'!U115","v":3057368.34},{"$f":"'Rate Base'!V115","v":3061549.57},{"$f":"'Rate Base'!W115","v":3066008.94},{"$f":"'Rate Base'!X115","v":3357347.94},{"$f":"'Rate Base'!Y115","v":3568821.8200000003},{"$f":"'Rate Base'!Z115","v":3568821.8200000003},{"$f":"'Rate Base'!AA115","v":3568821.8200000003},{"$f":"'Rate Base'!AB115","v":4590587.6100000003},{"$f":"'Rate Base'!AC115","v":4590587.6100000003},{"$f":"'Rate Base'!AD115","v":4720029.38},{"$f":"'Rate Base'!AE115","v":4720029.38},null,{"$f":"((F119/2)+SUM(G119:Q119)+(R119/2))/12","v":3668861.1612500004},{"$f":"+R119","v":4720029.38},{"$f":"(U119/U122)*V122","v":4739651.0249741878},{"$f":"(V119/V122)*W122","v":4763252.8326893244},{"$f":"(W119/W122)*X122","v":4766241.1324408781},{"$f":"(X119/X122)*Y122","v":4907161.1031067809},{"$f":"(Y119/Y122)*Z122","v":4951055.4809744852},{"$f":"(Z119/Z122)*AA122","v":5024026.4240776906},{"$f":"(AA119/AA122)*AB122","v":4960001.9932095474},{"$f":"(AB119/AB122)*AC122","v":4960001.9932095474},{"$f":"(AC119/AC122)*AD122","v":5176131.6510247765},{"$f":"(AD119/AD122)*AE122","v":5276175.4823554438},{"$f":"(AE119/AE122)*AF122","v":5416118.4119952712},{"$f":"(AF119/AF122)*AG122","v":5436095.1873879433},null,null,{"$f":"((U119/2)+SUM(V119:AF119)+(AG119/2))/12","v":5001489.9844793249},{"$f":"AG119","v":5436095.1873879433},{"$f":"(AK119/AK122)*AL122","v":5450795.0929395342},{"$f":"(AL119/AL122)*AM122","v":5468476.8084488967},5470715.5465447837,5576288.2577953795,5609172.5144288,5663839.9988848008,5615874.9537525447,5615874.9537525447,5777792.3445197716,5852741.9664049214,5957582.7099320041,5972548.6677751867,null,null,null,{"$f":"((AK119/2)+SUM(AL119:AV119)+(AW119/2))/12","v":5646956.4229154624}]
[105,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S116","v":68491090.760000035},{"$f":"'Rate Base'!T116","v":68827597.250000045},{"$f":"'Rate Base'!U116","v":69186249.900000036},{"$f":"'Rate Base'!V116","v":69233350.940000042},{"$f":"'Rate Base'!W116","v":71647221.920000032},{"$f":"'Rate Base'!X116","v":72109155.190000027},{"$f":"'Rate Base'!Y116","v":73149937.080000013},{"$f":"'Rate Base'!Z116","v":72051212.580000013},{"$f":"'Rate Base'!AA116","v":72051212.580000013},{"$f":"'Rate Base'!AB116","v":74738452.040000021},{"$f":"'Rate Base'!AC116","v":76455306.170000017},{"$f":"'Rate Base'!AD116","v":78727427.730000034},{"$f":"'Rate Base'!AE116","v":79070249.560000032},null,{"$f":"((F120/2)+SUM(G120:Q120)+(R120/2))/12","v":72663149.461666688},{"$f":"+R120","v":79070249.560000032},{"$f":"(U120/U122)*V122","v":79398952.676014706},{"$f":"(V120/V122)*W122","v":79794331.74590154},{"$f":"(W120/W122)*X122","v":79844391.944280103},{"$f":"(X120/X122)*Y122","v":82205092.768676415},{"$f":"(Y120/Y122)*Z122","v":82940414.338280782},{"$f":"(Z120/Z122)*AA122","v":84162828.483889133},{"$f":"(AA120/AA122)*AB122","v":83090286.91282776},{"$f":"(AB120/AB122)*AC122","v":83090286.91282776},{"$f":"(AC120/AC122)*AD122","v":86710905.47363162},{"$f":"(AD120/AD122)*AE122","v":88386846.463273168},{"$f":"(AE120/AE122)*AF122","v":90731179.830702066},{"$f":"(AF120/AF122)*AG122","v":91065832.11536701},null,null,{"$f":"((U120/2)+SUM(V120:AF120)+(AG120/2))/12","v":83785296.532332376},{"$f":"AG120","v":91065832.11536701},{"$f":"(AK120/AK122)*AL122","v":91312085.921624616},{"$f":"(AL120/AL122)*AM122","v":91608291.20879896},91645794.699919432,93414355.857754946,93965235.1360953,94881028.511676669,94077514.850334972,94077514.850334972,96789965.868186191,98045526.973800838,99801826.159112766,100052536.89124912,null,null,null,{"$f":"((AK120/2)+SUM(AL120:AV120)+(AW120/2))/12","v":94598193.711745664}]
[106,null,null,null,"General",{"$f":"'Rate Base'!S117","v":0},{"$f":"'Rate Base'!T117","v":0},{"$f":"'Rate Base'!U117","v":0},{"$f":"'Rate Base'!V117","v":0},{"$f":"'Rate Base'!W117","v":0},{"$f":"'Rate Base'!X117","v":0},{"$f":"'Rate Base'!Y117","v":0},{"$f":"'Rate Base'!Z117","v":0},{"$f":"'Rate Base'!AA117","v":0},{"$f":"'Rate Base'!AB117","v":0},{"$f":"'Rate Base'!AC117","v":0},{"$f":"'Rate Base'!AD117","v":0},{"$f":"'Rate Base'!AE117","v":0},null,{"$f":"((F121/2)+SUM(G121:Q121)+(R121/2))/12","v":0},{"$f":"+R121","v":0},{"$f":"(U121/U122)*V122","v":0},{"$f":"(V121/V122)*W122","v":0},{"$f":"(W121/W122)*X122","v":0},{"$f":"(X121/X122)*Y122","v":0},{"$f":"(Y121/Y122)*Z122","v":0},{"$f":"(Z121/Z122)*AA122","v":0},{"$f":"(AA121/AA122)*AB122","v":0},{"$f":"(AB121/AB122)*AC122","v":0},{"$f":"(AC121/AC122)*AD122","v":0},{"$f":"(AD121/AD122)*AE122","v":0},{"$f":"(AE121/AE122)*AF122","v":0},{"$f":"(AF121/AF122)*AG122","v":0},null,null,{"$f":"((U121/2)+SUM(V121:AF121)+(AG121/2))/12","v":0},{"$f":"AG121","v":0},{"$f":"(AK121/AK122)*AL122","v":0},{"$f":"(AL121/AL122)*AM122","v":0},{"$f":"(AM121/AM122)*AN122","v":0},{"$f":"(AN121/AN122)*AO122","v":0},{"$f":"(AO121/AO122)*AP122","v":0},{"$f":"(AP121/AP122)*AQ122","v":0},{"$f":"(AQ121/AQ122)*AR122","v":0},{"$f":"(AR121/AR122)*AS122","v":0},{"$f":"(AS121/AS122)*AT122","v":0},{"$f":"(AT121/AT122)*AU122","v":0},{"$f":"(AU121/AU122)*AV122","v":0},{"$f":"(AV121/AV122)*AW122","v":0},null,null,null,{"$f":"((AK121/2)+SUM(AL121:AV121)+(AW121/2))/12","v":0}]
[107,null,null,null,"Total",{"$f":"SUM(F119:F121)","v":71501859.730000034},71838587.160000041,72243618.240000039,72294900.510000035,74713230.860000029,75466503.130000025,76718758.900000006,75620034.400000006,75620034.400000006,79329039.650000021,81045893.780000016,83447457.110000029,83790278.940000027,null,{"$f":"SUM(T119:T121)","v":76332010.622916684},{"$f":"+R122","v":83790278.940000027},{"$f":"IF($R122-$F122=0,U122+$AH122/12,U122+((G122-F122)/($R122-$F122))*$AH122)","v":84138603.700988889},84557584.57859087,84610633.076720983,{"$f":"IF($R122-$F122=0,X122+$AH122/12,X122+((J122-I122)/($R122-$F122))*$AH122)","v":87112253.871783197},{"$f":"IF($R122-$F122=0,Y122+$AH122/12,Y122+((K122-J122)/($R122-$F122))*$AH122)","v":87891469.819255263},{"$f":"IF($R122-$F122=0,Z122+$AH122/12,Z122+((L122-K122)/($R122-$F122))*$AH122)","v":89186854.907966822},{"$f":"IF($R122-$F122=0,AA122+$AH122/12,AA122+((M122-L122)/($R122-$F122))*$AH122)","v":88050288.906037301},88050288.906037301,{"$f":"IF($R122-$F122=0,AC122+$AH122/12,AC122+((O122-N122)/($R122-$F122))*$AH122)","v":91887037.124656394},{"$f":"IF($R122-$F122=0,AD122+$AH122/12,AD122+((P122-O122)/($R122-$F122))*$AH122)","v":93663021.945628613},{"$f":"IF($R122-$F122=0,AE122+$AH122/12,AE122+((Q122-P122)/($R122-$F122))*$AH122)","v":96147298.242697328},96501927.302754939,{"$f":"'101_106 PROJECTION'!N29","v":12711648.362754906},{"$f":"+AG122-U122","v":12711648.362754911},{"$f":"SUM(AJ119:AJ121)","v":88786786.516811699},{"$f":"AG122","v":96501927.302754939},{"$f":"IF($R122-$F122=0,AK122+$AX122/12,AK122+((G122-F122)/($R122-$F122))*$AX122)","v":96762881.014564142},{"$f":"IF($R122-$F122=0,AL122+$AX122/12,AL122+((H122-G122)/($R122-$F122))*$AX122)","v":97076768.017247841},{"$f":"IF($R122-$F122=0,AM122+$AX122/12,AM122+((I122-H122)/($R122-$F122))*$AX122)","v":97116510.246464208},{"$f":"IF($R122-$F122=0,AN122+$AX122/12,AN122+((J122-I122)/($R122-$F122))*$AX122)","v":98990644.115550309},{"$f":"IF($R122-$F122=0,AO122+$AX122/12,AO122+((K122-J122)/($R122-$F122))*$AX122)","v":99574407.65052408},{"$f":"IF($R122-$F122=0,AP122+$AX122/12,AP122+((L122-K122)/($R122-$F122))*$AX122)","v":100544868.51056145},{"$f":"IF($R122-$F122=0,AQ122+$AX122/12,AQ122+((M122-L122)/($R122-$F122))*$AX122)","v":99693389.804087505},{"$f":"IF($R122-$F122=0,AR122+$AX122/12,AR122+((N122-M122)/($R122-$F122))*$AX122)","v":99693389.804087505},{"$f":"IF($R122-$F122=0,AS122+$AX122/12,AS122+((O122-N122)/($R122-$F122))*$AX122)","v":102567758.21270595},{"$f":"IF($R122-$F122=0,AT122+$AX122/12,AT122+((P122-O122)/($R122-$F122))*$AX122)","v":103898268.94020575},{"$f":"IF($R122-$F122=0,AU122+$AX122/12,AU122+((Q122-P122)/($R122-$F122))*$AX122)","v":105759408.86904477},{"$f":"IF($R122-$F122=0,AV122+$AX122/12,AV122+((R122-Q122)/($R122-$F122))*$AX122)","v":106025085.5590243},{"$f":"'101_106 PROJECTION'!$T$29","v":9523158.2562693842},{"$f":"+AW122-AK122","v":9523158.2562693655},null,{"$f":"SUM(BA119:BA121)","v":100245150.13466112}]
[108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG123","v":0}]
[109,null,"393","Stores Equipment"]
[110,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S121","v":12371.89},{"$f":"'Rate Base'!T121","v":12371.89},{"$f":"'Rate Base'!U121","v":12371.89},{"$f":"'Rate Base'!V121","v":12371.89},{"$f":"'Rate Base'!W121","v":12371.89},{"$f":"'Rate Base'!X121","v":12371.89},{"$f":"'Rate Base'!Y121","v":12371.89},{"$f":"'Rate Base'!Z121","v":12371.89},{"$f":"'Rate Base'!AA121","v":12371.89},{"$f":"'Rate Base'!AB121","v":12371.89},{"$f":"'Rate Base'!AC121","v":12371.89},{"$f":"'Rate Base'!AD121","v":12371.89},{"$f":"'Rate Base'!AE121","v":12371.89},null,{"$f":"((F125/2)+SUM(G125:Q125)+(R125/2))/12","v":12371.89},{"$f":"+R125","v":12371.89},{"$f":"(U125/U127)*V127","v":12371.890000000001},{"$f":"(V125/V127)*W127","v":12371.890000000001},{"$f":"(W125/W127)*X127","v":12371.890000000001},{"$f":"(X125/X127)*Y127","v":12371.890000000001},{"$f":"(Y125/Y127)*Z127","v":12345.91039663522},{"$f":"(Z125/Z127)*AA127","v":12345.91039663522},{"$f":"(AA125/AA127)*AB127","v":12345.91039663522},{"$f":"(AB125/AB127)*AC127","v":12345.91039663522},{"$f":"(AC125/AC127)*AD127","v":12346.041161701032},{"$f":"(AD125/AD127)*AE127","v":12346.041161701032},{"$f":"(AE125/AE127)*AF127","v":12346.041161701032},{"$f":"(AF125/AF127)*AG127","v":12346.041161701032},null,null,{"$f":"((U125/2)+SUM(V125:AF125)+(AG125/2))/12","v":12355.690887707873},{"$f":"AG125","v":12346.041161701032},{"$f":"(AK125/AK127)*AL127","v":12346.041161701032},{"$f":"(AL125/AL127)*AM127","v":12346.041161701032},12346.041161701032,12346.041161701032,-1913.7921291671669,-1913.7921291671669,-1913.7921291671669,-1913.7921291671669,-1842.0170519041856,-1842.0170519041856,-1842.0170519041856,-1842.0170519041856,null,null,null,{"$f":"((AK125/2)+SUM(AL125:AV125)+(AW125/2))/12","v":3454.5797524434438}]
[111,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S122","v":52487.310000000005},{"$f":"'Rate Base'!T122","v":52487.310000000005},{"$f":"'Rate Base'!U122","v":52487.310000000005},{"$f":"'Rate Base'!V122","v":52487.310000000005},{"$f":"'Rate Base'!W122","v":52487.310000000005},{"$f":"'Rate Base'!X122","v":1546727.49},{"$f":"'Rate Base'!Y122","v":1546727.49},{"$f":"'Rate Base'!Z122","v":1546727.49},{"$f":"'Rate Base'!AA122","v":1546727.49},{"$f":"'Rate Base'!AB122","v":1539206.42},{"$f":"'Rate Base'!AC122","v":1539206.42},{"$f":"'Rate Base'!AD122","v":1539206.42},{"$f":"'Rate Base'!AE122","v":1539206.42},null,{"$f":"((F126/2)+SUM(G126:Q126)+(R126/2))/12","v":984193.77708333323},{"$f":"+R126","v":1539206.42},{"$f":"(U126/U127)*V127","v":1539206.42},{"$f":"(V126/V127)*W127","v":1539206.42},{"$f":"(W126/W127)*X127","v":1539206.42},{"$f":"(X126/X127)*Y127","v":1539206.42},{"$f":"(Y126/Y127)*Z127","v":1535974.2564188393},{"$f":"(Z126/Z127)*AA127","v":1535974.2564188393},{"$f":"(AA126/AA127)*AB127","v":1535974.2564188393},{"$f":"(AB126/AB127)*AC127","v":1535974.2564188393},{"$f":"(AC126/AC127)*AD127","v":1535990.5251076824},{"$f":"(AD126/AD127)*AE127","v":1535990.5251076824},{"$f":"(AE126/AE127)*AF127","v":1535990.5251076824},{"$f":"(AF126/AF127)*AG127","v":1535990.5251076824},null,null,{"$f":"((U126/2)+SUM(V126:AF126)+(AG126/2))/12","v":1537191.0627960202},{"$f":"AG126","v":1535990.5251076824},{"$f":"(AK126/AK127)*AL127","v":1535990.5251076824},{"$f":"(AL126/AL127)*AM127","v":1535990.5251076824},{"$f":"(AM126/AM127)*AN127","v":1535990.5251076824},{"$f":"(AN126/AN127)*AO127","v":1535990.5251076824},{"$f":"(AO126/AO127)*AP127","v":-238097.90838421392},{"$f":"(AP126/AP127)*AQ127","v":-238097.90838421392},{"$f":"(AQ126/AQ127)*AR127","v":-238097.90838421392},{"$f":"(AR126/AR127)*AS127","v":-238097.90838421392},{"$f":"(AS126/AS127)*AT127","v":-229168.25739966938},{"$f":"(AT126/AT127)*AU127","v":-229168.25739966938},{"$f":"(AU126/AU127)*AV127","v":-229168.25739966938},{"$f":"(AV126/AV127)*AW127","v":-229168.25739966938},null,null,null,{"$f":"((AK126/2)+SUM(AL126:AV126)+(AW126/2))/12","v":429789.73571240599}]
[112,null,null,null,"Total",{"$f":"SUM(F125:F126)","v":64859.200000000004},64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,1559099.38,1559099.38,1559099.38,1559099.38,1551578.3099999998,1551578.3099999998,1551578.3099999998,1551578.3099999998,null,{"$f":"SUM(T125:T126)","v":996565.66708333325},{"$f":"+R127","v":1551578.3099999998},{"$f":"IF($R127-$F127=0,U127+$AH127/12,U127+((G127-F127)/($R127-$F127))*$AH127)","v":1551578.3099999998},1551578.3099999998,1551578.3099999998,{"$f":"IF($R127-$F127=0,X127+$AH127/12,X127+((J127-I127)/($R127-$F127))*$AH127)","v":1551578.3099999998},{"$f":"IF($R127-$F127=0,Y127+$AH127/12,Y127+((K127-J127)/($R127-$F127))*$AH127)","v":1548320.1668154744},{"$f":"IF($R127-$F127=0,Z127+$AH127/12,Z127+((L127-K127)/($R127-$F127))*$AH127)","v":1548320.1668154744},{"$f":"IF($R127-$F127=0,AA127+$AH127/12,AA127+((M127-L127)/($R127-$F127))*$AH127)","v":1548320.1668154744},1548320.1668154744,{"$f":"IF($R127-$F127=0,AC127+$AH127/12,AC127+((O127-N127)/($R127-$F127))*$AH127)","v":1548336.5662693833},{"$f":"IF($R127-$F127=0,AD127+$AH127/12,AD127+((P127-O127)/($R127-$F127))*$AH127)","v":1548336.5662693833},{"$f":"IF($R127-$F127=0,AE127+$AH127/12,AE127+((Q127-P127)/($R127-$F127))*$AH127)","v":1548336.5662693833},1548336.5662693833,{"$f":"'101_106 PROJECTION'!N30","v":-3241.7437306164475},{"$f":"+AG127-U127","v":-3241.743730616523},{"$f":"SUM(AJ125:AJ126)","v":1549546.7536837282},{"$f":"AG127","v":1548336.5662693833},{"$f":"IF($R127-$F127=0,AK127+$AX127/12,AK127+((G127-F127)/($R127-$F127))*$AX127)","v":1548336.5662693833},{"$f":"IF($R127-$F127=0,AL127+$AX127/12,AL127+((H127-G127)/($R127-$F127))*$AX127)","v":1548336.5662693833},{"$f":"IF($R127-$F127=0,AM127+$AX127/12,AM127+((I127-H127)/($R127-$F127))*$AX127)","v":1548336.5662693833},{"$f":"IF($R127-$F127=0,AN127+$AX127/12,AN127+((J127-I127)/($R127-$F127))*$AX127)","v":1548336.5662693833},{"$f":"IF($R127-$F127=0,AO127+$AX127/12,AO127+((K127-J127)/($R127-$F127))*$AX127)","v":-240011.70051338105},{"$f":"IF($R127-$F127=0,AP127+$AX127/12,AP127+((L127-K127)/($R127-$F127))*$AX127)","v":-240011.70051338105},{"$f":"IF($R127-$F127=0,AQ127+$AX127/12,AQ127+((M127-L127)/($R127-$F127))*$AX127)","v":-240011.70051338105},{"$f":"IF($R127-$F127=0,AR127+$AX127/12,AR127+((N127-M127)/($R127-$F127))*$AX127)","v":-240011.70051338105},{"$f":"IF($R127-$F127=0,AS127+$AX127/12,AS127+((O127-N127)/($R127-$F127))*$AX127)","v":-231010.27445157352},{"$f":"IF($R127-$F127=0,AT127+$AX127/12,AT127+((P127-O127)/($R127-$F127))*$AX127)","v":-231010.27445157352},{"$f":"IF($R127-$F127=0,AU127+$AX127/12,AU127+((Q127-P127)/($R127-$F127))*$AX127)","v":-231010.27445157352},{"$f":"IF($R127-$F127=0,AV127+$AX127/12,AV127+((R127-Q127)/($R127-$F127))*$AX127)","v":-231010.27445157352},{"$f":"'101_106 PROJECTION'!$T$30","v":-1779346.8407209567},{"$f":"+AW127-AK127","v":-1779346.8407209569},null,{"$f":"SUM(BA125:BA126)","v":433244.31546484941}]
[113]
[114,null,"394","Tools, Shop & Garage Equipment"]
[115,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S126","v":2307278.96},{"$f":"'Rate Base'!T126","v":2307278.96},{"$f":"'Rate Base'!U126","v":2307278.96},{"$f":"'Rate Base'!V126","v":2307278.96},{"$f":"'Rate Base'!W126","v":2376970.23},{"$f":"'Rate Base'!X126","v":2376970.23},{"$f":"'Rate Base'!Y126","v":2383071.12},{"$f":"'Rate Base'!Z126","v":2383071.12},{"$f":"'Rate Base'!AA126","v":2383071.12},{"$f":"'Rate Base'!AB126","v":2106215.61},{"$f":"'Rate Base'!AC126","v":2106215.61},{"$f":"'Rate Base'!AD126","v":2106215.61},{"$f":"'Rate Base'!AE126","v":2106215.61},null,{"$f":"((F130/2)+SUM(G130:Q130)+(R130/2))/12","v":2279198.7345833336},{"$f":"+R130","v":2106215.61},{"$f":"(U130/U133)*V133","v":2101171.8428101982},{"$f":"(V130/V133)*W133","v":2082015.9504506825},{"$f":"(W130/W133)*X133","v":2082992.7873006642},{"$f":"(X130/X133)*Y133","v":2050979.1495588219},{"$f":"(Y130/Y133)*Z133","v":2050955.8965697098},{"$f":"(Z130/Z133)*AA133","v":1634450.5421716301},{"$f":"(AA130/AA133)*AB133","v":1634450.5421716301},{"$f":"(AB130/AB133)*AC133","v":1634450.5421716301},{"$f":"(AC130/AC133)*AD133","v":2962981.9436385431},{"$f":"(AD130/AD133)*AE133","v":2954263.3175972006},{"$f":"(AE130/AE133)*AF133","v":2823932.5461334493},{"$f":"(AF130/AF133)*AG133","v":3465899.0161742503},null,null,{"$f":"((U130/2)+SUM(V130:AF130)+(AG130/2))/12","v":2233225.1978051071},{"$f":"AG130","v":3465899.0161742503},{"$f":"(AK130/AK133)*AL133","v":3464680.5035986719},{"$f":"(AL130/AL133)*AM133","v":3460052.673871778},3460288.6657288955,3452554.5616930625,3452548.9440547801,3351926.335391162,3351926.335391162,3351926.335391162,3672883.3024398186,3670776.9888306935,3639290.6656049648,3794381.9272369612,null,null,null,{"$f":"((AK130/2)+SUM(AL130:AV130)+(AW130/2))/12","v":3496582.981975147}]
[116,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S127","v":30770861.219999999},{"$f":"'Rate Base'!T127","v":30781841.119999997},{"$f":"'Rate Base'!U127","v":30823542.049999997},{"$f":"'Rate Base'!V127","v":30821415.549999997},{"$f":"'Rate Base'!W127","v":30821415.549999997},{"$f":"'Rate Base'!X127","v":30821466.169999998},{"$f":"'Rate Base'!Y127","v":31722065.959999997},{"$f":"'Rate Base'!Z127","v":31722065.959999997},{"$f":"'Rate Base'!AA127","v":31722065.959999997},{"$f":"'Rate Base'!AB127","v":29106809.009999998},{"$f":"'Rate Base'!AC127","v":29125788.799999997},{"$f":"'Rate Base'!AD127","v":29409509.039999995},{"$f":"'Rate Base'!AE127","v":28011996.549999993},null,{"$f":"((F131/2)+SUM(G131:Q131)+(R131/2))/12","v":30522451.171250004},{"$f":"+R131","v":28011996.549999993},{"$f":"(U131/U133)*V133","v":27944916.053374235},{"$f":"(V131/V133)*W133","v":27690148.788266499},{"$f":"(W131/W133)*X133","v":27703140.407140505},{"$f":"(X131/X133)*Y133","v":27277369.225064117},{"$f":"(Y131/Y133)*Z133","v":27277059.96771758},{"$f":"(Z131/Z133)*AA133","v":21737671.457319286},{"$f":"(AA131/AA133)*AB133","v":21737671.457319286},{"$f":"(AB131/AB133)*AC133","v":21737671.457319286},{"$f":"(AC131/AC133)*AD133","v":39406715.812402107},{"$f":"(AD131/AD133)*AE133","v":39290760.863900505},{"$f":"(AE131/AE133)*AF133","v":37557403.128221475},{"$f":"(AF131/AF133)*AG133","v":46095352.642325871},null,null,{"$f":"((U131/2)+SUM(V131:AF131)+(AG131/2))/12","v":29701183.601183981},{"$f":"AG131","v":46095352.642325871},{"$f":"(AK131/AK133)*AL133","v":46079146.813301921},{"$f":"(AL131/AL133)*AM133","v":46017598.152410671},46020736.768920787,45917875.649413139,45917800.93661382,44579552.300835609,44579552.300835609,44579552.300835609,48848177.702232882,48820164.402325734,48401406.335305572,50464070.701263167,null,null,null,{"$f":"((AK131/2)+SUM(AL131:AV131)+(AW131/2))/12","v":46503439.611235492}]
[117,null,null,null,"General",{"$f":"'Rate Base'!S128","v":0},{"$f":"'Rate Base'!T128","v":0},{"$f":"'Rate Base'!U128","v":0},{"$f":"'Rate Base'!V128","v":0},{"$f":"'Rate Base'!W128","v":0},{"$f":"'Rate Base'!X128","v":0},{"$f":"'Rate Base'!Y128","v":0},{"$f":"'Rate Base'!Z128","v":0},{"$f":"'Rate Base'!AA128","v":0},{"$f":"'Rate Base'!AB128","v":0},{"$f":"'Rate Base'!AC128","v":0},{"$f":"'Rate Base'!AD128","v":0},{"$f":"'Rate Base'!AE128","v":0},null,{"$f":"((F132/2)+SUM(G132:Q132)+(R132/2))/12","v":0},{"$f":"+R132","v":0},{"$f":"(U132/U133)*V133","v":0},{"$f":"(V132/V133)*W133","v":0},{"$f":"(W132/W133)*X133","v":0},{"$f":"(X132/X133)*Y133","v":0},{"$f":"(Y132/Y133)*Z133","v":0},{"$f":"(Z132/Z133)*AA133","v":0},{"$f":"(AA132/AA133)*AB133","v":0},{"$f":"(AB132/AB133)*AC133","v":0},{"$f":"(AC132/AC133)*AD133","v":0},{"$f":"(AD132/AD133)*AE133","v":0},{"$f":"(AE132/AE133)*AF133","v":0},{"$f":"(AF132/AF133)*AG133","v":0},null,null,{"$f":"((U132/2)+SUM(V132:AF132)+(AG132/2))/12","v":0},{"$f":"AG132","v":0},{"$f":"(AK132/AK133)*AL133","v":0},{"$f":"(AL132/AL133)*AM133","v":0},{"$f":"(AM132/AM133)*AN133","v":0},{"$f":"(AN132/AN133)*AO133","v":0},{"$f":"(AO132/AO133)*AP133","v":0},{"$f":"(AP132/AP133)*AQ133","v":0},{"$f":"(AQ132/AQ133)*AR133","v":0},{"$f":"(AR132/AR133)*AS133","v":0},{"$f":"(AS132/AS133)*AT133","v":0},{"$f":"(AT132/AT133)*AU133","v":0},{"$f":"(AU132/AU133)*AV133","v":0},{"$f":"(AV132/AV133)*AW133","v":0},null,null,null,{"$f":"((AK132/2)+SUM(AL132:AV132)+(AW132/2))/12","v":0}]
[118,null,null,null,"Total",{"$f":"SUM(F130:F132)","v":33078140.18},33089120.079999998,33130821.009999998,33128694.509999998,33198385.779999997,33198436.399999999,34105137.079999998,34105137.079999998,34105137.079999998,31213024.619999997,31232004.409999996,31515724.649999995,30118212.159999993,null,{"$f":"SUM(T130:T132)","v":32801649.905833337},{"$f":"+R133","v":30118212.159999993},{"$f":"IF($R133-$F133=0,U133+$AH133/12,U133+((G133-F133)/($R133-$F133))*$AH133)","v":30046087.89618443},29772164.73871718,29786133.194441166,{"$f":"IF($R133-$F133=0,X133+$AH133/12,X133+((J133-I133)/($R133-$F133))*$AH133)","v":29328348.374622937},{"$f":"IF($R133-$F133=0,Y133+$AH133/12,Y133+((K133-J133)/($R133-$F133))*$AH133)","v":29328015.864287287},{"$f":"IF($R133-$F133=0,Z133+$AH133/12,Z133+((L133-K133)/($R133-$F133))*$AH133)","v":23372121.999490913},{"$f":"IF($R133-$F133=0,AA133+$AH133/12,AA133+((M133-L133)/($R133-$F133))*$AH133)","v":23372121.999490913},23372121.999490913,{"$f":"IF($R133-$F133=0,AC133+$AH133/12,AC133+((O133-N133)/($R133-$F133))*$AH133)","v":42369697.756040648},{"$f":"IF($R133-$F133=0,AD133+$AH133/12,AD133+((P133-O133)/($R133-$F133))*$AH133)","v":42245024.181497701},{"$f":"IF($R133-$F133=0,AE133+$AH133/12,AE133+((Q133-P133)/($R133-$F133))*$AH133)","v":40381335.674354918},49561251.658500113,{"$f":"'101_106 PROJECTION'!N31","v":19443039.498500127},{"$f":"+AG133-U133","v":19443039.49850012},{"$f":"SUM(AJ130:AJ132)","v":31934408.798989087},{"$f":"AG133","v":49561251.658500113},{"$f":"IF($R133-$F133=0,AK133+$AX133/12,AK133+((G133-F133)/($R133-$F133))*$AX133)","v":49543827.316900581},{"$f":"IF($R133-$F133=0,AL133+$AX133/12,AL133+((H133-G133)/($R133-$F133))*$AX133)","v":49477650.826282442},{"$f":"IF($R133-$F133=0,AM133+$AX133/12,AM133+((I133-H133)/($R133-$F133))*$AX133)","v":49481025.434649676},{"$f":"IF($R133-$F133=0,AN133+$AX133/12,AN133+((J133-I133)/($R133-$F133))*$AX133)","v":49370430.211106189},{"$f":"IF($R133-$F133=0,AO133+$AX133/12,AO133+((K133-J133)/($R133-$F133))*$AX133)","v":49370349.880668588},{"$f":"IF($R133-$F133=0,AP133+$AX133/12,AP133+((L133-K133)/($R133-$F133))*$AX133)","v":47931478.636226758},{"$f":"IF($R133-$F133=0,AQ133+$AX133/12,AQ133+((M133-L133)/($R133-$F133))*$AX133)","v":47931478.636226758},{"$f":"IF($R133-$F133=0,AR133+$AX133/12,AR133+((N133-M133)/($R133-$F133))*$AX133)","v":47931478.636226758},{"$f":"IF($R133-$F133=0,AS133+$AX133/12,AS133+((O133-N133)/($R133-$F133))*$AX133)","v":52521061.004672684},{"$f":"IF($R133-$F133=0,AT133+$AX133/12,AT133+((P133-O133)/($R133-$F133))*$AX133)","v":52490941.391156413},{"$f":"IF($R133-$F133=0,AU133+$AX133/12,AU133+((Q133-P133)/($R133-$F133))*$AX133)","v":52040697.000910521},{"$f":"IF($R133-$F133=0,AV133+$AX133/12,AV133+((R133-Q133)/($R133-$F133))*$AX133)","v":54258452.628500111},{"$f":"'101_106 PROJECTION'!$T$31","v":4697200.97},{"$f":"+AW133-AK133","v":4697200.9699999988},null,{"$f":"SUM(BA130:BA132)","v":50000022.593210638}]
[119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG134","v":0}]
[120,null,"395","Laboratory Equipment"]
[121,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S132","v":0},{"$f":"'Rate Base'!T132","v":0},{"$f":"'Rate Base'!U132","v":0},{"$f":"'Rate Base'!V132","v":0},{"$f":"'Rate Base'!W132","v":0},{"$f":"'Rate Base'!X132","v":0},{"$f":"'Rate Base'!Y132","v":0},{"$f":"'Rate Base'!Z132","v":0},{"$f":"'Rate Base'!AA132","v":0},{"$f":"'Rate Base'!AB132","v":0},{"$f":"'Rate Base'!AC132","v":0},{"$f":"'Rate Base'!AD132","v":0},{"$f":"'Rate Base'!AE132","v":0},null,{"$f":"((F136/2)+SUM(G136:Q136)+(R136/2))/12","v":0},null,{"$f":"(U136/U139)*V139","v":0},{"$f":"(V136/V139)*W139","v":0},{"$f":"(W136/W139)*X139","v":0},{"$f":"(X136/X139)*Y139","v":0},{"$f":"(Y136/Y139)*Z139","v":0},{"$f":"(Z136/Z139)*AA139","v":0},{"$f":"(AA136/AA139)*AB139","v":0},{"$f":"(AB136/AB139)*AC139","v":0},{"$f":"(AC136/AC139)*AD139","v":0},{"$f":"(AD136/AD139)*AE139","v":0},{"$f":"(AE136/AE139)*AF139","v":0},{"$f":"(AF136/AF139)*AG139","v":0},null,null,{"$f":"((U136/2)+SUM(V136:AF136)+(AG136/2))/12","v":0},{"$f":"AG136","v":0},{"$f":"(AK136/AK139)*AL139","v":0},{"$f":"(AL136/AL139)*AM139","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK136/2)+SUM(AL136:AV136)+(AW136/2))/12","v":0}]
[122,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S133","v":3.6379788070917101E-12},{"$f":"'Rate Base'!T133","v":3.6379788070917101E-12},{"$f":"'Rate Base'!U133","v":3.6379788070917101E-12},{"$f":"'Rate Base'!V133","v":3.6379788070917101E-12},{"$f":"'Rate Base'!W133","v":3.6379788070917101E-12},{"$f":"'Rate Base'!X133","v":68343.680000000008},{"$f":"'Rate Base'!Y133","v":68343.680000000008},{"$f":"'Rate Base'!Z133","v":68343.680000000008},{"$f":"'Rate Base'!AA133","v":68343.680000000008},{"$f":"'Rate Base'!AB133","v":68343.680000000008},{"$f":"'Rate Base'!AC133","v":68343.680000000008},{"$f":"'Rate Base'!AD133","v":68343.680000000008},{"$f":"'Rate Base'!AE133","v":68343.680000000008},null,{"$f":"((F137/2)+SUM(G137:Q137)+(R137/2))/12","v":42714.8},{"$f":"+R137","v":68343.680000000008},{"$f":"(U137/U139)*V139","v":68343.680000000008},{"$f":"(V137/V139)*W139","v":68343.680000000008},{"$f":"(W137/W139)*X139","v":68343.680000000008},{"$f":"(X137/X139)*Y139","v":68343.680000000008},{"$f":"(Y137/Y139)*Z139","v":68343.680000000008},{"$f":"(Z137/Z139)*AA139","v":68343.680000000008},{"$f":"(AA137/AA139)*AB139","v":68343.680000000008},{"$f":"(AB137/AB139)*AC139","v":68343.680000000008},{"$f":"(AC137/AC139)*AD139","v":68343.680000000008},{"$f":"(AD137/AD139)*AE139","v":68343.680000000008},{"$f":"(AE137/AE139)*AF139","v":68343.680000000008},{"$f":"(AF137/AF139)*AG139","v":68343.680000000008},null,null,{"$f":"((U137/2)+SUM(V137:AF137)+(AG137/2))/12","v":68343.680000000008},{"$f":"AG137","v":68343.680000000008},{"$f":"(AK137/AK139)*AL139","v":68343.680000000008},{"$f":"(AL137/AL139)*AM139","v":68343.680000000008},68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,null,null,null,{"$f":"((AK137/2)+SUM(AL137:AV137)+(AW137/2))/12","v":68343.680000000008}]
[123,null,null,null,"General",{"$f":"'Rate Base'!S134","v":0},{"$f":"'Rate Base'!T134","v":0},{"$f":"'Rate Base'!U134","v":0},{"$f":"'Rate Base'!V134","v":0},{"$f":"'Rate Base'!W134","v":0},{"$f":"'Rate Base'!X134","v":0},{"$f":"'Rate Base'!Y134","v":0},{"$f":"'Rate Base'!Z134","v":0},{"$f":"'Rate Base'!AA134","v":0},{"$f":"'Rate Base'!AB134","v":0},{"$f":"'Rate Base'!AC134","v":0},{"$f":"'Rate Base'!AD134","v":0},{"$f":"'Rate Base'!AE134","v":0},null,{"$f":"((F138/2)+SUM(G138:Q138)+(R138/2))/12","v":0},0,{"$f":"(U138/U139)*V139","v":0},{"$f":"(V138/V139)*W139","v":0},{"$f":"(W138/W139)*X139","v":0},{"$f":"(X138/X139)*Y139","v":0},{"$f":"(Y138/Y139)*Z139","v":0},{"$f":"(Z138/Z139)*AA139","v":0},{"$f":"(AA138/AA139)*AB139","v":0},{"$f":"(AB138/AB139)*AC139","v":0},{"$f":"(AC138/AC139)*AD139","v":0},{"$f":"(AD138/AD139)*AE139","v":0},{"$f":"(AE138/AE139)*AF139","v":0},{"$f":"(AF138/AF139)*AG139","v":0},null,null,{"$f":"((U138/2)+SUM(V138:AF138)+(AG138/2))/12","v":0},{"$f":"AG138","v":0},{"$f":"(AK138/AK139)*AL139","v":0},{"$f":"(AL138/AL139)*AM139","v":0},{"$f":"(AM138/AM139)*AN139","v":0},{"$f":"(AN138/AN139)*AO139","v":0},{"$f":"(AO138/AO139)*AP139","v":0},{"$f":"(AP138/AP139)*AQ139","v":0},{"$f":"(AQ138/AQ139)*AR139","v":0},{"$f":"(AR138/AR139)*AS139","v":0},{"$f":"(AS138/AS139)*AT139","v":0},{"$f":"(AT138/AT139)*AU139","v":0},{"$f":"(AU138/AU139)*AV139","v":0},{"$f":"(AV138/AV139)*AW139","v":0},null,null,null,{"$f":"((AK138/2)+SUM(AL138:AV138)+(AW138/2))/12","v":0}]
[124,null,null,null,"Total",{"$f":"SUM(F136:F138)","v":3.6379788070917101E-12},3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,3.6379788070917101E-12,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,68343.680000000008,null,{"$f":"SUM(T136:T138)","v":42714.8},68343.680000000008,{"$f":"IF($R139-$F139=0,U139+$AH139/12,U139+((G139-F139)/($R139-$F139))*$AH139)","v":68343.680000000008},68343.680000000008,{"$f":"IF($R139-$F139=0,W139+$AH139/12,W139+((I139-H139)/($R139-$F139))*$AH139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,X139+$AH139/12,X139+((J139-I139)/($R139-$F139))*$AH139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,Y139+$AH139/12,Y139+((K139-J139)/($R139-$F139))*$AH139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,Z139+$AH139/12,Z139+((L139-K139)/($R139-$F139))*$AH139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AA139+$AH139/12,AA139+((M139-L139)/($R139-$F139))*$AH139)","v":68343.680000000008},68343.680000000008,{"$f":"IF($R139-$F139=0,AC139+$AH139/12,AC139+((O139-N139)/($R139-$F139))*$AH139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AD139+$AH139/12,AD139+((P139-O139)/($R139-$F139))*$AH139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AE139+$AH139/12,AE139+((Q139-P139)/($R139-$F139))*$AH139)","v":68343.680000000008},68343.680000000008,{"$f":"'101_106 PROJECTION'!N32","v":0},{"$f":"+AG139-U139","v":0},{"$f":"SUM(AJ136:AJ138)","v":68343.680000000008},{"$f":"AG139","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AK139+$AX139/12,AK139+((G139-F139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AL139+$AX139/12,AL139+((H139-G139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AM139+$AX139/12,AM139+((I139-H139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AN139+$AX139/12,AN139+((J139-I139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AO139+$AX139/12,AO139+((K139-J139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AP139+$AX139/12,AP139+((L139-K139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AQ139+$AX139/12,AQ139+((M139-L139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AR139+$AX139/12,AR139+((N139-M139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AS139+$AX139/12,AS139+((O139-N139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AT139+$AX139/12,AT139+((P139-O139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AU139+$AX139/12,AU139+((Q139-P139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"IF($R139-$F139=0,AV139+$AX139/12,AV139+((R139-Q139)/($R139-$F139))*$AX139)","v":68343.680000000008},{"$f":"'101_106 PROJECTION'!$T$32","v":0},{"$f":"+AW139-AK139","v":0},null,{"$f":"SUM(BA136:BA138)","v":68343.680000000008}]
[125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG140","v":0}]
[126,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG141","v":0}]
[127,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S138","v":1389465.72},{"$f":"'Rate Base'!T138","v":1389465.72},{"$f":"'Rate Base'!U138","v":1389465.72},{"$f":"'Rate Base'!V138","v":1389465.72},{"$f":"'Rate Base'!W138","v":1389465.72},{"$f":"'Rate Base'!X138","v":1465892.94},{"$f":"'Rate Base'!Y138","v":1465892.94},{"$f":"'Rate Base'!Z138","v":1465892.94},{"$f":"'Rate Base'!AA138","v":1465892.94},{"$f":"'Rate Base'!AB138","v":1677429.51},{"$f":"'Rate Base'!AC138","v":1677429.51},{"$f":"'Rate Base'!AD138","v":1677429.51},{"$f":"'Rate Base'!AE138","v":1677429.51},null,{"$f":"((F142/2)+SUM(G142:Q142)+(R142/2))/12","v":1498930.8987499997},1677429.51,{"$f":"(U142/U145)*V145","v":1677429.51},{"$f":"(V142/V145)*W145","v":1677429.51},{"$f":"(W142/W145)*X145","v":1677429.51},{"$f":"(X142/X145)*Y145","v":1677429.51},{"$f":"(Y142/Y145)*Z145","v":1677429.51},{"$f":"(Z142/Z145)*AA145","v":1677429.51},{"$f":"(AA142/AA145)*AB145","v":1677429.51},{"$f":"(AB142/AB145)*AC145","v":1677429.51},{"$f":"(AC142/AC145)*AD145","v":1697757.4063125306},{"$f":"(AD142/AD145)*AE145","v":1703024.3366708593},{"$f":"(AE142/AE145)*AF145","v":1703024.3366708593},{"$f":"(AF142/AF145)*AG145","v":1703024.3366708593},null,null,{"$f":"((U142/2)+SUM(V142:AF142)+(AG142/2))/12","v":1684455.7569158068},{"$f":"AG142","v":1703024.3366708593},{"$f":"(AK142/AK145)*AL145","v":1703024.3366708593},{"$f":"(AL142/AL145)*AM145","v":1703024.3366708593},1703024.3366708593,1703024.3366708593,1703024.3366708593,1703024.3366708593,1703024.3366708593,1703024.3366708593,1303229.4540371103,1199643.1422971142,1199643.1422971142,1199643.1422971142,null,null,null,{"$f":"((AK142/2)+SUM(AL142:AV142)+(AW142/2))/12","v":1564837.0142901831}]
[128,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S139","v":16654019.929999998},{"$f":"'Rate Base'!T139","v":16654019.929999998},{"$f":"'Rate Base'!U139","v":16654019.929999998},{"$f":"'Rate Base'!V139","v":16654019.929999998},{"$f":"'Rate Base'!W139","v":16654019.929999998},{"$f":"'Rate Base'!X139","v":16577592.709999999},{"$f":"'Rate Base'!Y139","v":16577592.709999999},{"$f":"'Rate Base'!Z139","v":16577592.709999999},{"$f":"'Rate Base'!AA139","v":16577592.709999999},{"$f":"'Rate Base'!AB139","v":16583962.799999999},{"$f":"'Rate Base'!AC139","v":16640422.119999999},{"$f":"'Rate Base'!AD139","v":16640422.119999999},{"$f":"'Rate Base'!AE139","v":16640422.119999999},null,{"$f":"((F143/2)+SUM(G143:Q143)+(R143/2))/12","v":16619873.21875},16640422.119999999,{"$f":"(U143/U145)*V145","v":16640422.119999999},{"$f":"(V143/V145)*W145","v":16640422.119999999},{"$f":"(W143/W145)*X145","v":16640422.119999999},{"$f":"(X143/X145)*Y145","v":16640422.119999999},{"$f":"(Y143/Y145)*Z145","v":16640422.119999999},{"$f":"(Z143/Z145)*AA145","v":16640422.119999999},{"$f":"(AA143/AA145)*AB145","v":16640422.119999999},{"$f":"(AB143/AB145)*AC145","v":16640422.119999999},{"$f":"(AC143/AC145)*AD145","v":16842078.746067166},{"$f":"(AD143/AD145)*AE145","v":16894327.704319507},{"$f":"(AE143/AE145)*AF145","v":16894327.704319507},{"$f":"(AF143/AF145)*AG145","v":16894327.704319507},null,null,{"$f":"((U143/2)+SUM(V143:AF143)+(AG143/2))/12","v":16710123.835572163},{"$f":"AG143","v":16894327.704319507},{"$f":"(AK143/AK145)*AL145","v":16894327.704319507},{"$f":"(AL143/AL145)*AM145","v":16894327.704319507},16894327.704319507,16894327.704319507,16894327.704319507,16894327.704319507,16894327.704319507,16894327.704319507,12928285.871395368,11900689.812704682,11900689.812704682,11900689.812704682,null,null,null,{"$f":"((AK143/2)+SUM(AL143:AV143)+(AW143/2))/12","v":15523482.990822742}]
[129,null,null,null,"General",{"$f":"'Rate Base'!S140","v":0},{"$f":"'Rate Base'!T140","v":0},{"$f":"'Rate Base'!U140","v":0},{"$f":"'Rate Base'!V140","v":0},{"$f":"'Rate Base'!W140","v":0},{"$f":"'Rate Base'!X140","v":0},{"$f":"'Rate Base'!Y140","v":0},{"$f":"'Rate Base'!Z140","v":0},{"$f":"'Rate Base'!AA140","v":0},{"$f":"'Rate Base'!AB140","v":0},{"$f":"'Rate Base'!AC140","v":0},{"$f":"'Rate Base'!AD140","v":0},{"$f":"'Rate Base'!AE140","v":0},null,{"$f":"((F144/2)+SUM(G144:Q144)+(R144/2))/12","v":0},0,{"$f":"(U144/U145)*V145","v":0},{"$f":"(V144/V145)*W145","v":0},{"$f":"(W144/W145)*X145","v":0},{"$f":"(X144/X145)*Y145","v":0},{"$f":"(Y144/Y145)*Z145","v":0},{"$f":"(Z144/Z145)*AA145","v":0},{"$f":"(AA144/AA145)*AB145","v":0},{"$f":"(AB144/AB145)*AC145","v":0},{"$f":"(AC144/AC145)*AD145","v":0},{"$f":"(AD144/AD145)*AE145","v":0},{"$f":"(AE144/AE145)*AF145","v":0},{"$f":"(AF144/AF145)*AG145","v":0},null,null,{"$f":"((U144/2)+SUM(V144:AF144)+(AG144/2))/12","v":0},{"$f":"AG144","v":0},{"$f":"(AK144/AK145)*AL145","v":0},{"$f":"(AL144/AL145)*AM145","v":0},{"$f":"(AM144/AM145)*AN145","v":0},{"$f":"(AN144/AN145)*AO145","v":0},{"$f":"(AO144/AO145)*AP145","v":0},{"$f":"(AP144/AP145)*AQ145","v":0},{"$f":"(AQ144/AQ145)*AR145","v":0},{"$f":"(AR144/AR145)*AS145","v":0},{"$f":"(AS144/AS145)*AT145","v":0},{"$f":"(AT144/AT145)*AU145","v":0},{"$f":"(AU144/AU145)*AV145","v":0},{"$f":"(AV144/AV145)*AW145","v":0},null,null,null,{"$f":"((AK144/2)+SUM(AL144:AV144)+(AW144/2))/12","v":0}]
[130,null,null,null,"Total",{"$f":"SUM(F142:F144)","v":18043485.649999999},18043485.649999999,18043485.649999999,18043485.649999999,18043485.649999999,18043485.649999999,18043485.649999999,18043485.649999999,18043485.649999999,18261392.309999999,18317851.629999999,18317851.629999999,18317851.629999999,null,{"$f":"SUM(T142:T144)","v":18118804.1175},18317851.629999999,{"$f":"IF($R145-$F145=0,U145+$AH145/12,U145+((G145-F145)/($R145-$F145))*$AH145)","v":18317851.629999999},18317851.629999999,18317851.629999999,{"$f":"IF($R145-$F145=0,X145+$AH145/12,X145+((J145-I145)/($R145-$F145))*$AH145)","v":18317851.629999999},{"$f":"IF($R145-$F145=0,Y145+$AH145/12,Y145+((K145-J145)/($R145-$F145))*$AH145)","v":18317851.629999999},{"$f":"IF($R145-$F145=0,Z145+$AH145/12,Z145+((L145-K145)/($R145-$F145))*$AH145)","v":18317851.629999999},{"$f":"IF($R145-$F145=0,AA145+$AH145/12,AA145+((M145-L145)/($R145-$F145))*$AH145)","v":18317851.629999999},18317851.629999999,{"$f":"IF($R145-$F145=0,AC145+$AH145/12,AC145+((O145-N145)/($R145-$F145))*$AH145)","v":18539836.152379695},{"$f":"IF($R145-$F145=0,AD145+$AH145/12,AD145+((P145-O145)/($R145-$F145))*$AH145)","v":18597352.040990364},{"$f":"IF($R145-$F145=0,AE145+$AH145/12,AE145+((Q145-P145)/($R145-$F145))*$AH145)","v":18597352.040990364},18597352.040990364,{"$f":"'101_106 PROJECTION'!N33","v":279500.41099036543},{"$f":"+AG145-U145","v":279500.41099036485},{"$f":"SUM(AJ142:AJ144)","v":18394579.592487969},{"$f":"AG145","v":18597352.040990364},{"$f":"IF($R145-$F145=0,AK145+$AX145/12,AK145+((G145-F145)/($R145-$F145))*$AX145)","v":18597352.040990364},{"$f":"IF($R145-$F145=0,AL145+$AX145/12,AL145+((H145-G145)/($R145-$F145))*$AX145)","v":18597352.040990364},{"$f":"IF($R145-$F145=0,AM145+$AX145/12,AM145+((I145-H145)/($R145-$F145))*$AX145)","v":18597352.040990364},{"$f":"IF($R145-$F145=0,AN145+$AX145/12,AN145+((J145-I145)/($R145-$F145))*$AX145)","v":18597352.040990364},{"$f":"IF($R145-$F145=0,AO145+$AX145/12,AO145+((K145-J145)/($R145-$F145))*$AX145)","v":18597352.040990364},{"$f":"IF($R145-$F145=0,AP145+$AX145/12,AP145+((L145-K145)/($R145-$F145))*$AX145)","v":18597352.040990364},{"$f":"IF($R145-$F145=0,AQ145+$AX145/12,AQ145+((M145-L145)/($R145-$F145))*$AX145)","v":18597352.040990364},{"$f":"IF($R145-$F145=0,AR145+$AX145/12,AR145+((N145-M145)/($R145-$F145))*$AX145)","v":18597352.040990364},{"$f":"IF($R145-$F145=0,AS145+$AX145/12,AS145+((O145-N145)/($R145-$F145))*$AX145)","v":14231515.325432478},{"$f":"IF($R145-$F145=0,AT145+$AX145/12,AT145+((P145-O145)/($R145-$F145))*$AX145)","v":13100332.955001796},{"$f":"IF($R145-$F145=0,AU145+$AX145/12,AU145+((Q145-P145)/($R145-$F145))*$AX145)","v":13100332.955001796},{"$f":"IF($R145-$F145=0,AV145+$AX145/12,AV145+((R145-Q145)/($R145-$F145))*$AX145)","v":13100332.955001796},{"$f":"'101_106 PROJECTION'!$T$33","v":-5497019.0859885691},{"$f":"+AW145-AK145","v":-5497019.0859885681},null,{"$f":"SUM(BA142:BA144)","v":17088320.005112924}]
[131]
[132,null,"397","Communication Equipment"]
[133,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S144","v":3238871.16},{"$f":"'Rate Base'!T144","v":3396430.67},{"$f":"'Rate Base'!U144","v":3396611.3},{"$f":"'Rate Base'!V144","v":3396611.3},{"$f":"'Rate Base'!W144","v":3396611.3},{"$f":"'Rate Base'!X144","v":3396611.3},{"$f":"'Rate Base'!Y144","v":3396611.3},{"$f":"'Rate Base'!Z144","v":3396611.3},{"$f":"'Rate Base'!AA144","v":3396611.3},{"$f":"'Rate Base'!AB144","v":1479171.55},{"$f":"'Rate Base'!AC144","v":1479171.55},{"$f":"'Rate Base'!AD144","v":1479171.55},{"$f":"'Rate Base'!AE144","v":1261781.27},null,{"$f":"((F148/2)+SUM(G148:Q148)+(R148/2))/12","v":2821712.552916667},{"$f":"+R148","v":1261781.27},{"$f":"(U148/U150)*V150","v":1274588.3083042551},{"$f":"(V148/V150)*W150","v":1274598.3647387531},{"$f":"(W148/W150)*X150","v":1274675.9924182582},{"$f":"(X148/X150)*Y150","v":1277038.8013370926},{"$f":"(Y148/Y150)*Z150","v":1293953.4641638428},{"$f":"(Z148/Z150)*AA150","v":1293158.5938492802},{"$f":"(AA148/AA150)*AB150","v":1293158.5938492802},{"$f":"(AB148/AB150)*AC150","v":1293158.5938492802},{"$f":"(AC148/AC150)*AD150","v":618182.83007559855},{"$f":"(AD148/AD150)*AE150","v":618182.83007559855},{"$f":"(AE148/AE150)*AF150","v":618182.83007559855},{"$f":"(AF148/AF150)*AG150","v":586337.96191467566},null,null,{"$f":"((U148/2)+SUM(V148:AF148)+(AG148/2))/12","v":1087744.9015578483},{"$f":"AG148","v":586337.96191467566},{"$f":"(AK148/AK150)*AL150","v":577114.11350956082},{"$f":"(AL148/AL150)*AM150","v":577106.87069314229},577050.96190839552,575349.22644389374,563166.99648322118,563739.47570199717,563739.47570199717,563739.47570199717,1049868.5848892918,1049868.5848892918,1049868.5848892918,1072803.8045254846,null,null,null,{"$f":"((AK148/2)+SUM(AL148:AV148)+(AW148/2))/12","v":711681.93616934668}]
[134,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S145","v":13941112.309999999},{"$f":"'Rate Base'!T145","v":14013588.139999999},{"$f":"'Rate Base'!U145","v":14013588.139999997},{"$f":"'Rate Base'!V145","v":14014982.459999997},{"$f":"'Rate Base'!W145","v":14057422.369999997},{"$f":"'Rate Base'!X145","v":14361237.359999996},{"$f":"'Rate Base'!Y145","v":14346960.189999994},{"$f":"'Rate Base'!Z145","v":14346960.189999994},{"$f":"'Rate Base'!AA145","v":14346960.189999994},{"$f":"'Rate Base'!AB145","v":4140732.0299999947},{"$f":"'Rate Base'!AC145","v":4140732.0299999947},{"$f":"'Rate Base'!AD145","v":4140732.0299999947},{"$f":"'Rate Base'!AE145","v":3786136.4299999946},null,{"$f":"((F149/2)+SUM(G149:Q149)+(R149/2))/12","v":11232293.291666664},{"$f":"+R149","v":3786136.4299999946},{"$f":"(U149/U150)*V150","v":3824565.589979636},{"$f":"(V149/V150)*W150","v":3824595.7656003349},{"$f":"(W149/W150)*X150","v":3824828.6974026514},{"$f":"(X149/X150)*Y150","v":3831918.6084176791},{"$f":"(Y149/Y150)*Z150","v":3882673.2222736333},{"$f":"(Z149/Z150)*AA150","v":3880288.1120119379},{"$f":"(AA149/AA150)*AB150","v":3880288.1120119379},{"$f":"(AB149/AB150)*AC150","v":3880288.1120119379},{"$f":"(AC149/AC150)*AD150","v":1854936.8174958879},{"$f":"(AD149/AD150)*AE150","v":1854936.8174958879},{"$f":"(AE149/AE150)*AF150","v":1854936.8174958879},{"$f":"(AF149/AF150)*AG150","v":1759382.2088491633},null,null,{"$f":"((U149/2)+SUM(V149:AF149)+(AG149/2))/12","v":3263917.9993018326},{"$f":"AG149","v":1759382.2088491633},{"$f":"(AK149/AK150)*AL150","v":1731704.869438821},{"$f":"(AL149/AL150)*AM150","v":1731683.1364398061},1731515.3749650405,1726409.0995831168,1689854.7571234768,1691572.5543971879,1691572.5543971879,1691572.5543971879,3150265.2563244095,3150265.2563244095,3150265.2563244095,3219085.3225745927,null,null,null,{"$f":"((AK149/2)+SUM(AL149:AV149)+(AW149/2))/12","v":2135492.8696189113}]
[135,null,null,null,"Total",{"$f":"SUM(F148:F149)","v":17179983.469999999},17410018.809999999,17410199.439999998,17411593.759999998,17454033.669999998,17757848.659999996,17743571.489999995,17743571.489999995,17743571.489999995,5619903.5799999945,5619903.5799999945,5619903.5799999945,5047917.6999999946,null,{"$f":"SUM(T148:T149)","v":14054005.844583331},{"$f":"+R150","v":5047917.6999999946},{"$f":"IF($R150-$F150=0,U150+$AH150/12,U150+((G150-F150)/($R150-$F150))*$AH150)","v":5099153.8982838914},5099194.1303390879,5099504.6898209099,{"$f":"IF($R150-$F150=0,X150+$AH150/12,X150+((J150-I150)/($R150-$F150))*$AH150)","v":5108957.4097547717},{"$f":"IF($R150-$F150=0,Y150+$AH150/12,Y150+((K150-J150)/($R150-$F150))*$AH150)","v":5176626.6864374764},{"$f":"IF($R150-$F150=0,Z150+$AH150/12,Z150+((L150-K150)/($R150-$F150))*$AH150)","v":5173446.7058612183},{"$f":"IF($R150-$F150=0,AA150+$AH150/12,AA150+((M150-L150)/($R150-$F150))*$AH150)","v":5173446.7058612183},5173446.7058612183,{"$f":"IF($R150-$F150=0,AC150+$AH150/12,AC150+((O150-N150)/($R150-$F150))*$AH150)","v":2473119.6475714864},{"$f":"IF($R150-$F150=0,AD150+$AH150/12,AD150+((P150-O150)/($R150-$F150))*$AH150)","v":2473119.6475714864},{"$f":"IF($R150-$F150=0,AE150+$AH150/12,AE150+((Q150-P150)/($R150-$F150))*$AH150)","v":2473119.6475714864},2345720.170763839,{"$f":"'101_106 PROJECTION'!N34","v":-2702197.5292361551},{"$f":"+AG150-U150","v":-2702197.5292361556},{"$f":"SUM(AJ148:AJ149)","v":4351662.900859681},{"$f":"AG150","v":2345720.170763839},{"$f":"IF($R150-$F150=0,AK150+$AX150/12,AK150+((G150-F150)/($R150-$F150))*$AX150)","v":2308818.9829483819},{"$f":"IF($R150-$F150=0,AL150+$AX150/12,AL150+((H150-G150)/($R150-$F150))*$AX150)","v":2308790.0071329484},{"$f":"IF($R150-$F150=0,AM150+$AX150/12,AM150+((I150-H150)/($R150-$F150))*$AX150)","v":2308566.3368734359},{"$f":"IF($R150-$F150=0,AN150+$AX150/12,AN150+((J150-I150)/($R150-$F150))*$AX150)","v":2301758.3260270106},{"$f":"IF($R150-$F150=0,AO150+$AX150/12,AO150+((K150-J150)/($R150-$F150))*$AX150)","v":2253021.753606698},{"$f":"IF($R150-$F150=0,AP150+$AX150/12,AP150+((L150-K150)/($R150-$F150))*$AX150)","v":2255312.0300991852},{"$f":"IF($R150-$F150=0,AQ150+$AX150/12,AQ150+((M150-L150)/($R150-$F150))*$AX150)","v":2255312.0300991852},{"$f":"IF($R150-$F150=0,AR150+$AX150/12,AR150+((N150-M150)/($R150-$F150))*$AX150)","v":2255312.0300991852},{"$f":"IF($R150-$F150=0,AS150+$AX150/12,AS150+((O150-N150)/($R150-$F150))*$AX150)","v":4200133.8412137013},{"$f":"IF($R150-$F150=0,AT150+$AX150/12,AT150+((P150-O150)/($R150-$F150))*$AX150)","v":4200133.8412137013},{"$f":"IF($R150-$F150=0,AU150+$AX150/12,AU150+((Q150-P150)/($R150-$F150))*$AX150)","v":4200133.8412137013},{"$f":"IF($R150-$F150=0,AV150+$AX150/12,AV150+((R150-Q150)/($R150-$F150))*$AX150)","v":4291889.1271000775},{"$f":"'101_106 PROJECTION'!$T$34","v":1946168.956336237},{"$f":"+AW150-AK150","v":1946168.9563362384},null,{"$f":"SUM(BA148:BA149)","v":2847174.8057882581}]
[136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG151","v":0}]
[137,null,"398","Miscellaneous Equipment"]
[138,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S149","v":706671.53},{"$f":"'Rate Base'!T149","v":706671.53},{"$f":"'Rate Base'!U149","v":706671.53},{"$f":"'Rate Base'!V149","v":706671.53},{"$f":"'Rate Base'!W149","v":706671.53},{"$f":"'Rate Base'!X149","v":706671.53},{"$f":"'Rate Base'!Y149","v":755993.77},{"$f":"'Rate Base'!Z149","v":755993.77},{"$f":"'Rate Base'!AA149","v":755993.77},{"$f":"'Rate Base'!AB149","v":755993.77},{"$f":"'Rate Base'!AC149","v":755993.77},{"$f":"'Rate Base'!AD149","v":755993.77},{"$f":"'Rate Base'!AE149","v":755993.77},null,{"$f":"((F153/2)+SUM(G153:Q153)+(R153/2))/12","v":733387.74333333317},{"$f":"R153","v":755993.77},{"$f":"(U153/U156)*V156","v":755993.76987431897},{"$f":"(V153/V156)*W156","v":755787.61006875068},{"$f":"(W153/W156)*X156","v":755787.61006875068},{"$f":"(X153/X156)*Y156","v":755787.61006875068},{"$f":"(Y153/Y156)*Z156","v":755666.15297575423},{"$f":"(Z153/Z156)*AA156","v":752353.74846301705},{"$f":"(AA153/AA156)*AB156","v":752353.74846301705},{"$f":"(AB153/AB156)*AC156","v":752353.74846301705},{"$f":"(AC153/AC156)*AD156","v":752876.96607238567},{"$f":"(AD153/AD156)*AE156","v":752876.96607238567},{"$f":"(AE153/AE156)*AF156","v":752876.96607238567},{"$f":"(AF153/AF156)*AG156","v":753012.64091976662},null,null,{"$f":"((U153/2)+SUM(V153:AF153)+(AG153/2))/12","v":754101.50851020135},{"$f":"AG153","v":753012.64091976662},{"$f":"(AK153/AK156)*AL156","v":753012.64091976662},{"$f":"(AL153/AL156)*AM156","v":753012.64091976662},753012.64091976662,753012.64091976662,753012.64091976662,753012.64091976662,753012.64091976662,753012.64091976662,753012.64091976662,753012.64091976662,753012.64091976662,753012.64091976662,null,null,null,{"$f":"((AK153/2)+SUM(AL153:AV153)+(AW153/2))/12","v":753012.64091976651}]
[139,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S150","v":12232915.959999997},{"$f":"'Rate Base'!T150","v":12232915.989999998},{"$f":"'Rate Base'!U150","v":12282126.219999999},{"$f":"'Rate Base'!V150","v":12282126.219999999},{"$f":"'Rate Base'!W150","v":12282126.219999999},{"$f":"'Rate Base'!X150","v":12311117.959999999},{"$f":"'Rate Base'!Y150","v":13052464.819999998},{"$f":"'Rate Base'!Z150","v":13052464.819999998},{"$f":"'Rate Base'!AA150","v":13052464.819999998},{"$f":"'Rate Base'!AB150","v":12927573.069999998},{"$f":"'Rate Base'!AC150","v":12927573.069999998},{"$f":"'Rate Base'!AD150","v":12927573.069999998},{"$f":"'Rate Base'!AE150","v":12895187.559999999},null,{"$f":"((F154/2)+SUM(G154:Q154)+(R154/2))/12","v":12657881.50333333},{"$f":"+R154","v":12895187.559999999},{"$f":"(U154/U156)*V156","v":12895187.557856224},{"$f":"(V154/V156)*W156","v":12891671.035014858},{"$f":"(W154/W156)*X156","v":12891671.035014858},{"$f":"(X154/X156)*Y156","v":12891671.035014858},{"$f":"(Y154/Y156)*Z156","v":12889599.308954628},{"$f":"(Z154/Z156)*AA156","v":12833098.740879396},{"$f":"(AA154/AA156)*AB156","v":12833098.740879396},{"$f":"(AB154/AB156)*AC156","v":12833098.740879396},{"$f":"(AC154/AC156)*AD156","v":12842023.40332404},{"$f":"(AD154/AD156)*AE156","v":12842023.40332404},{"$f":"(AE154/AE156)*AF156","v":12842023.40332404},{"$f":"(AF154/AF156)*AG156","v":12844337.645416472},null,null,{"$f":"((U154/2)+SUM(V154:AF154)+(AG154/2))/12","v":12862910.750597835},{"$f":"AG154","v":12844337.645416472},{"$f":"(AK154/AK156)*AL156","v":12844337.645416472},{"$f":"(AL154/AL156)*AM156","v":12844337.645416472},12844337.645416472,12844337.645416472,12844337.645416472,12844337.645416472,12844337.645416472,12844337.645416472,12844337.645416472,12844337.645416472,12844337.645416472,12844337.645416472,null,null,null,{"$f":"((AK154/2)+SUM(AL154:AV154)+(AW154/2))/12","v":12844337.645416474}]
[140,null,null,null,"General",{"$f":"'Rate Base'!S151","v":0},{"$f":"'Rate Base'!T151","v":0},{"$f":"'Rate Base'!U151","v":0},{"$f":"'Rate Base'!V151","v":0},{"$f":"'Rate Base'!W151","v":0},{"$f":"'Rate Base'!X151","v":0},{"$f":"'Rate Base'!Y151","v":0},{"$f":"'Rate Base'!Z151","v":0},{"$f":"'Rate Base'!AA151","v":0},{"$f":"'Rate Base'!AB151","v":0},{"$f":"'Rate Base'!AC151","v":0},{"$f":"'Rate Base'!AD151","v":0},{"$f":"'Rate Base'!AE151","v":0},null,{"$f":"((F155/2)+SUM(G155:Q155)+(R155/2))/12","v":0},{"$f":"+R155","v":0},{"$f":"(U155/U156)*V156","v":0},{"$f":"(V155/V156)*W156","v":0},{"$f":"(W155/W156)*X156","v":0},{"$f":"(X155/X156)*Y156","v":0},{"$f":"(Y155/Y156)*Z156","v":0},{"$f":"(Z155/Z156)*AA156","v":0},{"$f":"(AA155/AA156)*AB156","v":0},{"$f":"(AB155/AB156)*AC156","v":0},{"$f":"(AC155/AC156)*AD156","v":0},{"$f":"(AD155/AD156)*AE156","v":0},{"$f":"(AE155/AE156)*AF156","v":0},{"$f":"(AF155/AF156)*AG156","v":0},null,null,{"$f":"((U155/2)+SUM(V155:AF155)+(AG155/2))/12","v":0},{"$f":"AG155","v":0},{"$f":"(AK155/AK156)*AL156","v":0},{"$f":"(AL155/AL156)*AM156","v":0},{"$f":"(AM155/AM156)*AN156","v":0},{"$f":"(AN155/AN156)*AO156","v":0},{"$f":"(AO155/AO156)*AP156","v":0},{"$f":"(AP155/AP156)*AQ156","v":0},{"$f":"(AQ155/AQ156)*AR156","v":0},{"$f":"(AR155/AR156)*AS156","v":0},{"$f":"(AS155/AS156)*AT156","v":0},{"$f":"(AT155/AT156)*AU156","v":0},{"$f":"(AU155/AU156)*AV156","v":0},{"$f":"(AV155/AV156)*AW156","v":0},null,null,null,{"$f":"((AK155/2)+SUM(AL155:AV155)+(AW155/2))/12","v":0}]
[141,null,null,null,"Total",{"$f":"SUM(F153:F155)","v":12939587.489999996},12939587.519999998,12988797.749999998,12988797.749999998,12988797.749999998,13017789.489999998,13808458.589999998,13808458.589999998,13808458.589999998,13683566.839999998,13683566.839999998,13683566.839999998,13651181.329999998,null,{"$f":"SUM(T153:T155)","v":13391269.246666662},{"$f":"+R156","v":13651181.329999998},{"$f":"IF($R156-$F156=0,U156+$AH156/12,U156+((G156-F156)/($R156-$F156))*$AH156)","v":13651181.327730542},13647458.645083606,13647458.645083606,{"$f":"IF($R156-$F156=0,X156+$AH156/12,X156+((J156-I156)/($R156-$F156))*$AH156)","v":13647458.645083606},{"$f":"IF($R156-$F156=0,Y156+$AH156/12,Y156+((K156-J156)/($R156-$F156))*$AH156)","v":13645265.461930379},{"$f":"IF($R156-$F156=0,Z156+$AH156/12,Z156+((L156-K156)/($R156-$F156))*$AH156)","v":13585452.48934241},{"$f":"IF($R156-$F156=0,AA156+$AH156/12,AA156+((M156-L156)/($R156-$F156))*$AH156)","v":13585452.48934241},13585452.48934241,{"$f":"IF($R156-$F156=0,AC156+$AH156/12,AC156+((O156-N156)/($R156-$F156))*$AH156)","v":13594900.369396422},{"$f":"IF($R156-$F156=0,AD156+$AH156/12,AD156+((P156-O156)/($R156-$F156))*$AH156)","v":13594900.369396422},{"$f":"IF($R156-$F156=0,AE156+$AH156/12,AE156+((Q156-P156)/($R156-$F156))*$AH156)","v":13594900.369396422},13597350.286336236,{"$f":"'101_106 PROJECTION'!N35","v":-53831.04366376283},{"$f":"+AG156-U156","v":-53831.04366376251},{"$f":"SUM(AJ153:AJ155)","v":13617012.259108037},{"$f":"AG156","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AK156+$AX156/12,AK156+((G156-F156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AL156+$AX156/12,AL156+((H156-G156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AM156+$AX156/12,AM156+((I156-H156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AN156+$AX156/12,AN156+((J156-I156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AO156+$AX156/12,AO156+((K156-J156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AP156+$AX156/12,AP156+((L156-K156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AQ156+$AX156/12,AQ156+((M156-L156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AR156+$AX156/12,AR156+((N156-M156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AS156+$AX156/12,AS156+((O156-N156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AT156+$AX156/12,AT156+((P156-O156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AU156+$AX156/12,AU156+((Q156-P156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"IF($R156-$F156=0,AV156+$AX156/12,AV156+((R156-Q156)/($R156-$F156))*$AX156)","v":13597350.286336236},{"$f":"'101_106 PROJECTION'!$T$35","v":0},{"$f":"+AW156-AK156","v":0},null,{"$f":"SUM(BA153:BA155)","v":13597350.286336241}]
[{"$f":"+A156+1","v":142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG157","v":0}]
[143,null,null,"Total General Plant",null,{"$f":"F104+F110+F116+F122+F127+F133+F139+F145+F150+F156","v":324010024.97000003},{"$f":"G104+G110+G116+G122+G127+G133+G139+G145+G150+G156","v":324721762.01999992},325956498.93000001,326579231.06999993,330079955.55999994,332727033.5,339790131.2299999,338688731.92999995,337125226.11999995,325252120.52999997,327053196.79999989,327302166.15999991,294514769.89999998,null,{"$f":"T104+T110+T116+T122+T127+T133+T139+T145+T150+T156","v":328711537.60708338},{"$f":"+R158","v":294514769.89999998},{"$f":"V156+V150+V145+V139+V133+V127+V122+V116+V110+V104","v":295002999.03013903},{"$f":"W156+W150+W145+W139+W133+W127+W122+W116+W110+W104","v":295064222.31860572},296174107.64529496,297902566.07308555,298744171.33903193,296066624.92205644,294930968.25008053,292103608.75234324,316049541.6925292,317755382.93245077,319204224.60588872,{"$f":"AG156+AG150+AG145+AG139+AG133+AG127+AG122+AG116+AG110+AG104","v":339182758.59233296},44667988.692332998,44667988.692332983,302987265.15063941,339182758.59233296,339358752.71204108,339566178.77303231,339432363.67466748,341159278.78814602,339905933.04418719,338870984.82907277,338019586.53224218,338499680.10096431,343138120.92410189,343307065.63284469,344791201.47227901,348303908.44585568,9121149.8535226993,9121149.8535226826,null,{"$f":"BA104+BA110+BA116+BA122+BA127+BA133+BA139+BA145+BA150+BA156","v":340816040.00022286}]
[144]
[145,"101","Gas Plant in Service"]
[146,null,null,"Production",null,{"$f":"F31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"T31","v":79968136},{"$f":"+R161","v":79968136},{"$f":"V31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"+AG161-U161","v":0},{"$f":"AJ31","v":79968136},{"$f":"AK31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"+AW161-AK161","v":0},null,{"$f":"BA31","v":79968136}]
[147,null,null,"Storage",null,{"$f":"F42+F63","v":0},{"$f":"G42+G63","v":0},0,0,0,0,0,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,223576054.38000003,null,100078659.02416667,223576054.38000003,223576054.38000003,223576054.38000003,223576054.38000003,223576054.38000003,223576054.38000003,223576054.38000003,225833589.36565658,225833589.36565658,225833589.36565658,225833589.36565658,225833589.36565658,225736406.63794184,null,null,{"$f":"AJ42+AJ63","v":224606708.63477117},225736406.63794184,225736406.63794184,225736406.63794184,225736406.63794184,225736406.63794184,225736406.63794184,225736406.63794184,227027503.44275707,227027503.44275707,227027503.44275707,227027503.44275707,227027503.44275707,226971924.10067248,null,null,null,{"$f":"BA42","v":225377169.91422862}]
[148,null,null,"Distribution - Wyoming",null,{"$f":"F17+F47+F52+F60+F68+F73+F78+F83+F88+F93","v":108171228.48999999},108597728.76999998,108706705.45999999,109397791.58999997,109626137.90999998,109565213.74999999,109743595.86,109741243.70999999,108990493.83,108911589.93999998,109668293.09999998,109664070.34999999,114680232.5,null,{"$f":"T17+T47+T52+T60+T68+T73+T78+T83+T88+T93","v":109503216.23041666},114680232.5,116087566.36536933,119129616.8286076,124382999.00845043,125804015.11657837,127899847.06856218,128770413.48725694,127681327.25428426,126231802.97415505,126122020.16386797,127570214.86171058,127569710.42987368,127552621.68906432,0,0,124863830.05443738,{"$f":"AK17+AK47+AK52+AK60+AK68+AK73+AK78+AK83+AK88+AK93","v":127552621.68906435},128378886.75309412,130385829.63335402,132708347.19940084,133463360.41352329,135167553.96698388,135699807.30816337,134433855.25382364,132656604.85269369,132655405.84480812,134428277.56317768,134426529.75502321,136641240.5651527,null,{"$f":"AY17+AY47+AY52+AY60+AY68+AY73+AY78+AY83+AY88+AY93","v":0},null,{"$f":"BA17+BA47+BA52+BA60+BA68+BA73+BA78+BA83+BA88+BA93","v":133041782.47259623}]
[149,null,null,"Distribution - Utah",null,{"$f":"F18+F48+F53+F64+F69+F74+F79+F84+F89+F94","v":3431276424.5995717},3455444073.2395716,3541228127.6995716,3563496286.759572,3571183773.5495715,3631643532.2495708,3652489120.7895708,3599509955.6095715,3387970667.7399983,3387488067.2199984,3598784930.2395716,3608652036.7295713,3946224929.8995714,null,{"$f":"T18+T48+T53+T64+T69+T74+T79+T84+T89+T94","v":3557220104.089643},3946224929.8995714,3982633530.1383109,4076069493.1151385,4177008327.1670465,4207288642.6458669,4275089700.3324566,4299642730.1753397,4251999397.7167583,4185362946.728157,4184458031.9569554,4251143293.7845378,4251394719.1396513,4349103147.0735664,{"$f":"AH18+AH48+AH53+AH64+AH69+AH74+AH79+AH84+AH89+AH94","v":0},0,4190812904.2822313,{"$f":"AK18+AK48+AK53+AK64+AK69+AK74+AK79+AK84+AK89+AK94","v":4349103147.0735664},4372796831.874301,4442030151.1533976,4488848447.8654108,4504925692.8916645,4559394598.4648523,4576466542.1192608,4532058909.6608944,4450168235.9297943,4449988675.1479425,4531435291.2138357,4531473618.733243,4658438499.1092339,null,{"$f":"AY18+AY48+AY53+AY64+AY69+AY74+AY79+AY84+AY89+AY94","v":0},null,{"$f":"BA18+BA48+BA53+BA64+BA69+BA74+BA79+BA84+BA89+BA94","v":4495279818.178833}]
[150,null,null,"General",null,{"$f":"+F158+F19","v":326317856.77000004},{"$f":"+G158+G19","v":327029593.81999993},328264330.73000002,328887062.86999995,332387787.35999995,335034865.30000001,342097963.02999991,340996563.72999996,339433057.91999996,327559952.32999998,329361028.5999999,329609997.95999992,336869435.57999998,null,332687987.48541671,336869435.57999998,337357664.71013904,337501408.16324389,339574418.75375116,341247334.57007259,342092183.45835191,339445238.14536327,338309581.47338736,335482221.97565007,359428154.91583604,361133996.15575761,363975618.60064238,{"$f":"+AG158+AG19","v":387147257.25738716},null,{"$f":"+AG165-U165","v":50277821.677387178},{"$f":"+AJ158+AJ19","v":346463013.94507408},{"$f":"+AK158+AK19","v":387147257.25738716},387323251.37709528,387621834.82019156,388551953.34427989,390217512.3143357,388967749.69604927,387966605.54011482,387115207.24328423,387595300.81200635,392233741.63514394,392402686.34388673,395425382.47980237,402465409.88237244,null,{"$f":"+AW165-AK165","v":15318152.624985278},null,{"$f":"+BA158+BA19","v":390018963.26467258}]
[151,null,null,"Total",null,{"$f":"SUM(F161:F165)","v":3945733645.8595719},3971039531.8295717,4058167299.8895717,4081749277.2195721,4093165834.8195715,4156211747.299571,4184298815.6795707,4348047075.2695713,4134193531.7099986,4121758921.7099981,4335613564.1595716,4345725417.2595711,{"$f":"SUM(R161:R165)","v":4701318788.3595715},null,{"$f":"SUM(T161:T165)","v":4179458102.8296432},{"$f":"+R166","v":4701318788.3595715},{"$f":"SUM(V161:V165)","v":4739622951.5938196},{"$f":"SUM(W161:W165)","v":4836244708.48699},4944509935.309248,4977884182.7125177,5048625921.2393713,5071402572.1879597,5023792031.8100872,4952878697.0436182,4975809932.4023161,5045649230.1676626,5048741773.5358238,{"$f":"SUM(AG161:AG165)","v":5169507568.6579599},{"$f":"+AG166-U166","v":468188780.29838848},{"$f":"+AG166-U166","v":468188780.29838848},{"$f":"SUM(AJ161:AJ165)","v":4966714592.9165144},{"$f":"AG166","v":5169507568.6579599},{"$f":"SUM(AL161:AL165)","v":5194203512.6424322},5265742358.2448845,5315813291.0470333,5334311108.2574654,5389234444.7658281,5405837497.6054802,5360603611.6007595,5277415781.0372515,5281873462.070652,5365261894.5636568,5368321170.4108257,{"$f":"SUM(AW161:AW165)","v":5504485209.6574316},{"$f":"AW166-AK166","v":334977640.99947166},{"$f":"+AW166-AK166","v":334977640.99947166},null,{"$f":"SUM(BA161:BA165)","v":5323685869.8303299}]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW166-AG166","v":334977640.99947166},"CHECK"]
[153,"105","Gas Plant Held for Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY156+AY150+AY145+AY139+AY133+AY127+AY122+AY116+AY110+AY104+AY95+AY90+AY85+AY80+AY75+AY70+AY65+AY54+AY49+AY31+AY20+AY42","v":334977640.99947131},"CHECK"]
[154,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S165","v":0},{"$f":"'Rate Base'!T165","v":0},{"$f":"'Rate Base'!U165","v":0},{"$f":"'Rate Base'!V165","v":0},{"$f":"'Rate Base'!W165","v":0},{"$f":"'Rate Base'!X165","v":0},{"$f":"'Rate Base'!Y165","v":0},{"$f":"'Rate Base'!Z165","v":0},{"$f":"'Rate Base'!AA165","v":0},{"$f":"'Rate Base'!AB165","v":0},{"$f":"'Rate Base'!AC165","v":0},{"$f":"'Rate Base'!AD165","v":0},{"$f":"'Rate Base'!AE165","v":0},null,{"$f":"((F169/2)+SUM(G169:Q169)+(R169/2))/12","v":0},{"$f":"+R169","v":0},{"$f":"R169","v":0},{"$f":"V169","v":0},{"$f":"W169","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U169/2)+SUM(V169:AF169)+(AG169/2))/12","v":0},{"$f":"AG169","v":0},{"$f":"AL170","v":0},{"$f":"AM170","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK169/2)+SUM(AL169:AV169)+(AW169/2))/12","v":0}]
[155,null,null,"Total",null,{"$f":"SUM(F169)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R169","v":0},null,{"$f":"SUM(T169)","v":0},{"$f":"+R170","v":0},{"$f":"SUM(V169)","v":0},{"$f":"SUM(W169)","v":0},{"$f":"SUM(X169)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(AJ169)","v":0},{"$f":"AG170","v":0},{"$f":"IF($R170-$F170=0,AK170+$AX170/12,AK170+((G170-F170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AL170+$AX170/12,AL170+((H170-G170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AM170+$AX170/12,AM170+((I170-H170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AN170+$AX170/12,AN170+((J170-I170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AO170+$AX170/12,AO170+((K170-J170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AP170+$AX170/12,AP170+((L170-K170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AQ170+$AX170/12,AQ170+((M170-L170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AR170+$AX170/12,AR170+((N170-M170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AS170+$AX170/12,AS170+((O170-N170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AT170+$AX170/12,AT170+((P170-O170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AU170+$AX170/12,AU170+((Q170-P170)/($R170-$F170))*$AX170)","v":0},{"$f":"IF($R170-$F170=0,AV170+$AX170/12,AV170+((R170-Q170)/($R170-$F170))*$AX170)","v":0},null,null,null,{"$f":"SUM(BA169)","v":0}]
[156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R170-O170","v":0}]
[157,"106","Completed Construction Not Classified - Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast"]
[158,null,null,"Production",null,{"$f":"'Rate Base'!S169","v":0},{"$f":"'Rate Base'!T169","v":0},{"$f":"'Rate Base'!U169","v":0},{"$f":"'Rate Base'!V169","v":0},{"$f":"'Rate Base'!W169","v":0},{"$f":"'Rate Base'!X169","v":0},{"$f":"'Rate Base'!Y169","v":0},{"$f":"'Rate Base'!Z169","v":0},{"$f":"'Rate Base'!AA169","v":0},{"$f":"'Rate Base'!AB169","v":0},{"$f":"'Rate Base'!AC169","v":0},{"$f":"'Rate Base'!AD169","v":0},{"$f":"'Rate Base'!AE169","v":0},null,{"$f":"((F173/2)+SUM(G173:Q173)+(R173/2))/12","v":0},{"$f":"+R173","v":0},{"$f":"U173","v":0},{"$f":"V173","v":0},{"$f":"W173","v":0},{"$f":"X173","v":0},{"$f":"Y173","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U173/2)+SUM(V173:AF173)+(AG173/2))/12","v":0},{"$f":"AG173","v":0},{"$f":"AK173","v":0},{"$f":"AL173","v":0},{"$f":"AM173","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK173/2)+SUM(AL173:AV173)+(AW173/2))/12","v":0}]
[159,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S170","v":6962248.8099999996},{"$f":"'Rate Base'!T170","v":7090017.4900000002},{"$f":"'Rate Base'!U170","v":7257475.6099999994},{"$f":"'Rate Base'!V170","v":6668538.5199999996},{"$f":"'Rate Base'!W170","v":6668538.5199999996},{"$f":"'Rate Base'!X170","v":6668538.5199999996},{"$f":"'Rate Base'!Y170","v":6668538.5199999996},{"$f":"'Rate Base'!Z170","v":6668538.5199999996},{"$f":"'Rate Base'!AA170","v":6668538.5199999996},{"$f":"'Rate Base'!AB170","v":6668538.5199999996},{"$f":"'Rate Base'!AC170","v":6668538.5199999996},{"$f":"'Rate Base'!AD170","v":6668538.5199999996},{"$f":"'Rate Base'!AE170","v":4807183.8499999996},null,{"$f":"((F174/2)+SUM(G174:Q174)+(R174/2))/12","v":6687421.3424999975},{"$f":"+R174","v":4807183.8499999996},0,0,0,0,{"$f":"Y174","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U174/2)+SUM(V174:AF174)+(AG174/2))/12","v":200299.32708333331},0,{"$f":"AK174","v":0},{"$f":"AL174","v":0},0,{"$f":"AN174","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK174/2)+SUM(AL174:AV174)+(AW174/2))/12","v":0}]
[160,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S171","v":568849219.06000006},{"$f":"'Rate Base'!T171","v":562924094.60000002},{"$f":"'Rate Base'!U171","v":494830630.67000002},{"$f":"'Rate Base'!V171","v":496191977.7100001},{"$f":"'Rate Base'!W171","v":500674122.00000006},{"$f":"'Rate Base'!X171","v":289792226.6500001},{"$f":"'Rate Base'!Y171","v":319621665.63000011},{"$f":"'Rate Base'!Z171","v":336126624.0200001},{"$f":"'Rate Base'!AA171","v":360805191.82000011},{"$f":"'Rate Base'!AB171","v":378919699.57000005},{"$f":"'Rate Base'!AC171","v":415890972.79000008},{"$f":"'Rate Base'!AD171","v":445021792.07000011},{"$f":"'Rate Base'!AE171","v":89444868.080000073},null,{"$f":"((F175/2)+SUM(G175:Q175)+(R175/2))/12","v":410828836.75833338},89444868.080000073,0,0,0,0,{"$f":"Y175","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U175/2)+SUM(V175:AF175)+(AG175/2))/12","v":3726869.5033333362},0,{"$f":"AK175","v":0},0,0,{"$f":"AN175","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK175/2)+SUM(AL175:AV175)+(AW175/2))/12","v":0}]
[161,null,null,"General",null,{"$f":"'Rate Base'!S172","v":10370650.210000001},{"$f":"'Rate Base'!T172","v":17061319.240000002},{"$f":"'Rate Base'!U172","v":15411533.190000001},{"$f":"'Rate Base'!V172","v":8543903.1499999985},{"$f":"'Rate Base'!W172","v":10011061.869999999},{"$f":"'Rate Base'!X172","v":10011061.869999999},{"$f":"'Rate Base'!Y172","v":10011061.869999999},{"$f":"'Rate Base'!Z172","v":16342902.440000001},{"$f":"'Rate Base'!AA172","v":21710898.149999999},{"$f":"'Rate Base'!AB172","v":26988031.740000002},{"$f":"'Rate Base'!AC172","v":26988031.740000002},{"$f":"'Rate Base'!AD172","v":19912509},{"$f":"'Rate Base'!AE172","v":22631641.240000006},null,{"$f":"((F176/2)+SUM(G176:Q176)+(R176/2))/12","v":16624454.998750001},22631641.240000006,0,0,0,0,{"$f":"Y176","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U176/2)+SUM(V176:AF176)+(AG176/2))/12","v":942985.05166666687},0,{"$f":"AK176","v":0},0,0,{"$f":"AN176","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK176/2)+SUM(AL176:AV176)+(AW176/2))/12","v":0}]
[162,null,null,"Total",null,{"$f":"SUM(F173:F176)","v":586182118.08000004},587075431.33000004,517499639.47000003,511404419.38000005,517353722.39000005,306471827.04000008,336301266.0200001,359138064.98000008,389184628.49000007,412576269.83000004,449547543.05000007,471602839.59000009,116883693.17000008,null,{"$f":"SUM(T173:T176)","v":434140713.09958339},116883693.17000008,0,0,0,0,{"$f":"IF($R177-$I177=0,Y177+$AH177/12,Y177+((K177-J177)/($R177-$I177))*$AH177)","v":0},0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!N41","v":0},{"$f":"+AG177-U177","v":-116883693.17000008},{"$f":"SUM(AJ173:AJ176)","v":4870153.8820833368},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!$T$41","v":0},null,null,{"$f":"SUM(BA173:BA176)","v":0}]
[163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[164,"108","Accum Prov for Depreciation of Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG179","v":0}]
[165,null,null,"Production",null,{"$f":"'Rate Base'!S176","v":-73278681.290000007},{"$f":"'Rate Base'!T176","v":-73327334.180000007},{"$f":"'Rate Base'!U176","v":-73375987.060000002},{"$f":"'Rate Base'!V176","v":-73424642.680000007},{"$f":"'Rate Base'!W176","v":-73466317.280000001},{"$f":"'Rate Base'!X176","v":-73507991.879999995},{"$f":"'Rate Base'!Y176","v":-73549666.489999995},{"$f":"'Rate Base'!Z176","v":-73591341.859999999},{"$f":"'Rate Base'!AA176","v":-73633197.560000002},{"$f":"'Rate Base'!AB176","v":-73674059.620000005},{"$f":"'Rate Base'!AC176","v":-73682576.239999995},{"$f":"'Rate Base'!AD176","v":-73724254.519999996},{"$f":"'Rate Base'!AE176","v":-72969474.980000004},null,{"$f":"((F180/2)+SUM(G180:Q180)+(R180/2))/12","v":-73506787.292083338},-72969474.980000004,{"$f":"U180","v":-72969474.980000004},{"$f":"V180","v":-72969474.980000004},-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,null,null,{"$f":"((U180/2)+SUM(V180:AF180)+(AG180/2))/12","v":-72969474.980000004},{"$f":"AG180","v":-72969474.980000004},{"$f":"AK180","v":-72969474.980000004},{"$f":"AL180","v":-72969474.980000004},-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,-72969474.980000004,null,null,null,{"$f":"((AK180/2)+SUM(AL180:AV180)+(AW180/2))/12","v":-72969474.980000004}]
[166,null,null,"Storage",null,{"$f":"'Rate Base'!S177","v":0},{"$f":"'Rate Base'!T177","v":0},{"$f":"'Rate Base'!U177","v":0},{"$f":"'Rate Base'!V177","v":0},{"$f":"'Rate Base'!W177","v":0},{"$f":"'Rate Base'!X177","v":0},{"$f":"'Rate Base'!Y177","v":0},{"$f":"'Rate Base'!Z177","v":0},{"$f":"'Rate Base'!AA177","v":0},{"$f":"'Rate Base'!AB177","v":0},{"$f":"'Rate Base'!AC177","v":0},{"$f":"'Rate Base'!AD177","v":0},{"$f":"'Rate Base'!AE177","v":-10030131.130000001},null,{"$f":"((F181/2)+SUM(G181:Q181)+(R181/2))/12","v":-417922.13041666668},-10030131.130000001,{"$f":"(U181/SUM(U$181:U$184))*(V$185-V$180)","v":-10248965.836409224},-10468136.613414381,-10688470.243113467,-10847708.30034272,-11051698.78930963,-11272438.156396959,-11459247.40539974,-11685594.360973258,-11473656.037476555,-11690039.836541198,-11964938.321902912,{"$f":"(AF181/SUM(AF$181:AF$184))*(AG$185-AG$180)","v":-11055703.403082866},null,null,{"$f":"((U181/2)+SUM(V181:AF181)+(AG181/2))/12","v":-11116150.93065179},-11055703.403082866,{"$f":"(AK181/SUM(AK$181:AK$184))*(AL$185-AL$180)","v":-11307141.866268132},-11558966.470552994,-11812127.178690266,-11995089.803985439,-12229472.438677473,-12483099.334226374,-12697740.929468658,-12957810.877192775,-12714296.275580995,-12962918.67550901,-13278773.750901168,{"$f":"(AV181/SUM(AV$181:AV$184))*(AW$185-AW$180)","v":-12234073.69205869},null,null,null,{"$f":"((AK181/2)+SUM(AL181:AV181)+(AW181/2))/12","v":-12303527.179052005}]
[167,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S178","v":-38466534.539999999},{"$f":"'Rate Base'!T178","v":-38621141.640000001},{"$f":"'Rate Base'!U178","v":-38776173.880000003},{"$f":"'Rate Base'!V178","v":-38931308.899999999},{"$f":"'Rate Base'!W178","v":-39089258.359999999},{"$f":"'Rate Base'!X178","v":-39184492.219999999},{"$f":"'Rate Base'!Y178","v":-39337827.060000002},{"$f":"'Rate Base'!Z178","v":-39376729.399999999},{"$f":"'Rate Base'!AA178","v":-39533879.890000001},{"$f":"'Rate Base'!AB178","v":-39693192.759999998},{"$f":"'Rate Base'!AC178","v":-39851535.659999996},{"$f":"'Rate Base'!AD178","v":-40122112.939999998},{"$f":"'Rate Base'!AE178","v":-40148476},null,{"$f":"((F182/2)+SUM(G182:Q182)+(R182/2))/12","v":-39318763.164999999},-40148476,-41024424.663518392,-41901718.545965649,-42783667.07976979,-43421063.065534458,-44237593.492142774,-45121166.106189027,-45868923.693099678,-46774942.288044654,-45926598.374679714,-46792736.578750804,-47893096.593882635,{"$f":"(AF182/SUM(AF$181:AF$184))*(AG$185-AG$180)","v":-44253623.107097976},null,null,{"$f":"((U182/2)+SUM(V182:AF182)+(AG182/2))/12","v":-44495581.669593878},-44253623.107097976,-45260077.656278975,-46268077.845937535,-47281426.174394757,-48013786.546891727,-48951970.251749225,-49967184.62900129,-50826349.162694335,-51867353.703830674,-50892616.682774387,-51887799.131258719,-53152099.642338902,-48970388.087822489,null,null,null,{"$f":"((AK182/2)+SUM(AL182:AV182)+(AW182/2))/12","v":-49248395.58538422}]
[168,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S179","v":-782690166.27999997},{"$f":"'Rate Base'!T179","v":-788543649.08000004},{"$f":"'Rate Base'!U179","v":-794408198.34000003},{"$f":"'Rate Base'!V179","v":-800313183.90999997},{"$f":"'Rate Base'!W179","v":-804174659.37},{"$f":"'Rate Base'!X179","v":-809404564.53999996},{"$f":"'Rate Base'!Y179","v":-815353009.40999997},{"$f":"'Rate Base'!Z179","v":-821307976.54999995},{"$f":"'Rate Base'!AA179","v":-827364946.97000003},{"$f":"'Rate Base'!AB179","v":-833112117.65999997},{"$f":"'Rate Base'!AC179","v":-838804646.49000001},{"$f":"'Rate Base'!AD179","v":-845531621.11000001},{"$f":"'Rate Base'!AE179","v":-831112317.10000002},null,{"$f":"((F183/2)+SUM(G183:Q183)+(R183/2))/12","v":-815434984.59333324},-831112317.10000002,-849245302.35696018,-867406134.94792581,-885663323.32770157,-898858037.23512638,-915761007.47093534,-934051815.88383973,-949531121.7654978,-968286583.71081316,-950725043.50354815,-968654942.75338161,-991433460.21990776,{"$f":"(AF183/SUM(AF$181:AF$184))*(AG$185-AG$180)","v":-916092836.01724517},null,null,{"$f":"((U183/2)+SUM(V183:AF183)+(AG183/2))/12","v":-921101612.47785509},-916092836.01724517,-936927419.43768835,-957793999.11220372,-978771290.43687296,-993931859.07559729,-1013353169.9320686,-1034369090.2731346,-1052154627.7955992,-1073704429.4940609,-1053526429.608505,-1074127669.6330843,-1100299914.0608571,-1013734436.9673309,null,null,null,{"$f":"((AK183/2)+SUM(AL183:AV183)+(AW183/2))/12","v":-1019489461.2793299}]
[169,null,null,"General",null,{"$f":"'Rate Base'!S180","v":-155278895.46000001},{"$f":"'Rate Base'!T180","v":-156546463.78999999},{"$f":"'Rate Base'!U180","v":-157813788.68000001},{"$f":"'Rate Base'!V180","v":-159079491.96000001},{"$f":"'Rate Base'!W180","v":-160348027.27000001},{"$f":"'Rate Base'!X180","v":-161808694.66999999},{"$f":"'Rate Base'!Y180","v":-163053299.71000001},{"$f":"'Rate Base'!Z180","v":-163270186.58000001},{"$f":"'Rate Base'!AA180","v":-164589953.09999999},{"$f":"'Rate Base'!AB180","v":-151549115.56999999},{"$f":"'Rate Base'!AC180","v":-152932007.44},{"$f":"'Rate Base'!AD180","v":-155093520.90000001},{"$f":"'Rate Base'!AE180","v":-129779376.94},null,{"$f":"((F184/2)+SUM(G184:Q184)+(R184/2))/12","v":-157384473.82250002},-129779376.94,-132610868.52097166,-135446708.50297445,-138297594.57920429,-140357968.02642047,-142997391.00271922,-145853526.89520419,-148270642.64653236,-151199334.85263285,-148457075.23342982,-151256854.64394283,-154813752.72329953,{"$f":"(AF184/SUM(AF$181:AF$184))*(AG$185-AG$180)","v":-143049206.50479391},null,null,{"$f":"((U184/2)+SUM(V184:AF184)+(AG184/2))/12","v":-143831334.11247739},-143049206.50479391,{"$f":"(AK184/SUM(AK$181:AK$184))*(AL$185-AL$180)","v":-146302556.50271511},-149560902.76146948,-152836536.80273095,-155203881.27772927,-158236546.74357826,-161518212.76099581,-164295449.88131958,-167660482.236231,-164509658.69630295,-167726571.78924128,-171813405.18717423,{"$f":"(AV184/SUM(AV$181:AV$184))*(AW$185-AW$180)","v":-158296082.13640791},null,null,null,{"$f":"((AK184/2)+SUM(AL184:AV184)+(AW184/2))/12","v":-159194737.41334075}]
[170,null,null,"Total",null,{"$f":"SUM(F180:F184)","v":-1049714277.5700001},-1057038588.6900001,-1064374147.96,-1071748627.45,-1077078262.28,-1083905743.3099999,-1091293802.6699998,-1097546234.3899999,-1105121977.52,-1098028485.6099999,-1105270765.8299999,-1114471509.47,-1084039776.1500001,null,{"$f":"SUM(T180:T184)","v":-1086062931.0033333},-1084039776.1500001,{"$f":"IF($R185-$F185=0,U185+$AH185/12,U185+((G185-F185)/($R185-$F185))*$AH185)","v":-1106099036.3578596},{"$f":"IF($R185-$F185=0,V185+$AH185/12,V185+((H185-G185)/($R185-$F185))*$AH185)","v":-1128192173.5902803},{"$f":"IF($R185-$F185=0,W185+$AH185/12,W185+((I185-H185)/($R185-$F185))*$AH185)","v":-1150402530.209789},{"$f":"IF($R185-$F185=0,X185+$AH185/12,X185+((J185-I185)/($R185-$F185))*$AH185)","v":-1166454251.607424},{"$f":"IF($R185-$F185=0,Y185+$AH185/12,Y185+((K185-J185)/($R185-$F185))*$AH185)","v":-1187017165.7351069},{"$f":"IF($R185-$F185=0,Z185+$AH185/12,Z185+((L185-K185)/($R185-$F185))*$AH185)","v":-1209268422.0216298},{"$f":"IF($R185-$F185=0,AA185+$AH185/12,AA185+((M185-L185)/($R185-$F185))*$AH185)","v":-1228099410.4905295},{"$f":"IF($R185-$F185=0,AB185+$AH185/12,AB185+((N185-M185)/($R185-$F185))*$AH185)","v":-1250915930.1924639},{"$f":"IF($R185-$F185=0,AC185+$AH185/12,AC185+((O185-N185)/($R185-$F185))*$AH185)","v":-1229551848.1291342},{"$f":"IF($R185-$F185=0,AD185+$AH185/12,AD185+((P185-O185)/($R185-$F185))*$AH185)","v":-1251364048.7926164},{"$f":"IF($R185-$F185=0,AE185+$AH185/12,AE185+((Q185-P185)/($R185-$F185))*$AH185)","v":-1279074722.8389928},{"$f":"IF($R185-$F185=0,AF185+$AH185/12,AF185+((R185-Q185)/($R185-$F185))*$AH185)","v":-1187420844.0122199},{"$f":"-(SUM(R185,R192)-AH186)","v":-103381067.86221981},{"$f":"AG185-U185","v":-103381067.86221981},{"$f":"SUM(AJ180:AJ184)","v":-1193514154.170578},-1187420844.0122199,{"$f":"IF($R185-$F185=0,AK185+$AX185/12,AK185+((G185-F185)/($R185-$F185))*$AX185)","v":-1212766670.4429505},{"$f":"IF($R185-$F185=0,AL185+$AX185/12,AL185+((H185-G185)/($R185-$F185))*$AX185)","v":-1238151421.1701639},{"$f":"IF($R185-$F185=0,AM185+$AX185/12,AM185+((I185-H185)/($R185-$F185))*$AX185)","v":-1263670855.5726888},{"$f":"IF($R185-$F185=0,AN185+$AX185/12,AN185+((J185-I185)/($R185-$F185))*$AX185)","v":-1282114091.6842039},{"$f":"IF($R185-$F185=0,AO185+$AX185/12,AO185+((K185-J185)/($R185-$F185))*$AX185)","v":-1305740634.3460734},{"$f":"IF($R185-$F185=0,AP185+$AX185/12,AP185+((L185-K185)/($R185-$F185))*$AX185)","v":-1331307061.9773579},{"$f":"IF($R185-$F185=0,AQ185+$AX185/12,AQ185+((M185-L185)/($R185-$F185))*$AX185)","v":-1352943642.7490819},{"$f":"IF($R185-$F185=0,AR185+$AX185/12,AR185+((N185-M185)/($R185-$F185))*$AX185)","v":-1379159551.2913153},{"$f":"IF($R185-$F185=0,AS185+$AX185/12,AS185+((O185-N185)/($R185-$F185))*$AX185)","v":-1354612476.2431633},{"$f":"IF($R185-$F185=0,AT185+$AX185/12,AT185+((P185-O185)/($R185-$F185))*$AX185)","v":-1379674434.2090933},{"$f":"IF($R185-$F185=0,AU185+$AX185/12,AU185+((Q185-P185)/($R185-$F185))*$AX185)","v":-1411513667.6212714},{"$f":"IF($R185-$F185=0,AV185+$AX185/12,AV185+((R185-Q185)/($R185-$F185))*$AX185)","v":-1306204455.86362},{"$f":"-(SUM(AK185,AK192)-AX186)","v":-118783611.8513999},{"$f":"+AW185-AK185","v":-118783611.85140014},null,{"$f":"SUM(BA180:BA184)","v":-1313205596.4371068}]
[171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$H$20","v":-1213614536.0222199},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$I$20","v":-1332398147.8736198}]
[172,"111","Accum Prov for Amortization of Gas Plant in Service"]
[173,null,null,"Production",null,{"$f":"'Rate Base'!S184","v":-6150276.6600000001},{"$f":"'Rate Base'!T184","v":-6150276.6600000001},{"$f":"'Rate Base'!U184","v":-6150276.6600000001},{"$f":"'Rate Base'!V184","v":-6150276.6600000001},{"$f":"'Rate Base'!W184","v":-6150276.6600000001},{"$f":"'Rate Base'!X184","v":-6150276.6600000001},{"$f":"'Rate Base'!Y184","v":-6150276.6600000001},{"$f":"'Rate Base'!Z184","v":-6150276.6600000001},{"$f":"'Rate Base'!AA184","v":-6150276.6600000001},{"$f":"'Rate Base'!AB184","v":-6150276.6600000001},{"$f":"'Rate Base'!AC184","v":-6150276.6600000001},{"$f":"'Rate Base'!AD184","v":-6150276.6600000001},{"$f":"'Rate Base'!AE184","v":-6150276.6600000001},null,{"$f":"((F188/2)+SUM(G188:Q188)+(R188/2))/12","v":-6150276.6599999992},{"$f":"+R188","v":-6150276.6600000001},{"$f":"(U188/U192)*V192","v":-6150276.6600000001},{"$f":"(V188/V192)*W192","v":-6150276.6600000001},{"$f":"(W188/W192)*X192","v":-6150276.6600000001},{"$f":"(X188/X192)*Y192","v":-6150276.6600000001},-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,null,{"$f":"((U188/2)+SUM(V188:AF188)+(AG188/2))/12","v":-6150276.6599999992},{"$f":"AG188","v":-6150276.6600000001},{"$f":"(AK188/AK192)*AL192","v":-6150276.6600000001},{"$f":"(AL188/AL192)*AM192","v":-6150276.6600000001},-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,null,null,{"$f":"((AK188/2)+SUM(AL188:AV188)+(AW188/2))/12","v":-6150276.6599999992}]
[174,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S185","v":-10883.08},{"$f":"'Rate Base'!T185","v":-10883.08},{"$f":"'Rate Base'!U185","v":-10883.08},{"$f":"'Rate Base'!V185","v":-10883.08},{"$f":"'Rate Base'!W185","v":-10883.08},{"$f":"'Rate Base'!X185","v":-10883.08},{"$f":"'Rate Base'!Y185","v":-10883.08},{"$f":"'Rate Base'!Z185","v":-10883.08},{"$f":"'Rate Base'!AA185","v":-10883.08},{"$f":"'Rate Base'!AB185","v":-10883.08},{"$f":"'Rate Base'!AC185","v":-10883.08},{"$f":"'Rate Base'!AD185","v":-10883.08},{"$f":"'Rate Base'!AE185","v":-10883.08},null,{"$f":"((F189/2)+SUM(G189:Q189)+(R189/2))/12","v":-10883.08},{"$f":"+R189","v":-10883.08},{"$f":"(U189/U192)*V192","v":-10883.08},{"$f":"(V189/V192)*W192","v":-10883.08},{"$f":"(W189/W192)*X192","v":-10883.08},{"$f":"(X189/X192)*Y192","v":-10883.08},-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,null,{"$f":"((U189/2)+SUM(V189:AF189)+(AG189/2))/12","v":-10883.08},{"$f":"AG189","v":-10883.08},{"$f":"(AK189/AK192)*AL192","v":-10883.08},{"$f":"(AL189/AL192)*AM192","v":-10883.08},-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,null,null,{"$f":"((AK189/2)+SUM(AL189:AV189)+(AW189/2))/12","v":-10883.08}]
[175,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S186","v":-58742.89},{"$f":"'Rate Base'!T186","v":-58742.89},{"$f":"'Rate Base'!U186","v":-58742.89},{"$f":"'Rate Base'!V186","v":-58742.89},{"$f":"'Rate Base'!W186","v":-58742.89},{"$f":"'Rate Base'!X186","v":-58742.89},{"$f":"'Rate Base'!Y186","v":-58742.89},{"$f":"'Rate Base'!Z186","v":-58742.89},{"$f":"'Rate Base'!AA186","v":-58742.89},{"$f":"'Rate Base'!AB186","v":-58742.89},{"$f":"'Rate Base'!AC186","v":-58742.89},{"$f":"'Rate Base'!AD186","v":-58742.89},{"$f":"'Rate Base'!AE186","v":-58742.89},null,{"$f":"((F190/2)+SUM(G190:Q190)+(R190/2))/12","v":-58742.889999999992},{"$f":"+R190","v":-58742.89},{"$f":"(U190/U192)*V192","v":-58742.89},{"$f":"(V190/V192)*W192","v":-58742.89},{"$f":"(W190/W192)*X192","v":-58742.89},{"$f":"(X190/X192)*Y192","v":-58742.89},-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,null,{"$f":"((U190/2)+SUM(V190:AF190)+(AG190/2))/12","v":-58742.889999999992},{"$f":"AG190","v":-58742.89},{"$f":"(AK190/AK192)*AL192","v":-58742.89},{"$f":"(AL190/AL192)*AM192","v":-58742.89},-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,null,null,{"$f":"((AK190/2)+SUM(AL190:AV190)+(AW190/2))/12","v":-58742.889999999992}]
[176,null,null,"General",null,{"$f":"'Rate Base'!S187","v":-1170921.9099999999},{"$f":"'Rate Base'!T187","v":-1306063.76},{"$f":"'Rate Base'!U187","v":-1441558.22},{"$f":"'Rate Base'!V187","v":-1581279.86},{"$f":"'Rate Base'!W187","v":-1719416.34},{"$f":"'Rate Base'!X187","v":-1857772.11},{"$f":"'Rate Base'!Y187","v":-1996202.96},{"$f":"'Rate Base'!Z187","v":-2136018.27},{"$f":"'Rate Base'!AA187","v":-2275985.3199999998},{"$f":"'Rate Base'!AB187","v":-2475459.04},{"$f":"'Rate Base'!AC187","v":-2676131.2799999998},{"$f":"'Rate Base'!AD187","v":-3244305.43},{"$f":"'Rate Base'!AE187","v":-19973789.379999999},null,{"$f":"((F191/2)+SUM(G191:Q191)+(R191/2))/12","v":-2773545.6862499998},{"$f":"+R191","v":-19973789.379999999},{"$f":"(U191/U192)*V192","v":-19973789.379999999},{"$f":"(V191/V192)*W192","v":-19973789.379999999},{"$f":"(W191/W192)*X192","v":-19973789.379999999},{"$f":"(X191/X192)*Y192","v":-19973789.379999999},{"$f":"(Y191/Y192)*Z192","v":-19973789.379999999},{"$f":"(Z191/Z192)*AA192","v":-19973789.379999999},{"$f":"(AA191/AA192)*AB192","v":-19973789.379999999},{"$f":"(AB191/AB192)*AC192","v":-19973789.379999999},{"$f":"(AC191/AC192)*AD192","v":-19973789.379999999},{"$f":"(AD191/AD192)*AE192","v":-19973789.379999999},{"$f":"(AE191/AE192)*AF192","v":-19973789.379999999},{"$f":"(AF191/AF192)*AG192","v":-19973789.379999999},null,null,{"$f":"((U191/2)+SUM(V191:AF191)+(AG191/2))/12","v":-19973789.379999999},{"$f":"AG191","v":-19973789.379999999},{"$f":"(AK191/AK192)*AL192","v":-19973789.379999999},{"$f":"(AL191/AL192)*AM192","v":-19973789.379999999},{"$f":"(AM191/AM192)*AN192","v":-19973789.379999999},{"$f":"(AN191/AN192)*AO192","v":-19973789.379999999},{"$f":"(AO191/AO192)*AP192","v":-19973789.379999999},{"$f":"(AP191/AP192)*AQ192","v":-19973789.379999999},{"$f":"(AQ191/AQ192)*AR192","v":-19973789.379999999},{"$f":"(AR191/AR192)*AS192","v":-19973789.379999999},{"$f":"(AS191/AS192)*AT192","v":-19973789.379999999},{"$f":"(AT191/AT192)*AU192","v":-19973789.379999999},{"$f":"(AU191/AU192)*AV192","v":-19973789.379999999},{"$f":"(AV191/AV192)*AW192","v":-19973789.379999999},null,null,null,{"$f":"((AK191/2)+SUM(AL191:AV191)+(AW191/2))/12","v":-19973789.379999999}]
[177,null,null,"Total",null,{"$f":"SUM(F188:F191)","v":-7390824.54},-7525966.3899999997,-7661460.8499999996,-7801182.4900000002,-7939318.9699999997,-8077674.7400000002,-8216105.5899999999,-8355920.9000000004,-8495887.9499999993,-8695361.6699999999,-8896033.9100000001,-9464208.0600000005,-26193692.009999998,null,{"$f":"SUM(T188:T191)","v":-8993448.3162499983},{"$f":"+R192","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,U192+$AH192/12,U192+((G192-F192)/($R192-$F192))*$AH192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,V192+$AH192/12,V192+((H192-G192)/($R192-$F192))*$AH192)","v":-26193692.009999998},-26193692.009999998,{"$f":"IF($R192-$F192=0,X192+$AH192/12,X192+((J192-I192)/($R192-$F192))*$AH192)","v":-26193692.009999998},{"$f":"IF($R192-$I192=0,Y192+$AH192/12,Y192+((K192-J192)/($R192-$I192))*$AH192)","v":-26193692.009999998},-26193692.009999998,-26193692.009999998,-26193692.009999998,-26193692.009999998,-26193692.009999998,-26193692.009999998,-26193692.009999998,0,{"$f":"+AG192-U192","v":0},{"$f":"SUM(AJ188:AJ191)","v":-26193692.009999998},{"$f":"AG192","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AK192+$AX192/12,AK192+((G192-F192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AL192+$AX192/12,AL192+((H192-G192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AM192+$AX192/12,AM192+((I192-H192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AN192+$AX192/12,AN192+((J192-I192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AO192+$AX192/12,AO192+((K192-J192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AP192+$AX192/12,AP192+((L192-K192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AQ192+$AX192/12,AQ192+((M192-L192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AR192+$AX192/12,AR192+((N192-M192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AS192+$AX192/12,AS192+((O192-N192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AT192+$AX192/12,AT192+((P192-O192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AU192+$AX192/12,AU192+((Q192-P192)/($R192-$F192))*$AX192)","v":-26193692.009999998},{"$f":"IF($R192-$F192=0,AV192+$AX192/12,AV192+((R192-Q192)/($R192-$F192))*$AX192)","v":-26193692.009999998},0,{"$f":"+AW192-AK192","v":0},null,{"$f":"SUM(BA188:BA191)","v":-26193692.009999998}]
[178]
[179,"254","Other Regulatory Liabilities"]
[180,null,null,"Production",null,{"$f":"'Rate Base'!S191","v":171940.14},{"$f":"'Rate Base'!T191","v":173543.44},{"$f":"'Rate Base'!U191","v":171940.14},{"$f":"'Rate Base'!V191","v":171940.14},{"$f":"'Rate Base'!W191","v":171940.14},{"$f":"'Rate Base'!X191","v":171940.14},{"$f":"'Rate Base'!Y191","v":172373.42},{"$f":"'Rate Base'!Z191","v":186896.86},{"$f":"'Rate Base'!AA191","v":194812.17},{"$f":"'Rate Base'!AB191","v":201605.32},{"$f":"'Rate Base'!AC191","v":166684.54},{"$f":"'Rate Base'!AD191","v":176920.05},{"$f":"'Rate Base'!AE191","v":131362.32999999999},null,{"$f":"((F195/2)+SUM(G195:Q195)+(R195/2))/12","v":176020.63291666668},{"$f":"+R195","v":131362.32999999999},{"$f":"(U195/U199)*V199","v":132057.51138507377},{"$f":"(V195/V199)*W199","v":132903.92121122967},{"$f":"(W195/W199)*X199","v":132774.86412810234},{"$f":"(X195/X199)*Y199","v":133412.25355850632},{"$f":"(Y195/Y199)*Z199","v":134102.25418498131},{"$f":"(Z195/Z199)*AA199","v":133661.78932474929},{"$f":"(AA195/AA199)*AB199","v":134684.27113349838},{"$f":"(AB195/AB199)*AC199","v":135047.80844451921},{"$f":"(AC195/AC199)*AD199","v":134935.64926096637},{"$f":"(AD195/AD199)*AE199","v":135790.31835544712},{"$f":"(AE195/AE199)*AF199","v":136680.67753211208},{"$f":"(AF195/AF199)*AG199","v":137148.77775015566},null,null,{"$f":"((U195/2)+SUM(V195:AF195)+(AG195/2))/12","v":134192.23936618865},{"$f":"AG195","v":137148.77775015566},{"$f":"(AK195/AK199)*AL199","v":138032.22936312688},{"$f":"(AL195/AL199)*AM199","v":139107.86536576928},{"$f":"(AM195/AM199)*AN199","v":138943.85681965135},{"$f":"(AN195/AN199)*AO199","v":139753.86516059889},{"$f":"(AO195/AO199)*AP199","v":140630.7329529461},{"$f":"(AP195/AP199)*AQ199","v":140070.98063566009},{"$f":"(AQ195/AQ199)*AR199","v":141370.37274046638},{"$f":"(AR195/AR199)*AS199","v":141832.3638562994},{"$f":"(AS195/AS199)*AT199","v":141689.82952821354},{"$f":"(AT195/AT199)*AU199","v":142775.96158854707},{"$f":"(AU195/AU199)*AV199","v":143907.44938099559},{"$f":"(AV195/AV199)*AW199","v":144502.32131160534},null,null,null,{"$f":"((AK195/2)+SUM(AL195:AV195)+(AW195/2))/12","v":140745.08807692959}]
[181,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S192","v":-7258496.8899999997},{"$f":"'Rate Base'!T192","v":-7369710.71},{"$f":"'Rate Base'!U192","v":-7429148.7599999998},{"$f":"'Rate Base'!V192","v":-7462712.5499999998},{"$f":"'Rate Base'!W192","v":-7521860.1699999999},{"$f":"'Rate Base'!X192","v":-7546341.5599999996},{"$f":"'Rate Base'!Y192","v":-7575638.8600000003},{"$f":"'Rate Base'!Z192","v":-7635050.9400000004},{"$f":"'Rate Base'!AA192","v":-7567663.29},{"$f":"'Rate Base'!AB192","v":-7628010.6500000004},{"$f":"'Rate Base'!AC192","v":-7682885.8700000001},{"$f":"'Rate Base'!AD192","v":-7729060.8799999999},{"$f":"'Rate Base'!AE192","v":-8448321.6500000004},null,{"$f":"((F196/2)+SUM(G196:Q196)+(R196/2))/12","v":-7583457.7924999995},{"$f":"+R196","v":-8448321.6500000004},{"$f":"(U196/U199)*V199","v":-8493030.9357305113},{"$f":"(V196/V199)*W199","v":-8547466.1947510056},{"$f":"(W196/W199)*X199","v":-8539166.1307260282},{"$f":"(X196/X199)*Y199","v":-8580158.6353836637},{"$f":"(Y196/Y199)*Z199","v":-8624534.7303506322},{"$f":"(Z196/Z199)*AA199","v":-8596207.0597409345},{"$f":"(AA196/AA199)*AB199","v":-8661966.0577853974},{"$f":"(AB196/AB199)*AC199","v":-8685346.2774821725},{"$f":"(AC196/AC199)*AD199","v":-8678132.9701462276},{"$f":"(AD196/AD199)*AE199","v":-8733099.4085040689},{"$f":"(AE196/AE199)*AF199","v":-8790361.1874972917},{"$f":"(AF196/AF199)*AG199","v":-8820466.1742653195},null,null,{"$f":"((U196/2)+SUM(V196:AF196)+(AG196/2))/12","v":-8630321.958352549},{"$f":"AG196","v":-8820466.1742653195},{"$f":"(AK196/AK199)*AL199","v":-8877283.706267016},{"$f":"(AL196/AL199)*AM199","v":-8946461.2165063899},{"$f":"(AM196/AM199)*AN199","v":-8935913.314752873},{"$f":"(AN196/AN199)*AO199","v":-8988007.480587991},{"$f":"(AO196/AO199)*AP199","v":-9044401.586525932},{"$f":"(AP196/AP199)*AQ199","v":-9008402.1670518313},{"$f":"(AQ196/AQ199)*AR199","v":-9091970.1309488937},{"$f":"(AR196/AR199)*AS199","v":-9121682.2222767491},{"$f":"(AS196/AS199)*AT199","v":-9112515.3945428319},{"$f":"(AT196/AT199)*AU199","v":-9182367.9390285667},{"$f":"(AU196/AU199)*AV199","v":-9255137.4522798415},{"$f":"(AV196/AV199)*AW199","v":-9293395.5237554889},null,null,null,{"$f":"((AK196/2)+SUM(AL196:AV196)+(AW196/2))/12","v":-9051756.1216482762}]
[182,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S193","v":-186593398.75999999},{"$f":"'Rate Base'!T193","v":-188069030.40000001},{"$f":"'Rate Base'!U193","v":-189841690.56999999},{"$f":"'Rate Base'!V193","v":-190032569.72999999},{"$f":"'Rate Base'!W193","v":-191678571.78999999},{"$f":"'Rate Base'!X193","v":-193287319.97},{"$f":"'Rate Base'!Y193","v":-193101126.15000001},{"$f":"'Rate Base'!Z193","v":-195186451.88},{"$f":"'Rate Base'!AA193","v":-196303961.84999999},{"$f":"'Rate Base'!AB193","v":-196562936.19999999},{"$f":"'Rate Base'!AC193","v":-198341231.27000001},{"$f":"'Rate Base'!AD193","v":-199331229.90000001},{"$f":"'Rate Base'!AE193","v":-201165366.31},null,{"$f":"((F197/2)+SUM(G197:Q197)+(R197/2))/12","v":-193801291.85375002},{"$f":"+R197","v":-201165366.31},{"$f":"(U197/U199)*V199","v":-202229951.70506915},{"$f":"(V197/V199)*W199","v":-203526124.98950338},{"$f":"(W197/W199)*X199","v":-203328489.82726011},{"$f":"(X197/X199)*Y199","v":-204304573.90135753},{"$f":"(Y197/Y199)*Z199","v":-205361225.59731159},{"$f":"(Z197/Z199)*AA199","v":-204686707.45382813},{"$f":"(AA197/AA199)*AB199","v":-206252513.47753617},{"$f":"(AB197/AB199)*AC199","v":-206809226.47386366},{"$f":"(AC197/AC199)*AD199","v":-206637468.38123208},{"$f":"(AD197/AD199)*AE199","v":-207946289.72647661},{"$f":"(AE197/AE199)*AF199","v":-209309766.07408157},{"$f":"(AF197/AF199)*AG199","v":-210026604.39319882},null,null,{"$f":"((U197/2)+SUM(V197:AF197)+(AG197/2))/12","v":-205499026.91325998},{"$f":"AG197","v":-210026604.39319882},{"$f":"(AK197/AK199)*AL199","v":-211379502.6505647},{"$f":"(AL197/AL199)*AM199","v":-213026707.83098269},{"$f":"(AM197/AM199)*AN199","v":-212775548.77147317},{"$f":"(AN197/AN199)*AO199","v":-214015977.62669265},{"$f":"(AO197/AO199)*AP199","v":-215358793.56679487},{"$f":"(AP197/AP199)*AQ199","v":-214501601.25032395},{"$f":"(AQ197/AQ199)*AR199","v":-216491461.57591105},{"$f":"(AR197/AR199)*AS199","v":-217198944.55104187},{"$f":"(AS197/AS199)*AT199","v":-216980670.63399774},{"$f":"(AT197/AT199)*AU199","v":-218643949.2449818},{"$f":"(AU197/AU199)*AV199","v":-220376684.62081745},{"$f":"(AV197/AV199)*AW199","v":-221287658.3362551},null,null,null,{"$f":"((AK197/2)+SUM(AL197:AV197)+(AW197/2))/12","v":-215533914.47402576}]
[183,null,null,"General",null,{"$f":"'Rate Base'!S194","v":-220420462.63999999},{"$f":"'Rate Base'!T194","v":-219983059.89000002},{"$f":"'Rate Base'!U194","v":-219546896.59},{"$f":"'Rate Base'!V194","v":-219109362.77000001},{"$f":"'Rate Base'!W194","v":-218456630.09},{"$f":"'Rate Base'!X194","v":-217962685.79000002},{"$f":"'Rate Base'!Y194","v":-217392747.95000002},{"$f":"'Rate Base'!Z194","v":-216950790.69},{"$f":"'Rate Base'!AA194","v":-216508833.42999998},{"$f":"'Rate Base'!AB194","v":-216011114.74000001},{"$f":"'Rate Base'!AC194","v":-215554199.07000002},{"$f":"'Rate Base'!AD194","v":-215998365.54000002},{"$f":"'Rate Base'!AE194","v":-214172308.03},null,{"$f":"((F198/2)+SUM(G198:Q198)+(R198/2))/12","v":-217564255.99041668},{"$f":"+R198","v":-214172308.03},{"$f":"(U198/U199)*V199","v":-215305727.34237623},{"$f":"(V198/V199)*W199","v":-216685708.5440425},{"$f":"(W198/W199)*X199","v":-216475294.69586399},{"$f":"(X198/X199)*Y199","v":-217514490.37261197},{"$f":"(Y198/Y199)*Z199","v":-218639463.0090923},{"$f":"(Z198/Z199)*AA199","v":-217921331.90010539},{"$f":"(AA198/AA199)*AB199","v":-219588379.74326167},{"$f":"(AB198/AB199)*AC199","v":-220181088.66488594},{"$f":"(AC198/AC199)*AD199","v":-219998225.04478821},{"$f":"(AD198/AD199)*AE199","v":-221391672.10504401},{"$f":"(AE198/AE199)*AF199","v":-222843308.048484},{"$f":"(AF198/AF199)*AG199","v":-223606495.66922531},null,null,{"$f":"((U198/2)+SUM(V198:AF198)+(AG198/2))/12","v":-218786174.27668071},{"$f":"AG198","v":-223606495.66922531},{"$f":"(AK198/AK199)*AL199","v":-225046869.56471634},{"$f":"(AL198/AL199)*AM199","v":-226800579.66780359},{"$f":"(AM198/AM199)*AN199","v":-226533181.17648026},{"$f":"(AN198/AN199)*AO199","v":-227853813.62799266},{"$f":"(AO198/AO199)*AP199","v":-229283453.30417818},{"$f":"(AP198/AP199)*AQ199","v":-228370836.68327713},{"$f":"(AQ198/AQ199)*AR199","v":-230489357.31337196},{"$f":"(AR198/AR199)*AS199","v":-231242584.69269231},{"$f":"(AS198/AS199)*AT199","v":-231010197.62998068},{"$f":"(AT198/AT199)*AU199","v":-232781020.43882558},{"$f":"(AU198/AU199)*AV199","v":-234625790.945077},{"$f":"(AV198/AV199)*AW199","v":-235595666.3603574},null,null,null,{"$f":"((AK198/2)+SUM(AL198:AV198)+(AW198/2))/12","v":-229469897.17159891}]
[184,null,null,"Total",null,{"$f":"SUM(F195:F198)","v":-414100418.14999998},-415248257.56000006,-416645795.77999997,-416432704.90999997,-417485121.90999997,-418624407.18000001,-417897139.54000002,-419585396.64999998,-420185646.39999998,-420000456.26999998,-421411631.67000008,-422881736.27000004,-423654633.65999997,null,{"$f":"SUM(T195:T198)","v":-418772985.00375003},{"$f":"+R199","v":-423654633.65999997},{"$f":"IF($R199-$F199=0,U199+$AH199/12,U199+((G199-F199)/($R199-$F199))*$AH199)","v":-425896652.47179079},{"$f":"IF($R199-$F199=0,V199+$AH199/12,V199+((H199-G199)/($R199-$F199))*$AH199)","v":-428626395.80708563},-428210175.78972203,{"$f":"IF($R199-$F199=0,X199+$AH199/12,X199+((J199-I199)/($R199-$F199))*$AH199)","v":-430265810.65579468},{"$f":"IF($R199-$F199=0,Y199+$AH199/12,Y199+((K199-J199)/($R199-$F199))*$AH199)","v":-432491121.08256954},-431070584.62434971,-434368175.00744975,-435540613.60778725,-435178890.74690557,-437935270.92166924,-440806754.63253075,-442316417.45893931,{"$f":"-'108_111 Projection'!H18","v":-18661783.798939366},{"$f":"+AG199-U199","v":-18661783.798939347},{"$f":"SUM(AJ195:AJ198)","v":-432781330.90892708},{"$f":"AG199","v":-442316417.45893931},{"$f":"IF($R199-$F199=0,AK199+$AX199/12,AK199+((G199-F199)/($R199-$F199))*$AX199)","v":-445165623.69218493},{"$f":"IF($R199-$F199=0,AL199+$AX199/12,AL199+((H199-G199)/($R199-$F199))*$AX199)","v":-448634640.84992689},{"$f":"IF($R199-$F199=0,AM199+$AX199/12,AM199+((I199-H199)/($R199-$F199))*$AX199)","v":-448105699.40588665},{"$f":"IF($R199-$F199=0,AN199+$AX199/12,AN199+((J199-I199)/($R199-$F199))*$AX199)","v":-450718044.87011272},{"$f":"IF($R199-$F199=0,AO199+$AX199/12,AO199+((K199-J199)/($R199-$F199))*$AX199)","v":-453546017.72454607},{"$f":"IF($R199-$F199=0,AP199+$AX199/12,AP199+((L199-K199)/($R199-$F199))*$AX199)","v":-451740769.12001729},{"$f":"IF($R199-$F199=0,AQ199+$AX199/12,AQ199+((M199-L199)/($R199-$F199))*$AX199)","v":-455931418.64749146},{"$f":"IF($R199-$F199=0,AR199+$AX199/12,AR199+((N199-M199)/($R199-$F199))*$AX199)","v":-457421379.10215467},{"$f":"IF($R199-$F199=0,AS199+$AX199/12,AS199+((O199-N199)/($R199-$F199))*$AX199)","v":-456961693.82899308},{"$f":"IF($R199-$F199=0,AT199+$AX199/12,AT199+((P199-O199)/($R199-$F199))*$AX199)","v":-460464561.66124743},{"$f":"IF($R199-$F199=0,AU199+$AX199/12,AU199+((Q199-P199)/($R199-$F199))*$AX199)","v":-464113705.56879336},{"$f":"IF($R199-$F199=0,AV199+$AX199/12,AV199+((R199-Q199)/($R199-$F199))*$AX199)","v":-466032217.89905643},{"$f":"-'108_111 Projection'!I18","v":-23715800.440117091},null,null,{"$f":"SUM(BA195:BA198)","v":-453914822.679196}]
[185]
[186]
[187,"System Net Utility Plant"]
[188,null,null,"Production",null,{"$f":"F161+F173+F180+F188+F195","v":711118.18999999331},{"$f":"G161+G173+G180+G188+G195","v":664068.59999999264},613812.41999999748,565156.79999999271,523482.19999999867,481807.60000000463,440566.27000000526,413414.34000000043,379473.94999999751,345405.03999999509,301967.64000000525,270524.87000000401,979746.68999999564,null,{"$f":"T161+T173+T180+T188+T195","v":487092.68083332956},{"$f":"+R203","v":979746.68999999564},5676308.2099999972,5597033.3400000064,5528346.9600000028,{"$f":"Y161+Y173+Y180+Y188+Y195","v":981796.61355850194},{"$f":"Z161+Z173+Z180+Z188+Z195","v":982486.61418497702},982046.14932474494,983068.63113349408,983432.16844451486,983320.00926096202,984174.67835544283,985065.03753210779,985533.13775015133,null,null,{"$f":"AJ161+AJ173+AJ180+AJ188","v":848384.35999999661},{"$f":"AG203","v":985533.13775015133},{"$f":"AL161+AL173+AL180+AL188+AL195","v":986416.58936312259},{"$f":"AM161+AM173+AM180+AM188+AM195","v":987492.22536576493},987328.216819647,988138.22516059456,989015.09295294178,988455.3406356558,989754.73274046206,990216.72385629511,990074.18952820916,991160.32158854278,992291.80938099127,992886.68131160107,null,{"$f":"+AW203-AK203","v":7353.5435614497401},null,{"$f":"BA161+BA173+BA180+BA188","v":848384.35999999661}]
[189,null,null,"Storage",null,{"$f":"F181+F162","v":0},{"$f":"G181+G162","v":0},0,0,0,0,0,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,213545923.25000003,null,99660736.893750012,213545923.25000003,213327088.54359081,213107917.76658565,212887584.13688657,212728346.07965732,212524355.5906904,212303616.22360307,214374341.96025684,214147995.00468332,214359933.32818002,214143549.52911538,213868651.04375368,214680703.23485896,null,null,213490557.70411938,214680703.23485896,214429264.77167371,214177440.16738886,213924279.45925158,213741316.83395639,213506934.19926438,213253307.30371547,214329762.51328841,214069692.5655643,214313207.16717607,214064584.76724806,213748729.69185591,214737850.4086138,null,{"$f":"+AW204-AK204","v":57147.173754841089},null,{"$f":"BA162+BA174+BA181+BA189","v":213062759.65517661}]
[190,null,null,"Distribution - Wyoming",null,{"$f":"F163+F174+F182+F189+F196","v":69397562.789999992},{"$f":"G163+G174+G182+G189+G196","v":69686010.829999983},69747975.349999994,69661425.579999983,69672674.819999978,69492035.409999982,69487785.379999995,69387118.809999987,68546606.089999989,68248041.969999984,68791527.009999976,68470551.969999999,70879735.61999999,null,{"$f":"T163+T174+T182+T189+T196","v":69277533.535416663},70879735.61999999,43487725.773999996,43630905.683999993,44745779.453999996,{"$f":"Y163+Y174+Y182+Y189+Y196","v":73791910.335660249},75026835.766068786,75042157.241326988,73139554.423399195,70760631.328628242,71506405.739042029,72033495.794455707,70875369.568493754,74467649.327701017,null,null,{"$f":"AJ163+AJ174+AJ182+AJ189","v":80557664.631926849},74467649.327701017,{"$f":"AL163+AL174+AL182+AL189+AL196","v":74230642.310548127},{"$f":"AM163+AM174+AM182+AM189+AM196","v":75160407.490910098},76480124.630253211,76450683.30604358,77160299.048708737,76713337.43211025,74504652.880180418,71656685.846586272,72639390.68749091,73347227.41289039,72008409.580404475,78366573.873574719,null,{"$f":"+AW205-AK205","v":3898924.5458737016},null,{"$f":"BA163+BA174+BA182+BA189","v":83782503.80721201}]
[191,null,null,"Distribution - Utah",null,{"$f":"F190+F183+F175+F169+F164+F197","v":3030783335.7295713},{"$f":"G190+G183+G175+G169+G164+G197","v":3041696745.4695716},3051750126.5695715,3069283767.9395723,3075945921.4995718,2918685131.4995713,2963597907.9695706,2919083408.3095713,2725048207.8499985,2736673970.0399985,2977471282.3795714,3008752234.8995714,3003333371.6795716,null,{"$f":"T190+T183+T175+T169+T164+T197","v":2958753921.5108929},3003333371.6795716,1479581897.3959992,1490976023.5959995,1497778770.9860001,{"$f":"Y190+Y183+Y175+Y169+Y164+Y197","v":3104067288.6193829},3153908724.3742099,3160845463.9476714,3096157019.583724,3010208393.6534805,3027036777.1821752,3074483318.4146795,3050592749.9556623,3222924963.7731223,null,null,{"$f":"AJ190+AJ183+AJ175+AJ169+AJ164","v":3273379418.4177094},3222924963.7731223,{"$f":"AL190+AL183+AL175+AL169+AL164+AL197","v":3224431166.8960481},{"$f":"AM190+AM183+AM175+AM169+AM164+AM197","v":3271150701.3202109},3297242865.767065,3296919113.2993746,3330623892.0759888,3327537107.7058024,3263354077.399384,3159206118.9946914,3179422832.0154395,3238604929.4457693,3210738277.1615682,3423357660.915648,null,{"$f":"+AW206-AK206","v":200432697.14252567},null,{"$f":"BA190+BA183+BA175+BA169+BA164","v":3475731614.0095034}]
[192,null,null,"General",null,{"$f":"F191+F184+F176+F165+F198","v":-40181773.029999942},{"$f":"G191+G184+G176+G165+G198","v":-33744674.380000055},-35126379.569999993,-42339168.570000082,-38125224.470000058,-36583225.400000006,-30333225.720000118,-25017529.370000064,-22230815.780000001,-15487705.280000001,-14813277.450000107,-24813684.910000116,-4424397.5300000012,null,{"$f":"T191+T184+T176+T165+T198","v":-28409833.014999986},-4424397.5300000012,107652829.25000003,107117775.67000005,108485992.55999999,{"$f":"Y191+Y184+Y176+Y165+Y198","v":-36598913.208959848},-39518459.93345961,-44303410.029946297,-49523230.296406657,-55871990.921868712,-29000934.74238199,-31488319.973229229,-33655231.551141143,517765.70336794853,null,null,{"$f":"AJ191+AJ184+AJ176+AJ165","v":183600875.50426337},517765.70336794853,{"$f":"AL191+AL184+AL176+AL165+AL198","v":-3999964.070336163},{"$f":"AM191+AM184+AM176+AM165+AM198","v":-8713436.989081502},-10791554.014931321,-12813971.971386224,-18526039.731707156,-21896233.284158111,-27643389.331407309,-31281555.49691695,-23259904.071139693,-28078695.264180124,-30987603.032448858,-11400127.994392872,null,{"$f":"+AW207-AK207","v":-11917893.69776082},null,{"$f":"BA191+BA184+BA176+BA165","v":210850436.47133183}]
[193]
[194]
[195,null,"System Net Utility Plant",null,null,{"$f":"SUM(F203:F207)","v":3060710243.6795716},{"$f":"SUM(G203:G207)","v":3078302150.5195713},3086985534.7695713,3097171181.7495723,3108016854.0495715,2952075749.109571,3003193033.8995705,3181697588.3095713,2989574648.3299985,3007610887.9899983,3249582675.799571,3270510803.049571,3284314379.7095714,null,{"$f":"SUM(T203:T207)","v":3099769451.6058931},{"$f":"+R210","v":3284314379.7095714},{"$f":"SUM(V203:V207)","v":1849725849.1735899},{"$f":"SUM(W203:W207)","v":1860429656.0565853},{"$f":"SUM(X203:X207)","v":1869426474.0968866},3354970428.4392991,3402923942.411694,3404869873.53198,3335130754.3021069,3240228461.2333679,3284885501.5162764,3330156218.4433765,3302666604.0543008,3513576615.1768007,null,{"$f":"+AG210-U210","v":229262235.46722937},{"$f":"SUM(AJ203:AJ207)","v":3751876900.6180191},3513576615.1768007,{"$f":"SUM(X203:X207)","v":1869426474.0968866},{"$f":"SUM(Y203:Y207)","v":3354970428.4392991},{"$f":"SUM(Z203:Z207)","v":3402923942.411694},{"$f":"SUM(AO203:AO207)","v":3575285279.6931486},{"$f":"SUM(AB203:AB207)","v":3335130754.3021069},{"$f":"SUM(AC203:AC207)","v":3240228461.2333679},{"$f":"SUM(AR203:AR207)","v":3525534858.1941862},3414641158.6337814,3444105599.9884949,3498929206.6833162,3466500105.2107606,3706054843.8847551,null,{"$f":"+AW210-AK210","v":192478228.70795441},null,{"$f":"SUM(BA203:BA207)","v":3984275698.3032236}]
[196]
[197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799]
[198,"WORKING Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053]
[199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI212:AI213)","v":-13150989.435561255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY212:AY213)","v":-13150989.435561255}]
[200,154,"Plant Materials & Operating Supplies"]
[201,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S212","v":1131759.0751718208},{"$f":"'Rate Base'!T212","v":1101786.4473080933},{"$f":"'Rate Base'!U212","v":1105820.8100299314},{"$f":"'Rate Base'!V212","v":1076655.8653568923},{"$f":"'Rate Base'!W212","v":1053640.7986853719},{"$f":"'Rate Base'!X212","v":1042899.5481747016},{"$f":"'Rate Base'!Y212","v":1063843.9200475663},{"$f":"'Rate Base'!Z212","v":1043145.0726438686},{"$f":"'Rate Base'!AA212","v":1227320.8089303002},{"$f":"'Rate Base'!AB212","v":1207231.5515983328},{"$f":"'Rate Base'!AC212","v":1211872.6823906526},{"$f":"'Rate Base'!AD212","v":1189951.7927999645},{"$f":"'Rate Base'!AE212","v":1192163.1709972173},null,{"$f":"((F216/2)+SUM(G216:Q216)+(R216/2))/12","v":1123844.2017541828},{"$f":"+R216","v":1192163.1709972173},{"$f":"G216","v":1101786.4473080933},1105820.8100299314,1076655.8653568923,{"$f":"J216","v":1053640.7986853719},{"$f":"K216","v":1042899.5481747016},1063843.9200475663,1043145.0726438686,1227320.8089303002,1207231.5515983328,1211872.6823906526,1189951.7927999645,1192163.1709972173,null,null,{"$f":"((U216/2)+SUM(V216:AF216)+(AG216/2))/12","v":1126361.039080241},{"$f":"AG216","v":1192163.1709972173},{"$f":"V216","v":1101786.4473080933},{"$f":"W216","v":1105820.8100299314},1076655.8653568923,1053640.7986853719,1042899.5481747016,1063843.9200475663,1043145.0726438686,1227320.8089303002,1207231.5515983328,1211872.6823906526,1189951.7927999645,1192163.1709972173,null,null,null,{"$f":"((AK216/2)+SUM(AL216:AV216)+(AW216/2))/12","v":1126361.039080241}]
[202,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S213","v":39285898.31482818},{"$f":"'Rate Base'!T213","v":38245481.112691909},{"$f":"'Rate Base'!U213","v":38385522.89997007},{"$f":"'Rate Base'!V213","v":37373142.19464311},{"$f":"'Rate Base'!W213","v":36574237.561314628},{"$f":"'Rate Base'!X213","v":36201384.641825303},{"$f":"'Rate Base'!Y213","v":36928410.809952438},{"$f":"'Rate Base'!Z213","v":36209907.347356133},{"$f":"'Rate Base'!AA213","v":42603060.631069705},{"$f":"'Rate Base'!AB213","v":41905717.408401668},{"$f":"'Rate Base'!AC213","v":42066821.477609351},{"$f":"'Rate Base'!AD213","v":41305898.18720004},{"$f":"'Rate Base'!AE213","v":41382660.089002788},null,{"$f":"((F217/2)+SUM(G217:Q217)+(R217/2))/12","v":39011155.289495826},{"$f":"+R217","v":41382660.089002788},38245481.112691909,38385522.89997007,37373142.19464311,{"$f":"J217","v":36574237.561314628},36201384.641825303,36928410.809952438,36209907.347356133,42603060.631069705,41905717.408401668,42066821.477609351,41305898.18720004,41382660.089002788,null,null,{"$f":"((U217/2)+SUM(V217:AF217)+(AG217/2))/12","v":39098520.363419771},{"$f":"AG217","v":41382660.089002788},{"$f":"V217","v":38245481.112691909},38385522.89997007,37373142.19464311,36574237.561314628,36201384.641825303,36928410.809952438,36209907.347356133,42603060.631069705,41905717.408401668,42066821.477609351,41305898.18720004,41382660.089002788,null,null,null,{"$f":"((AK217/2)+SUM(AL217:AV217)+(AW217/2))/12","v":39098520.363419771}]
[203,null,null,"Total",null,{"$f":"SUM(F216:F217)","v":40417657.390000001},39347267.560000002,39491343.710000001,38449798.060000002,37627878.359999999,37244284.190000005,37992254.730000004,37253052.420000002,43830381.440000005,43112948.960000001,43278694.160000004,42495849.980000004,42574823.260000005,null,{"$f":"SUM(T216:T217)","v":40134999.491250008},{"$f":"+R218","v":42574823.260000005},39347267.560000002,39491343.710000001,38449798.060000002,{"$f":"J218","v":37627878.359999999},37244284.190000005,37992254.730000004,37253052.420000002,43830381.440000005,43112948.960000001,43278694.160000004,42495849.980000004,42574823.260000005,{"$f":"-(AG218-U218)","v":0},{"$f":"+AG218-U218","v":0},{"$f":"SUM(AJ216:AJ217)","v":40224881.402500011},{"$f":"AG218","v":42574823.260000005},{"$f":"V218","v":39347267.560000002},39491343.710000001,38449798.060000002,37627878.359999999,37244284.190000005,37992254.730000004,37253052.420000002,43830381.440000005,43112948.960000001,43278694.160000004,42495849.980000004,42574823.260000005,0,{"$f":"+AW218-AK218","v":0},null,{"$f":"SUM(BA216:BA217)","v":40224881.402500011}]
[204]
[205,1641,"Gas Stored Underground"]
[206,null,null,"Production",null,{"$f":"'Rate Base'!S217","v":43033412.32},{"$f":"'Rate Base'!T217","v":34841464.100000001},{"$f":"'Rate Base'!U217","v":30985892.879999999},{"$f":"'Rate Base'!V217","v":25332074.02},{"$f":"'Rate Base'!W217","v":25394559.030000001},{"$f":"'Rate Base'!X217","v":29860825.120000001},{"$f":"'Rate Base'!Y217","v":35188541.090000004},{"$f":"'Rate Base'!Z217","v":40065827.869999997},{"$f":"'Rate Base'!AA217","v":44604207.409999996},{"$f":"'Rate Base'!AB217","v":51863817.119999997},{"$f":"'Rate Base'!AC217","v":54158856.710000001},{"$f":"'Rate Base'!AD217","v":54101078.579999998},{"$f":"'Rate Base'!AE217","v":53358201.609999999},null,{"$f":"((F221/2)+SUM(G221:Q221)+(R221/2))/12","v":39549412.574583329},{"$f":"+R221","v":53358201.609999999},{"$f":"U221","v":53358201.609999999},{"$f":"V221","v":53358201.609999999},53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,null,null,{"$f":"((U221/2)+SUM(V221:AF221)+(AG221/2))/12","v":53358201.609999992},{"$f":"AG221","v":53358201.609999999},{"$f":"AL222","v":53358201.609999999},{"$f":"AM222","v":53358201.609999999},53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,null,null,null,{"$f":"((AK221/2)+SUM(AL221:AV221)+(AW221/2))/12","v":53358201.609999992}]
[207,null,null,"Total",null,{"$f":"SUM(F221)","v":43033412.32},34841464.100000001,30985892.879999999,25332074.02,25394559.030000001,29860825.120000001,35188541.090000004,40065827.869999997,44604207.409999996,51863817.119999997,54158856.710000001,{"$f":"SUM(Q220:Q221)","v":54101078.579999998},{"$f":"SUM(R220:R221)","v":53358201.609999999},null,{"$f":"+T221","v":39549412.574583329},{"$f":"+R222","v":53358201.609999999},{"$f":"U222","v":53358201.609999999},{"$f":"V222","v":53358201.609999999},53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,0,{"$f":"+AG222-U222","v":0},{"$f":"+AJ221","v":53358201.609999992},{"$f":"AG222","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AK222+$AX222/12,AK222+((G222-F222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AL222+$AX222/12,AL222+((H222-G222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AM222+$AX222/12,AM222+((I222-H222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AN222+$AX222/12,AN222+((J222-I222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AO222+$AX222/12,AO222+((K222-J222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AP222+$AX222/12,AP222+((L222-K222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AQ222+$AX222/12,AQ222+((M222-L222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AR222+$AX222/12,AR222+((N222-M222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AS222+$AX222/12,AS222+((O222-N222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AT222+$AX222/12,AT222+((P222-O222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AU222+$AX222/12,AU222+((Q222-P222)/($R222-$F222))*$AX222)","v":53358201.609999999},{"$f":"IF($R222-$F222=0,AV222+$AX222/12,AV222+((R222-Q222)/($R222-$F222))*$AX222)","v":53358201.609999999},0,{"$f":"+AW222-AK222","v":0},null,{"$f":"+BA221","v":53358201.609999992}]
[208]
[{"$f":"+A223+1","v":209},165,"Prepayments"]
[210,null,null,"General",null,{"$f":"'Rate Base'!S222","v":8776784.2200000007},{"$f":"'Rate Base'!T222","v":4866343.75},{"$f":"'Rate Base'!U222","v":4366431.6399999997},{"$f":"'Rate Base'!V222","v":3558397.71},{"$f":"'Rate Base'!W222","v":3704590.45},{"$f":"'Rate Base'!X222","v":4160332.9},{"$f":"'Rate Base'!Y222","v":4887521.82},{"$f":"'Rate Base'!Z222","v":5399191.25},{"$f":"'Rate Base'!AA222","v":5284604.47},{"$f":"'Rate Base'!AB222","v":4987867.59},{"$f":"'Rate Base'!AC222","v":4255673.8600000003},{"$f":"'Rate Base'!AD222","v":5333018.6399999997},{"$f":"'Rate Base'!AE222","v":6327648.8300000001},null,{"$f":"((F225/2)+SUM(G225:Q225)+(R225/2))/12","v":4863015.88375},{"$f":"+R225","v":6327648.8300000001},{"$f":"F225","v":8776784.2200000007},{"$f":"G225","v":4866343.75},4366431.6399999997,3558397.71,3704590.45,4160332.9,4887521.82,5399191.25,5284604.47,4987867.59,4255673.8600000003,5333018.6399999997,null,null,{"$f":"((U225/2)+SUM(V225:AF225)+(AG225/2))/12","v":5006506.11625},{"$f":"AG225","v":5333018.6399999997},{"$f":"V225","v":8776784.2200000007},{"$f":"W225","v":4866343.75},4366431.6399999997,3558397.71,3704590.45,4160332.9,4887521.82,5399191.25,5284604.47,4987867.59,4255673.8600000003,5333018.6399999997,null,null,null,{"$f":"((AK225/2)+SUM(AL225:AV225)+(AW225/2))/12","v":4965063.1916666664}]
[211,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"F226","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U226/2)+SUM(V226:AF226)+(AG226/2))/12","v":0},{"$f":"AG226","v":0},{"$f":"V226","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK226/2)+SUM(AL226:AV226)+(AW226/2))/12","v":0}]
[212,null,null,"Total",null,{"$f":"SUM(F225:F226)","v":8776784.2200000007},4866343.75,4366431.6399999997,3558397.71,3704590.45,4160332.9,4887521.82,5399191.25,5284604.47,4987867.59,4255673.8600000003,{"$f":"SUM(Q225:Q226)","v":5333018.6399999997},{"$f":"SUM(R225:R226)","v":6327648.8300000001},null,{"$f":"+T225","v":4863015.88375},{"$f":"+R227","v":6327648.8300000001},{"$f":"SUM(V225:V226)","v":8776784.2200000007},{"$f":"SUM(W225:W226)","v":4866343.75},{"$f":"SUM(X225:X226)","v":4366431.6399999997},{"$f":"SUM(Y225:Y226)","v":3558397.71},{"$f":"SUM(Z225:Z226)","v":3704590.45},4160332.9,4887521.82,5399191.25,5284604.47,4987867.59,4255673.8600000003,5333018.6399999997,0,null,{"$f":"SUM(AJ225:AJ226)","v":5006506.11625},{"$f":"AG227","v":5333018.6399999997},{"$f":"SUM(AL225:AL226)","v":8776784.2200000007},4866343.75,4366431.6399999997,3558397.71,3704590.45,4160332.9,4887521.82,5399191.25,5284604.47,4987867.59,4255673.8600000003,5333018.6399999997,0,{"$f":"+AW227-AK227","v":0},null,{"$f":"SUM(BA225:BA226)","v":4965063.1916666664}]
[213]
[214,"190008","Accum Deferred Income Tax Federal"]
[215,null,null,"Production",null,{"$f":"'Rate Base'!S226","v":0},{"$f":"'Rate Base'!T226","v":0},{"$f":"'Rate Base'!U226","v":0},{"$f":"'Rate Base'!V226","v":0},{"$f":"'Rate Base'!W226","v":0},{"$f":"'Rate Base'!X226","v":0},{"$f":"'Rate Base'!Y226","v":0},{"$f":"'Rate Base'!Z226","v":0},{"$f":"'Rate Base'!AA226","v":0},{"$f":"'Rate Base'!AB226","v":0},{"$f":"'Rate Base'!AC226","v":0},{"$f":"'Rate Base'!AD226","v":0},{"$f":"'Rate Base'!AE226","v":0},null,{"$f":"((F230/2)+SUM(G230:Q230)+(R230/2))/12","v":0},{"$f":"+R230","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U230/2)+SUM(V230:AF230)+(AG230/2))/12","v":0},{"$f":"AG230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK230/2)+SUM(AL230:AV230)+(AW230/2))/12","v":0}]
[216,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S227","v":0},{"$f":"'Rate Base'!T227","v":0},{"$f":"'Rate Base'!U227","v":0},{"$f":"'Rate Base'!V227","v":0},{"$f":"'Rate Base'!W227","v":0},{"$f":"'Rate Base'!X227","v":0},{"$f":"'Rate Base'!Y227","v":0},{"$f":"'Rate Base'!Z227","v":0},{"$f":"'Rate Base'!AA227","v":0},{"$f":"'Rate Base'!AB227","v":0},{"$f":"'Rate Base'!AC227","v":0},{"$f":"'Rate Base'!AD227","v":0},{"$f":"'Rate Base'!AE227","v":0},null,{"$f":"((F231/2)+SUM(G231:Q231)+(R231/2))/12","v":0},{"$f":"+R231","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U231/2)+SUM(V231:AF231)+(AG231/2))/12","v":0},{"$f":"AG231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK231/2)+SUM(AL231:AV231)+(AW231/2))/12","v":0}]
[217,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S228","v":0},{"$f":"'Rate Base'!T228","v":0},{"$f":"'Rate Base'!U228","v":0},{"$f":"'Rate Base'!V228","v":0},{"$f":"'Rate Base'!W228","v":0},{"$f":"'Rate Base'!X228","v":0},{"$f":"'Rate Base'!Y228","v":0},{"$f":"'Rate Base'!Z228","v":0},{"$f":"'Rate Base'!AA228","v":0},{"$f":"'Rate Base'!AB228","v":0},{"$f":"'Rate Base'!AC228","v":0},{"$f":"'Rate Base'!AD228","v":0},{"$f":"'Rate Base'!AE228","v":0},null,{"$f":"((F232/2)+SUM(G232:Q232)+(R232/2))/12","v":0},{"$f":"+R232","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U232/2)+SUM(V232:AF232)+(AG232/2))/12","v":0},{"$f":"AG232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK232/2)+SUM(AL232:AV232)+(AW232/2))/12","v":0}]
[218,null,null,"General",null,{"$f":"'Rate Base'!S229","v":11037520.59},{"$f":"'Rate Base'!T229","v":13395173.859999999},{"$f":"'Rate Base'!U229","v":11373549.92},{"$f":"'Rate Base'!V229","v":10589110.960000001},{"$f":"'Rate Base'!W229","v":9838224.4000000004},{"$f":"'Rate Base'!X229","v":52557395.829999998},{"$f":"'Rate Base'!Y229","v":52342469.829999998},{"$f":"'Rate Base'!Z229","v":52140044.549999997},{"$f":"'Rate Base'!AA229","v":51789338.990000002},{"$f":"'Rate Base'!AB229","v":52175287.810000002},{"$f":"'Rate Base'!AC229","v":50866417.770000003},{"$f":"'Rate Base'!AD229","v":54080275.859999999},{"$f":"'Rate Base'!AE229","v":50747593.5},null,{"$f":"((F233/2)+SUM(G233:Q233)+(R233/2))/12","v":36836653.902083337},{"$f":"+R233","v":50747593.5},{"$f":"V234","v":50747593.5},{"$f":"W234","v":50747593.5},50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,null,null,{"$f":"((U233/2)+SUM(V233:AF233)+(AG233/2))/12","v":50747593.5},{"$f":"AG233","v":50747593.5},{"$f":"AK233","v":50747593.5},{"$f":"AL233","v":50747593.5},50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,null,null,null,{"$f":"((AK233/2)+SUM(AL233:AV233)+(AW233/2))/12","v":50747593.5}]
[219,null,null,"Total",null,{"$f":"SUM(F230:F233)","v":11037520.59},13395173.859999999,11373549.92,10589110.960000001,9838224.4000000004,52557395.829999998,52342469.829999998,52140044.549999997,51789338.990000002,52175287.810000002,50866417.770000003,54080275.859999999,50747593.5,null,{"$f":"SUM(T230:T233)","v":36836653.902083337},{"$f":"+R234","v":50747593.5},{"$f":"IF($R234-$F234=0,U234+$AH234/12,U234+((G234-F234)/($R234-$F234))*$AH234)","v":50747593.5},50747593.5,50747593.5,{"$f":"IF($R234-$F234=0,X234+$AH234/12,X234+((J234-I234)/($R234-$F234))*$AH234)","v":50747593.5},{"$f":"IF($R234-$I234=0,Y234+$AH234/12,Y234+((K234-J234)/($R234-$I234))*$AH234)","v":50747593.5},50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,50747593.5,{"$f":"('190_255_282 FORECAST'!G18-'190_255_282 FORECAST'!D18)","v":0},{"$f":"+AG234-U234","v":0},{"$f":"SUM(AJ230:AJ233)","v":50747593.5},{"$f":"AG234","v":50747593.5},{"$f":"IF($R234-$F234=0,AK234+$AX234/12,AK234+((G234-F234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AL234+$AX234/12,AL234+((H234-G234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AM234+$AX234/12,AM234+((I234-H234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AN234+$AX234/12,AN234+((J234-I234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AO234+$AX234/12,AO234+((K234-J234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AP234+$AX234/12,AP234+((L234-K234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AQ234+$AX234/12,AQ234+((M234-L234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AR234+$AX234/12,AR234+((N234-M234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AS234+$AX234/12,AS234+((O234-N234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AT234+$AX234/12,AT234+((P234-O234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AU234+$AX234/12,AU234+((Q234-P234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"IF($R234-$F234=0,AV234+$AX234/12,AV234+((R234-Q234)/($R234-$F234))*$AX234)","v":50747593.5},{"$f":"'190_255_282 FORECAST'!$G$18-'190_255_282 FORECAST'!$G$18","v":0},{"$f":"+AW234-AK234","v":0},null,{"$f":"SUM(BA230:BA233)","v":50747593.5}]
[220]
[221,"190009","Accum Deferred Income Tax State"]
[222,null,null,"Production",null,{"$f":"'Rate Base'!S233","v":-5189.3100000000004},{"$f":"'Rate Base'!T233","v":-5189.3100000000004},{"$f":"'Rate Base'!U233","v":-5189.3100000000004},{"$f":"'Rate Base'!V233","v":-5189.3100000000004},{"$f":"'Rate Base'!W233","v":-5189.3100000000004},{"$f":"'Rate Base'!X233","v":-5189.3100000000004},{"$f":"'Rate Base'!Y233","v":-5189.3100000000004},{"$f":"'Rate Base'!Z233","v":-5189.3100000000004},{"$f":"'Rate Base'!AA233","v":-5189.3100000000004},{"$f":"'Rate Base'!AB233","v":-5189.3100000000004},{"$f":"'Rate Base'!AC233","v":-5189.3100000000004},{"$f":"'Rate Base'!AD233","v":-5189.3100000000004},{"$f":"'Rate Base'!AE233","v":0},null,{"$f":"((F237/2)+SUM(G237:Q237)+(R237/2))/12","v":-4973.0887499999999},{"$f":"+R237","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U237/2)+SUM(V237:AF237)+(AG237/2))/12","v":0},{"$f":"AG237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK237/2)+SUM(AL237:AV237)+(AW237/2))/12","v":0}]
[223,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S234","v":0},{"$f":"'Rate Base'!T234","v":0},{"$f":"'Rate Base'!U234","v":0},{"$f":"'Rate Base'!V234","v":0},{"$f":"'Rate Base'!W234","v":0},{"$f":"'Rate Base'!X234","v":0},{"$f":"'Rate Base'!Y234","v":0},{"$f":"'Rate Base'!Z234","v":0},{"$f":"'Rate Base'!AA234","v":0},{"$f":"'Rate Base'!AB234","v":0},{"$f":"'Rate Base'!AC234","v":0},{"$f":"'Rate Base'!AD234","v":0},{"$f":"'Rate Base'!AE234","v":0},null,{"$f":"((F238/2)+SUM(G238:Q238)+(R238/2))/12","v":0},{"$f":"+R238","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U238/2)+SUM(V238:AF238)+(AG238/2))/12","v":0},{"$f":"AG238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK238/2)+SUM(AL238:AV238)+(AW238/2))/12","v":0}]
[224,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S235","v":0},{"$f":"'Rate Base'!T235","v":0},{"$f":"'Rate Base'!U235","v":0},{"$f":"'Rate Base'!V235","v":0},{"$f":"'Rate Base'!W235","v":0},{"$f":"'Rate Base'!X235","v":0},{"$f":"'Rate Base'!Y235","v":0},{"$f":"'Rate Base'!Z235","v":0},{"$f":"'Rate Base'!AA235","v":0},{"$f":"'Rate Base'!AB235","v":0},{"$f":"'Rate Base'!AC235","v":0},{"$f":"'Rate Base'!AD235","v":0},{"$f":"'Rate Base'!AE235","v":0},null,{"$f":"((F239/2)+SUM(G239:Q239)+(R239/2))/12","v":0},{"$f":"+R239","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U239/2)+SUM(V239:AF239)+(AG239/2))/12","v":0},{"$f":"AG239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK239/2)+SUM(AL239:AV239)+(AW239/2))/12","v":0}]
[225,null,null,"General",null,{"$f":"'Rate Base'!S236","v":3056209.1},{"$f":"'Rate Base'!T236","v":2956327.4},{"$f":"'Rate Base'!U236","v":2510936.36},{"$f":"'Rate Base'!V236","v":2338113.83},{"$f":"'Rate Base'!W236","v":2124122.5099999998},{"$f":"'Rate Base'!X236","v":11326569.039999999},{"$f":"'Rate Base'!Y236","v":11280295.039999999},{"$f":"'Rate Base'!Z236","v":11236698.449999999},{"$f":"'Rate Base'!AA236","v":11161126.380000001},{"$f":"'Rate Base'!AB236","v":11244235.26},{"$f":"'Rate Base'!AC236","v":11068586.42},{"$f":"'Rate Base'!AD236","v":11767980.27},{"$f":"'Rate Base'!AE236","v":11037520.59},null,{"$f":"((F240/2)+SUM(G240:Q240)+(R240/2))/12","v":8005154.6504166657},{"$f":"+R240","v":11037520.59},{"$f":"U240","v":11037520.59},{"$f":"V240","v":11037520.59},11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,null,null,{"$f":"((U240/2)+SUM(V240:AF240)+(AG240/2))/12","v":11037520.590000002},{"$f":"AG240","v":11037520.59},{"$f":"AK240","v":11037520.59},{"$f":"AL240","v":11037520.59},11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,null,null,null,{"$f":"((AK240/2)+SUM(AL240:AV240)+(AW240/2))/12","v":11037520.590000002}]
[226,null,null,"Total",null,{"$f":"SUM(F237:F240)","v":3051019.79},2951138.09,2505747.0499999998,2332924.52,2118933.1999999997,11321379.729999999,11275105.729999999,11231509.139999999,11155937.07,11239045.949999999,11063397.109999999,11762790.959999999,11037520.59,null,{"$f":"SUM(T237:T240)","v":8000181.5616666656},{"$f":"+R241","v":11037520.59},{"$f":"IF($R241-$F241=0,U241+$AH241/12,U241+((G241-F241)/($R241-$F241))*$AH241)","v":11037520.59},11037520.59,11037520.59,{"$f":"IF($R241-$F241=0,X241+$AH241/12,X241+((J241-I241)/($R241-$F241))*$AH241)","v":11037520.59},{"$f":"IF($R241-$I241=0,Y241+$AH241/12,Y241+((K241-J241)/($R241-$I241))*$AH241)","v":11037520.59},11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,11037520.59,{"$f":"('190_255_282 FORECAST'!G25-'190_255_282 FORECAST'!D25)","v":0},{"$f":"+AG241-U241","v":0},{"$f":"SUM(AJ237:AJ240)","v":11037520.590000002},{"$f":"AG241","v":11037520.59},{"$f":"IF($R241-$F241=0,AK241+$AX241/12,AK241+((G241-F241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AL241+$AX241/12,AL241+((H241-G241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AM241+$AX241/12,AM241+((I241-H241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AN241+$AX241/12,AN241+((J241-I241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AO241+$AX241/12,AO241+((K241-J241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AP241+$AX241/12,AP241+((L241-K241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AQ241+$AX241/12,AQ241+((M241-L241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AR241+$AX241/12,AR241+((N241-M241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AS241+$AX241/12,AS241+((O241-N241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AT241+$AX241/12,AT241+((P241-O241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AU241+$AX241/12,AU241+((Q241-P241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"IF($R241-$F241=0,AV241+$AX241/12,AV241+((R241-Q241)/($R241-$F241))*$AX241)","v":11037520.59},{"$f":"'190_255_282 FORECAST'!$H$25-'190_255_282 FORECAST'!$G$25","v":0},{"$f":"+AW241-AK241","v":0},null,{"$f":"SUM(BA237:BA240)","v":11037520.590000002}]
[227]
[228,2351,"Customer Deposits"]
[229,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S240","v":-119588.88},{"$f":"'Rate Base'!T240","v":-116546.46},{"$f":"'Rate Base'!U240","v":-119338.22},{"$f":"'Rate Base'!V240","v":-120963.5},{"$f":"'Rate Base'!W240","v":-134566.20000000001},{"$f":"'Rate Base'!X240","v":-133547.35},{"$f":"'Rate Base'!Y240","v":-129438.01},{"$f":"'Rate Base'!Z240","v":-129847.43},{"$f":"'Rate Base'!AA240","v":-126807.9},{"$f":"'Rate Base'!AB240","v":-131061.44},{"$f":"'Rate Base'!AC240","v":-131472.97},{"$f":"'Rate Base'!AD240","v":-131933.73000000001},{"$f":"'Rate Base'!AE240","v":-133198.96},null,{"$f":"((F244/2)+SUM(G244:Q244)+(R244/2))/12","v":-127659.76083333332},{"$f":"+R244","v":-133198.96},{"$f":"G244","v":-116546.46},{"$f":"H244","v":-119338.22},-120963.5,{"$f":"J244","v":-134566.20000000001},{"$f":"K244","v":-133547.35},-129438.01,-129847.43,-126807.9,-131061.44,-131472.97,-131933.73000000001,-133198.96,null,null,{"$f":"((U244/2)+SUM(V244:AF244)+(AG244/2))/12","v":-128226.84749999999},{"$f":"AG244","v":-133198.96},{"$f":"V244","v":-116546.46},{"$f":"W244","v":-119338.22},-120963.5,-134566.20000000001,-133547.35,-129438.01,-129847.43,-126807.9,-131061.44,-131472.97,-131933.73000000001,-133198.96,null,null,null,{"$f":"((AK244/2)+SUM(AL244:AV244)+(AW244/2))/12","v":-128226.84749999999}]
[230,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S241","v":-3616879.54},{"$f":"'Rate Base'!T241","v":-3694900.94},{"$f":"'Rate Base'!U241","v":-3761395.29},{"$f":"'Rate Base'!V241","v":-3597966.17},{"$f":"'Rate Base'!W241","v":-3504724.5},{"$f":"'Rate Base'!X241","v":-3608902.32},{"$f":"'Rate Base'!Y241","v":-3628606.05},{"$f":"'Rate Base'!Z241","v":-3692452.11},{"$f":"'Rate Base'!AA241","v":-3719185.8},{"$f":"'Rate Base'!AB241","v":-3770723.3},{"$f":"'Rate Base'!AC241","v":-3824244.76},{"$f":"'Rate Base'!AD241","v":-3876862.07},{"$f":"'Rate Base'!AE241","v":-3769980},null,{"$f":"((F245/2)+SUM(G245:Q245)+(R245/2))/12","v":-3697782.7566666673},{"$f":"+R245","v":-3769980},-3694900.94,-3761395.29,-3597966.17,{"$f":"J245","v":-3504724.5},-3608902.32,-3628606.05,-3692452.11,-3719185.8,-3770723.3,-3824244.76,-3876862.07,-3769980,null,null,{"$f":"((U245/2)+SUM(V245:AF245)+(AG245/2))/12","v":-3704161.9425000004},{"$f":"AG245","v":-3769980},{"$f":"V245","v":-3694900.94},-3761395.29,-3597966.17,-3504724.5,-3608902.32,-3628606.05,-3692452.11,-3719185.8,-3770723.3,-3824244.76,-3876862.07,-3769980,null,null,null,{"$f":"((AK245/2)+SUM(AL245:AV245)+(AW245/2))/12","v":-3704161.9425000004}]
[231,null,null,"Total",null,{"$f":"SUM(F244:F245)","v":-3736468.42},-3811447.4,-3880733.5100000002,-3718929.67,-3639290.7,-3742449.67,-3758044.0599999996,-3822299.54,-3845993.6999999997,-3901784.7399999998,-3955717.73,-4008795.8,-3903178.96,null,{"$f":"SUM(T244:T245)","v":-3825442.5175000005},{"$f":"+R246","v":-3903178.96},{"$f":"SUM(V244:V245)","v":-3811447.4},-3880733.5100000002,-3718929.67,{"$f":"SUM(Y244:Y245)","v":-3639290.7},{"$f":"SUM(Z244:Z245)","v":-3742449.67},-3758044.0599999996,-3822299.54,-3845993.6999999997,-3901784.7399999998,-3955717.73,-4008795.8,-3903178.96,{"$f":"0","v":0},null,{"$f":"SUM(AJ244:AJ245)","v":-3832388.7900000005},{"$f":"AG246","v":-3903178.96},{"$f":"SUM(AL244:AL245)","v":-3811447.4},{"$f":"SUM(AM244:AM245)","v":-3880733.5100000002},-3718929.67,-3639290.7,-3742449.67,-3758044.0599999996,-3822299.54,-3845993.6999999997,-3901784.7399999998,-3955717.73,-4008795.8,-3903178.96,0,{"$f":"+AW246-AK246","v":0},null,{"$f":"SUM(BA244:BA245)","v":-3832388.7900000005}]
[232]
[233,252,"Misc Customer Credits"]
[234,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S246","v":0},{"$f":"'Rate Base'!T245","v":0},{"$f":"'Rate Base'!U245","v":0},{"$f":"'Rate Base'!V245","v":0},{"$f":"'Rate Base'!W245","v":0},{"$f":"'Rate Base'!X245","v":0},{"$f":"'Rate Base'!Y245","v":0},{"$f":"'Rate Base'!Z245","v":0},{"$f":"'Rate Base'!AA245","v":0},{"$f":"'Rate Base'!AB245","v":0},{"$f":"'Rate Base'!AC245","v":0},{"$f":"'Rate Base'!AD245","v":0},{"$f":"'Rate Base'!AE245","v":0},null,{"$f":"((F249/2)+SUM(G249:Q249)+(R249/2))/12","v":0},{"$f":"+R249","v":0},{"$f":"IFERROR((U249/U251)*V251,0)","v":0},{"$f":"IFERROR((V249/V251)*W251,0)","v":0},{"$f":"IFERROR((W249/W251)*X251,0)","v":0},{"$f":"IFERROR((X249/X251)*Y251,0)","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"((U249/2)+SUM(V249:AF249)+(AG249/2))/12","v":0},{"$f":"AG249","v":0},{"$f":"IFERROR((AK249/AK251)*AL251,0)","v":0},{"$f":"IFERROR((AL249/AL251)*AM251,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK249/2)+SUM(AL249:AV249)+(AW249/2))/12","v":0}]
[235,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S247","v":0},{"$f":"'Rate Base'!T246","v":0},{"$f":"'Rate Base'!U246","v":0},{"$f":"'Rate Base'!V246","v":0},{"$f":"'Rate Base'!W246","v":0},{"$f":"'Rate Base'!X246","v":0},{"$f":"'Rate Base'!Y246","v":0},{"$f":"'Rate Base'!Z246","v":0},{"$f":"'Rate Base'!AA246","v":0},{"$f":"'Rate Base'!AB246","v":0},{"$f":"'Rate Base'!AC246","v":0},{"$f":"'Rate Base'!AD246","v":0},{"$f":"'Rate Base'!AE246","v":0},null,{"$f":"((F250/2)+SUM(G250:Q250)+(R250/2))/12","v":0},{"$f":"+R250","v":0},{"$f":"IFERROR((U250/U251)*V251,0)","v":0},{"$f":"IFERROR((V250/V251)*W251,0)","v":0},{"$f":"IFERROR((W250/W251)*X251,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U250/2)+SUM(V250:AF250)+(AG250/2))/12","v":0},{"$f":"AG250","v":0},{"$f":"IFERROR((AK250/AK251)*AL251,0)","v":0},{"$f":"IFERROR((AL250/AL251)*AM251,0)","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK250/2)+SUM(AL250:AV250)+(AW250/2))/12","v":0}]
[236,null,null,"Total",null,{"$f":"SUM(F249:F250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T249:T250)","v":0},{"$f":"+R251","v":0},{"$f":"IF($R251-$F251=0,U251+$AH251/12,U251+((G251-F251)/($R251-$F251))*$AH251)","v":0},0,0,{"$f":"IF($R251-$F251=0,X251+$AH251/12,X251+((J251-I251)/($R251-$F251))*$AH251)","v":0},{"$f":"IF($R251-$F251=0,Y251+$AH251/12,Y251+((K251-J251)/($R251-$F251))*$AH251)","v":0},0,0,0,0,0,0,0,{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!H12:H16)","v":0},{"$f":"+AG251-U251","v":0},{"$f":"SUM(AJ249:AJ250)","v":0},{"$f":"AG251","v":0},{"$f":"IF($R251-$F251=0,AK251+$AX251/12,AK251+((G251-F251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AL251+$AX251/12,AL251+((H251-G251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AM251+$AX251/12,AM251+((I251-H251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AN251+$AX251/12,AN251+((J251-I251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AO251+$AX251/12,AO251+((K251-J251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AP251+$AX251/12,AP251+((L251-K251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AQ251+$AX251/12,AQ251+((M251-L251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AR251+$AX251/12,AR251+((N251-M251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AS251+$AX251/12,AS251+((O251-N251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AT251+$AX251/12,AT251+((P251-O251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AU251+$AX251/12,AU251+((Q251-P251)/($R251-$F251))*$AX251)","v":0},{"$f":"IF($R251-$F251=0,AV251+$AX251/12,AV251+((R251-Q251)/($R251-$F251))*$AX251)","v":0},{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!I12:I14)","v":0},{"$f":"+AW251-AK251","v":0},null,{"$f":"SUM(BA249:BA250)","v":0}]
[237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PROJECTED ACC 252 (CONTR)'!H17","v":0}]
[238,2531,"Unclaimed Customer Deposits"]
[239,null,null,"General",null,{"$f":"'Rate Base'!S250","v":-120981.89},{"$f":"'Rate Base'!T250","v":-124748.42},{"$f":"'Rate Base'!U250","v":-130385.63},{"$f":"'Rate Base'!V250","v":-125531.67},{"$f":"'Rate Base'!W250","v":-123351.27},{"$f":"'Rate Base'!X250","v":-123573.07},{"$f":"'Rate Base'!Y250","v":-126945.45},{"$f":"'Rate Base'!Z250","v":-126945.45},{"$f":"'Rate Base'!AA250","v":-126945.45},{"$f":"'Rate Base'!AB250","v":-126945.45},{"$f":"'Rate Base'!AC250","v":-126945.45},{"$f":"'Rate Base'!AD250","v":-126945.45},{"$f":"'Rate Base'!AE250","v":-126945.45},null,{"$f":"((F254/2)+SUM(G254:Q254)+(R254/2))/12","v":-126102.2025},{"$f":"+R254","v":-126945.45},{"$f":"G254","v":-124748.42},-130385.63,-125531.67,{"$f":"J254","v":-123351.27},{"$f":"K254","v":-123573.07},-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,null,null,{"$f":"((U254/2)+SUM(V254:AF254)+(AG254/2))/12","v":-126350.68416666666},{"$f":"AG254","v":-126945.45},{"$f":"V254","v":-124748.42},{"$f":"W254","v":-130385.63},-125531.67,-123351.27,-123573.07,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,null,null,null,{"$f":"((AK254/2)+SUM(AL254:AV254)+(AW254/2))/12","v":-126350.68416666666}]
[240,null,null,"Total",null,{"$f":"SUM(F254)","v":-120981.89},-124748.42,-130385.63,-125531.67,-123351.27,-123573.07,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,{"$f":"SUM(Q253:Q254)","v":-126945.45},{"$f":"SUM(R253:R254)","v":-126945.45},null,{"$f":"+T254","v":-126102.2025},{"$f":"+R255","v":-126945.45},{"$f":"SUM(V254)","v":-124748.42},-130385.63,-125531.67,{"$f":"SUM(Y254)","v":-123351.27},{"$f":"SUM(Z254)","v":-123573.07},-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,{"$f":"-(X255-U255)","v":-1413.7799999999988},{"$f":"+AG255-U255","v":0},{"$f":"+AJ254","v":-126350.68416666666},{"$f":"AG255","v":-126945.45},{"$f":"SUM(AL254)","v":-124748.42},{"$f":"SUM(AM254)","v":-130385.63},-125531.67,-123351.27,-123573.07,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,-126945.45,0,{"$f":"+AW255-AK255","v":0},null,{"$f":"+BA254","v":-126350.68416666666}]
[241]
[242,255,"Deferred Investment Tax Credits"]
[243,null,null,"Production",null,{"$f":"'Rate Base'!S255","v":0},{"$f":"'Rate Base'!T254","v":0},{"$f":"'Rate Base'!U254","v":0},{"$f":"'Rate Base'!V254","v":0},{"$f":"'Rate Base'!W254","v":0},{"$f":"'Rate Base'!X254","v":0},{"$f":"'Rate Base'!Y254","v":0},{"$f":"'Rate Base'!Z254","v":0},{"$f":"'Rate Base'!AA254","v":0},{"$f":"'Rate Base'!AB254","v":0},{"$f":"'Rate Base'!AC254","v":0},{"$f":"'Rate Base'!AD254","v":0},{"$f":"'Rate Base'!AE254","v":0},null,{"$f":"((F258/2)+SUM(G258:Q258)+(R258/2))/12","v":0},{"$f":"+R258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G52-'190_255_282 FORECAST'!F52)-(X258-U258)","v":0},{"$f":"+AG258-U258","v":0},{"$f":"((U258/2)+SUM(V258:AF258)+(AG258/2))/12","v":0},{"$f":"AG258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H52-'190_255_282 FORECAST'!G52","v":0},null,null,{"$f":"((AK258/2)+SUM(AL258:AV258)+(AW258/2))/12","v":0}]
[244,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S256","v":0},{"$f":"'Rate Base'!T255","v":0},{"$f":"'Rate Base'!U255","v":0},{"$f":"'Rate Base'!V255","v":0},{"$f":"'Rate Base'!W255","v":0},{"$f":"'Rate Base'!X255","v":0},{"$f":"'Rate Base'!Y255","v":0},{"$f":"'Rate Base'!Z255","v":0},{"$f":"'Rate Base'!AA255","v":0},{"$f":"'Rate Base'!AB255","v":0},{"$f":"'Rate Base'!AC255","v":0},{"$f":"'Rate Base'!AD255","v":0},{"$f":"'Rate Base'!AE255","v":0},null,{"$f":"((F259/2)+SUM(G259:Q259)+(R259/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G53-'190_255_282 FORECAST'!F53)-(X259-U259)","v":0},0,{"$f":"((U259/2)+SUM(V259:AF259)+(AG259/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H53-'190_255_282 FORECAST'!G53","v":0},null,null,{"$f":"((AK259/2)+SUM(AL259:AV259)+(AW259/2))/12","v":0}]
[245,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S257","v":0},{"$f":"'Rate Base'!T256","v":0},{"$f":"'Rate Base'!U256","v":0},{"$f":"'Rate Base'!V256","v":0},{"$f":"'Rate Base'!W256","v":0},{"$f":"'Rate Base'!X256","v":0},{"$f":"'Rate Base'!Y256","v":0},{"$f":"'Rate Base'!Z256","v":0},{"$f":"'Rate Base'!AA256","v":0},{"$f":"'Rate Base'!AB256","v":0},{"$f":"'Rate Base'!AC256","v":0},{"$f":"'Rate Base'!AD256","v":0},{"$f":"'Rate Base'!AE256","v":0},null,{"$f":"((F260/2)+SUM(G260:Q260)+(R260/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G54-'190_255_282 FORECAST'!F54)-(X260-U260)","v":0},0,{"$f":"((U260/2)+SUM(V260:AF260)+(AG260/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H54-'190_255_282 FORECAST'!G54","v":0},null,null,{"$f":"((AK260/2)+SUM(AL260:AV260)+(AW260/2))/12","v":0}]
[246,null,null,"General",null,{"$f":"'Rate Base'!S258","v":0},{"$f":"'Rate Base'!T257","v":0},{"$f":"'Rate Base'!U257","v":0},{"$f":"'Rate Base'!V257","v":0},{"$f":"'Rate Base'!W257","v":0},{"$f":"'Rate Base'!X257","v":0},{"$f":"'Rate Base'!Y257","v":0},{"$f":"'Rate Base'!Z257","v":0},{"$f":"'Rate Base'!AA257","v":0},{"$f":"'Rate Base'!AB257","v":0},{"$f":"'Rate Base'!AC257","v":0},{"$f":"'Rate Base'!AD257","v":0},{"$f":"'Rate Base'!AE257","v":0},null,{"$f":"((F261/2)+SUM(G261:Q261)+(R261/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G70-'190_255_282 FORECAST'!F70)-(X261-U261)","v":0},0,{"$f":"((U261/2)+SUM(V261:AF261)+(AG261/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H70-'190_255_282 FORECAST'!G70","v":0},null,null,{"$f":"((AK261/2)+SUM(AL261:AV261)+(AW261/2))/12","v":0}]
[247,null,null,"Total",null,{"$f":"SUM(F258:F261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T258:T261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G71-'190_255_282 FORECAST'!F71)-(X262-U262)","v":0},{"$f":"+AG262-U262","v":0},{"$f":"SUM(AJ258:AJ261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H71-'190_255_282 FORECAST'!G71","v":0},{"$f":"+AW262-AK262","v":0},null,{"$f":"SUM(BA258:BA261)","v":0}]
[248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[249,282000,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prorated Changes"]
[250,null,null,"Production",null,{"$f":"'Rate Base'!S261","v":-47720715.899999999},{"$f":"'Rate Base'!T261","v":-48634122.130000003},{"$f":"'Rate Base'!U261","v":-50443887.189999998},{"$f":"'Rate Base'!V261","v":-51472929.159999996},{"$f":"'Rate Base'!W261","v":-51746734.789999999},{"$f":"'Rate Base'!X261","v":-33042950.109999999},{"$f":"'Rate Base'!Y261","v":-32987214.609999999},{"$f":"'Rate Base'!Z261","v":-33254162.16},{"$f":"'Rate Base'!AA261","v":-33512260.120000001},{"$f":"'Rate Base'!AB261","v":-30148929.91},{"$f":"'Rate Base'!AC261","v":-31970401.649999999},{"$f":"'Rate Base'!AD261","v":-32348290.699999999},{"$f":"'Rate Base'!AE261","v":0},null,{"$f":"((F265/2)+SUM(G265:Q265)+(R265/2))/12","v":-37785186.706666671},{"$f":"+R265","v":0},{"$f":"(U265/U270)*V270","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U265/2)+SUM(V265:AF265)+(AG265/2))/12","v":0},{"$f":"AG265","v":0},{"$f":"(AK265/AK270)*AL270","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!L28","v":0},{"$f":"+AW265-AK265","v":0},{"$f":"'190_255_282 FORECAST'!M28","v":0},{"$f":"((AK265/2)+SUM(AL265:AV265)+(AW265/2))/12+AZ265","v":0}]
[251,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S262","v":-8486889.9900000002},{"$f":"'Rate Base'!T262","v":-8486889.9900000002},{"$f":"'Rate Base'!U262","v":-8486889.9900000002},{"$f":"'Rate Base'!V262","v":-8486889.9900000002},{"$f":"'Rate Base'!W262","v":-8486889.9900000002},{"$f":"'Rate Base'!X262","v":-8486889.9900000002},{"$f":"'Rate Base'!Y262","v":-8486889.9900000002},{"$f":"'Rate Base'!Z262","v":-8486889.9900000002},{"$f":"'Rate Base'!AA262","v":-8486889.9900000002},{"$f":"'Rate Base'!AB262","v":-8486889.9900000002},{"$f":"'Rate Base'!AC262","v":-8486889.9900000002},{"$f":"'Rate Base'!AD262","v":-8486889.9900000002},{"$f":"'Rate Base'!AE262","v":0},null,{"$f":"((F266/2)+SUM(G266:Q266)+(R266/2))/12","v":-8133269.5737499995},0,{"$f":"(U266/U270)*V270","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U266/2)+SUM(V266:AF266)+(AG266/2))/12","v":0},0,{"$f":"(AK266/AK270)*AL270","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!L29","v":0},0,{"$f":"'190_255_282 FORECAST'!M29","v":0},{"$f":"((AK266/2)+SUM(AL266:AV266)+(AW266/2))/12+AZ266","v":0}]
[252,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S263","v":-257559818.18000001},{"$f":"'Rate Base'!T263","v":-257559818.18000001},{"$f":"'Rate Base'!U263","v":-257559818.18000001},{"$f":"'Rate Base'!V263","v":-257559818.18000001},{"$f":"'Rate Base'!W263","v":-257559818.18000001},{"$f":"'Rate Base'!X263","v":-257559818.18000001},{"$f":"'Rate Base'!Y263","v":-257559818.18000001},{"$f":"'Rate Base'!Z263","v":-257559818.18000001},{"$f":"'Rate Base'!AA263","v":-257559818.18000001},{"$f":"'Rate Base'!AB263","v":-257559818.18000001},{"$f":"'Rate Base'!AC263","v":-257559818.18000001},{"$f":"'Rate Base'!AD263","v":-257559818.18000001},{"$f":"'Rate Base'!AE263","v":0},null,{"$f":"((F267/2)+SUM(G267:Q267)+(R267/2))/12","v":-246828159.08916667},0,{"$f":"(U267/U270)*V270","v":0},{"$f":"(V267/V270)*W270","v":0},0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U267/2)+SUM(V267:AF267)+(AG267/2))/12","v":0},0,{"$f":"(AK267/AK270)*AL270","v":0},{"$f":"(AL267/AL270)*AM270","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!L30","v":0},0,{"$f":"'190_255_282 FORECAST'!M30","v":0},0]
[253,null,null,"Storage",null,{"$f":"'Rate Base'!S264","v":0},{"$f":"'Rate Base'!T264","v":0},{"$f":"'Rate Base'!U264","v":0},{"$f":"'Rate Base'!V264","v":0},{"$f":"'Rate Base'!W264","v":0},{"$f":"'Rate Base'!X264","v":0},{"$f":"'Rate Base'!Y264","v":0},{"$f":"'Rate Base'!Z264","v":0},{"$f":"'Rate Base'!AA264","v":0},{"$f":"'Rate Base'!AB264","v":0},{"$f":"'Rate Base'!AC264","v":0},{"$f":"'Rate Base'!AD264","v":0},{"$f":"'Rate Base'!AE264","v":-6400000},null,{"$f":"((F268/2)+SUM(G268:Q268)+(R268/2))/12","v":-266666.66666666669},-6400000,{"$f":"(U268/U270)*V270","v":-6426337.5526568005},{"$f":"(V268/V270)*W270","v":-6452675.1053136019},-6479012.6579704024,-6505350.2106272038,-6531687.7632840043,-6558025.3159408057,-6584362.8685976062,-6610700.4212544076,-6637037.9739112081,-6663375.5265680095,-6689713.07922481,-6716050.6318816105,null,null,{"$f":"((U268/2)+SUM(V268:AF268)+(AG268/2))/12","v":-6558025.3159408057},-6716050.6318816105,{"$f":"(AK268/AK270)*AL270","v":-6727321.0434712097},{"$f":"(AL268/AL270)*AM270","v":-6738591.455060808},-6749861.8666504063,-6761132.2782400046,-6772402.6898296028,-6783673.1014192011,-6794943.5130088003,-6806213.9245983986,-6817484.3361879969,-6828754.7477775952,-6840025.1593671935,-6851295.5709567927,{"$f":"'190_255_282 FORECAST'!L32","v":-5860416.9602748835},-135244.93907518219,{"$f":"'190_255_282 FORECAST'!M32","v":-1343797.6675963467},{"$f":"((AK268/2)+SUM(AL268:AV268)+(AW268/2))/12+AZ268","v":-8127470.7690155488}]
[254,null,null,"General",null,{"$f":"'Rate Base'!S265","v":18149207.030000001},{"$f":"'Rate Base'!T265","v":18314262.690000001},{"$f":"'Rate Base'!U265","v":18641145.640000001},{"$f":"'Rate Base'!V265","v":18827078.030000001},{"$f":"'Rate Base'!W265","v":17662704.969999999},{"$f":"'Rate Base'!X265","v":14348355.460000001},{"$f":"'Rate Base'!Y265","v":14337426.960000001},{"$f":"'Rate Base'!Z265","v":14384880.15},{"$f":"'Rate Base'!AA265","v":14430765.18},{"$f":"'Rate Base'!AB265","v":13834909.859999999},{"$f":"'Rate Base'!AC265","v":14646113.220000001},{"$f":"'Rate Base'!AD265","v":14713734.66},{"$f":"'Rate Base'!AE265","v":-277324007.85000002},null,{"$f":"((F269/2)+SUM(G269:Q269)+(R269/2))/12","v":3712831.3674999974},-277324007.85000002,{"$f":"(U269/U270)*V270","v":-278465263.42183506},{"$f":"(V269/V270)*W270","v":-279606518.99367011},{"$f":"(W269/W270)*X270","v":-280747774.56550515},{"$f":"(X269/X270)*Y270","v":-281889030.13734019},{"$f":"(Y269/Y270)*Z270","v":-283030285.70917529},{"$f":"(Z269/Z270)*AA270","v":-284171541.28101039},{"$f":"(AA269/AA270)*AB270","v":-285312796.85284549},{"$f":"(AB269/AB270)*AC270","v":-286454052.42468059},{"$f":"(AC269/AC270)*AD270","v":-287595307.99651563},{"$f":"(AD269/AD270)*AE270","v":-288736563.56835073},{"$f":"(AE269/AE270)*AF270","v":-289877819.14018583},{"$f":"(AF269/AF270)*AG270","v":-291019074.71202093},null,null,{"$f":"((U269/2)+SUM(V269:AF269)+(AG269/2))/12","v":-284171541.28101045},-291019074.71202093,{"$f":"(AK269/AK270)*AL270","v":-291507442.79204381},{"$f":"(AL269/AL270)*AM270","v":-291995810.87206674},{"$f":"(AM269/AM270)*AN270","v":-292484178.95208967},{"$f":"(AN269/AN270)*AO270","v":-292972547.03211254},{"$f":"(AO269/AO270)*AP270","v":-293460915.11213541},{"$f":"(AP269/AP270)*AQ270","v":-293949283.19215828},{"$f":"(AQ269/AQ270)*AR270","v":-294437651.27218121},{"$f":"(AR269/AR270)*AS270","v":-294926019.35220414},{"$f":"(AS269/AS270)*AT270","v":-295414387.43222708},{"$f":"(AT269/AT270)*AU270","v":-295902755.51224995},{"$f":"(AU269/AU270)*AV270","v":-296391123.59227282},{"$f":"(AV269/AV270)*AW270","v":-296879491.67229569},{"$f":"'190_255_282 FORECAST'!L32","v":-5860416.9602748835},-5860416.960274756,{"$f":"'190_255_282 FORECAST'!M32","v":-1343797.6675963467},-295293080.85975468]
[255,null,null,"Total",null,{"$f":"SUM(F265:F269)","v":-295618217.03999996},-296366567.61000001,-297849449.72000003,-298692559.29999995,-300130737.99000001,-284741302.82000005,-284696495.82000005,-284915990.18000001,-285128203.11000001,-282360728.21999997,-283370996.59999996,-283681264.20999998,-283724007.85000002,null,{"$f":"SUM(T265:T269)","v":-289300450.66875005},-283724007.85000002,{"$f":"U270+($AH$270/12)","v":-284891600.97449189},{"$f":"V270+($AH$270/12)","v":-286059194.09898376},{"$f":"W270+($AH$270/12)","v":-287226787.22347564},-288394380.34796751,-289561973.47245938,-290729566.59695125,-291897159.72144312,-293064752.84593499,-294232345.97042686,-295399939.09491873,-296567532.2194106,-297735125.34390247,{"$f":"('190_255_282 FORECAST'!G33-'190_255_282 FORECAST'!D33)","v":-14011117.493902147},{"$f":"+AG270-U270","v":-14011117.493902445},{"$f":"SUM(AJ265:AJ269)","v":-290729566.59695125},-297735125.34390247,{"$f":"AK270+($AX$270/12)","v":-298234763.83551496},{"$f":"AL270+($AX$270/12)","v":-298734402.32712746},{"$f":"AM270+($AX$270/12)","v":-299234040.81873995},-299733679.31035244,-300233317.80196494,-300732956.29357743,-301232594.78518993,-301732233.27680242,-302231871.76841491,-302731510.26002741,-303231148.7516399,-303730787.2432524,{"$f":"'190_255_282 FORECAST'!L33","v":-5995661.8993500685},-5995661.8993499279,{"$f":"SUM(AZ265:AZ269)","v":-2687595.3351926934},{"$f":"SUM(BA265:BA269)","v":-303420551.62877023}]
[256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282 and 2821 amounts exclude the portions of forecasted 2020 change that must be prorated per IRS normalization rules. Prorated amounts have been added to the averaged amounts (column BA) and the year-end amounts on the rate base tab separately."]
[257,282100,"Accum Deferred Income Taxes - State"]
[258,null,null,"Production",null,{"$f":"'Rate Base'!S269","v":-700755.31},{"$f":"'Rate Base'!T269","v":-700755.31},{"$f":"'Rate Base'!U269","v":-700755.31},{"$f":"'Rate Base'!V269","v":-700755.31},{"$f":"'Rate Base'!W269","v":-700755.31},{"$f":"'Rate Base'!X269","v":-700755.31},{"$f":"'Rate Base'!Y269","v":-700755.31},{"$f":"'Rate Base'!Z269","v":-700755.31},{"$f":"'Rate Base'!AA269","v":-700755.31},{"$f":"'Rate Base'!AB269","v":-700755.31},{"$f":"'Rate Base'!AC269","v":-700755.31},{"$f":"'Rate Base'!AD269","v":-700755.31},{"$f":"'Rate Base'!AE269","v":0},null,{"$f":"((F273/2)+SUM(G273:Q273)+(R273/2))/12","v":-671557.17208333348},{"$f":"+R273","v":0},{"$f":"(U273/U278)*V278","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U273/2)+SUM(V273:AF273)+(AG273/2))/12","v":0},{"$f":"AG273","v":0},{"$f":"(AK273/AK278)*AL278","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!L36","v":0},{"$f":"+AW273-AK273","v":0},{"$f":"'190_255_282 FORECAST'!M36","v":0},{"$f":"((AK273/2)+SUM(AL273:AV273)+(AW273/2))/12+AZ273","v":0}]
[259,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S270","v":0},{"$f":"'Rate Base'!T270","v":0},{"$f":"'Rate Base'!U270","v":0},{"$f":"'Rate Base'!V270","v":0},{"$f":"'Rate Base'!W270","v":0},{"$f":"'Rate Base'!X270","v":0},{"$f":"'Rate Base'!Y270","v":0},{"$f":"'Rate Base'!Z270","v":0},{"$f":"'Rate Base'!AA270","v":0},{"$f":"'Rate Base'!AB270","v":0},{"$f":"'Rate Base'!AC270","v":0},{"$f":"'Rate Base'!AD270","v":0},{"$f":"'Rate Base'!AE270","v":0},null,{"$f":"((F274/2)+SUM(G274:Q274)+(R274/2))/12","v":0},0,{"$f":"(U274/U278)*V278","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U274/2)+SUM(V274:AF274)+(AG274/2))/12","v":0},0,{"$f":"(AK274/AK278)*AL278","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!L37","v":0},0,{"$f":"'190_255_282 FORECAST'!M37","v":0},{"$f":"((AK274/2)+SUM(AL274:AV274)+(AW274/2))/12+AZ274","v":0}]
[260,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S271","v":-64071192.340000004},{"$f":"'Rate Base'!T271","v":-64071192.340000004},{"$f":"'Rate Base'!U271","v":-64071192.340000004},{"$f":"'Rate Base'!V271","v":-64071192.340000004},{"$f":"'Rate Base'!W271","v":-64071192.340000004},{"$f":"'Rate Base'!X271","v":-64071192.340000004},{"$f":"'Rate Base'!Y271","v":-64071192.340000004},{"$f":"'Rate Base'!Z271","v":-64071192.340000004},{"$f":"'Rate Base'!AA271","v":-64071192.340000004},{"$f":"'Rate Base'!AB271","v":-64071192.340000004},{"$f":"'Rate Base'!AC271","v":-64071192.340000004},{"$f":"'Rate Base'!AD271","v":-64071192.340000004},{"$f":"'Rate Base'!AE271","v":0},null,{"$f":"((F275/2)+SUM(G275:Q275)+(R275/2))/12","v":-61401559.32583335},0,{"$f":"(U275/U278)*V278","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U275/2)+SUM(V275:AF275)+(AG275/2))/12","v":0},0,{"$f":"(AK275/AK278)*AL278","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!L38","v":0},0,{"$f":"'190_255_282 FORECAST'!M38","v":0},0]
[261,null,null,"Storage",null,{"$f":"'Rate Base'!S272","v":0},{"$f":"'Rate Base'!T272","v":0},{"$f":"'Rate Base'!U272","v":0},{"$f":"'Rate Base'!V272","v":0},{"$f":"'Rate Base'!W272","v":0},{"$f":"'Rate Base'!X272","v":0},{"$f":"'Rate Base'!Y272","v":0},{"$f":"'Rate Base'!Z272","v":0},{"$f":"'Rate Base'!AA272","v":0},{"$f":"'Rate Base'!AB272","v":0},{"$f":"'Rate Base'!AC272","v":0},{"$f":"'Rate Base'!AD272","v":0},{"$f":"'Rate Base'!AE272","v":-1400000},null,{"$f":"((F276/2)+SUM(G276:Q276)+(R276/2))/12","v":-58333.333333333336},-1400000,{"$f":"(U276/U278)*V278","v":-1405762.735179442},{"$f":"(V276/V278)*W278","v":-1411525.470358884},-1417288.2055383259,-1423050.9407177679,-1428813.6758972099,-1434576.4110766521,-1440339.1462560941,-1446101.8814355361,-1451864.6166149781,-1457627.35179442,-1463390.0869738623,-1469152.8221533042,null,null,{"$f":"((U276/2)+SUM(V276:AF276)+(AG276/2))/12","v":-1434576.4110766521},-1469152.8221533042,{"$f":"(AK276/AK278)*AL278","v":-1472184.2772840799},{"$f":"(AL276/AL278)*AM278","v":-1475215.7324148556},-1478247.1875456313,-1481278.642676407,-1484310.0978071827,-1487341.5529379584,-1490373.0080687341,-1493404.4631995098,-1496435.9183302855,-1499467.3734610612,-1502498.8285918368,-1505530.2837226125,{"$f":"'190_255_282 FORECAST'!L41","v":-1602759.3701938142},{"$f":"+AW276-AK276","v":-36377.461569308303},{"$f":"'190_255_282 FORECAST'!M41","v":0},-1487341.5529379582]
[262,null,null,"General",null,{"$f":"'Rate Base'!S273","v":-336325.26},{"$f":"'Rate Base'!T273","v":-501380.92},{"$f":"'Rate Base'!U273","v":-828263.87},{"$f":"'Rate Base'!V273","v":-1014196.26},{"$f":"'Rate Base'!W273","v":150176.79999999999},{"$f":"'Rate Base'!X273","v":3464523.25},{"$f":"'Rate Base'!Y273","v":3475449.25},{"$f":"'Rate Base'!Z273","v":3427996.06},{"$f":"'Rate Base'!AA273","v":3382111.03},{"$f":"'Rate Base'!AB273","v":3977965.24},{"$f":"'Rate Base'!AC273","v":3166327.98},{"$f":"'Rate Base'!AD273","v":3098705.36},{"$f":"'Rate Base'!AE273","v":-60282784.380000003},null,{"$f":"((F277/2)+SUM(G277:Q277)+(R277/2))/12","v":-709178.40833333356},-60282784.380000003,{"$f":"(U277/U278)*V278","v":-60530922.753043815},{"$f":"(V277/V278)*W278","v":-60779061.126087636},{"$f":"(W277/W278)*X278","v":-61027199.499131449},{"$f":"(X277/X278)*Y278","v":-61275337.872175269},{"$f":"(Y277/Y278)*Z278","v":-61523476.245219089},{"$f":"(Z277/Z278)*AA278","v":-61771614.618262902},{"$f":"(AA277/AA278)*AB278","v":-62019752.991306722},{"$f":"(AB277/AB278)*AC278","v":-62267891.364350542},{"$f":"(AC277/AC278)*AD278","v":-62516029.737394355},{"$f":"(AD277/AD278)*AE278","v":-62764168.110438175},{"$f":"(AE277/AE278)*AF278","v":-63012306.483481988},{"$f":"(AF277/AF278)*AG278","v":-63260444.856525809},null,null,{"$f":"((U277/2)+SUM(V277:AF277)+(AG277/2))/12","v":-61771614.618262917},-63260444.856525809,{"$f":"(AK277/AK278)*AL278","v":-63390976.682244517},{"$f":"(AL277/AL278)*AM278","v":-63521508.507963233},{"$f":"(AM277/AM278)*AN278","v":-63652040.333681941},{"$f":"(AN277/AN278)*AO278","v":-63782572.159400649},{"$f":"(AO277/AO278)*AP278","v":-63913103.985119365},{"$f":"(AP277/AP278)*AQ278","v":-64043635.810838073},{"$f":"(AQ277/AQ278)*AR278","v":-64174167.636556782},{"$f":"(AR277/AR278)*AS278","v":-64304699.462275498},{"$f":"(AS277/AS278)*AT278","v":-64435231.287994206},{"$f":"(AT277/AT278)*AU278","v":-64565763.113712914},{"$f":"(AU277/AU278)*AV278","v":-64696294.93943163},{"$f":"(AV277/AV278)*AW278","v":-64826826.765150338},{"$f":"'190_255_282 FORECAST'!L40","v":-1566381.9086245063},-1566381.9086245298,{"$f":"'190_255_282 FORECAST'!M40","v":0},-64043635.810838081]
[263,null,null,"Total",null,{"$f":"SUM(F273:F277)","v":-65108272.910000004},-65273328.570000008,-65600211.520000003,-65786143.910000004,-64621770.850000009,-61307424.400000006,-61296498.400000006,-61343951.590000004,-61389836.620000005,-60793982.410000004,-61605619.670000009,-61673242.290000007,-61682784.380000003,null,{"$f":"SUM(T273:T277)","v":-62840628.239583351},-61682784.380000003,{"$f":"U278+($AH$278/12)","v":-61936685.488223262},{"$f":"V278+($AH$278/12)","v":-62190586.596446522},-62444487.704669781,-62698388.81289304,-62952289.9211163,-63206191.029339559,-63460092.137562819,-63713993.245786078,-63967894.354009338,-64221795.462232597,-64475696.570455857,-64729597.678679116,{"$f":"('190_255_282 FORECAST'!G41-'190_255_282 FORECAST'!D41)","v":-3046813.298679091},{"$f":"+AG278-U278","v":-3046813.2986791134},{"$f":"SUM(AJ273:AJ277)","v":-63206191.029339567},-64729597.678679116,{"$f":"AK278+($AX$278/12)","v":-64863160.959528603},{"$f":"AL278+($AX$278/12)","v":-64996724.240378089},-65130287.521227576,-65263850.802077062,-65397414.082926549,-65530977.363776036,-65664540.644625522,-65798103.925475009,-65931667.206324495,-66065230.487173982,-66198793.768023469,-66332357.048872955,{"$f":"'190_255_282 FORECAST'!L41","v":-1602759.3701938142},{"$f":"+AW278-AK278","v":-1602759.3701938391},{"$f":"SUM(AZ273:AZ277)","v":0},{"$f":"SUM(BA273:BA277)","v":-65530977.363776036}]
[264]
[265,"186007","Deferred Pension Asset"]
[266,null,"General",null,null,{"$f":"'Rate Base'!S277","v":186053667.47999999},{"$f":"'Rate Base'!T277","v":187215972.03999999},{"$f":"'Rate Base'!U277","v":189284359.53999999},{"$f":"'Rate Base'!V277","v":191765253.00999999},{"$f":"'Rate Base'!W277","v":193834301},{"$f":"'Rate Base'!X277","v":9539644.9700000007},{"$f":"'Rate Base'!Y277","v":10626438.35},{"$f":"'Rate Base'!Z277","v":1741151.62},{"$f":"'Rate Base'!AA277","v":2505818.4700000002},{"$f":"'Rate Base'!AB277","v":907832.24},{"$f":"'Rate Base'!AC277","v":884704.31},{"$f":"'Rate Base'!AD277","v":642201.43000000005},{"$f":"'Rate Base'!AE277","v":8380.36},null,{"$f":"((F281/2)+SUM(G281:Q281)+(R281/2))/12","v":73498225.074999988},{"$f":"+R281","v":8380.36},{"$f":"IFERROR((U281/U282)*V282,0)","v":8380.36},{"$f":"IFERROR((V281/V282)*W282,0)","v":8380.36},{"$f":"IFERROR((W281/W282)*X282,0)","v":8380.36},8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,null,null,{"$f":"((U281/2)+SUM(V281:AF281)+(AG281/2))/12","v":8380.36},{"$f":"AG281","v":8380.36},{"$f":"IFERROR((AK281/AK282)*AL282,0)","v":8380.36},{"$f":"IFERROR((AL281/AL282)*AM282,0)","v":8380.36},8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,null,null,null,{"$f":"((AK281/2)+SUM(AL281:AV281)+(AW281/2))/12","v":8380.36}]
[267,null,"Total",null,null,{"$f":"SUM(F281)","v":186053667.47999999},187215972.03999999,189284359.53999999,191765253.00999999,193834301,9539644.9700000007,10626438.35,1741151.62,2505818.4700000002,907832.24,884704.31,{"$f":"SUM(Q280:Q281)","v":642201.43000000005},{"$f":"SUM(R280:R281)","v":8380.36},null,{"$f":"+T281","v":73498225.074999988},{"$f":"+R282","v":8380.36},{"$f":"IF($R282-$F282=0,U282+$AH281/12,U282+((G282-F282)/($R282-$F282))*$AH281)","v":8380.36},8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,null,{"$f":"+AG282-U282","v":0},{"$f":"+AJ281","v":8380.36},{"$f":"AG282","v":8380.36},{"$f":"IF($R282-$F282=0,AK282+$AX281/12,AK282+((G282-F282)/($R282-$F282))*$AX281)","v":8380.36},8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,8380.36,null,{"$f":"+AW282-AK282","v":0},null,{"$f":"+BA281","v":8380.36}]
[268]
[269,"System Working Capital (W/O WC Cash)"]
[270,null,"Production",null,null,{"$f":"F221+F230+F237+F258+F265+F273","v":-5393248.2000000011},{"$f":"G221+G230+G237+G258+G265+G273","v":-14498602.650000004},-20163938.929999996,-26846799.759999994,-27058120.379999995,-3888069.6099999971,1495381.8600000017,6105721.0899999943,10386002.669999992,21008942.589999996,21482510.440000001,21046843.259999998,53358201.609999999,null,{"$f":"T221+T230+T237+T258+T265+T273","v":1087695.6070833276},{"$f":"+R285","v":53358201.609999999},{"$f":"V221+V230+V237+V258+V265+V273","v":53358201.609999999},{"$f":"W221+W230+W237+W258+W265+W273","v":53358201.609999999},53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,null,{"$f":"AI221+AI230+AI237+AI258+AI265+AI273","v":0},{"$f":"AJ221+AJ230+AJ237+AJ258+AJ265+AJ273","v":53358201.609999992},{"$f":"AG285","v":53358201.609999999},{"$f":"AL221+AL230+AL237+AL258+AL265+AL273","v":53358201.609999999},53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,53358201.609999999,null,{"$f":"AY221+AY230+AY237+AY258+AY265+AY273","v":0},null,{"$f":"BA221+BA230+BA237+BA258+BA265+BA273","v":53358201.609999992}]
[271,null,"Storage",null,null,{"$f":"F276+F268","v":0},{"$f":"G276+G268","v":0},0,0,0,0,0,0,0,0,0,0,-7800000,null,{"$f":"T276+T268","v":-325000},-7800000,{"$f":"V276+V268","v":-7832100.2878362425},{"$f":"W276+W268","v":-7864200.5756724859},-7896300.8635087283,-7928401.1513449717,-7960501.4391812142,-7992601.7270174576,-8024702.0148537001,-8056802.3026899435,-8088902.5905261859,-8121002.8783624293,-8153103.1661986727,-8185203.4540349152,null,null,{"$f":"AJ276+AJ268","v":-7992601.7270174576},{"$f":"AK276+AK268","v":-8185203.4540349152},-8199505.3207552899,-8213807.1874756636,-8228109.0541960374,-8242410.920916412,-8256712.7876367858,-8271014.6543571595,-8285316.5210775342,-8299618.3877979089,-8313920.2545182826,-8328222.1212386563,-8342523.9879590301,-8356825.8546794057,null,{"$f":"AY276+AY268","v":-171622.4006444905},null,{"$f":"BA276+BA268","v":-9614812.3219535071}]
[272,null,"Distribution - Wyoming",null,null,{"$f":"F216+F231+F238+F244+F249+F259+F266+F274","v":-7474719.7948281793},-7501650.0026919069,-7500407.3999700686,-7531197.6246431079,-7567815.3913146285,-7577537.7918252982,-7552484.0799524337,-7573592.3473561313,-7386377.0810697004,-7410719.8784016669,-7406490.2776093474,-7428871.9272000361,1058964.2109972173,null,{"$f":"T216+T231+T238+T244+T249+T259+T266+T274","v":-7137085.1328291502},1058964.2109972173,{"$f":"V216+V231+V238+V244+V249+V259+V266+V274","v":985239.98730809335},986482.59002993139,955692.36535689235,919074.59868537192,909352.19817470165,934405.91004756629,913297.64264386869,1100512.9089303003,1076170.1115983329,1080399.7123906526,1058018.0627999646,1058964.2109972173,null,{"$f":"AI216+AI231+AI238+AI244+AI249+AI259+AI266+AI274","v":0},{"$f":"AJ216+AJ231+AJ238+AJ244+AJ249+AJ259+AJ266+AJ274","v":998134.19158024096},{"$f":"AG287","v":1058964.2109972173},{"$f":"AL216+AL231+AL238+AL244+AL249+AL259+AL266+AL274","v":985239.98730809335},986482.59002993139,955692.36535689235,919074.59868537192,909352.19817470165,934405.91004756629,913297.64264386869,1100512.9089303003,1076170.1115983329,1080399.7123906526,1058018.0627999646,1058964.2109972173,null,{"$f":"AY216+AY231+AY238+AY244+AY249+AY259+AY266+AY274","v":0},null,{"$f":"BA216+BA231+BA238+BA244+BA249+BA259+BA266+BA274","v":998134.19158024096}]
[273,null,"Distribution - Utah",null,null,{"$f":"F217+F232+F239+F245+F250+F260+F267+F275+F226","v":-285961991.74517179},-287080430.3473081,-287006882.91002995,-287855834.49535692,-288561497.4586854,-289038528.19817472,-288331205.76004755,-289113555.28264391,-282747135.68893027,-283496016.41159832,-283388433.80239069,-284201974.40279996,37612680.089002788,null,{"$f":"T217+T232+T239+T245+T250+T260+T267+T275+T226","v":-272916345.88217086},37612680.089002788,{"$f":"V217+V232+V239+V245+V250+V260+V267+V275+V226","v":34550580.172691911},34624127.60997007,33775176.024643108,33069513.061314628,32592482.321825303,33299804.759952437,32517455.237356134,38883874.831069708,38134994.108401671,38242576.717609353,37429036.117200039,37612680.089002788,null,{"$f":"AI217+AI232+AI239+AI245+AI250+AI260+AI267+AI275+AI226","v":0},{"$f":"AJ217+AJ232+AJ239+AJ245+AJ250+AJ260+AJ267+AJ275+AJ226","v":35394358.420919769},{"$f":"AG288","v":37612680.089002788},{"$f":"AL217+AL232+AL239+AL245+AL250+AL260+AL267+AL275+AL226","v":34550580.172691911},34624127.60997007,33775176.024643108,33069513.061314628,32592482.321825303,33299804.759952437,32517455.237356134,38883874.831069708,38134994.108401671,38242576.717609353,37429036.117200039,37612680.089002788,null,{"$f":"AY217+AY232+AY239+AY245+AY250+AY260+AY267+AY275","v":0},null,{"$f":"BA217+BA232+BA239+BA245+BA250+BA260+BA267+BA275","v":35394358.420919769}]
[274,null,"General",null,null,{"$f":"F225+F233+F240+F254+F261+F269+F277+F281","v":226616081.26999998},226121950.39999998,225217773.59999999,225938225.60999998,227190768.86000001,95273248.379999995,96822655.799999982,88203016.63000001,88426819.069999993,87001152.549999997,84760878.110000014,89508970.769999996,-269612594.40000004,null,{"$f":"T225+T233+T240+T254+T261+T269+T277+T281","v":126080600.26791665},-269612594.40000004,{"$f":"V225+V233+V240+V254+V261+V269+V277+V281","v":-268550655.9248789},-273856127.54975772,-275740579.64463657,-277935827.11951542,-279179250.12439436,-280116273.9992733,-280778479.02415222,-281656203.53903115,-283160184.26390994,-284846315.08878887,-286967902.76366782,-287279951.92854673,null,{"$f":"AI225+AI233+AI240+AI254+AI261+AI269+AI277+AI281","v":0},{"$f":"AJ225+AJ233+AJ240+AJ254+AJ261+AJ269+AJ277+AJ281","v":-279269506.01718998},{"$f":"AG289","v":-287279951.92854673},{"$f":"AL225+AL233+AL240+AL254+AL261+AL269+AL277+AL281","v":-284452889.22428834},-288987866.81002992,-290101824.86577159,-291526578.3015132,-291999507.26725477,-292166037.10299635,-292057748.08873802,-292164978.56447965,-292898465.25022125,-293814102.03596282,-295165195.67170441,-294706750.79744601,null,{"$f":"AY225+AY233+AY240+AY254+AY261+AY269+AY277+AY281","v":-7426798.8688992858},null,{"$f":"BA225+BA233+BA240+BA254+BA261+BA269+BA277+BA281","v":-292704509.71309274}]
[275]
[{"$f":"+A290+1","v":276}]
[277,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+F282+F278+F270+F262+F255+F251+F246+F241+F234+F227+F218+F222","v":-72213878.469999939},-82958732.600000054,-89453455.640000045,-96295606.269999906,-95996664.370000049,-205230887.22000009,-197565652.18000004,-202378409.91000003,-191320691.02999994,-182896641.15000001,-184551535.52999997,-181075032.30000001,{"$f":"+R282+R278+R270+R262+R255+R251+R246+R241+R234+R227+R218+R222","v":-185382748.49000001},null,{"$f":"+T282+T278+T270+T262+T255+T251+T246+T241+T234+T227+T218+T222","v":-153210135.14000008},{"$f":"+R292","v":-185382748.49000001},{"$f":"+V282+V278+V270+V262+V255+V251+V246+V241+V234+V227+V218+V222","v":-187488734.44271511},-192751516.31543028,-195547810.50814545,-198517439.00086051,-200279715.43357569,-200516463.44629079,-202014226.54900593,-196370416.49172103,-198679721.02443618,-200286139.92715138,-203275750.13986641,-203435309.47258157,null,{"$f":"+AI282+AI278+AI270+AI262+AI255+AI251+AI246+AI241+AI234+AI227+AI218+AI222","v":-17057930.792581558},{"$f":"+AJ282+AJ278+AJ270+AJ262+AJ255+AJ251+AJ246+AJ241+AJ234+AJ227+AJ218+AJ222","v":-197511413.52170753},{"$f":"AG292","v":-203435309.47258157},{"$f":"+AL282+AL278+AL270+AL262+AL255+AL251+AL246+AL241+AL234+AL227+AL218+AL222","v":-203758372.77504355},-208232862.18750554,-210240863.91996759,-212422199.95242947,-213396183.92489153,-212844639.47735345,-213554110.11981547,-207122007.6022774,-208643019.67473942,-209461146.11720145,-211662463.86966336,-211033730.74212533,null,{"$f":"+AY282+AY278+AY270+AY262+AY255+AY251+AY246+AY241+AY234+AY227+AY218+AY222","v":-7598421.269543767},null,{"$f":"+BA282+BA278+BA270+BA262+BA255+BA251+BA246+BA241+BA234+BA227+BA218+BA222","v":-212568627.81254631}]
[278]
[279,"RATE BASE (W/O Working Cap. Cash)"]
[280,null,"Production",null,null,{"$f":"F203+F285","v":-4682130.0100000082},-13834534.050000012,-19550126.509999998,-26281642.960000001,-26534638.179999996,-3406262.0099999923,1935948.1300000069,6519135.429999995,10765476.61999999,21354347.629999992,21784478.080000006,21317368.130000003,54337948.299999997,null,{"$f":"T203+T285","v":1574788.287916657},{"$f":"+R295","v":54337948.299999997},{"$f":"V203+V285","v":59034509.819999993},58955234.950000003,58886548.57,54339998.2235585,54340688.224184975,54340247.759324744,54341270.241133496,54341633.778444514,54341521.619260959,54342376.28835544,54343266.647532105,54343734.747750148,null,{"$f":"AI203+AI285","v":0},54206585.969999991,{"$f":"AG295","v":54343734.747750148},{"$f":"AL203+AL285","v":54344618.19936312},54345693.835365765,54345529.826819643,54346339.835160591,54347216.702952944,54346656.950635657,54347956.342740461,54348418.333856292,54348275.799528211,54349361.931588545,54350493.419380993,54351088.291311599,null,{"$f":"AY203+AY285","v":7353.5435614497401},null,{"$f":"BA203+BA285","v":54206585.969999991}]
[281,null,"Storage",null,null,{"$f":"F286+F204","v":0},0,0,0,0,0,0,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,217831176.22000003,205745923.25000003,null,{"$f":"T204+T286","v":99335736.893750012},{"$f":"+R296","v":205745923.25000003},{"$f":"V204+V286","v":205494988.25575456},205243717.19091317,204991283.27337784,204799944.92831233,204563854.1515092,204311014.49658561,206349639.94540316,206091192.70199338,206271030.73765382,206022546.65075296,205715547.87755501,206495499.78082404,null,0,205497955.97710192,{"$f":"AG296","v":206495499.78082404},{"$f":"AL204+AL286","v":206229759.45091841},205963632.9799132,205696170.40505555,205498905.91303998,205250221.41162759,204982292.6493583,206044445.99221087,205770074.17776638,205999286.9126578,205736362.64600942,205406205.70389688,206381024.5539344,null,{"$f":"AY204+AY286","v":-114475.22688964941},null,{"$f":"BA204+BA286","v":203447947.3332231}]
[282,null,"Distribution - Wyoming",null,null,{"$f":"F205+F287","v":61922842.995171815},62184360.827308074,62247567.950029925,62130227.955356874,62104859.428685352,61914497.618174687,61935301.300047562,61813526.462643854,61160229.008930288,60837322.091598317,61385036.732390627,61041680.042799965,71938699.830997214,null,{"$f":"T205+T287","v":62140448.402587511},71938699.830997214,{"$f":"V205+V287","v":44472965.761308089},44617388.274029925,45701471.819356889,74710984.934345618,75936187.964243487,75976563.151374549,74052852.066043064,71861144.237558544,72582575.850640357,73113895.506846353,71933387.631293714,75526613.538698241,null,0,81555798.823507085,{"$f":"AG297","v":75526613.538698241},{"$f":"AL205+AL287","v":75215882.297856227},76146890.080940023,77435816.995610103,77369757.904728949,78069651.246883437,77647743.342157811,75417950.522824287,72757198.755516574,73715560.799089238,74427627.125281036,73066427.643204436,79425538.084571943,null,{"$f":"AY205+AY287","v":3898924.5458737016},null,{"$f":"BA205+BA287","v":84780637.998792246}]
[283,null,"Distribution - Utah",null,null,{"$f":"F206+F288","v":2744821343.9843998},2754616315.1222634,2764743243.6595416,2781427933.4442153,2787384424.0408864,2629646603.3013964,2675266702.2095232,2629969853.0269275,2442301072.161068,2453177953.6284003,2694082848.5771809,2724550260.4967713,3040946051.7685742,null,{"$f":"T206+T288","v":2685837575.6287222},3040946051.7685742,{"$f":"V206+V288","v":1514132477.568691},1525600151.2059696,1531553947.0106432,3137136801.6806974,3186501206.6960354,3194145268.707624,3128674474.8210802,3049092268.4845505,3065171771.2905769,3112725895.1322889,3088021786.0728621,3260537643.8621249,null,0,3308773776.8386292,{"$f":"AG298","v":3260537643.8621249},{"$f":"AL206+AL288","v":3258981747.0687399},3305774828.930181,3331018041.791708,3329988626.3606892,3363216374.3978143,3360836912.465755,3295871532.6367402,3198089993.8257608,3217557826.1238413,3276847506.1633787,3248167313.2787681,3460970341.0046506,null,{"$f":"AY206+AY288","v":200432697.14252567},null,{"$f":"BA206+BA288","v":3511125972.4304233}]
[284,null,"General",null,null,{"$f":"F207+F289","v":186434308.24000004},192377276.01999992,190091394.03,183599057.0399999,189065544.38999996,58690022.979999989,66489430.079999864,63185487.259999946,66196003.289999992,71513447.269999996,69947600.659999907,64695285.85999988,-274036991.93000007,null,{"$f":"T207+T289","v":97670767.252916664},-274036991.93000007,{"$f":"V207+V289","v":-160897826.67487887},-166738351.87975767,-167254587.08463657,-314534740.32847524,-318697710.05785394,-324419684.02921963,-330301709.32055891,-337528194.46089983,-312161119.00629193,-316334635.0620181,-320623134.31480896,-286762186.22517878,null,0,-95668630.512926608,{"$f":"AG299","v":-286762186.22517878},{"$f":"AL207+AL289","v":-288452853.29462451},-297701303.79911143,-300893378.88070291,-304340550.27289939,-310525546.99896193,-314062270.38715446,-319701137.42014533,-323446534.0613966,-316158369.32136095,-321892797.30014294,-326152798.7041533,-306106878.79183888,null,{"$f":"AY207+AY289","v":-19344692.566660106},null,{"$f":"BA207+BA289","v":-81854073.24176091}]
[285]
[286]
[287,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"F210+F292","v":2988496365.2095718},2995343417.9195714,2997532079.1295714,3000875575.4795723,3012020189.6795716,2746844861.8895707,2805627381.7195706,2979319178.3995714,2798253957.2999988,2824714246.8399982,3065031140.2695713,3089435770.7495708,3098931631.2195711,null,{"$f":"T210+T292","v":2946559316.4658933},{"$f":"+R302","v":3098931631.2195711},{"$f":"V210+V292","v":1662237114.7308748},1667678139.7411551,1673878663.5887413,3156452989.4384384,3202644226.9781184,3204353410.0856891,3133116527.7531009,3043858044.7416468,3086205780.4918404,3129870078.5162253,3099390853.9144344,3310141305.7042193,null,{"$f":"AI210+AI292","v":212204304.67464781},{"$f":"AJ210+AJ292","v":3554365487.0963116},{"$f":"AG302","v":3310141305.7042193},{"$f":"AL210+AL292","v":1665668101.3218431},3146737566.2517934,3192683078.4917264,3362863079.7407193,3121734570.3772154,3027383821.7560143,3311980748.0743709,3207519151.0315042,3235462580.3137555,3289468060.5661149,3254837641.3410974,3495021113.1426296,null,{"$f":"AY210+AY292","v":184879807.43841064},null,{"$f":"BA210+BA292","v":3771707070.4906774}]

{"sheet":"108_111 Projection","index":16,"n_rows":172,"n_cols":54,"rows_kept":172,"cut":false,"hidden":false,"merged":[[2,2,2,6],[2,7,2,8]]}
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,"Base Year-12 Months","Test Year-12 Months"]
[null,null,"Actual",null,null,null,null,"Forecast"]
[null,null,"2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31",null,null,null,null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,"PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET UTILITY PLANT",null,null,null,null,null,null,"2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01",2025,2026,"Change"]
[null,"Accumulated Depreciation"]
[1,"Beginning Balance",-815166331.72999978,-847917741.66999984,-906888492.17000008,-975133043.36000001,{"$f":"F20","v":-1057105102.11},{"$f":"G20","v":-1124203063.73},{"$f":"H20","v":-1213614536.0222199},null,null,null,null,null,null,"Intangible Plant",null,null,null,null,null,"Hot"]
[{"$f":"A7+1","v":2},"Retirements",27776109.589999996,12603369.579999998,3588642.87,1931355.71,40677828.230000004,{"$f":"-'101_106 PROJECTION'!K43","v":17315461.195999999},{"$f":"-'101_106 PROJECTION'!Q43","v":17315461.195999999},null,null,null,null,null,"101","Gas Plant In Service",null,null,null,"Depreciation Rates","Depreciation Rates","Depreciation Rates"]
[{"$f":"A8+1","v":3},"Intercompany Transfers",0,0,0,0,null,null,null,null,null,null,null,null,null,null,"Intangible Plant",null,1,"2017 Study","2022 Study","2022 Study"]
[4,"Adjustments",0,0,0,0,null,null,null,null,null,null,null,1,null,"302","Computer Software, Franchises and Consents",null,2]
[5,"Gain on Disposition of Assets",2332765.04,0,1211345.02,0,0,null,null,null,null,null,null,2,null,null,"Distribution - Wyoming",null,3,null,null,null,{"$f":"'RB FORECAST'!V17*($T11/12)","v":0},{"$f":"'RB FORECAST'!W17*($T11/12)","v":0},{"$f":"'RB FORECAST'!X17*($T11/12)","v":0},{"$f":"'RB FORECAST'!Y17*($T11/12)","v":0},{"$f":"'RB FORECAST'!Z17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AA17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AB17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AC17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AD17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AE17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AF17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AG17*($T11/12)","v":0},{"$f":"'RB FORECAST'!AL17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AM17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AN17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AO17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AP17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AQ17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AR17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AS17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AT17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AU17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AV17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AW17*($V11/12)","v":0},{"$f":"SUM(W11:AH11)","v":0},{"$f":"SUM(AI11:AT11)","v":0},{"$f":"AV11-AU11","v":0}]
[6,"Loss on Disposition of Assets",0,0,0,0,0,null,null,null,null,null,null,3,null,null,"Distribution - Utah",null,4,null,null,null,{"$f":"'RB FORECAST'!V18*($T12/12)","v":0},{"$f":"'RB FORECAST'!W18*($T12/12)","v":0},{"$f":"'RB FORECAST'!X18*($T12/12)","v":0},{"$f":"'RB FORECAST'!Y18*($T12/12)","v":0},{"$f":"'RB FORECAST'!Z18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AA18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AB18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AC18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AD18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AE18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AF18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AG18*($T12/12)","v":0},{"$f":"'RB FORECAST'!AL18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AM18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AN18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AO18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AP18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AQ18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AR18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AS18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AT18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AU18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AV18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AW18*($V12/12)","v":0},{"$f":"SUM(W12:AH12)","v":0},{"$f":"SUM(AI12:AT12)","v":0},{"$f":"AV12-AU12","v":0}]
[7,"Proceeds",-287201,-356410.2,-41100.089999999997,-334796.90000000002,{"$f":"-394643.01","v":-394643.01},{"$f":"H8*G27","v":-282830.24},{"$f":"I8*G27","v":-282830.24},null,null,null,null,4,null,null,"General",null,5,7.6200000000000004E-2,0.18329999999999999,{"$f":"V14","v":0.18329999999999999},{"$f":"'RB FORECAST'!V19*($T13/12)","v":268952.12706800003},{"$f":"'RB FORECAST'!W19*($T13/12)","v":269476.1301134525},{"$f":"'RB FORECAST'!X19*($T13/12)","v":275591.97553869692},{"$f":"'RB FORECAST'!Y19*($T13/12)","v":275239.27995586774},{"$f":"'RB FORECAST'!Z19*($T13/12)","v":275259.87695768173},{"$f":"'RB FORECAST'!AA19*($T13/12)","v":275454.19396799849},{"$f":"'RB FORECAST'!AB19*($T13/12)","v":275454.19396799849},{"$f":"'RB FORECAST'!AC19*($T13/12)","v":275454.19396799849},{"$f":"'RB FORECAST'!AD19*($T13/12)","v":275454.19396799849},{"$f":"'RB FORECAST'!AE19*($T13/12)","v":275454.19396799849},{"$f":"'RB FORECAST'!AF19*($T13/12)","v":284298.35186668567},{"$f":"'RB FORECAST'!AG19*($T13/12)","v":304574.56652309408},{"$f":"'RB FORECAST'!AL19*($V13/12)","v":732657.71710870252},{"$f":"'RB FORECAST'!AM19*($V13/12)","v":734050.14612035791},{"$f":"'RB FORECAST'!AN19*($V13/12)","v":750301.7322033298},{"$f":"'RB FORECAST'!AO19*($V13/12)","v":749364.5171125473},{"$f":"'RB FORECAST'!AP19*($V13/12)","v":749419.24935719313},{"$f":"'RB FORECAST'!AQ19*($V13/12)","v":749935.60636116739},{"$f":"'RB FORECAST'!AR19*($V13/12)","v":749935.60636116739},{"$f":"'RB FORECAST'!AS19*($V13/12)","v":749935.60636116739},{"$f":"'RB FORECAST'!AT19*($V13/12)","v":749935.60636116739},{"$f":"'RB FORECAST'!AU19*($V13/12)","v":749935.60636116739},{"$f":"'RB FORECAST'!AV19*($V13/12)","v":773437.11488991941},{"$f":"'RB FORECAST'!AW19*($V13/12)","v":827316.9344427936}]
[8,"Dismantling",7986033.1599999703,7378653.4900000002,330233.63,915382.5,-6552709.2699999996,{"$f":"H8*G28","v":2011518.7019999945},{"$f":"I8*G28","v":2011518.7019999945},null,null,null,null,5,null,null,"Total Intangible Plant",null,6,7.6200000000000004E-2,{"$f":"U13","v":0.18329999999999999},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S14)","v":0.18329999999999999},{"$f":"SUM(W11:W13)","v":268952.12706800003},{"$f":"SUM(X11:X13)","v":269476.1301134525},275591.97553869692,275239.27995586774,275259.87695768173,275454.19396799849,275454.19396799849,275454.19396799849,275454.19396799849,275454.19396799849,284298.35186668567,304574.56652309408,732657.71710870252,734050.14612035791,750301.7322033298,749364.5171125473,749419.24935719313,749935.60636116739,749935.60636116739,749935.60636116739,749935.60636116739,749935.60636116739,773437.11488991941,827316.9344427936,3330663.2778634713,9066225.443040682,5735562.1651772112]
[9,"Depreciation and Amortization Expense",-79488060.459999993,-83842763.180000007,-90187002.540000007,-102006926.08,-115191923.56,{"$f":"SUM(W168:AH168)","v":-127117405.74915931},{"$f":"SUM(AI168:AT168)","v":-161543561.94951704},null,null,null,null,6,null,null,null,null,7]
[10,"Amount Charged to Clearing",0,0,0,0,0,0,0,null,null,null,null,7,null,null,"Production & Gathering Plant",null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"325","Land & Land Rights",null,9,6.5290022515968119E-3,{"$f":"HIST_403_PROD/'Rate Base'!$AG$157","v":6.5290022515968119E-3},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S17)","v":6.5290022515968119E-3},{"$f":"'RB FORECAST'!V23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!W23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!X23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!Y23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!Z23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AA23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AB23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AC23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AD23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AE23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AF23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AG23*($T17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AL23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AM23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AN23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AO23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AP23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AQ23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AR23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AS23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AT23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AU23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AV23*($V17/12)","v":3409.6432071738841},{"$f":"'RB FORECAST'!AW23*($V17/12)","v":3409.6432071738841},{"$f":"SUM(W17:AH17)","v":40915.718486086611},{"$f":"SUM(AI17:AT17)","v":40915.718486086611},{"$f":"AV17-AU17","v":0}]
[{"$f":"A16+1","v":11},"Adjustment (Moved to 254)",8928943.7300000004,5246399.8099999996,16853329.920000002,17522926.019999862,14363485.99,{"$f":"SUM(W170:AH170)","v":18661783.798939366},{"$f":"SUM(AI170:AT170)","v":23715800.440117091},null,null,null,null,9,null,"326...9","Structures",null,{"$f":"S17+1","v":10},6.5290022515968119E-3,{"$f":"HIST_403_PROD/'Rate Base'!$AG$157","v":6.5290022515968119E-3},6.5290022515968119E-3,{"$f":"'RB FORECAST'!V24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!W24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!X24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!Y24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!Z24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AA24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AB24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AC24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AD24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AE24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AF24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AG24*($T18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AL24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AM24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AN24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AO24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AP24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AQ24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AR24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AS24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AT24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AU24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AV24*($V18/12)","v":782.23123941587585},{"$f":"'RB FORECAST'!AW24*($V18/12)","v":782.23123941587585},{"$f":"SUM(W18:AH18)","v":9386.7748729905124},{"$f":"SUM(AI18:AT18)","v":9386.7748729905124},{"$f":"AV18-AU18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"330","Gas Wells - Construction",null,{"$f":"S18+1","v":11},6.5290022515968119E-3,{"$f":"HIST_403_PROD/'Rate Base'!$AG$157","v":6.5290022515968119E-3},6.5290022515968119E-3,{"$f":"'RB FORECAST'!V25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!W25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!X25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!Y25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!Z25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AA25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AB25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AC25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AD25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AE25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AF25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AG25*($T19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AL25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AM25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AN25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AO25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AP25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AQ25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AR25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AS25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AT25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AU25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AV25*($V19/12)","v":28387.717563601269},{"$f":"'RB FORECAST'!AW25*($V19/12)","v":28387.717563601269},340652.61076321523,340652.61076321523,0]
[{"$f":"A18+1","v":12},"Ending 108/111 Balance",{"$f":"SUM(C7:C18)","v":-847917741.66999984},{"$f":"SUM(D7:D18)","v":-906888492.16999984},{"$f":"SUM(E7:E18)","v":-975133043.36000013},{"$f":"SUM(F7:F18)","v":-1057105102.11},{"$f":"SUM(G7:G18)","v":-1124203063.73},{"$f":"SUM(H7:H19)","v":-1213614536.0222199},{"$f":"SUM(I7:I19)","v":-1332398147.8736198},null,null,null,null,11,null,"331","Gas Wells - Equipment",null,12,6.5290022515968119E-3,{"$f":"HIST_403_PROD/'Rate Base'!$AG$157","v":6.5290022515968119E-3},6.5290022515968119E-3,{"$f":"'RB FORECAST'!V26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!W26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!X26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!Y26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!Z26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AA26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AB26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AC26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AD26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AE26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AF26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AG26*($T20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AL26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AM26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AN26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AO26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AP26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AQ26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AR26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AS26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AT26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AU26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AV26*($V20/12)","v":9367.1356178951992},{"$f":"'RB FORECAST'!AW26*($V20/12)","v":9367.1356178951992},112405.62741474238,112405.62741474238,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,13,6.5290022515968119E-3,{"$f":"HIST_403_PROD/'Rate Base'!$AG$157","v":6.5290022515968119E-3},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S21)","v":6.5290022515968119E-3},{"$f":"'RB FORECAST'!V27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!W27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!X27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!Y27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!Z27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AA27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AB27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AC27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AD27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AE27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AF27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AG27*($T21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AL27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AM27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AN27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AO27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AP27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AQ27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AR27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AS27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AT27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AU27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AV27*($V21/12)","v":1465.660959405649},{"$f":"'RB FORECAST'!AW27*($V21/12)","v":1465.660959405649},17587.931512867792,17587.931512867792,0]
[13,"Ending 254 Balance (Plant Removal)",-200073058.01000002,-178924405.15000001,-185246394.68000001,-193192949.15000001,-208712017.06999999,{"$f":"G22-H18","v":-227373800.86893937},{"$f":"H22-I18","v":-251089601.30905646},null,null,null,null,13,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,15]
[14,"Total Depreciation EXPENSE 403 & 404",-79488060.459999993,-83842763.180000007,-90187002.540000007,-102006926.08,{"$f":"G15","v":-115191923.56},{"$f":"SUM(H15:H16)","v":-127117405.74915931},{"$f":"SUM(I15:I16)","v":-161543561.94951704},null,null,null,null,15,null,360,"LNG Plant Land",null,16,0,0,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S24)","v":0},{"$f":"'RB FORECAST'!V35*($U24/12)","v":0},{"$f":"'RB FORECAST'!W35*($U24/12)","v":0},{"$f":"'RB FORECAST'!X35*($U24/12)","v":0},{"$f":"'RB FORECAST'!Y35*($U24/12)","v":0},{"$f":"'RB FORECAST'!Z35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AA35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AB35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AC35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AD35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AE35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AF35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AG35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AL35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AM35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AN35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AO35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AP35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AQ35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AR35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AS35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AT35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AU35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AV35*($U24/12)","v":0},{"$f":"'RB FORECAST'!AW35*($U24/12)","v":0},{"$f":"SUM(W24:AH24)","v":0},{"$f":"SUM(AI24:AT24)","v":0},{"$f":"AV24-AU24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,363,"Equipment and Gas Holders",null,17,2.5000000000000001E-2,2.98E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S25)","v":2.98E-2},{"$f":"'RB FORECAST'!V39*($T25/12)","v":434279.05177083338},{"$f":"'RB FORECAST'!W39*($T25/12)","v":434279.05177083338},{"$f":"'RB FORECAST'!X39*($T25/12)","v":434279.05177083338},{"$f":"'RB FORECAST'!Y39*($T25/12)","v":434279.05177083338},{"$f":"'RB FORECAST'!Z39*($T25/12)","v":434279.05177083338},{"$f":"'RB FORECAST'!AA39*($T25/12)","v":434279.05177083338},{"$f":"'RB FORECAST'!AB39*($T25/12)","v":438982.24965761788},{"$f":"'RB FORECAST'!AC39*($T25/12)","v":438982.24965761788},{"$f":"'RB FORECAST'!AD39*($T25/12)","v":438982.24965761788},{"$f":"'RB FORECAST'!AE39*($T25/12)","v":438982.24965761788},{"$f":"'RB FORECAST'!AF39*($T25/12)","v":438982.24965761788},{"$f":"'RB FORECAST'!AG39*($T25/12)","v":438779.78564154549},{"$f":"'RB FORECAST'!AL39*($V25/12)","v":523025.50448472227},{"$f":"'RB FORECAST'!AM39*($V25/12)","v":523025.50448472227},{"$f":"'RB FORECAST'!AN39*($V25/12)","v":523025.50448472227},{"$f":"'RB FORECAST'!AO39*($V25/12)","v":523025.50448472227},{"$f":"'RB FORECAST'!AP39*($V25/12)","v":523025.50448472227},{"$f":"'RB FORECAST'!AQ39*($V25/12)","v":523025.50448472227},{"$f":"'RB FORECAST'!AR39*($V25/12)","v":526231.72821668012},{"$f":"'RB FORECAST'!AS39*($V25/12)","v":526231.72821668012},{"$f":"'RB FORECAST'!AT39*($V25/12)","v":526231.72821668012},{"$f":"'RB FORECAST'!AU39*($V25/12)","v":526231.72821668012},{"$f":"'RB FORECAST'!AV39*($V25/12)","v":526231.72821668012},{"$f":"'RB FORECAST'!AW39*($V25/12)","v":526093.70618383668},{"$f":"SUM(W25:AH25)","v":5239365.3445546348},{"$f":"SUM(AI25:AT25)","v":6295405.3741755709},{"$f":"AV25-AU25","v":1056040.0296209361}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,"Total Storage LNG Plant",null,18,2.5000000000000001E-2,{"$f":"U25","v":2.98E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S26)","v":2.98E-2},{"$f":"SUM(W24:W25)","v":434279.05177083338},{"$f":"SUM(X24:X25)","v":434279.05177083338},434279.05177083338,434279.05177083338,434279.05177083338,434279.05177083338,438982.24965761788,438982.24965761788,438982.24965761788,438982.24965761788,438982.24965761788,438779.78564154549,523025.50448472227,{"$f":"SUM(AJ24:AJ25)","v":523025.50448472227},{"$f":"SUM(AK24:AK25)","v":523025.50448472227},{"$f":"SUM(AL24:AL25)","v":523025.50448472227},{"$f":"SUM(AM24:AM25)","v":523025.50448472227},{"$f":"SUM(AN24:AN25)","v":523025.50448472227},{"$f":"SUM(AO24:AO25)","v":526231.72821668012},{"$f":"SUM(AP24:AP25)","v":526231.72821668012},{"$f":"SUM(AQ24:AQ25)","v":526231.72821668012},{"$f":"SUM(AR24:AR25)","v":526231.72821668012},{"$f":"SUM(AS24:AS25)","v":526231.72821668012},{"$f":"SUM(AT24:AT25)","v":526093.70618383668},{"$f":"SUM(W26:AH26)","v":5239365.3445546348},{"$f":"SUM(AI26:AT26)","v":6295405.3741755709},{"$f":"AV26-AU26","v":1056040.0296209361}]
[null,"Proceeds (3yr avg%)",null,null,null,null,{"$f":"SUM(C13:G13)/SUM(C8:G8)","v":-1.6333970940683687E-2},null,null,null,null,null,null,19,null,null,null,null,19]
[null,"Dismantling (3yr avg %)",null,null,null,null,{"$f":"SUM(C14:G14)/SUM(C8:G8)","v":0.11616893591402985},null,null,null,null,null,null,20,null,null,"Distribution Plant",null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,"374","Land & Land Rights",null,22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,"Wyoming",23,3.3999999999999998E-3,{"$f":"U33","v":2.867969326323661E-3},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S31)","v":2.867969326323661E-3},{"$f":"'RB FORECAST'!V47*($T31/12)","v":131.01539699850048},{"$f":"'RB FORECAST'!W47*($T31/12)","v":142.18184372715768},{"$f":"'RB FORECAST'!X47*($T31/12)","v":150.0863942670783},{"$f":"'RB FORECAST'!Y47*($T31/12)","v":150.11856219964511},{"$f":"'RB FORECAST'!Z47*($T31/12)","v":150.12711010828181},{"$f":"'RB FORECAST'!AA47*($T31/12)","v":150.12711010828181},{"$f":"'RB FORECAST'!AB47*($T31/12)","v":150.12711010828181},{"$f":"'RB FORECAST'!AC47*($T31/12)","v":150.12711010828181},{"$f":"'RB FORECAST'!AD47*($T31/12)","v":150.12711010828181},{"$f":"'RB FORECAST'!AE47*($T31/12)","v":150.12711010828181},{"$f":"'RB FORECAST'!AF47*($T31/12)","v":150.12711010828181},{"$f":"'RB FORECAST'!AG47*($T31/12)","v":150.12711010828181},{"$f":"'RB FORECAST'!AL47*($V31/12)","v":129.3423667564121},{"$f":"'RB FORECAST'!AM47*($V31/12)","v":138.96331380109947},{"$f":"'RB FORECAST'!AN47*($V31/12)","v":145.77382962628684},{"$f":"'RB FORECAST'!AO47*($V31/12)","v":145.80154533418235},{"$f":"'RB FORECAST'!AP47*($V31/12)","v":145.80891016368767},{"$f":"'RB FORECAST'!AQ47*($V31/12)","v":145.80891016368767},{"$f":"'RB FORECAST'!AR47*($V31/12)","v":145.80891016368767},{"$f":"'RB FORECAST'!AS47*($V31/12)","v":145.80891016368767},{"$f":"'RB FORECAST'!AT47*($V31/12)","v":145.80891016368767},{"$f":"'RB FORECAST'!AU47*($V31/12)","v":145.80891016368767},{"$f":"'RB FORECAST'!AV47*($V31/12)","v":145.80891016368767},{"$f":"'RB FORECAST'!AW47*($V31/12)","v":145.80891016368767},{"$f":"SUM(W31:AH31)","v":1774.4190780586362},{"$f":"SUM(AI31:AT31)","v":1726.3523368274818},{"$f":"AV31-AU31","v":-48.06674123115431}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,"Utah",24,3.3999999999999998E-3,{"$f":"U33","v":2.867969326323661E-3},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S32)","v":2.867969326323661E-3},{"$f":"'RB FORECAST'!V48*($T32/12)","v":8186.5586996546781},{"$f":"'RB FORECAST'!W48*($T32/12)","v":8884.2993752163857},{"$f":"'RB FORECAST'!X48*($T32/12)","v":9378.2189333137303},{"$f":"'RB FORECAST'!Y48*($T32/12)","v":9380.2289617091519},{"$f":"'RB FORECAST'!Z48*($T32/12)","v":9380.7630818005055},{"$f":"'RB FORECAST'!AA48*($T32/12)","v":9380.7630818005055},{"$f":"'RB FORECAST'!AB48*($T32/12)","v":9380.7630818005055},{"$f":"'RB FORECAST'!AC48*($T32/12)","v":9380.7630818005055},{"$f":"'RB FORECAST'!AD48*($T32/12)","v":9380.7630818005055},{"$f":"'RB FORECAST'!AE48*($T32/12)","v":9380.7630818005055},{"$f":"'RB FORECAST'!AF48*($T32/12)","v":9380.7630818005055},{"$f":"'RB FORECAST'!AG48*($T32/12)","v":9380.7630818005055},{"$f":"'RB FORECAST'!AL48*($V32/12)","v":8082.0186181304362},{"$f":"'RB FORECAST'!AM48*($V32/12)","v":8683.1880190711818},{"$f":"'RB FORECAST'!AN48*($V32/12)","v":9108.7463034800094},{"$f":"'RB FORECAST'!AO48*($V32/12)","v":9110.4781325229087},{"$f":"'RB FORECAST'!AP48*($V32/12)","v":9110.9383273583226},{"$f":"'RB FORECAST'!AQ48*($V32/12)","v":9110.9383273583226},{"$f":"'RB FORECAST'!AR48*($V32/12)","v":9110.9383273583226},{"$f":"'RB FORECAST'!AS48*($V32/12)","v":9110.9383273583226},{"$f":"'RB FORECAST'!AT48*($V32/12)","v":9110.9383273583226},{"$f":"'RB FORECAST'!AU48*($V32/12)","v":9110.9383273583226},{"$f":"'RB FORECAST'!AV48*($V32/12)","v":9110.9383273583226},{"$f":"'RB FORECAST'!AW48*($V32/12)","v":9110.9383273583226},{"$f":"SUM(W32:AH32)","v":110875.41062429801},{"$f":"SUM(AI32:AT32)","v":107871.93769207112},-3003.4729322268831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,"Total",25,3.3750000000000004E-3,{"$f":"0.0136*'RB FORECAST'!H50","v":2.867969326323661E-3},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S33)","v":2.867969326323661E-3},{"$f":"SUM(W31:W32)","v":8317.5740966531794},9026.4812189435434,9528.3053275808088,{"$f":"SUM(Z31:Z32)","v":9530.3475239087966},{"$f":"SUM(AA31:AA32)","v":9530.8901919087875},9530.8901919087875,9530.8901919087875,9530.8901919087875,9530.8901919087875,9530.8901919087875,9530.8901919087875,9530.8901919087875,{"$f":"SUM(AI31:AI32)","v":8211.3609848868491},8822.1513328722813,9254.5201331062963,9256.2796778570919,9256.7472375220095,9256.7472375220095,9256.7472375220095,9256.7472375220095,9256.7472375220095,9256.7472375220095,9256.7472375220095,9256.7472375220095,112649.8297023566,109598.2900288986,-3051.539673457999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,null,null,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,36,null,"375","Structures & Improvements",null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,"Wyoming",28,3.5799999999999998E-2,3.27E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S36)","v":3.27E-2},{"$f":"'RB FORECAST'!V52*($T36/12)","v":5163.4456051666666},{"$f":"'RB FORECAST'!W52*($T36/12)","v":5163.4456051666666},{"$f":"'RB FORECAST'!X52*($T36/12)","v":5486.4194418990037},{"$f":"'RB FORECAST'!Y52*($T36/12)","v":5486.4194418990037},{"$f":"'RB FORECAST'!Z52*($T36/12)","v":4871.6277915701248},{"$f":"'RB FORECAST'!AA52*($T36/12)","v":4871.6277915701248},{"$f":"'RB FORECAST'!AB52*($T36/12)","v":5491.2054191077195},{"$f":"'RB FORECAST'!AC52*($T36/12)","v":5491.2054191077195},{"$f":"'RB FORECAST'!AD52*($T36/12)","v":5491.2054191077195},{"$f":"'RB FORECAST'!AE52*($T36/12)","v":5491.2054191077195},{"$f":"'RB FORECAST'!AF52*($T36/12)","v":5491.2054191077195},{"$f":"'RB FORECAST'!AG52*($T36/12)","v":5470.4396820824377},{"$f":"'RB FORECAST'!AL52*($V36/12)","v":4996.7423911758588},{"$f":"'RB FORECAST'!AM52*($V36/12)","v":4996.7423911758588},{"$f":"'RB FORECAST'!AN52*($V36/12)","v":4723.8770203577687},{"$f":"'RB FORECAST'!AO52*($V36/12)","v":4723.8770203577687},{"$f":"'RB FORECAST'!AP52*($V36/12)","v":5243.2855066305483},{"$f":"'RB FORECAST'!AQ52*($V36/12)","v":5243.2855066305483},{"$f":"'RB FORECAST'!AR52*($V36/12)","v":4719.8335738080559},{"$f":"'RB FORECAST'!AS52*($V36/12)","v":4719.8335738080559},{"$f":"'RB FORECAST'!AT52*($V36/12)","v":4719.8335738080559},{"$f":"'RB FORECAST'!AU52*($V36/12)","v":4719.8335738080559},{"$f":"'RB FORECAST'!AV52*($V36/12)","v":4719.8335738080559},{"$f":"'RB FORECAST'!AW52*($V36/12)","v":4737.377566197787},{"$f":"SUM(W36:AH36)","v":63969.452454892627},{"$f":"SUM(AI36:AT36)","v":58264.355271566419},{"$f":"AV36-AU36","v":-5705.0971833262083}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,38,null,null,null,"Utah",29,3.5799999999999998E-2,{"$f":"U36","v":3.27E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S37)","v":3.27E-2},{"$f":"'RB FORECAST'!V53*($T37/12)","v":67626.267333833268},{"$f":"'RB FORECAST'!W53*($T37/12)","v":67626.267333833268},{"$f":"'RB FORECAST'!X53*($T37/12)","v":71856.294469751912},{"$f":"'RB FORECAST'!Y53*($T37/12)","v":71856.294469751912},{"$f":"'RB FORECAST'!Z53*($T37/12)","v":63804.294375445257},{"$f":"'RB FORECAST'!AA53*($T37/12)","v":63804.294375445257},{"$f":"'RB FORECAST'!AB53*($T37/12)","v":71918.976988155191},{"$f":"'RB FORECAST'!AC53*($T37/12)","v":71918.976988155191},{"$f":"'RB FORECAST'!AD53*($T37/12)","v":71918.976988155191},{"$f":"'RB FORECAST'!AE53*($T37/12)","v":71918.976988155191},{"$f":"'RB FORECAST'!AF53*($T37/12)","v":71918.976988155191},{"$f":"'RB FORECAST'!AG53*($T37/12)","v":71647.005635915033},{"$f":"'RB FORECAST'!AL53*($V37/12)","v":65442.935315486633},{"$f":"'RB FORECAST'!AM53*($V37/12)","v":65442.935315486633},{"$f":"'RB FORECAST'!AN53*($V37/12)","v":61869.18477677169},{"$f":"'RB FORECAST'!AO53*($V37/12)","v":61869.18477677169},{"$f":"'RB FORECAST'!AP53*($V37/12)","v":68671.940113827455},{"$f":"'RB FORECAST'!AQ53*($V37/12)","v":68671.940113827455},{"$f":"'RB FORECAST'!AR53*($V37/12)","v":61816.227271603566},{"$f":"'RB FORECAST'!AS53*($V37/12)","v":61816.227271603566},{"$f":"'RB FORECAST'!AT53*($V37/12)","v":61816.227271603566},{"$f":"'RB FORECAST'!AU53*($V37/12)","v":61816.227271603566},{"$f":"'RB FORECAST'!AV53*($V37/12)","v":61816.227271603566},{"$f":"'RB FORECAST'!AW53*($V37/12)","v":62046.003047349805},837815.60293475166,763095.25981753902,-74720.343117212644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,"Total",30,3.5799999999999998E-2,{"$f":"U36","v":3.27E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S38)","v":3.27E-2},{"$f":"SUM(W36:W37)","v":72789.712938999932},72789.712938999932,77342.713911650921,{"$f":"SUM(Z36:Z37)","v":77342.713911650921},68675.922167015378,68675.922167015378,77410.18240726291,77410.18240726291,77410.18240726291,77410.18240726291,77410.18240726291,77117.445317997466,{"$f":"SUM(AI36:AI37)","v":70439.677706662493},{"$f":"SUM(AJ36:AJ37)","v":70439.677706662493},66593.061797129456,66593.061797129456,73915.225620458004,73915.225620458004,66536.060845411615,66536.060845411615,66536.060845411615,66536.060845411615,66536.060845411615,66783.38061354759,901785.05538964469,821359.61508910567,-80425.44030053902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,null,null,null,31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,"376","Mains",null,32]
[null,"December only Depreciation EXPENSE 403 & 404",null,null,null,null,null,{"$f":"H4","v":"2025-12-31"},{"$f":"I4","v":"2026-12-31"},null,null,null,null,42,null,null,null,"Dist - Wy - Mains - SD",33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,"Dist - Wy - Mains - LD",34]
[null,"Depreciation and Amortization Expense",null,null,null,null,null,{"$f":"-AH156","v":-11019821.243830042},{"$f":"-AT156","v":-13940698.909188231},null,null,null,null,44,null,null,null,"Dist - Wy - Mains - Feeders",35]
[null,null,null,null,null,null,"Annualized YE",{"$f":"+H43*12","v":-132237854.92596051},{"$f":"+I43*12","v":-167288386.91025877},null,null,null,null,45,null,null,null,"Total Wyoming Distribution",36,1.9299999999999998E-2,2.4199999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S44)","v":2.4199999999999999E-2},{"$f":"'RB FORECAST'!V60*($T44/12)","v":110462.85795671896},{"$f":"'RB FORECAST'!W60*($T44/12)","v":113356.63160688138},{"$f":"'RB FORECAST'!X60*($T44/12)","v":113504.7198193926},{"$f":"'RB FORECAST'!Y60*($T44/12)","v":113703.34464510465},{"$f":"'RB FORECAST'!Z60*($T44/12)","v":116007.82195434085},{"$f":"'RB FORECAST'!AA60*($T44/12)","v":116708.47346753039},{"$f":"'RB FORECAST'!AB60*($T44/12)","v":114628.77987184166},{"$f":"'RB FORECAST'!AC60*($T44/12)","v":114628.7185440344},{"$f":"'RB FORECAST'!AD60*($T44/12)","v":114628.7185440344},{"$f":"'RB FORECAST'!AE60*($T44/12)","v":114628.71832804327},{"$f":"'RB FORECAST'!AF60*($T44/12)","v":114627.86727283509},{"$f":"'RB FORECAST'!AG60*($T44/12)","v":120765.89909217926},{"$f":"'RB FORECAST'!AL60*($V44/12)","v":152215.97033777053},{"$f":"'RB FORECAST'!AM60*($V44/12)","v":155217.21422683349},{"$f":"'RB FORECAST'!AN60*($V44/12)","v":155370.80220453057},{"$f":"'RB FORECAST'!AO60*($V44/12)","v":155576.80364640249},{"$f":"'RB FORECAST'!AP60*($V44/12)","v":157966.86564777614},{"$f":"'RB FORECAST'!AQ60*($V44/12)","v":158693.53826510569},{"$f":"'RB FORECAST'!AR60*($V44/12)","v":156536.60809372412},{"$f":"'RB FORECAST'!AS60*($V44/12)","v":156536.54448829775},{"$f":"'RB FORECAST'!AT60*($V44/12)","v":156536.54448829775},{"$f":"'RB FORECAST'!AU60*($V44/12)","v":156536.54426428501},{"$f":"'RB FORECAST'!AV60*($V44/12)","v":156535.66160221412},{"$f":"'RB FORECAST'!AW60*($V44/12)","v":162901.65034761821},{"$f":"SUM(W44:AH44)","v":1377652.551102937},{"$f":"SUM(AI44:AT44)","v":1880624.7476128559},{"$f":"AV44-AU44","v":502972.1965099189}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,"Dist - Ut - Mains - SD",37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,"Dist - Ut - Mains - LD",38]
[null,null,"Historical 12 Months","% DEVELOPMENT",null,null,null,null,null,null,null,null,null,48,null,null,null,"Storage - Utah",39,1.9299999999999998E-2,{"$f":"U44","v":2.4199999999999999E-2},{"$f":"V44","v":2.4199999999999999E-2},{"$f":"'RB FORECAST'!V63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!W63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!X63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!Y63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!Z63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!AA63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!AB63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!AC63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!AD63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!AE63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!AF63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!AG63*($T47/12)","v":1525.7834054999998},{"$f":"'RB FORECAST'!AL63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AM63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AN63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AO63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AP63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AQ63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AR63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AS63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AT63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AU63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AV63*($V47/12)","v":1913.158467},{"$f":"'RB FORECAST'!AW63*($V47/12)","v":1913.158467},{"$f":"SUM(W47:AH47)","v":18309.400866},{"$f":"SUM(AI47:AT47)","v":22957.901604000002},{"$f":"AV47-AU47","v":4648.5007380000025}]
[null,"Account","December 2024",null,null,null,null,null,null,null,null,null,null,49,null,null,null,"Total Utah  Distribution",40,1.9299999999999998E-2,{"$f":"U44","v":2.4199999999999999E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S48)","v":2.4199999999999999E-2},{"$f":"'RB FORECAST'!V64*($T48/12)","v":4298675.8116360102},{"$f":"'RB FORECAST'!W64*($T48/12)","v":4411287.3719776478},{"$f":"'RB FORECAST'!X64*($T48/12)","v":4417050.2431262452},{"$f":"'RB FORECAST'!Y64*($T48/12)","v":4424779.7528426545},{"$f":"'RB FORECAST'!Z64*($T48/12)","v":4514458.7730211755},{"$f":"'RB FORECAST'!AA64*($T48/12)","v":4541724.7135177925},{"$f":"'RB FORECAST'!AB64*($T48/12)","v":4460793.1794187538},{"$f":"'RB FORECAST'!AC64*($T48/12)","v":4460790.7928395309},{"$f":"'RB FORECAST'!AD64*($T48/12)","v":4460790.7928395309},{"$f":"'RB FORECAST'!AE64*($T48/12)","v":4460790.7844342096},{"$f":"'RB FORECAST'!AF64*($T48/12)","v":4460757.6655152775},{"$f":"'RB FORECAST'!AG64*($T48/12)","v":4699619.9347062949},{"$f":"'RB FORECAST'!AL64*($V48/12)","v":5923503.3561421502},{"$f":"'RB FORECAST'!AM64*($V48/12)","v":6040297.1341538541},{"$f":"'RB FORECAST'!AN64*($V48/12)","v":6046274.0293464744},{"$f":"'RB FORECAST'!AO64*($V48/12)","v":6054290.6009952361},{"$f":"'RB FORECAST'!AP64*($V48/12)","v":6147300.1600783514},{"$f":"'RB FORECAST'!AQ64*($V48/12)","v":6175578.7150684521},{"$f":"'RB FORECAST'!AR64*($V48/12)","v":6091641.5100511899},{"$f":"'RB FORECAST'!AS64*($V48/12)","v":6091639.0348381381},{"$f":"'RB FORECAST'!AT64*($V48/12)","v":6091639.0348381381},{"$f":"'RB FORECAST'!AU64*($V48/12)","v":6091639.0261206552},{"$f":"'RB FORECAST'!AV64*($V48/12)","v":6091604.6772167413},{"$f":"'RB FORECAST'!AW64*($V48/12)","v":6339337.9184455508},{"$f":"SUM(W48:AH48)","v":53611519.81587512},{"$f":"SUM(AI48:AT48)","v":73184745.197294936},{"$f":"AV48-AU48","v":19573225.381419815}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,"Total",41,1.9299999999999998E-2,{"$f":"U44","v":2.4199999999999999E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S49)","v":2.4199999999999999E-2},{"$f":"SUM(W44:W48)","v":4410664.4529982293},{"$f":"SUM(X44:X48)","v":4526169.7869900288},4532080.7463511378,4540008.8808932593,4631992.3783810167,4659958.9703908227,4576947.7426960953,4576945.2947890656,4576945.2947890656,4576945.2861677529,4576911.3161936123,4821911.6172039742,6077632.4849469205,6197427.506847688,6203557.9900180046,6211780.5631086389,6307180.1841931278,6336185.4118005577,6250091.2766119139,6250088.7377934363,6250088.7377934363,6250088.7288519405,6250053.4972859556,6504152.7272601686,{"$f":"SUM(W49:AH49)","v":55007481.767844066},75088327.846511796,20080846.07866773]
[null,"403 Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,null,42]
[null,"Production",{"$f":"HIST_403_PROD","v":522112.14000000007},{"$f":"+C51/$C$56","v":4.6131008436685857E-3},null,null,null,{"$f":"-SUM(W150:AH150)","v":-520948.66304990253},{"$f":"-SUM(AI150:AT150)","v":-520948.66304990253},null,null,null,null,52,null,"377","Compressor Station Equipment",null,43]
[null,"Distribution - Wyoming",{"$f":"HIST_403_WY","v":2683826.06},{"$f":"+C52/$C$56","v":2.3712837364106749E-2},null,null,null,{"$f":"-SUM(W151:AH151)","v":-3240801.3537560524},{"$f":"-SUM(AI151:AT151)","v":-3977929.811159716},null,null,null,null,53,null,null,null,"Wyoming",44,4.2699999999999995E-2,5.4400000000000004E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S52)","v":5.4400000000000004E-2},{"$f":"'RB FORECAST'!V68*($T52/12)","v":356.266183869222},{"$f":"'RB FORECAST'!W68*($T52/12)","v":357.6755478217774},{"$f":"'RB FORECAST'!X68*($T52/12)","v":359.08491177433274},{"$f":"'RB FORECAST'!Y68*($T52/12)","v":360.49427572688808},{"$f":"'RB FORECAST'!Z68*($T52/12)","v":361.90363967944336},{"$f":"'RB FORECAST'!AA68*($T52/12)","v":363.31300363199875},{"$f":"'RB FORECAST'!AB68*($T52/12)","v":364.72236758455409},{"$f":"'RB FORECAST'!AC68*($T52/12)","v":366.13173153710943},{"$f":"'RB FORECAST'!AD68*($T52/12)","v":367.54109548966477},{"$f":"'RB FORECAST'!AE68*($T52/12)","v":368.95045944222016},{"$f":"'RB FORECAST'!AF68*($T52/12)","v":370.3598233947755},{"$f":"'RB FORECAST'!AG68*($T52/12)","v":371.76918734733084},{"$f":"'RB FORECAST'!AL68*($V52/12)","v":468.72531123251275},{"$f":"'RB FORECAST'!AM68*($V52/12)","v":463.81493647685693},{"$f":"'RB FORECAST'!AN68*($V52/12)","v":458.90456172120105},{"$f":"'RB FORECAST'!AO68*($V52/12)","v":453.99418696554523},{"$f":"'RB FORECAST'!AP68*($V52/12)","v":449.08381220988935},{"$f":"'RB FORECAST'!AQ68*($V52/12)","v":444.17343745423358},{"$f":"'RB FORECAST'!AR68*($V52/12)","v":439.2630626985777},{"$f":"'RB FORECAST'!AS68*($V52/12)","v":434.35268794292188},{"$f":"'RB FORECAST'!AT68*($V52/12)","v":429.442313187266},{"$f":"'RB FORECAST'!AU68*($V52/12)","v":424.53193843161017},{"$f":"'RB FORECAST'!AV68*($V52/12)","v":419.62156367595429},{"$f":"'RB FORECAST'!AW68*($V52/12)","v":414.71118892029841},{"$f":"SUM(W52:AH52)","v":4368.2122272993165},{"$f":"SUM(AI52:AT52)","v":5300.6190009168677},{"$f":"AV52-AU52","v":932.40677361755115}]
[null,"Distribution - Utah",{"$f":"HIST_403_UT","v":101030313.62},{"$f":"+C53/$C$56","v":0.89264927836484276},null,null,null,{"$f":"-SUM(W152:AH152)","v":-100515702.62989984},{"$f":"-SUM(AI152:AT152)","v":-129214517.24530773},null,null,null,null,54,null,null,null,"Utah",45,4.2699999999999995E-2,{"$f":"U52","v":5.4400000000000004E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S53)","v":5.4400000000000004E-2},{"$f":"'RB FORECAST'!V69*($T53/12)","v":58221.651096200221},{"$f":"'RB FORECAST'!W69*($T53/12)","v":58451.971850817114},{"$f":"'RB FORECAST'!X69*($T53/12)","v":58682.292605433999},{"$f":"'RB FORECAST'!Y69*($T53/12)","v":58912.613360050898},{"$f":"'RB FORECAST'!Z69*($T53/12)","v":59142.934114667783},{"$f":"'RB FORECAST'!AA69*($T53/12)","v":59373.254869284676},{"$f":"'RB FORECAST'!AB69*($T53/12)","v":59603.575623901561},{"$f":"'RB FORECAST'!AC69*($T53/12)","v":59833.896378518461},{"$f":"'RB FORECAST'!AD69*($T53/12)","v":60064.217133135353},{"$f":"'RB FORECAST'!AE69*($T53/12)","v":60294.537887752245},{"$f":"'RB FORECAST'!AF69*($T53/12)","v":60524.858642369138},{"$f":"'RB FORECAST'!AG69*($T53/12)","v":60755.17939698603},{"$f":"'RB FORECAST'!AL69*($V53/12)","v":76599.920975252622},{"$f":"'RB FORECAST'!AM69*($V53/12)","v":75797.458831160024},{"$f":"'RB FORECAST'!AN69*($V53/12)","v":74994.996687067425},{"$f":"'RB FORECAST'!AO69*($V53/12)","v":74192.534542974812},{"$f":"'RB FORECAST'!AP69*($V53/12)","v":73390.072398882228},{"$f":"'RB FORECAST'!AQ69*($V53/12)","v":72587.610254789615},{"$f":"'RB FORECAST'!AR69*($V53/12)","v":71785.148110697017},{"$f":"'RB FORECAST'!AS69*($V53/12)","v":70982.685966604418},{"$f":"'RB FORECAST'!AT69*($V53/12)","v":70180.223822511805},{"$f":"'RB FORECAST'!AU69*($V53/12)","v":69377.761678419221},{"$f":"'RB FORECAST'!AV69*($V53/12)","v":68575.299534326608},{"$f":"'RB FORECAST'!AW69*($V53/12)","v":67772.837390234024},713860.98295911751,866236.55019291979,152375.56723380229]
[null,"Storage",{"$f":"EXPENSES!G413","v":453854.77},{"$f":"+C54/$C$56","v":4.010015592416624E-3},null,null,null,{"$f":"-SUM(W153:AH153)","v":-5257674.7454206357},{"$f":"-SUM(AI153:AT153)","v":-6318363.2757795714},null,null,null,null,55,null,null,null,"Total",46,4.2699999999999995E-2,{"$f":"U52","v":5.4400000000000004E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S54)","v":5.4400000000000004E-2},{"$f":"SUM(W52:W53)","v":58577.917280069443},58809.647398638888,59041.377517208333,{"$f":"SUM(Z52:Z53)","v":59273.107635777786},59504.837754347223,59736.567872916676,59968.297991486113,60200.028110055573,60431.758228625018,60663.488347194463,60895.218465763915,61126.94858433336,{"$f":"SUM(AI52:AI53)","v":77068.646286485135},{"$f":"SUM(AJ52:AJ53)","v":76261.273767636885},75453.901248788621,74646.528729940357,73839.156211092122,73031.783692243844,72224.411173395594,71417.038654547345,70609.666135699066,69802.293616850831,68994.921098002567,68187.548579154318,718229.19518641697,871537.16919383663,153307.97400741966]
[null,"General",{"$f":"HIST_403_GEN","v":8490193.9700000007},{"$f":"+C55/$C$56","v":7.5014767834965371E-2},null,null,null,{"$f":"-SUM(W154:AH154)-H67","v":-14251615.079169398},{"$f":"-SUM(AI154:AT154)-I67","v":-12445577.511179438},null,null,null,null,56,null,null,null,null,47]
[null,"Total Depreciation Expense",{"$f":"SUM(C51:C55)","v":113180300.56},{"$f":"SUM(D51:D55)","v":1},null,null,null,{"$f":"SUM(H51:H55)","v":-123786742.47129583},{"$f":"SUM(I51:I55)","v":-152477336.50647637},null,null,null,null,57,null,"378","Measuring & Regulation Station Equip",null,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,null,"Wyoming",49,3.4799999999999998E-2,3.7000000000000005E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S57)","v":3.7000000000000005E-2},{"$f":"'RB FORECAST'!V73*($T57/12)","v":30402.850575288638},{"$f":"'RB FORECAST'!W73*($T57/12)","v":33419.306149791279},{"$f":"'RB FORECAST'!X73*($T57/12)","v":47942.549119931988},{"$f":"'RB FORECAST'!Y73*($T57/12)","v":51946.700520561011},{"$f":"'RB FORECAST'!Z73*($T57/12)","v":54055.028050497036},{"$f":"'RB FORECAST'!AA73*($T57/12)","v":55143.573816053744},{"$f":"'RB FORECAST'!AB73*($T57/12)","v":55143.573816053744},{"$f":"'RB FORECAST'!AC73*($T57/12)","v":55143.573816053744},{"$f":"'RB FORECAST'!AD73*($T57/12)","v":55143.573816053744},{"$f":"'RB FORECAST'!AE73*($T57/12)","v":55143.573816053744},{"$f":"'RB FORECAST'!AF73*($T57/12)","v":55143.573816053744},{"$f":"'RB FORECAST'!AG73*($T57/12)","v":37254.674328938476},{"$f":"'RB FORECAST'!AL73*($V57/12)","v":40919.368723116713},{"$f":"'RB FORECAST'!AM73*($V57/12)","v":42397.910549403612},{"$f":"'RB FORECAST'!AN73*($V57/12)","v":49516.603881467905},{"$f":"'RB FORECAST'!AO73*($V57/12)","v":51479.273371666313},{"$f":"'RB FORECAST'!AP73*($V57/12)","v":52512.688371334101},{"$f":"'RB FORECAST'!AQ73*($V57/12)","v":53046.248506549564},{"$f":"'RB FORECAST'!AR73*($V57/12)","v":53046.248506549564},{"$f":"'RB FORECAST'!AS73*($V57/12)","v":53046.248506549564},{"$f":"'RB FORECAST'!AT73*($V57/12)","v":53046.248506549564},{"$f":"'RB FORECAST'!AU73*($V57/12)","v":53046.248506549564},{"$f":"'RB FORECAST'!AV73*($V57/12)","v":53046.248506549564},{"$f":"'RB FORECAST'!AW73*($V57/12)","v":44277.849481709585},{"$f":"SUM(W57:AH57)","v":585882.55164133094},{"$f":"SUM(AI57:AT57)","v":599381.18541799556},{"$f":"AV57-AU57","v":13498.633776664617}]
[null,null,null,null,null,null,null,{"$f":"H56-H15","v":3330663.2778634727},{"$f":"I56+C56","v":-39297035.94647637},null,null,null,null,59,null,null,null,"Utah",50,3.4799999999999998E-2,{"$f":"U57","v":3.7000000000000005E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S58)","v":3.7000000000000005E-2},{"$f":"'RB FORECAST'!V74*($T58/12)","v":568442.0416020134},{"$f":"'RB FORECAST'!W74*($T58/12)","v":624840.70596165559},{"$f":"'RB FORECAST'!X74*($T58/12)","v":896381.75321263354},{"$f":"'RB FORECAST'!Y74*($T58/12)","v":971247.36462695128},{"$f":"'RB FORECAST'!Z74*($T58/12)","v":1010666.7605982181},{"$f":"'RB FORECAST'!AA74*($T58/12)","v":1031019.2987859768},{"$f":"'RB FORECAST'!AB74*($T58/12)","v":1031019.2987859768},{"$f":"'RB FORECAST'!AC74*($T58/12)","v":1031019.2987859768},{"$f":"'RB FORECAST'!AD74*($T58/12)","v":1031019.2987859768},{"$f":"'RB FORECAST'!AE74*($T58/12)","v":1031019.2987859768},{"$f":"'RB FORECAST'!AF74*($T58/12)","v":1031019.2987859768},{"$f":"'RB FORECAST'!AG74*($T58/12)","v":696550.57779261726},{"$f":"'RB FORECAST'!AL74*($V58/12)","v":765069.36217816186},{"$f":"'RB FORECAST'!AM74*($V58/12)","v":792713.65600012417},{"$f":"'RB FORECAST'!AN74*($V58/12)","v":925811.85221026198},{"$f":"'RB FORECAST'!AO74*($V58/12)","v":962507.88007895055},{"$f":"'RB FORECAST'!AP74*($V58/12)","v":981829.63843771326},{"$f":"'RB FORECAST'!AQ74*($V58/12)","v":991805.61131000181},{"$f":"'RB FORECAST'!AR74*($V58/12)","v":991805.61131000181},{"$f":"'RB FORECAST'!AS74*($V58/12)","v":991805.61131000181},{"$f":"'RB FORECAST'!AT74*($V58/12)","v":991805.61131000181},{"$f":"'RB FORECAST'!AU74*($V58/12)","v":991805.61131000181},{"$f":"'RB FORECAST'!AV74*($V58/12)","v":991805.61131000181},{"$f":"'RB FORECAST'!AW74*($V58/12)","v":827862.87077920453},10954244.996509951,11206628.927544426,252383.93103447556]
[null,null,"Historical 12 Months",null,null,null,null,null,null,null,null,null,null,60,null,null,null,"Total",51,3.4799999999999998E-2,{"$f":"U57","v":3.7000000000000005E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S59)","v":3.7000000000000005E-2},{"$f":"SUM(W57:W58)","v":598844.89217730204},658260.01211144682,944324.30233256554,{"$f":"SUM(Z57:Z58)","v":1023194.0651475122},1064721.788648715,1086162.8726020306,1086162.8726020306,1086162.8726020306,1086162.8726020306,1086162.8726020306,1086162.8726020306,733805.25212155574,{"$f":"SUM(AI57:AI58)","v":805988.73090127856},{"$f":"SUM(AJ57:AJ58)","v":835111.56654952781},975328.45609172992,1013987.1534506169,1034342.3268090474,1044851.8598165513,1044851.8598165513,1044851.8598165513,1044851.8598165513,1044851.8598165513,1044851.8598165513,872140.72026091407,11540127.548151281,11806010.112962423,265882.56481114216]
[null,"Account","December 2024",null,null,null,null,null,null,null,null,null,null,61,null,null,null,null,52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,"380","Services",null,53]
[null,"404 Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,63,null,null,null,"Wyoming",54,3.0499999999999999E-2,3.6400000000000002E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S62)","v":3.6400000000000002E-2},{"$f":"'RB FORECAST'!V78*($T62/12)","v":58181.09832208333},{"$f":"'RB FORECAST'!W78*($T62/12)","v":58181.09832208333},{"$f":"'RB FORECAST'!X78*($T62/12)","v":58218.061551540894},{"$f":"'RB FORECAST'!Y78*($T62/12)","v":58281.769348498077},{"$f":"'RB FORECAST'!Z78*($T62/12)","v":58278.497193571246},{"$f":"'RB FORECAST'!AA78*($T62/12)","v":58280.346147706201},{"$f":"'RB FORECAST'!AB78*($T62/12)","v":58271.864822518364},{"$f":"'RB FORECAST'!AC78*($T62/12)","v":58271.08723467643},{"$f":"'RB FORECAST'!AD78*($T62/12)","v":58270.660791695416},{"$f":"'RB FORECAST'!AE78*($T62/12)","v":58269.670958928502},{"$f":"'RB FORECAST'!AF78*($T62/12)","v":58268.382284183113},{"$f":"'RB FORECAST'!AG78*($T62/12)","v":62907.165812019055},{"$f":"'RB FORECAST'!AL78*($V62/12)","v":75076.092969098157},{"$f":"'RB FORECAST'!AM78*($V62/12)","v":75076.092969098157},{"$f":"'RB FORECAST'!AN78*($V62/12)","v":75106.549211139834},{"$f":"'RB FORECAST'!AO78*($V62/12)","v":75159.041921126045},{"$f":"'RB FORECAST'!AP78*($V62/12)","v":75156.345794626483},{"$f":"'RB FORECAST'!AQ78*($V62/12)","v":75157.86925985085},{"$f":"'RB FORECAST'!AR78*($V62/12)","v":75150.88098267524},{"$f":"'RB FORECAST'!AS78*($V62/12)","v":75150.240280986822},{"$f":"'RB FORECAST'!AT78*($V62/12)","v":75149.888908803245},{"$f":"'RB FORECAST'!AU78*($V62/12)","v":75149.073325674486},{"$f":"'RB FORECAST'!AV78*($V62/12)","v":75148.011508551514},{"$f":"'RB FORECAST'!AW78*($V62/12)","v":78970.186031069898},{"$f":"SUM(W62:AH62)","v":703679.70278950385},{"$f":"SUM(AI62:AT62)","v":905450.27316270093},{"$f":"AV62-AU62","v":201770.57037319709}]
[null,"Production",{"$f":"EXPENSES!G418","v":0},{"$f":"+C63/$C$68","v":0},null,null,null,0,0,null,null,null,null,64,null,null,null,"Utah",55,3.0499999999999999E-2,{"$f":"U62","v":3.6400000000000002E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S63)","v":3.6400000000000002E-2},{"$f":"'RB FORECAST'!V79*($T63/12)","v":1279311.1036495836},{"$f":"'RB FORECAST'!W79*($T63/12)","v":1279311.1036495836},{"$f":"'RB FORECAST'!X79*($T63/12)","v":1280123.8670939936},{"$f":"'RB FORECAST'!Y79*($T63/12)","v":1281524.7016328191},{"$f":"'RB FORECAST'!Z79*($T63/12)","v":1281452.7520778696},{"$f":"'RB FORECAST'!AA79*($T63/12)","v":1281493.4076794861},{"$f":"'RB FORECAST'!AB79*($T63/12)","v":1281306.9166403103},{"$f":"'RB FORECAST'!AC79*($T63/12)","v":1281289.8187031976},{"$f":"'RB FORECAST'!AD79*($T63/12)","v":1281280.4418908579},{"$f":"'RB FORECAST'!AE79*($T63/12)","v":1281258.67702072},{"$f":"'RB FORECAST'!AF79*($T63/12)","v":1281230.3410841648},{"$f":"'RB FORECAST'!AG79*($T63/12)","v":1383229.9156149675},{"$f":"'RB FORECAST'!AL79*($V63/12)","v":1650805.538635568},{"$f":"'RB FORECAST'!AM79*($V63/12)","v":1650805.538635568},{"$f":"'RB FORECAST'!AN79*($V63/12)","v":1651475.2236319503},{"$f":"'RB FORECAST'!AO79*($V63/12)","v":1652629.4559974903},{"$f":"'RB FORECAST'!AP79*($V63/12)","v":1652570.172404241},{"$f":"'RB FORECAST'!AQ79*($V63/12)","v":1652603.6710151944},{"$f":"'RB FORECAST'!AR79*($V63/12)","v":1652450.0097601826},{"$f":"'RB FORECAST'!AS79*($V63/12)","v":1652435.9217349002},{"$f":"'RB FORECAST'!AT79*($V63/12)","v":1652428.1956116585},{"$f":"'RB FORECAST'!AU79*($V63/12)","v":1652410.2622177789},{"$f":"'RB FORECAST'!AV79*($V63/12)","v":1652386.9145245478},{"$f":"'RB FORECAST'!AW79*($V63/12)","v":1736430.5377589404},15472813.046737554,19909431.441928018,4436618.3951904643]
[null,"Distribution - Wyoming",{"$f":"EXPENSES!G419","v":0},{"$f":"+C64/$C$68","v":0},null,null,null,0,0,null,null,null,null,65,null,null,null,"Total",56,3.0499999999999999E-2,{"$f":"U62","v":3.6400000000000002E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S64)","v":3.6400000000000002E-2},{"$f":"SUM(W62:W63)","v":1337492.2019716669},1337492.2019716669,1338341.9286455344,{"$f":"SUM(Z62:Z63)","v":1339806.4709813171},1339731.2492714408,1339773.7538271924,1339578.7814628286,1339560.905937874,1339551.1026825532,1339528.3479796485,1339498.7233683479,1446137.0814269865,{"$f":"SUM(AI62:AI63)","v":1725881.6316046661},{"$f":"SUM(AJ62:AJ63)","v":1725881.6316046661},1726581.7728430901,1727788.4979186163,1727726.5181988676,1727761.5402750452,1727600.8907428579,1727586.162015887,1727578.0845204617,1727559.3355434535,1727534.9260330992,1815400.7237900102,16176492.749527059,20814881.715090718,4638388.9655636586]
[null,"Distribution - Utah",{"$f":"EXPENSES!G420","v":0},0,null,null,null,0,0,null,null,null,null,66,null,null,null,null,57]
[null,"Storage",{"$f":"EXPENSES!G421","v":0},0,null,null,null,0,0,null,null,null,null,67,null,"381...2","Meters & Meter Installation",null,58]
[null,"General",{"$f":"EXPENSES!G422","v":2011623},1,null,null,null,{"$f":"-SUM(W13:AH13)","v":-3330663.2778634713},{"$f":"-SUM(AI13:AT13)","v":-9066225.443040682},null,null,null,null,68,null,null,null,"Wyoming",59,3.5312965663660524E-2,4.5474013888570135E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S67)","v":4.5474013888570135E-2},{"$f":"'RB FORECAST'!V83*($T67/12)","v":30390.739523146072},{"$f":"'RB FORECAST'!W83*($T67/12)","v":30390.739523146072},{"$f":"'RB FORECAST'!X83*($T67/12)","v":30390.739523146072},{"$f":"'RB FORECAST'!Y83*($T67/12)","v":30390.739523146072},{"$f":"'RB FORECAST'!Z83*($T67/12)","v":30379.231319241026},{"$f":"'RB FORECAST'!AA83*($T67/12)","v":30377.899481448039},{"$f":"'RB FORECAST'!AB83*($T67/12)","v":30375.688572728457},{"$f":"'RB FORECAST'!AC83*($T67/12)","v":26109.952096580862},{"$f":"'RB FORECAST'!AD83*($T67/12)","v":26109.952096580862},{"$f":"'RB FORECAST'!AE83*($T67/12)","v":30371.603773552779},{"$f":"'RB FORECAST'!AF83*($T67/12)","v":30370.949861145309},{"$f":"'RB FORECAST'!AG83*($T67/12)","v":31902.056598104999},{"$f":"'RB FORECAST'!AL83*($V67/12)","v":41081.640625529857},{"$f":"'RB FORECAST'!AM83*($V67/12)","v":41081.640625529857},{"$f":"'RB FORECAST'!AN83*($V67/12)","v":41081.640625529857},{"$f":"'RB FORECAST'!AO83*($V67/12)","v":41081.640625529857},{"$f":"'RB FORECAST'!AP83*($V67/12)","v":41063.484630257582},{"$f":"'RB FORECAST'!AQ83*($V67/12)","v":41061.38344740816},{"$f":"'RB FORECAST'!AR83*($V67/12)","v":41057.895392400489},{"$f":"'RB FORECAST'!AS83*($V67/12)","v":34328.027557875612},{"$f":"'RB FORECAST'!AT83*($V67/12)","v":34328.027557875612},{"$f":"'RB FORECAST'!AU83*($V67/12)","v":41051.450981514681},{"$f":"'RB FORECAST'!AV83*($V67/12)","v":41050.419332208112},{"$f":"'RB FORECAST'!AW83*($V67/12)","v":43465.980170976814},{"$f":"SUM(W67:AH67)","v":357560.29189196666},{"$f":"SUM(AI67:AT67)","v":481733.23157263652},{"$f":"AV67-AU67","v":124172.93968066986}]
[null,"Total Depreciation Expense",{"$f":"SUM(C63:C67)","v":2011623},{"$f":"SUM(D63:D67)","v":1},null,null,null,{"$f":"SUM(H63:H67)","v":-3330663.2778634713},{"$f":"SUM(I63:I67)","v":-9066225.443040682},null,null,null,null,69,null,null,null,"Utah",60,3.5312965663660524E-2,{"$f":"U67","v":4.5474013888570135E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S68)","v":4.5474013888570135E-2},{"$f":"'RB FORECAST'!V84*($T68/12)","v":1398235.2016446076},{"$f":"'RB FORECAST'!W84*($T68/12)","v":1398235.2016446076},{"$f":"'RB FORECAST'!X84*($T68/12)","v":1398235.2016446076},{"$f":"'RB FORECAST'!Y84*($T68/12)","v":1398235.2016446076},{"$f":"'RB FORECAST'!Z84*($T68/12)","v":1397705.725361364},{"$f":"'RB FORECAST'!AA84*($T68/12)","v":1397644.4493768285},{"$f":"'RB FORECAST'!AB84*($T68/12)","v":1397542.7285747733},{"$f":"'RB FORECAST'!AC84*($T68/12)","v":1201282.1901516684},{"$f":"'RB FORECAST'!AD84*($T68/12)","v":1201282.1901516684},{"$f":"'RB FORECAST'!AE84*($T68/12)","v":1397354.7927071804},{"$f":"'RB FORECAST'!AF84*($T68/12)","v":1397324.7071165936},{"$f":"'RB FORECAST'!AG84*($T68/12)","v":1467768.7756283763},{"$f":"'RB FORECAST'!AL84*($V68/12)","v":1890108.5319157976},{"$f":"'RB FORECAST'!AM84*($V68/12)","v":1890108.5319157976},{"$f":"'RB FORECAST'!AN84*($V68/12)","v":1890108.5319157976},{"$f":"'RB FORECAST'!AO84*($V68/12)","v":1890108.5319157976},{"$f":"'RB FORECAST'!AP84*($V68/12)","v":1889273.2000973255},{"$f":"'RB FORECAST'!AQ84*($V68/12)","v":1889176.5276283016},{"$f":"'RB FORECAST'!AR84*($V68/12)","v":1889016.0471209658},{"$f":"'RB FORECAST'!AS84*($V68/12)","v":1579384.2890164386},{"$f":"'RB FORECAST'!AT84*($V68/12)","v":1579384.2890164386},{"$f":"'RB FORECAST'!AU84*($V68/12)","v":1888719.5488357716},{"$f":"'RB FORECAST'!AV84*($V68/12)","v":1888672.084101486},{"$f":"'RB FORECAST'!AW84*($V68/12)","v":1999808.6424569751},16450846.365646884,22163868.755936895,5713022.3902900107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,null,null,"Total",61,3.5312965663660524E-2,{"$f":"U67","v":4.5474013888570135E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S69)","v":4.5474013888570135E-2},{"$f":"SUM(W67:W68)","v":1428625.9411677537},1428625.9411677537,1428625.9411677537,{"$f":"SUM(Z67:Z68)","v":1428625.9411677537},1428084.956680605,1428022.3488582766,1427918.4171475018,1227392.1422482491,1227392.1422482491,1427726.3964807331,1427695.656977739,1499670.8322264813,{"$f":"SUM(AI67:AI68)","v":1931190.1725413275},{"$f":"SUM(AJ67:AJ68)","v":1931190.1725413275},1931190.1725413275,1931190.1725413275,1930336.6847275831,1930237.9110757099,1930073.9425133662,1613712.3165743141,1613712.3165743141,1929770.9998172864,1929722.5034336941,2043274.6226279519,16808406.65753885,22645601.98750953,5837195.3299706802]
[null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,null,null,null,62]
[null,null,null,null,null,null,"Total 403 and 404",{"$f":"H68+H56","v":-127117405.74915931},{"$f":"I68+I56","v":-161543561.94951704},null,null,null,null,72,null,"383...4","House Regulators & Reg Installations",null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,73,null,null,null,"Wyoming",64,2.2451188654973565E-2,1.2732062008369412E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S72)","v":1.2732062008369412E-2},{"$f":"'RB FORECAST'!V88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!W88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!X88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!Y88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!Z88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AA88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AB88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AC88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AD88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AE88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AF88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AG88*($T72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!AL88*($V72/12)","v":466.81952858369635},{"$f":"'RB FORECAST'!AM88*($V72/12)","v":466.81952858369635},{"$f":"'RB FORECAST'!AN88*($V72/12)","v":466.81952858369635},{"$f":"'RB FORECAST'!AO88*($V72/12)","v":466.81948976709515},{"$f":"'RB FORECAST'!AP88*($V72/12)","v":466.81948976709515},{"$f":"'RB FORECAST'!AQ88*($V72/12)","v":466.81948976709515},{"$f":"'RB FORECAST'!AR88*($V72/12)","v":466.81948976709515},{"$f":"'RB FORECAST'!AS88*($V72/12)","v":466.81948976709515},{"$f":"'RB FORECAST'!AT88*($V72/12)","v":466.81948976709515},{"$f":"'RB FORECAST'!AU88*($V72/12)","v":466.81948976709515},{"$f":"'RB FORECAST'!AV88*($V72/12)","v":466.81948976709515},{"$f":"'RB FORECAST'!AW88*($V72/12)","v":464.77529921541236},{"$f":"SUM(W72:AH72)","v":9879.696531819367},{"$f":"SUM(AI72:AT72)","v":5599.7898031032637},{"$f":"AV72-AU72","v":-4279.9067287161033}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,null,null,"Utah",65,2.2451188654973565E-2,{"$f":"U72","v":1.2732062008369412E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S73)","v":1.2732062008369412E-2},{"$f":"'RB FORECAST'!V89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!W89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!X89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!Y89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!Z89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!AA89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!AB89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!AC89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!AD89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!AE89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!AF89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!AG89*($T73/12)","v":97439.622187189772},{"$f":"'RB FORECAST'!AL89*($V73/12)","v":55248.723498701569},{"$f":"'RB FORECAST'!AM89*($V73/12)","v":55248.723498701569},{"$f":"'RB FORECAST'!AN89*($V73/12)","v":55248.723498701569},{"$f":"'RB FORECAST'!AO89*($V73/12)","v":55248.718904704241},{"$f":"'RB FORECAST'!AP89*($V73/12)","v":55248.718904704241},{"$f":"'RB FORECAST'!AQ89*($V73/12)","v":55248.718904704241},{"$f":"'RB FORECAST'!AR89*($V73/12)","v":55248.718904704241},{"$f":"'RB FORECAST'!AS89*($V73/12)","v":55248.718904704241},{"$f":"'RB FORECAST'!AT89*($V73/12)","v":55248.718904704241},{"$f":"'RB FORECAST'!AU89*($V73/12)","v":55248.718904704241},{"$f":"'RB FORECAST'!AV89*($V73/12)","v":55248.718904704241},{"$f":"'RB FORECAST'!AW89*($V73/12)","v":55006.786184127552},1169275.4662462773,662742.70791786618,-506532.75832841115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,null,null,"Total",66,2.2451188654973565E-2,{"$f":"U72","v":1.2732062008369412E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S74)","v":1.2732062008369412E-2},{"$f":"SUM(W72:W73)","v":98262.930231508057},98262.930231508057,98262.930231508057,{"$f":"SUM(Z72:Z73)","v":98262.930231508057},98262.930231508057,98262.930231508057,98262.930231508057,98262.930231508057,98262.930231508057,98262.930231508057,98262.930231508057,98262.930231508057,{"$f":"SUM(AI72:AI73)","v":55715.543027285268},{"$f":"SUM(AJ72:AJ73)","v":55715.543027285268},55715.543027285268,55715.538394471339,55715.538394471339,55715.538394471339,55715.538394471339,55715.538394471339,55715.538394471339,55715.538394471339,55715.538394471339,55471.561483342964,1179155.162778097,668342.49772096949,-510812.66505712748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,null,null,null,67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,"387","Other Equipment",null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,null,null,"Wyoming",69,0.121,3.6000000000000004E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S77)","v":3.6000000000000004E-2},{"$f":"'RB FORECAST'!V93*($T77/12)","v":9677.646710916013},{"$f":"'RB FORECAST'!W93*($T77/12)","v":11319.491673616325},{"$f":"'RB FORECAST'!X93*($T77/12)","v":11339.129262241828},{"$f":"'RB FORECAST'!Y93*($T77/12)","v":10242.226407628074},{"$f":"'RB FORECAST'!Z93*($T77/12)","v":11722.795204776796},{"$f":"'RB FORECAST'!AA93*($T77/12)","v":12316.590120425626},{"$f":"'RB FORECAST'!AB93*($T77/12)","v":12316.590140451703},{"$f":"'RB FORECAST'!AC93*($T77/12)","v":12316.590160477774},{"$f":"'RB FORECAST'!AD93*($T77/12)","v":11207.311532301119},{"$f":"'RB FORECAST'!AE93*($T77/12)","v":11207.311552327192},{"$f":"'RB FORECAST'!AF93*($T77/12)","v":11207.311572353265},{"$f":"'RB FORECAST'!AG93*($T77/12)","v":11161.481700728264},{"$f":"'RB FORECAST'!AL93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AM93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AN93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AO93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AP93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AQ93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AR93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AS93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AT93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AU93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AV93*($V77/12)","v":3320.7714150927068},{"$f":"'RB FORECAST'!AW93*($V77/12)","v":3320.7714150927068},{"$f":"SUM(W77:AH77)","v":136034.476038244},{"$f":"SUM(AI77:AT77)","v":39849.256981112478},{"$f":"AV77-AU77","v":-96185.21905713153}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,null,"Utah",70,0.121,{"$f":"U77","v":3.6000000000000004E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S78)","v":3.6000000000000004E-2},{"$f":"'RB FORECAST'!V94*($T78/12)","v":84974.592988383592},{"$f":"'RB FORECAST'!W94*($T78/12)","v":99390.81540515348},{"$f":"'RB FORECAST'!X94*($T78/12)","v":99563.243284634053},{"$f":"'RB FORECAST'!Y94*($T78/12)","v":89931.885951299715},{"$f":"'RB FORECAST'!Z94*($T78/12)","v":102932.0227290872},{"$f":"'RB FORECAST'!AA94*($T78/12)","v":108145.83997030937},{"$f":"'RB FORECAST'!AB94*($T78/12)","v":108145.84014614834},{"$f":"'RB FORECAST'!AC94*($T78/12)","v":108145.84032198731},{"$f":"'RB FORECAST'!AD94*($T78/12)","v":98405.817488367902},{"$f":"'RB FORECAST'!AE94*($T78/12)","v":98405.817664206872},{"$f":"'RB FORECAST'!AF94*($T78/12)","v":98405.817840045842},{"$f":"'RB FORECAST'!AG94*($T78/12)","v":98003.408576267728},{"$f":"'RB FORECAST'!AL94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AM94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AN94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AO94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AP94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AQ94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AR94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AS94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AT94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AU94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AV94*($V78/12)","v":29158.038915253215},{"$f":"'RB FORECAST'!AW94*($V78/12)","v":29158.038915253215},1194450.9423658913,349896.4669830387,-844554.4753828526]
[null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,null,null,"Total",71,0.121,{"$f":"U77","v":3.6000000000000004E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S79)","v":3.6000000000000004E-2},{"$f":"SUM(W77:W78)","v":94652.239699299607},110710.30707876981,110902.37254687588,{"$f":"SUM(Z77:Z78)","v":100174.11235892778},114654.81793386399,120462.430090735,120462.43028660005,120462.43048246509,109613.12902066902,109613.12921653406,109613.12941239911,109164.890276996,{"$f":"SUM(AI77:AI78)","v":32478.810330345921},{"$f":"SUM(AJ77:AJ78)","v":32478.810330345921},32478.810330345921,32478.810330345921,32478.810330345921,32478.810330345921,32478.810330345921,32478.810330345921,32478.810330345921,32478.810330345921,32478.810330345921,32478.810330345921,1330485.4184041354,389745.72396415117,-940739.69443998416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,null,null,null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,null,null,null,73]
[null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,"Reserve Variance (Distribution)",null,null,74,null,null,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S82)","v":0},{"$f":"$T$82/12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$82/12","v":0},0,{"$f":"$V$82/12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(W82:AH82)","v":0},{"$f":"SUM(AI82:AT82)","v":0},{"$f":"AV82-AU82","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,null,{"$f":"S82+1","v":75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,null,"Total Distribution Plant",null,76,null,null,null,{"$f":"SUM(W82,W79,W74,W69,W64,W59,W54,W49,W38,W33)","v":8108227.8625614829},{"$f":"SUM(X82,X79,X74,X69,X64,X59,X54,X49,X38,X33)","v":8300147.0211077556},8598450.6180318166,8676218.5698516164,8815159.7712604217,8870586.6862324066,8796242.5450172238,8595927.6770004202,8585300.3024018742,8785843.5236245748,8785980.9198505729,8856727.8875817414,10784607.058329858,10933328.333708012,11076154.228030806,11123436.605948942,11244791.191722514,11283434.828242904,11188829.537665837,10871643.271662489,10870827.821648214,11186060.374453835,11185144.864475053,11467146.842182957,103774813.38452192,133215404.95807143,29440591.57354952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,null,null,null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,87,"General Plant",null,null,null,78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,"389","Land & Land Rights",null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,null,null,"Distribution - Wyoming",80,0,0,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S88)","v":0},{"$f":"'RB FORECAST'!V102*($T88/12)","v":0},{"$f":"'RB FORECAST'!W102*($T88/12)","v":0},{"$f":"'RB FORECAST'!X102*($T88/12)","v":0},{"$f":"'RB FORECAST'!Y102*($T88/12)","v":0},{"$f":"'RB FORECAST'!Z102*($T88/12)","v":0},{"$f":"'RB FORECAST'!AA102*($T88/12)","v":0},{"$f":"'RB FORECAST'!AB102*($T88/12)","v":0},{"$f":"'RB FORECAST'!AC102*($T88/12)","v":0},{"$f":"'RB FORECAST'!AD102*($T88/12)","v":0},{"$f":"'RB FORECAST'!AE102*($T88/12)","v":0},{"$f":"'RB FORECAST'!AF102*($T88/12)","v":0},{"$f":"'RB FORECAST'!AG102*($T88/12)","v":0},{"$f":"'RB FORECAST'!AL102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AM102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AN102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AO102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AP102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AQ102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AR102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AS102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AT102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AU102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AV102*($V88/12)","v":0},{"$f":"'RB FORECAST'!AW102*($V88/12)","v":0},{"$f":"SUM(W88:AH88)","v":0},{"$f":"SUM(AI88:AT88)","v":0},{"$f":"AV88-AU88","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,null,null,"Distribution - Utah",81,0,0,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S89)","v":0},{"$f":"'RB FORECAST'!V103*($T89/12)","v":0},{"$f":"'RB FORECAST'!W103*($T89/12)","v":0},{"$f":"'RB FORECAST'!X103*($T89/12)","v":0},{"$f":"'RB FORECAST'!Y103*($T89/12)","v":0},{"$f":"'RB FORECAST'!Z103*($T89/12)","v":0},{"$f":"'RB FORECAST'!AA103*($T89/12)","v":0},{"$f":"'RB FORECAST'!AB103*($T89/12)","v":0},{"$f":"'RB FORECAST'!AC103*($T89/12)","v":0},{"$f":"'RB FORECAST'!AD103*($T89/12)","v":0},{"$f":"'RB FORECAST'!AE103*($T89/12)","v":0},{"$f":"'RB FORECAST'!AF103*($T89/12)","v":0},{"$f":"'RB FORECAST'!AG103*($T89/12)","v":0},{"$f":"'RB FORECAST'!AL103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AM103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AN103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AO103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AP103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AQ103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AR103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AS103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AT103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AU103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AV103*($V89/12)","v":0},{"$f":"'RB FORECAST'!AW103*($V89/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,null,null,"Total",82,0,0,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S90)","v":0},{"$f":"SUM(W88:W89)","v":0},0,0,{"$f":"SUM(Z88:Z89)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI88:AI89)","v":0},{"$f":"SUM(AJ88:AJ89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,92,null,null,null,null,83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,"390","Structures & Improvements",null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,null,null,"Distribution - Wyoming",85,1.9599999999999999E-2,1.8359109047267983E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S93)","v":1.8359109047267983E-2},{"$f":"'RB FORECAST'!V107*($T93/12)","v":14530.48798461031},{"$f":"'RB FORECAST'!W107*($T93/12)","v":14545.731551654973},{"$f":"'RB FORECAST'!X107*($T93/12)","v":14680.395666777213},{"$f":"'RB FORECAST'!Y107*($T93/12)","v":14680.942358049309},{"$f":"'RB FORECAST'!Z107*($T93/12)","v":14680.936681967225},{"$f":"'RB FORECAST'!AA107*($T93/12)","v":15056.408481164588},{"$f":"'RB FORECAST'!AB107*($T93/12)","v":15056.408481164588},{"$f":"'RB FORECAST'!AC107*($T93/12)","v":14690.770874849763},{"$f":"'RB FORECAST'!AD107*($T93/12)","v":15056.408481164588},{"$f":"'RB FORECAST'!AE107*($T93/12)","v":15056.408481164588},{"$f":"'RB FORECAST'!AF107*($T93/12)","v":15056.408481164588},{"$f":"'RB FORECAST'!AG107*($T93/12)","v":15054.938094794396},{"$f":"'RB FORECAST'!AL107*($V93/12)","v":14098.227579852504},{"$f":"'RB FORECAST'!AM107*($V93/12)","v":14095.804238956409},{"$f":"'RB FORECAST'!AN107*($V93/12)","v":14074.396056970119},{"$f":"'RB FORECAST'!AO107*($V93/12)","v":14074.309146910726},{"$f":"'RB FORECAST'!AP107*($V93/12)","v":14074.310049263948},{"$f":"'RB FORECAST'!AQ107*($V93/12)","v":14014.619547450307},{"$f":"'RB FORECAST'!AR107*($V93/12)","v":14014.619547450307},{"$f":"'RB FORECAST'!AS107*($V93/12)","v":14072.746661788922},{"$f":"'RB FORECAST'!AT107*($V93/12)","v":14014.619547450311},{"$f":"'RB FORECAST'!AU107*($V93/12)","v":14014.619547450311},{"$f":"'RB FORECAST'!AV107*($V93/12)","v":14014.619547450311},{"$f":"'RB FORECAST'!AW107*($V93/12)","v":14014.853301624351},{"$f":"SUM(W93:AH93)","v":178146.24561852618},{"$f":"SUM(AI93:AT93)","v":168577.74477261849},{"$f":"AV93-AU93","v":-9568.5008459076926}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,null,null,"Distribution - Utah",86,1.9599999999999999E-2,1.8359109047267983E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S94)","v":1.8359109047267983E-2},{"$f":"'RB FORECAST'!V108*($T94/12)","v":88929.756550714359},{"$f":"'RB FORECAST'!W108*($T94/12)","v":89023.050506683503},{"$f":"'RB FORECAST'!X108*($T94/12)","v":89847.224270608145},{"$f":"'RB FORECAST'!Y108*($T94/12)","v":89850.570140463824},{"$f":"'RB FORECAST'!Z108*($T94/12)","v":89850.535401603134},{"$f":"'RB FORECAST'!AA108*($T94/12)","v":92148.504728555214},{"$f":"'RB FORECAST'!AB108*($T94/12)","v":92148.504728555214},{"$f":"'RB FORECAST'!AC108*($T94/12)","v":89910.722807548707},{"$f":"'RB FORECAST'!AD108*($T94/12)","v":92148.504728555199},{"$f":"'RB FORECAST'!AE108*($T94/12)","v":92148.504728555199},{"$f":"'RB FORECAST'!AF108*($T94/12)","v":92148.504728555199},{"$f":"'RB FORECAST'!AG108*($T94/12)","v":92139.505643178636},{"$f":"'RB FORECAST'!AL108*($V94/12)","v":86284.228568286053},{"$f":"'RB FORECAST'!AM108*($V94/12)","v":86269.397193306941},{"$f":"'RB FORECAST'!AN108*($V94/12)","v":86138.374448974442},{"$f":"'RB FORECAST'!AO108*($V94/12)","v":86137.842540449972},{"$f":"'RB FORECAST'!AP108*($V94/12)","v":86137.848063048557},{"$f":"'RB FORECAST'!AQ108*($V94/12)","v":85772.529169402362},{"$f":"'RB FORECAST'!AR108*($V94/12)","v":85772.529169402362},{"$f":"'RB FORECAST'!AS108*($V94/12)","v":86128.279790620552},{"$f":"'RB FORECAST'!AT108*($V94/12)","v":85772.529169402362},{"$f":"'RB FORECAST'!AU108*($V94/12)","v":85772.529169402362},{"$f":"'RB FORECAST'!AV108*($V94/12)","v":85772.529169402362},{"$f":"'RB FORECAST'!AW108*($V94/12)","v":85773.959795945135},1090293.8889635764,1031732.5762476433,-58561.312715933076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,"General",87,1.9599999999999999E-2,1.8359109047267983E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S95)","v":1.8359109047267983E-2},{"$f":"'RB FORECAST'!V109*($T95/12)","v":80119.561842685827},{"$f":"'RB FORECAST'!W109*($T95/12)","v":80203.613246453649},{"$f":"'RB FORECAST'!X109*($T95/12)","v":80946.136822465269},{"$f":"'RB FORECAST'!Y109*($T95/12)","v":80949.151219864041},{"$f":"'RB FORECAST'!Z109*($T95/12)","v":80949.119922552476},{"$f":"'RB FORECAST'!AA109*($T95/12)","v":83019.431399210327},{"$f":"'RB FORECAST'!AB109*($T95/12)","v":83019.431399210327},{"$f":"'RB FORECAST'!AC109*($T95/12)","v":81003.34461381266},{"$f":"'RB FORECAST'!AD109*($T95/12)","v":83019.431399210327},{"$f":"'RB FORECAST'!AE109*($T95/12)","v":83019.431399210327},{"$f":"'RB FORECAST'!AF109*($T95/12)","v":83019.431399210327},{"$f":"'RB FORECAST'!AG109*($T95/12)","v":83011.323845503648},{"$f":"'RB FORECAST'!AL109*($V95/12)","v":77736.124048454978},{"$f":"'RB FORECAST'!AM109*($V95/12)","v":77722.76200507443},{"$f":"'RB FORECAST'!AN109*($V95/12)","v":77604.719571647103},{"$f":"'RB FORECAST'!AO109*($V95/12)","v":77604.240358843948},{"$f":"'RB FORECAST'!AP109*($V95/12)","v":77604.245334323437},{"$f":"'RB FORECAST'!AQ109*($V95/12)","v":77275.118270143328},{"$f":"'RB FORECAST'!AR109*($V95/12)","v":77275.118270143328},{"$f":"'RB FORECAST'!AS109*($V95/12)","v":77595.624982438327},{"$f":"'RB FORECAST'!AT109*($V95/12)","v":77275.118270143328},{"$f":"'RB FORECAST'!AU109*($V95/12)","v":77275.118270143328},{"$f":"'RB FORECAST'!AV109*($V95/12)","v":77275.118270143328},{"$f":"'RB FORECAST'!AW109*($V95/12)","v":77276.407165741533},982279.40850938926,929519.71481724025,-52759.693692149012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,null,null,"Total",88,1.9599999999999999E-2,1.8359109047267983E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S96)","v":1.8359109047267983E-2},{"$f":"SUM(W93:W95)","v":183579.80637801049},183772.39530479212,185473.75675985063,{"$f":"SUM(Z93:Z95)","v":185480.66371837718},185480.59200612284,190224.34460893011,190224.34460893011,185604.83829621115,190224.34460893011,190224.34460893011,190224.34460893011,190205.76758347667,{"$f":"SUM(AI93:AI95)","v":178118.58019659354},{"$f":"SUM(AJ93:AJ95)","v":178087.96343733778},177817.49007759168,177816.39204620465,177816.40344663593,177062.26698699599,177062.26698699599,177796.65143484779,177062.26698699599,177062.26698699599,177062.26698699599,177065.220263311,2250719.5430914918,2129830.0358375022,-120889.50725398958]
[null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,null,null,null,89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,"391","Office Furniture & Equipment",null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,null,null,"Distribution - Wyoming",91,7.6200000000000004E-2,{"$f":"(602005+644839)/(3766661.11+12975588.48)","v":7.4472907197891083E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S99)","v":7.4472907197891083E-2},{"$f":"'RB FORECAST'!V113*($T99/12)","v":990.76760076842402},{"$f":"'RB FORECAST'!W113*($T99/12)","v":979.3139010849859},{"$f":"'RB FORECAST'!X113*($T99/12)","v":979.35932706325343},{"$f":"'RB FORECAST'!Y113*($T99/12)","v":962.89592652886927},{"$f":"'RB FORECAST'!Z113*($T99/12)","v":962.92333312074072},{"$f":"'RB FORECAST'!AA113*($T99/12)","v":919.97692335190925},{"$f":"'RB FORECAST'!AB113*($T99/12)","v":920.0224187264414},{"$f":"'RB FORECAST'!AC113*($T99/12)","v":920.06793127995081},{"$f":"'RB FORECAST'!AD113*($T99/12)","v":957.70272137402185},{"$f":"'RB FORECAST'!AE113*($T99/12)","v":957.55333179746378},{"$f":"'RB FORECAST'!AF113*($T99/12)","v":998.9923281567967},{"$f":"'RB FORECAST'!AG113*($T99/12)","v":1528.343928068497},{"$f":"'RB FORECAST'!AL113*($V99/12)","v":1493.6475977029709},{"$f":"'RB FORECAST'!AM113*($V99/12)","v":1492.657733163006},{"$f":"'RB FORECAST'!AN113*($V99/12)","v":1492.6616590180854},{"$f":"'RB FORECAST'!AO113*($V99/12)","v":1491.2388404662954},{"$f":"'RB FORECAST'!AP113*($V99/12)","v":1491.2412090296598},{"$f":"'RB FORECAST'!AQ113*($V99/12)","v":1487.5296460130007},{"$f":"'RB FORECAST'!AR113*($V99/12)","v":1487.5335778655224},{"$f":"'RB FORECAST'!AS113*($V99/12)","v":1487.5375112027048},{"$f":"'RB FORECAST'!AT113*($V99/12)","v":1490.790027438748},{"$f":"'RB FORECAST'!AU113*($V99/12)","v":1490.7771167244318},{"$f":"'RB FORECAST'!AV113*($V99/12)","v":1494.358404360876},{"$f":"'RB FORECAST'!AW113*($V99/12)","v":1540.1066247969304},{"$f":"SUM(W99:AH99)","v":12077.919671321353},{"$f":"SUM(AI99:AT99)","v":17940.079947782233},{"$f":"AV99-AU99","v":5862.1602764608797}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,null,null,"Distribution - Utah",92,7.6200000000000004E-2,{"$f":"U99","v":7.4472907197891083E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S100)","v":7.4472907197891083E-2},{"$f":"'RB FORECAST'!V114*($T100/12)","v":124756.85240259653},{"$f":"'RB FORECAST'!W114*($T100/12)","v":123314.60951964183},{"$f":"'RB FORECAST'!X114*($T100/12)","v":123320.32953113753},{"$f":"'RB FORECAST'!Y114*($T100/12)","v":121247.26817051168},{"$f":"'RB FORECAST'!Z114*($T100/12)","v":121250.71919185543},{"$f":"'RB FORECAST'!AA114*($T100/12)","v":115842.93345017791},{"$f":"'RB FORECAST'!AB114*($T100/12)","v":115848.66220000896},{"$f":"'RB FORECAST'!AC114*($T100/12)","v":115854.39311300634},{"$f":"'RB FORECAST'!AD114*($T100/12)","v":120593.34294274157},{"$f":"'RB FORECAST'!AE114*($T100/12)","v":120574.53189831635},{"$f":"'RB FORECAST'!AF114*($T100/12)","v":125792.50506225853},{"$f":"'RB FORECAST'!AG114*($T100/12)","v":192448.13587622793},{"$f":"'RB FORECAST'!AL114*($V100/12)","v":188079.19510448037},{"$f":"'RB FORECAST'!AM114*($V100/12)","v":187954.55196494373},{"$f":"'RB FORECAST'!AN114*($V100/12)","v":187955.04630622247},{"$f":"'RB FORECAST'!AO114*($V100/12)","v":187775.88586140811},{"$f":"'RB FORECAST'!AP114*($V100/12)","v":187776.18410946327},{"$f":"'RB FORECAST'!AQ114*($V100/12)","v":187308.82635665307},{"$f":"'RB FORECAST'!AR114*($V100/12)","v":187309.32145312609},{"$f":"'RB FORECAST'!AS114*($V100/12)","v":187309.81673654669},{"$f":"'RB FORECAST'!AT114*($V100/12)","v":187719.37159853691},{"$f":"'RB FORECAST'!AU114*($V100/12)","v":187717.74588925947},{"$f":"'RB FORECAST'!AV114*($V100/12)","v":188168.69944559759},{"$f":"'RB FORECAST'!AW114*($V100/12)","v":193929.2874787506},1520844.2833584808,2259003.9323049881,738159.64894650737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,102,null,null,null,"General",93,7.6200000000000004E-2,{"$f":"U99","v":7.4472907197891083E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S101)","v":7.4472907197891083E-2},{"$f":"'RB FORECAST'!V115*($T101/12)","v":0},{"$f":"'RB FORECAST'!W115*($T101/12)","v":0},{"$f":"'RB FORECAST'!X115*($T101/12)","v":0},{"$f":"'RB FORECAST'!Y115*($T101/12)","v":0},{"$f":"'RB FORECAST'!Z115*($T101/12)","v":0},{"$f":"'RB FORECAST'!AA115*($T101/12)","v":0},{"$f":"'RB FORECAST'!AB115*($T101/12)","v":0},{"$f":"'RB FORECAST'!AC115*($T101/12)","v":0},{"$f":"'RB FORECAST'!AD115*($T101/12)","v":0},{"$f":"'RB FORECAST'!AE115*($T101/12)","v":0},{"$f":"'RB FORECAST'!AF115*($T101/12)","v":0},{"$f":"'RB FORECAST'!AG115*($T101/12)","v":0},{"$f":"'RB FORECAST'!AL115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AM115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AN115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AO115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AP115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AQ115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AR115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AS115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AT115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AU115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AV115*($V101/12)","v":0},{"$f":"'RB FORECAST'!AW115*($V101/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,null,"Total",94,7.6200000000000004E-2,{"$f":"U99","v":7.4472907197891083E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S102)","v":7.4472907197891083E-2},{"$f":"SUM(W99:W101)","v":125747.62000336495},124293.92342072682,124299.68885820078,{"$f":"SUM(Z99:Z101)","v":122210.16409704056},122213.64252497617,116762.91037352981,116768.68461873539,116774.46104428629,121551.04566411559,121532.08523011381,126791.49739041532,193976.47980429642,{"$f":"SUM(AI99:AI101)","v":189572.84270218335},{"$f":"SUM(AJ99:AJ101)","v":189447.20969810674},189447.70796524055,189267.12470187442,189267.42531849293,188796.35600266606,188796.8550309916,188797.3542477494,189210.16162597566,189208.52300598391,189663.05784995848,195469.39410354753,1532922.2030298018,2276944.0122527708,744021.80922296899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,null,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,"392","Transportation Equipment",null,96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,106,null,null,null,"Distribution - Wyoming",97,6.2199999999999998E-2,4.4999999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S105)","v":4.4999999999999998E-2},{"$f":"'RB FORECAST'!V119*($T105/12)","v":24567.191146116205},{"$f":"'RB FORECAST'!W119*($T105/12)","v":24689.527182772996},{"$f":"'RB FORECAST'!X119*($T105/12)","v":24705.016536485218},{"$f":"'RB FORECAST'!Y119*($T105/12)","v":25435.451717770145},{"$f":"'RB FORECAST'!Z119*($T105/12)","v":25662.970909717747},{"$f":"'RB FORECAST'!AA119*($T105/12)","v":26041.203631469361},{"$f":"'RB FORECAST'!AB119*($T105/12)","v":25709.343664802818},{"$f":"'RB FORECAST'!AC119*($T105/12)","v":25709.343664802818},{"$f":"'RB FORECAST'!AD119*($T105/12)","v":26829.615724478423},{"$f":"'RB FORECAST'!AE119*($T105/12)","v":27348.17625020905},{"$f":"'RB FORECAST'!AF119*($T105/12)","v":28073.547102175489},{"$f":"'RB FORECAST'!AG119*($T105/12)","v":28177.093387960838},{"$f":"'RB FORECAST'!AL119*($V105/12)","v":20440.481598523253},{"$f":"'RB FORECAST'!AM119*($V105/12)","v":20506.788031683362},{"$f":"'RB FORECAST'!AN119*($V105/12)","v":20515.183299542939},{"$f":"'RB FORECAST'!AO119*($V105/12)","v":20911.080966732672},{"$f":"'RB FORECAST'!AP119*($V105/12)","v":21034.396929107999},{"$f":"'RB FORECAST'!AQ119*($V105/12)","v":21239.399995818003},{"$f":"'RB FORECAST'!AR119*($V105/12)","v":21059.531076572042},{"$f":"'RB FORECAST'!AS119*($V105/12)","v":21059.531076572042},{"$f":"'RB FORECAST'!AT119*($V105/12)","v":21666.721291949143},{"$f":"'RB FORECAST'!AU119*($V105/12)","v":21947.782374018454},{"$f":"'RB FORECAST'!AV119*($V105/12)","v":22340.935162245016},{"$f":"'RB FORECAST'!AW119*($V105/12)","v":22397.05750415695},{"$f":"SUM(W105:AH105)","v":312948.48091876111},{"$f":"SUM(AI105:AT105)","v":255118.88930692186},{"$f":"AV105-AU105","v":-57829.591611839249}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,null,null,"Distribution - Utah",98,6.2199999999999998E-2,{"$f":"U105","v":4.4999999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S106)","v":4.4999999999999998E-2},{"$f":"'RB FORECAST'!V120*($T106/12)","v":411551.2380373429},{"$f":"'RB FORECAST'!W120*($T106/12)","v":413600.61954958964},{"$f":"'RB FORECAST'!X120*($T106/12)","v":413860.09824451851},{"$f":"'RB FORECAST'!Y120*($T106/12)","v":426096.39751763939},{"$f":"'RB FORECAST'!Z120*($T106/12)","v":429907.81432008871},{"$f":"'RB FORECAST'!AA120*($T106/12)","v":436243.99430815864},{"$f":"'RB FORECAST'!AB120*($T106/12)","v":430684.65383149055},{"$f":"'RB FORECAST'!AC120*($T106/12)","v":430684.65383149055},{"$f":"'RB FORECAST'!AD120*($T106/12)","v":449451.52670499054},{"$f":"'RB FORECAST'!AE120*($T106/12)","v":458138.48750129924},{"$f":"'RB FORECAST'!AF120*($T106/12)","v":470289.94878913905},{"$f":"'RB FORECAST'!AG120*($T106/12)","v":472024.56313131901},{"$f":"'RB FORECAST'!AL120*($V106/12)","v":342420.3222060923},{"$f":"'RB FORECAST'!AM120*($V106/12)","v":343531.09203299606},{"$f":"'RB FORECAST'!AN120*($V106/12)","v":343671.73012469785},{"$f":"'RB FORECAST'!AO120*($V106/12)","v":350303.83446658106},{"$f":"'RB FORECAST'!AP120*($V106/12)","v":352369.63176035736},{"$f":"'RB FORECAST'!AQ120*($V106/12)","v":355803.85691878747},{"$f":"'RB FORECAST'!AR120*($V106/12)","v":352790.68068875611},{"$f":"'RB FORECAST'!AS120*($V106/12)","v":352790.68068875611},{"$f":"'RB FORECAST'!AT120*($V106/12)","v":362962.37200569821},{"$f":"'RB FORECAST'!AU120*($V106/12)","v":367670.7261517531},{"$f":"'RB FORECAST'!AV120*($V106/12)","v":374256.84809667285},{"$f":"'RB FORECAST'!AW120*($V106/12)","v":375197.01334218419},5242533.9957670672,4273768.7884833328,-968765.20728373434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,null,null,"General",99,6.2199999999999998E-2,{"$f":"U105","v":4.4999999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S107)","v":4.4999999999999998E-2},{"$f":"'RB FORECAST'!V121*($T107/12)","v":0},{"$f":"'RB FORECAST'!W121*($T107/12)","v":0},{"$f":"'RB FORECAST'!X121*($T107/12)","v":0},{"$f":"'RB FORECAST'!Y121*($T107/12)","v":0},{"$f":"'RB FORECAST'!Z121*($T107/12)","v":0},{"$f":"'RB FORECAST'!AA121*($T107/12)","v":0},{"$f":"'RB FORECAST'!AB121*($T107/12)","v":0},{"$f":"'RB FORECAST'!AC121*($T107/12)","v":0},{"$f":"'RB FORECAST'!AD121*($T107/12)","v":0},{"$f":"'RB FORECAST'!AE121*($T107/12)","v":0},{"$f":"'RB FORECAST'!AF121*($T107/12)","v":0},{"$f":"'RB FORECAST'!AG121*($T107/12)","v":0},{"$f":"'RB FORECAST'!AL121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AM121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AN121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AO121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AP121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AQ121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AR121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AS121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AT121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AU121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AV121*($V107/12)","v":0},{"$f":"'RB FORECAST'!AW121*($V107/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,null,null,"Total",100,6.2199999999999998E-2,{"$f":"U105","v":4.4999999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S108)","v":4.4999999999999998E-2},{"$f":"SUM(W105:W107)","v":436118.42918345908},438290.14673236263,438565.11478100374,{"$f":"SUM(Z105:Z107)","v":451531.84923540952},455570.78522980644,462285.19793962798,456393.99749629339,456393.99749629339,476281.14242946898,485486.66375150828,498363.49589131452,500201.65651927987,{"$f":"SUM(AI105:AI107)","v":362860.80380461557},{"$f":"SUM(AJ105:AJ107)","v":364037.88006467943},364186.91342424077,371214.91543331376,373404.02868946537,377043.25691460544,373850.21176532813,373850.21176532813,384629.09329764737,389618.50852577155,396597.78325891786,397594.07084634114,5555482.4766858285,4528887.6777902544,-1026594.7988955742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,null,null,null,101]
[null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,"393","Stores Equipment",null,102,0.05,4.3400000000000001E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S110)","v":4.3400000000000001E-2},{"$f":"'RB FORECAST'!V124*($T110/12)","v":0},{"$f":"'RB FORECAST'!W124*($T110/12)","v":0},{"$f":"'RB FORECAST'!X124*($T110/12)","v":0},{"$f":"'RB FORECAST'!Y124*($T110/12)","v":0},{"$f":"'RB FORECAST'!Z124*($T110/12)","v":0},{"$f":"'RB FORECAST'!AA124*($T110/12)","v":0},{"$f":"'RB FORECAST'!AB124*($T110/12)","v":0},{"$f":"'RB FORECAST'!AC124*($T110/12)","v":0},{"$f":"'RB FORECAST'!AD124*($T110/12)","v":0},{"$f":"'RB FORECAST'!AE124*($T110/12)","v":0},{"$f":"'RB FORECAST'!AF124*($T110/12)","v":0},{"$f":"'RB FORECAST'!AG124*($T110/12)","v":0},{"$f":"'RB FORECAST'!AL124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AM124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AN124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AO124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AP124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AQ124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AR124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AS124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AT124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AU124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AV124*($V110/12)","v":0},{"$f":"'RB FORECAST'!AW124*($V110/12)","v":0},{"$f":"SUM(W110:AH110)","v":0},{"$f":"SUM(AI110:AT110)","v":0},{"$f":"AV110-AU110","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,null,null,"Distribution - Wyoming",103,0.05,{"$f":"U110","v":4.3400000000000001E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S111)","v":4.3400000000000001E-2},{"$f":"'RB FORECAST'!V125*($T111/12)","v":51.54954166666667},{"$f":"'RB FORECAST'!W125*($T111/12)","v":51.54954166666667},{"$f":"'RB FORECAST'!X125*($T111/12)","v":51.54954166666667},{"$f":"'RB FORECAST'!Y125*($T111/12)","v":51.54954166666667},{"$f":"'RB FORECAST'!Z125*($T111/12)","v":51.441293319313417},{"$f":"'RB FORECAST'!AA125*($T111/12)","v":51.441293319313417},{"$f":"'RB FORECAST'!AB125*($T111/12)","v":51.441293319313417},{"$f":"'RB FORECAST'!AC125*($T111/12)","v":51.441293319313417},{"$f":"'RB FORECAST'!AD125*($T111/12)","v":51.441838173754299},{"$f":"'RB FORECAST'!AE125*($T111/12)","v":51.441838173754299},{"$f":"'RB FORECAST'!AF125*($T111/12)","v":51.441838173754299},{"$f":"'RB FORECAST'!AG125*($T111/12)","v":51.441838173754299},{"$f":"'RB FORECAST'!AL125*($V111/12)","v":44.651515534818735},{"$f":"'RB FORECAST'!AM125*($V111/12)","v":44.651515534818735},{"$f":"'RB FORECAST'!AN125*($V111/12)","v":44.651515534818735},{"$f":"'RB FORECAST'!AO125*($V111/12)","v":44.651515534818735},{"$f":"'RB FORECAST'!AP125*($V111/12)","v":-6.921548200487921},{"$f":"'RB FORECAST'!AQ125*($V111/12)","v":-6.921548200487921},{"$f":"'RB FORECAST'!AR125*($V111/12)","v":-6.921548200487921},{"$f":"'RB FORECAST'!AS125*($V111/12)","v":-6.921548200487921},{"$f":"'RB FORECAST'!AT125*($V111/12)","v":-6.6619616710534713},{"$f":"'RB FORECAST'!AU125*($V111/12)","v":-6.6619616710534713},{"$f":"'RB FORECAST'!AV125*($V111/12)","v":-6.6619616710534713},{"$f":"'RB FORECAST'!AW125*($V111/12)","v":-6.6619616710534713},617.73069263893763,124.27202265310935,-493.45866998582829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,null,null,"Distribution - Utah",104,0.05,{"$f":"U110","v":4.3400000000000001E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S112)","v":4.3400000000000001E-2},{"$f":"'RB FORECAST'!V126*($T112/12)","v":6413.360083333333},{"$f":"'RB FORECAST'!W126*($T112/12)","v":6413.360083333333},{"$f":"'RB FORECAST'!X126*($T112/12)","v":6413.360083333333},{"$f":"'RB FORECAST'!Y126*($T112/12)","v":6413.360083333333},{"$f":"'RB FORECAST'!Z126*($T112/12)","v":6399.892735078497},{"$f":"'RB FORECAST'!AA126*($T112/12)","v":6399.892735078497},{"$f":"'RB FORECAST'!AB126*($T112/12)","v":6399.892735078497},{"$f":"'RB FORECAST'!AC126*($T112/12)","v":6399.892735078497},{"$f":"'RB FORECAST'!AD126*($T112/12)","v":6399.9605212820097},{"$f":"'RB FORECAST'!AE126*($T112/12)","v":6399.9605212820097},{"$f":"'RB FORECAST'!AF126*($T112/12)","v":6399.9605212820097},{"$f":"'RB FORECAST'!AG126*($T112/12)","v":6399.9605212820097},{"$f":"'RB FORECAST'!AL126*($V112/12)","v":5555.1657324727848},{"$f":"'RB FORECAST'!AM126*($V112/12)","v":5555.1657324727848},{"$f":"'RB FORECAST'!AN126*($V112/12)","v":5555.1657324727848},{"$f":"'RB FORECAST'!AO126*($V112/12)","v":5555.1657324727848},{"$f":"'RB FORECAST'!AP126*($V112/12)","v":-861.12076865624044},{"$f":"'RB FORECAST'!AQ126*($V112/12)","v":-861.12076865624044},{"$f":"'RB FORECAST'!AR126*($V112/12)","v":-861.12076865624044},{"$f":"'RB FORECAST'!AS126*($V112/12)","v":-861.12076865624044},{"$f":"'RB FORECAST'!AT126*($V112/12)","v":-828.82519759547097},{"$f":"'RB FORECAST'!AU126*($V112/12)","v":-828.82519759547097},{"$f":"'RB FORECAST'!AV126*($V112/12)","v":-828.82519759547097},{"$f":"'RB FORECAST'!AW126*($V112/12)","v":-828.82519759547097},76852.853358775348,15460.879064884291,-61391.974293891057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,null,null,"Total",105,0.05,{"$f":"U110","v":4.3400000000000001E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S113)","v":4.3400000000000001E-2},{"$f":"SUM(W110:W112)","v":6464.9096249999993},6464.9096249999993,6464.9096249999993,{"$f":"SUM(Z110:Z112)","v":6464.9096249999993},6451.3340283978105,6451.3340283978105,6451.3340283978105,6451.3340283978105,6451.4023594557639,6451.4023594557639,6451.4023594557639,6451.4023594557639,{"$f":"SUM(AI110:AI112)","v":5599.8172480076037},{"$f":"SUM(AJ110:AJ112)","v":5599.8172480076037},5599.8172480076037,5599.8172480076037,-868.04231685672835,-868.04231685672835,-868.04231685672835,-868.04231685672835,-835.48715926652449,-835.48715926652449,-835.48715926652449,-835.48715926652449,77470.584051414306,15585.151087537399,-61885.432963876905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,null,null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,"394","Tools, Shop & Garage Equipment",null,107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,"Distribution - Wyoming",108,7.5999999999999998E-2,4.4880773712561529E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S116)","v":4.4880773712561529E-2},{"$f":"'RB FORECAST'!V130*($T116/12)","v":13307.421671131255},{"$f":"'RB FORECAST'!W130*($T116/12)","v":13186.101019520989},{"$f":"'RB FORECAST'!X130*($T116/12)","v":13192.287652904206},{"$f":"'RB FORECAST'!Y130*($T116/12)","v":12989.534613872538},{"$f":"'RB FORECAST'!Z130*($T116/12)","v":12989.387344941495},{"$f":"'RB FORECAST'!AA130*($T116/12)","v":10351.520100420323},{"$f":"'RB FORECAST'!AB130*($T116/12)","v":10351.520100420323},{"$f":"'RB FORECAST'!AC130*($T116/12)","v":10351.520100420323},{"$f":"'RB FORECAST'!AD130*($T116/12)","v":18765.552309710773},{"$f":"'RB FORECAST'!AE130*($T116/12)","v":18710.33434478227},{"$f":"'RB FORECAST'!AF130*($T116/12)","v":17884.906125511847},{"$f":"'RB FORECAST'!AG130*($T116/12)","v":21950.693769103586},{"$f":"'RB FORECAST'!AL130*($V116/12)","v":12958.12847236131},{"$f":"'RB FORECAST'!AM130*($V116/12)","v":12940.820090798559},{"$f":"'RB FORECAST'!AN130*($V116/12)","v":12941.702715560001},{"$f":"'RB FORECAST'!AO130*($V116/12)","v":12912.776667801532},{"$f":"'RB FORECAST'!AP130*($V116/12)","v":12912.755657472153},{"$f":"'RB FORECAST'!AQ130*($V116/12)","v":12536.420613322196},{"$f":"'RB FORECAST'!AR130*($V116/12)","v":12536.420613322196},{"$f":"'RB FORECAST'!AS130*($V116/12)","v":12536.420613322196},{"$f":"'RB FORECAST'!AT130*($V116/12)","v":13736.820364120598},{"$f":"'RB FORECAST'!AU130*($V116/12)","v":13728.942615415695},{"$f":"'RB FORECAST'!AV130*($V116/12)","v":13611.18173643782},{"$f":"'RB FORECAST'!AW130*($V116/12)","v":14191.233054612929},{"$f":"SUM(W116:AH116)","v":174030.77915273994},{"$f":"SUM(AI116:AT116)","v":157543.6232145472},{"$f":"AV116-AU116","v":-16487.155938192736}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,null,null,"Distribution - Utah",109,7.5999999999999998E-2,{"$f":"U116","v":4.4880773712561529E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S117)","v":4.4880773712561529E-2},{"$f":"'RB FORECAST'!V131*($T117/12)","v":176984.46833803682},{"$f":"'RB FORECAST'!W131*($T117/12)","v":175370.94232568782},{"$f":"'RB FORECAST'!X131*($T117/12)","v":175453.22257855654},{"$f":"'RB FORECAST'!Y131*($T117/12)","v":172756.67175873939},{"$f":"'RB FORECAST'!Z131*($T117/12)","v":172754.71312887801},{"$f":"'RB FORECAST'!AA131*($T117/12)","v":137671.91922968879},{"$f":"'RB FORECAST'!AB131*($T117/12)","v":137671.91922968879},{"$f":"'RB FORECAST'!AC131*($T117/12)","v":137671.91922968879},{"$f":"'RB FORECAST'!AD131*($T117/12)","v":249575.86681188},{"$f":"'RB FORECAST'!AE131*($T117/12)","v":248841.48547136987},{"$f":"'RB FORECAST'!AF131*($T117/12)","v":237863.55314540266},{"$f":"'RB FORECAST'!AG131*($T117/12)","v":291937.23340139718},{"$f":"'RB FORECAST'!AL131*($V117/12)","v":172338.98008297535},{"$f":"'RB FORECAST'!AM131*($V117/12)","v":172108.78412282772},{"$f":"'RB FORECAST'!AN131*($V117/12)","v":172120.52275094113},{"$f":"'RB FORECAST'!AO131*($V117/12)","v":171735.8155319042},{"$f":"'RB FORECAST'!AP131*($V117/12)","v":171735.53610121756},{"$f":"'RB FORECAST'!AQ131*($V117/12)","v":166730.39991842539},{"$f":"'RB FORECAST'!AR131*($V117/12)","v":166730.39991842539},{"$f":"'RB FORECAST'!AS131*($V117/12)","v":166730.39991842539},{"$f":"'RB FORECAST'!AT131*($V117/12)","v":182695.33414374231},{"$f":"'RB FORECAST'!AU131*($V117/12)","v":182590.56259590274},{"$f":"'RB FORECAST'!AV131*($V117/12)","v":181024.38042538261},{"$f":"'RB FORECAST'!AW131*($V117/12)","v":188738.87814650818},2314553.9146490144,2095279.9936566779,-219273.92099233647]
[null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,null,null,"General",110,7.5999999999999998E-2,{"$f":"U116","v":4.4880773712561529E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S118)","v":4.4880773712561529E-2},{"$f":"'RB FORECAST'!V132*($T118/12)","v":0},{"$f":"'RB FORECAST'!W132*($T118/12)","v":0},{"$f":"'RB FORECAST'!X132*($T118/12)","v":0},{"$f":"'RB FORECAST'!Y132*($T118/12)","v":0},{"$f":"'RB FORECAST'!Z132*($T118/12)","v":0},{"$f":"'RB FORECAST'!AA132*($T118/12)","v":0},{"$f":"'RB FORECAST'!AB132*($T118/12)","v":0},{"$f":"'RB FORECAST'!AC132*($T118/12)","v":0},{"$f":"'RB FORECAST'!AD132*($T118/12)","v":0},{"$f":"'RB FORECAST'!AE132*($T118/12)","v":0},{"$f":"'RB FORECAST'!AF132*($T118/12)","v":0},{"$f":"'RB FORECAST'!AG132*($T118/12)","v":0},{"$f":"'RB FORECAST'!AL132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AM132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AN132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AO132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AP132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AQ132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AR132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AS132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AT132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AU132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AV132*($V118/12)","v":0},{"$f":"'RB FORECAST'!AW132*($V118/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,"Total",111,7.5999999999999998E-2,{"$f":"U116","v":4.4880773712561529E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S119)","v":4.4880773712561529E-2},{"$f":"SUM(W116:W118)","v":190291.89000916807},188557.0433452088,188645.51023146074,{"$f":"SUM(Z116:Z118)","v":185746.20637261192},185744.1004738195,148023.4393301091,148023.4393301091,148023.4393301091,268341.41912159079,267551.81981615216,255748.45927091452,313887.92717050074,{"$f":"SUM(AI116:AI118)","v":185297.10855533666},{"$f":"SUM(AJ116:AJ118)","v":185049.6042136263},185062.22546650114,184648.59219970572,184648.29175868971,179266.82053174759,179266.82053174759,179266.82053174759,196432.1545078629,196319.50521131844,194635.56216182042,202930.11120112112,2488584.6938017546,2252823.6168712252,-235761.07693052944]
[null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,null,null,null,112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,"395","Laboratory Equipment",null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,null,null,"Distribution - Wyoming",114,6.6699999999999995E-2,6.6699999999999995E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S122)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V136*($T122/12)","v":0},{"$f":"'RB FORECAST'!W136*($T122/12)","v":0},{"$f":"'RB FORECAST'!X136*($T122/12)","v":0},{"$f":"'RB FORECAST'!Y136*($T122/12)","v":0},{"$f":"'RB FORECAST'!Z136*($T122/12)","v":0},{"$f":"'RB FORECAST'!AA136*($T122/12)","v":0},{"$f":"'RB FORECAST'!AB136*($T122/12)","v":0},{"$f":"'RB FORECAST'!AC136*($T122/12)","v":0},{"$f":"'RB FORECAST'!AD136*($T122/12)","v":0},{"$f":"'RB FORECAST'!AE136*($T122/12)","v":0},{"$f":"'RB FORECAST'!AF136*($T122/12)","v":0},{"$f":"'RB FORECAST'!AG136*($T122/12)","v":0},{"$f":"'RB FORECAST'!AL136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AM136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AN136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AO136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AP136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AQ136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AR136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AS136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AT136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AU136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AV136*($V122/12)","v":0},{"$f":"'RB FORECAST'!AW136*($V122/12)","v":0},{"$f":"SUM(W122:AH122)","v":0},{"$f":"SUM(AI122:AT122)","v":0},{"$f":"AV122-AU122","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,null,null,"Distribution - Utah",115,6.6699999999999995E-2,{"$f":"U122","v":6.6699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S123)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!W137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!X137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!Y137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!Z137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AA137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AB137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AC137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AD137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AE137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AF137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AG137*($T123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AL137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AM137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AN137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AO137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AP137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AQ137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AR137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AS137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AT137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AU137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AV137*($V123/12)","v":379.87695466666668},{"$f":"'RB FORECAST'!AW137*($V123/12)","v":379.87695466666668},4558.5234559999999,4558.5234559999999,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,null,null,"General",116,6.6699999999999995E-2,{"$f":"U122","v":6.6699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S124)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V138*($T124/12)","v":0},{"$f":"'RB FORECAST'!W138*($T124/12)","v":0},{"$f":"'RB FORECAST'!X138*($T124/12)","v":0},{"$f":"'RB FORECAST'!Y138*($T124/12)","v":0},{"$f":"'RB FORECAST'!Z138*($T124/12)","v":0},{"$f":"'RB FORECAST'!AA138*($T124/12)","v":0},{"$f":"'RB FORECAST'!AB138*($T124/12)","v":0},{"$f":"'RB FORECAST'!AC138*($T124/12)","v":0},{"$f":"'RB FORECAST'!AD138*($T124/12)","v":0},{"$f":"'RB FORECAST'!AE138*($T124/12)","v":0},{"$f":"'RB FORECAST'!AF138*($T124/12)","v":0},{"$f":"'RB FORECAST'!AG138*($T124/12)","v":0},{"$f":"'RB FORECAST'!AL138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AM138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AN138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AO138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AP138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AQ138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AR138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AS138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AT138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AU138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AV138*($V124/12)","v":0},{"$f":"'RB FORECAST'!AW138*($V124/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,null,null,"Total",117,6.6699999999999995E-2,{"$f":"U122","v":6.6699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S125)","v":6.6699999999999995E-2},{"$f":"SUM(W122:W124)","v":379.87695466666668},379.87695466666668,379.87695466666668,{"$f":"SUM(Z122:Z124)","v":379.87695466666668},379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,{"$f":"SUM(AI122:AI124)","v":379.87695466666668},{"$f":"SUM(AJ122:AJ124)","v":379.87695466666668},379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,379.87695466666668,4558.5234559999999,4558.5234559999999,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,null,null,null,118]
[null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,"396","Power Operated Equipment",null,119]
[null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,null,null,"Distribution - Wyoming",120,3.1600000000000003E-2,1.2699999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S128)","v":1.2699999999999999E-2},{"$f":"'RB FORECAST'!V142*($T128/12)","v":4417.2310429999998},{"$f":"'RB FORECAST'!W142*($T128/12)","v":4417.2310429999998},{"$f":"'RB FORECAST'!X142*($T128/12)","v":4417.2310429999998},{"$f":"'RB FORECAST'!Y142*($T128/12)","v":4417.2310429999998},{"$f":"'RB FORECAST'!Z142*($T128/12)","v":4417.2310429999998},{"$f":"'RB FORECAST'!AA142*($T128/12)","v":4417.2310429999998},{"$f":"'RB FORECAST'!AB142*($T128/12)","v":4417.2310429999998},{"$f":"'RB FORECAST'!AC142*($T128/12)","v":4417.2310429999998},{"$f":"'RB FORECAST'!AD142*($T128/12)","v":4470.7611699563313},{"$f":"'RB FORECAST'!AE142*($T128/12)","v":4484.630753233263},{"$f":"'RB FORECAST'!AF142*($T128/12)","v":4484.630753233263},{"$f":"'RB FORECAST'!AG142*($T128/12)","v":4484.630753233263},{"$f":"'RB FORECAST'!AL142*($V128/12)","v":1802.3674229766591},{"$f":"'RB FORECAST'!AM142*($V128/12)","v":1802.3674229766591},{"$f":"'RB FORECAST'!AN142*($V128/12)","v":1802.3674229766591},{"$f":"'RB FORECAST'!AO142*($V128/12)","v":1802.3674229766591},{"$f":"'RB FORECAST'!AP142*($V128/12)","v":1802.3674229766591},{"$f":"'RB FORECAST'!AQ142*($V128/12)","v":1802.3674229766591},{"$f":"'RB FORECAST'!AR142*($V128/12)","v":1802.3674229766591},{"$f":"'RB FORECAST'!AS142*($V128/12)","v":1802.3674229766591},{"$f":"'RB FORECAST'!AT142*($V128/12)","v":1379.2511721892749},{"$f":"'RB FORECAST'!AU142*($V128/12)","v":1269.6223255977791},{"$f":"'RB FORECAST'!AV142*($V128/12)","v":1269.6223255977791},{"$f":"'RB FORECAST'!AW142*($V128/12)","v":1269.6223255977791},{"$f":"SUM(W128:AH128)","v":53262.50177365612},{"$f":"SUM(AI128:AT128)","v":19607.057532795883},{"$f":"AV128-AU128","v":-33655.444240860234}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,null,"Distribution - Utah",121,3.1600000000000003E-2,{"$f":"U128","v":1.2699999999999999E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S129)","v":1.2699999999999999E-2},{"$f":"'RB FORECAST'!V143*($T129/12)","v":43819.778249333336},{"$f":"'RB FORECAST'!W143*($T129/12)","v":43819.778249333336},{"$f":"'RB FORECAST'!X143*($T129/12)","v":43819.778249333336},{"$f":"'RB FORECAST'!Y143*($T129/12)","v":43819.778249333336},{"$f":"'RB FORECAST'!Z143*($T129/12)","v":43819.778249333336},{"$f":"'RB FORECAST'!AA143*($T129/12)","v":43819.778249333336},{"$f":"'RB FORECAST'!AB143*($T129/12)","v":43819.778249333336},{"$f":"'RB FORECAST'!AC143*($T129/12)","v":43819.778249333336},{"$f":"'RB FORECAST'!AD143*($T129/12)","v":44350.807364643537},{"$f":"'RB FORECAST'!AE143*($T129/12)","v":44488.396288041367},{"$f":"'RB FORECAST'!AF143*($T129/12)","v":44488.396288041367},{"$f":"'RB FORECAST'!AG143*($T129/12)","v":44488.396288041367},{"$f":"'RB FORECAST'!AL143*($V129/12)","v":17879.830153738141},{"$f":"'RB FORECAST'!AM143*($V129/12)","v":17879.830153738141},{"$f":"'RB FORECAST'!AN143*($V129/12)","v":17879.830153738141},{"$f":"'RB FORECAST'!AO143*($V129/12)","v":17879.830153738141},{"$f":"'RB FORECAST'!AP143*($V129/12)","v":17879.830153738141},{"$f":"'RB FORECAST'!AQ143*($V129/12)","v":17879.830153738141},{"$f":"'RB FORECAST'!AR143*($V129/12)","v":17879.830153738141},{"$f":"'RB FORECAST'!AS143*($V129/12)","v":17879.830153738141},{"$f":"'RB FORECAST'!AT143*($V129/12)","v":13682.435880560097},{"$f":"'RB FORECAST'!AU143*($V129/12)","v":12594.896718445787},{"$f":"'RB FORECAST'!AV143*($V129/12)","v":12594.896718445787},{"$f":"'RB FORECAST'!AW143*($V129/12)","v":12594.896718445787},528374.22222343425,194505.76726580263,-333868.45495763165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,131,null,null,null,"General",122,3.1600000000000003E-2,{"$f":"U128","v":1.2699999999999999E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S130)","v":1.2699999999999999E-2},{"$f":"'RB FORECAST'!V144*($T130/12)","v":0},{"$f":"'RB FORECAST'!W144*($T130/12)","v":0},{"$f":"'RB FORECAST'!X144*($T130/12)","v":0},{"$f":"'RB FORECAST'!Y144*($T130/12)","v":0},{"$f":"'RB FORECAST'!Z144*($T130/12)","v":0},{"$f":"'RB FORECAST'!AA144*($T130/12)","v":0},{"$f":"'RB FORECAST'!AB144*($T130/12)","v":0},{"$f":"'RB FORECAST'!AC144*($T130/12)","v":0},{"$f":"'RB FORECAST'!AD144*($T130/12)","v":0},{"$f":"'RB FORECAST'!AE144*($T130/12)","v":0},{"$f":"'RB FORECAST'!AF144*($T130/12)","v":0},{"$f":"'RB FORECAST'!AG144*($T130/12)","v":0},{"$f":"'RB FORECAST'!AL144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AM144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AN144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AO144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AP144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AQ144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AR144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AS144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AT144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AU144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AV144*($V130/12)","v":0},{"$f":"'RB FORECAST'!AW144*($V130/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,null,null,"Total",123,3.1600000000000003E-2,{"$f":"U128","v":1.2699999999999999E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S131)","v":1.2699999999999999E-2},{"$f":"SUM(W128:W130)","v":48237.009292333336},48237.009292333336,48237.009292333336,{"$f":"SUM(Z128:Z130)","v":48237.009292333336},48237.009292333336,48237.009292333336,48237.009292333336,48237.009292333336,48821.568534599865,48973.027041274632,48973.027041274632,48973.027041274632,{"$f":"SUM(AI128:AI130)","v":19682.1975767148},{"$f":"SUM(AJ128:AJ130)","v":19682.1975767148},19682.1975767148,19682.1975767148,19682.1975767148,19682.1975767148,19682.1975767148,19682.1975767148,15061.687052749372,13864.519044043565,13864.519044043565,13864.519044043565,581636.72399709036,214112.82479859842,-367523.89919849194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,133,null,null,null,null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,"397","Communication Equipment",null,125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,135,null,null,null,"Distribution - Wyoming",126,0.15412800000000001,4.4220638282101515E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S134)","v":4.4220638282101515E-2},{"$f":"'RB FORECAST'!V148*($T134/12)","v":16370.812231859854},{"$f":"'RB FORECAST'!W148*($T134/12)","v":16370.941396704546},{"$f":"'RB FORECAST'!X148*($T134/12)","v":16371.93844662011},{"$f":"'RB FORECAST'!Y148*($T134/12)","v":16402.28636437362},{"$f":"'RB FORECAST'!Z148*($T134/12)","v":16619.538293720398},{"$f":"'RB FORECAST'!AA148*($T134/12)","v":16609.328979400158},{"$f":"'RB FORECAST'!AB148*($T134/12)","v":16609.328979400158},{"$f":"'RB FORECAST'!AC148*($T134/12)","v":16609.328979400158},{"$f":"'RB FORECAST'!AD148*($T134/12)","v":7939.9402694909886},{"$f":"'RB FORECAST'!AE148*($T134/12)","v":7939.9402694909886},{"$f":"'RB FORECAST'!AF148*($T134/12)","v":7939.9402694909886},{"$f":"'RB FORECAST'!AG148*($T134/12)","v":7530.9247828320949},{"$f":"'RB FORECAST'!AL148*($V134/12)","v":2126.6962050834973},{"$f":"'RB FORECAST'!AM148*($V134/12)","v":2126.6695149197481},{"$f":"'RB FORECAST'!AN148*($V134/12)","v":2126.4634880741582},{"$f":"'RB FORECAST'!AO148*($V134/12)","v":2120.1925023718618},{"$f":"'RB FORECAST'!AP148*($V134/12)","v":2075.3003369918383},{"$f":"'RB FORECAST'!AQ148*($V134/12)","v":2077.409953363298},{"$f":"'RB FORECAST'!AR148*($V134/12)","v":2077.409953363298},{"$f":"'RB FORECAST'!AS148*($V134/12)","v":2077.409953363298},{"$f":"'RB FORECAST'!AT148*($V134/12)","v":3868.8215780109299},{"$f":"'RB FORECAST'!AU148*($V134/12)","v":3868.8215780109299},{"$f":"'RB FORECAST'!AV148*($V134/12)","v":3868.8215780109299},{"$f":"'RB FORECAST'!AW148*($V134/12)","v":3953.3390822986494},{"$f":"SUM(W134:AH134)","v":163314.24926278408},{"$f":"SUM(AI134:AT134)","v":32367.355723862442},{"$f":"AV134-AU134","v":-130946.89353892163}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,null,"Distribution - Utah",127,0.15412800000000001,{"$f":"U134","v":4.4220638282101515E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S135)","v":4.4220638282101515E-2},{"$f":"'RB FORECAST'!V149*($T135/12)","v":49122.720437698452},{"$f":"'RB FORECAST'!W149*($T135/12)","v":49123.108013370707},{"$f":"'RB FORECAST'!X149*($T135/12)","v":49126.099789439657},{"$f":"'RB FORECAST'!Y149*($T135/12)","v":49217.162606516678},{"$f":"'RB FORECAST'!Z149*($T135/12)","v":49869.05486688255},{"$f":"'RB FORECAST'!AA149*($T135/12)","v":49838.420510681332},{"$f":"'RB FORECAST'!AB149*($T135/12)","v":49838.420510681332},{"$f":"'RB FORECAST'!AC149*($T135/12)","v":49838.420510681332},{"$f":"'RB FORECAST'!AD149*($T135/12)","v":23824.808483917186},{"$f":"'RB FORECAST'!AE149*($T135/12)","v":23824.808483917186},{"$f":"'RB FORECAST'!AF149*($T135/12)","v":23824.808483917186},{"$f":"'RB FORECAST'!AG149*($T135/12)","v":22597.505090458657},{"$f":"'RB FORECAST'!AL149*($V135/12)","v":6381.4245535673281},{"$f":"'RB FORECAST'!AM149*($V135/12)","v":6381.3444663099763},{"$f":"'RB FORECAST'!AN149*($V135/12)","v":6380.7262563522027},{"$f":"'RB FORECAST'!AO149*($V135/12)","v":6361.9093599661319},{"$f":"'RB FORECAST'!AP149*($V135/12)","v":6227.2046636704818},{"$f":"'RB FORECAST'!AQ149*($V135/12)","v":6233.5348379940442},{"$f":"'RB FORECAST'!AR149*($V135/12)","v":6233.5348379940442},{"$f":"'RB FORECAST'!AS149*($V135/12)","v":6233.5348379940442},{"$f":"'RB FORECAST'!AT149*($V135/12)","v":11608.895032716127},{"$f":"'RB FORECAST'!AU149*($V135/12)","v":11608.895032716127},{"$f":"'RB FORECAST'!AV149*($V135/12)","v":11608.895032716127},{"$f":"'RB FORECAST'!AW149*($V135/12)","v":11862.500637399427},490045.3377881624,97122.399549396054,-392922.93823876634]
[null,null,null,null,null,null,null,null,null,null,null,null,null,137,null,null,null,"Total",128,0.15412800000000001,{"$f":"U135","v":4.4220638282101515E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S136)","v":4.4220638282101515E-2},{"$f":"SUM(W134:W135)","v":65493.532669558306},65494.049410075255,65498.038236059765,{"$f":"SUM(Z134:Z135)","v":65619.448970890298},66488.593160602948,66447.749490081493,66447.749490081493,66447.749490081493,31764.748753408174,31764.748753408174,31764.748753408174,30128.429873290752,{"$f":"SUM(AI134:AI135)","v":8508.1207586508244},{"$f":"SUM(AJ134:AJ135)","v":8508.0139812297239},8507.1897444263614,8482.1018623379932,8302.5050006623205,8310.9447913573422,8310.9447913573422,8310.9447913573422,15477.716610727057,15477.716610727057,15477.716610727057,15815.839719698077,653359.58705094643,129489.7552732585,-523869.83177768794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,null,null,null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,139,null,"398","Miscellaneous Equipment",null,130]
[null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,null,null,"Distribution - Wyoming",131,8.1299999999999997E-2,6.5699999999999995E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S139)","v":6.5699999999999995E-2},{"$f":"'RB FORECAST'!V153*($T139/12)","v":5121.8577908985108},{"$f":"'RB FORECAST'!W153*($T139/12)","v":5120.4610582157857},{"$f":"'RB FORECAST'!X153*($T139/12)","v":5120.4610582157857},{"$f":"'RB FORECAST'!Y153*($T139/12)","v":5120.4610582157857},{"$f":"'RB FORECAST'!Z153*($T139/12)","v":5119.6381864107343},{"$f":"'RB FORECAST'!AA153*($T139/12)","v":5097.1966458369407},{"$f":"'RB FORECAST'!AB153*($T139/12)","v":5097.1966458369407},{"$f":"'RB FORECAST'!AC153*($T139/12)","v":5097.1966458369407},{"$f":"'RB FORECAST'!AD153*($T139/12)","v":5100.7414451404129},{"$f":"'RB FORECAST'!AE153*($T139/12)","v":5100.7414451404129},{"$f":"'RB FORECAST'!AF153*($T139/12)","v":5100.7414451404129},{"$f":"'RB FORECAST'!AG153*($T139/12)","v":5101.6606422314189},{"$f":"'RB FORECAST'!AL153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AM153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AN153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AO153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AP153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AQ153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AR153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AS153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AT153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AU153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AV153*($V139/12)","v":4122.7442090357217},{"$f":"'RB FORECAST'!AW153*($V139/12)","v":4122.7442090357217},{"$f":"SUM(W139:AH139)","v":61298.354067120083},{"$f":"SUM(AI139:AT139)","v":49472.930508428661},{"$f":"AV139-AU139","v":-11825.423558691422}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,141,null,null,null,"Distribution - Utah",132,8.1299999999999997E-2,{"$f":"U139","v":6.5699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S140)","v":6.5699999999999995E-2},{"$f":"'RB FORECAST'!V154*($T140/12)","v":87364.895704475915},{"$f":"'RB FORECAST'!W154*($T140/12)","v":87341.071262225669},{"$f":"'RB FORECAST'!X154*($T140/12)","v":87341.071262225669},{"$f":"'RB FORECAST'!Y154*($T140/12)","v":87341.071262225669},{"$f":"'RB FORECAST'!Z154*($T140/12)","v":87327.035318167604},{"$f":"'RB FORECAST'!AA154*($T140/12)","v":86944.243969457908},{"$f":"'RB FORECAST'!AB154*($T140/12)","v":86944.243969457908},{"$f":"'RB FORECAST'!AC154*($T140/12)","v":86944.243969457908},{"$f":"'RB FORECAST'!AD154*($T140/12)","v":87004.708557520367},{"$f":"'RB FORECAST'!AE154*($T140/12)","v":87004.708557520367},{"$f":"'RB FORECAST'!AF154*($T140/12)","v":87004.708557520367},{"$f":"'RB FORECAST'!AG154*($T140/12)","v":87020.387547696591},{"$f":"'RB FORECAST'!AL154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AM154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AN154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AO154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AP154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AQ154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AR154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AS154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AT154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AU154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AV154*($V140/12)","v":70322.74860865518},{"$f":"'RB FORECAST'!AW154*($V140/12)","v":70322.74860865518},1045582.389937952,843872.98330386216,-201709.40663408989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,142,null,null,null,"General",133,8.1299999999999997E-2,{"$f":"U139","v":6.5699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S141)","v":6.5699999999999995E-2},{"$f":"'RB FORECAST'!V155*($T141/12)","v":0},{"$f":"'RB FORECAST'!W155*($T141/12)","v":0},{"$f":"'RB FORECAST'!X155*($T141/12)","v":0},{"$f":"'RB FORECAST'!Y155*($T141/12)","v":0},{"$f":"'RB FORECAST'!Z155*($T141/12)","v":0},{"$f":"'RB FORECAST'!AA155*($T141/12)","v":0},{"$f":"'RB FORECAST'!AB155*($T141/12)","v":0},{"$f":"'RB FORECAST'!AC155*($T141/12)","v":0},{"$f":"'RB FORECAST'!AD155*($T141/12)","v":0},{"$f":"'RB FORECAST'!AE155*($T141/12)","v":0},{"$f":"'RB FORECAST'!AF155*($T141/12)","v":0},{"$f":"'RB FORECAST'!AG155*($T141/12)","v":0},{"$f":"'RB FORECAST'!AL155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AM155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AN155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AO155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AP155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AQ155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AR155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AS155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AT155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AU155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AV155*($V141/12)","v":0},{"$f":"'RB FORECAST'!AW155*($V141/12)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,143,null,null,null,"Total",134,8.1299999999999997E-2,{"$f":"U139","v":6.5699999999999995E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$145,S142)","v":6.5699999999999995E-2},{"$f":"SUM(W139:W141)","v":92486.753495374433},92461.53232044146,92461.53232044146,{"$f":"SUM(Z139:Z141)","v":92461.53232044146},92446.673504578343,92041.44061529485,92041.44061529485,92041.44061529485,92105.450002660786,92105.450002660786,92105.450002660786,92122.048189928013,{"$f":"SUM(AI139:AI141)","v":74445.492817690902},{"$f":"SUM(AJ139:AJ141)","v":74445.492817690902},74445.492817690902,74445.492817690902,74445.492817690902,74445.492817690902,74445.492817690902,74445.492817690902,74445.492817690902,74445.492817690902,74445.492817690902,74445.492817690902,1106880.7440050719,893345.91381229099,-213534.83019278094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,144,null,null,null,null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,145,null,null,null,null,136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,146,null,"Reserve Variance (General)",null,null,137,null,null,{"$f":"HLOOKUP($V$9,$T$9:$U$145,S145)","v":0},{"$f":"$V$145/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$145/12","v":0},0,0,0,0,0,0,0,0,{"$f":"$V$145/12","v":0},{"$f":"SUM(W145:AH145)","v":0},{"$f":"SUM(AI145:AT145)","v":0},{"$f":"AV145-AU145","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,148,null,null,"Total General Plant",null,null,null,null,null,{"$f":"SUM(W145,W142,W136,W131,W125,W119,W113,W108,W102,W96,W90)","v":1148799.8276109353},{"$f":"SUM(X145,X142,X136,X131,X125,X119,X113,X108,X102,X96,X90)","v":1147950.886405607},1150025.4370590169,1158131.6605867709,1163012.6071753041,1130853.302632971,1124967.8764348421,1120354.146547674,1235920.9984288968,1244469.4185181705,1250802.3022730406,1376326.6154961695,1024464.8406144601,1025238.05599206,1025128.9112750806,1031536.5108405165,1027078.1792461619,1024119.1702595879,1020926.6241386363,1021661.5078032459,1051862.9626950494,1055540.9219979316,1061290.7885255544,1076729.0377911534,14251615.0791694,12445577.51117944,-1806037.5679899619]
[null,null,null,null,null,null,null,null,null,null,null,null,null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,150,"Total Depreciation expense - 403",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 based on 2017 Study",null,"DPR Study Impact"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,151,null,null,"Production",null,null,null,null,null,{"$f":"SUM(W17:W21)","v":43412.388587491878},{"$f":"SUM(X17:X21)","v":43412.388587491878},43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,43412.388587491878,{"$f":"SUM(W150:AH150)","v":520948.66304990253},{"$f":"SUM(AI150:AT150)","v":520948.66304990253},{"$f":"AV150-AU150","v":0},null,null,520948.66304990253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,152,null,null,"Distribution - Wyoming",null,null,null,null,null,{"$f":"SUM(W77,W72,W67,W62,W57,W52,W44,W36,W31,W11)+W82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":245589.22831850569},{"$f":"SUM(X77,X72,X67,X62,X57,X52,X44,X36,X31,X11)+X82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":253153.87831655223},{"$f":"SUM(Y77,Y72,Y67,Y62,Y57,Y52,Y44,Y36,Y31,Y11)+Y82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":268214.09806851204},{"$f":"SUM(Z77,Z72,Z67,Z62,Z57,Z52,Z44,Z36,Z31,Z11)+Z82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":271385.1207690817},{"$f":"SUM(AA77,AA72,AA67,AA62,AA57,AA52,AA44,AA36,AA31,AA11)+AA82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":276650.34030810313},{"$f":"SUM(AB77,AB72,AB67,AB62,AB57,AB52,AB44,AB36,AB31,AB11)+AB82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":279035.25898279273},{"$f":"SUM(AC77,AC72,AC67,AC62,AC57,AC52,AC44,AC36,AC31,AC11)+AC82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":277565.86016471282},{"$f":"SUM(AD77,AD72,AD67,AD62,AD57,AD52,AD44,AD36,AD31,AD11)+AD82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":273300.69415689463},{"$f":"SUM(AE77,AE72,AE67,AE62,AE57,AE52,AE44,AE36,AE31,AE11)+AE82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":272192.3984496895},{"$f":"SUM(AF77,AF72,AF67,AF62,AF57,AF52,AF44,AF36,AF31,AF11)+AF82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":276454.46946188196},{"$f":"SUM(AG77,AG72,AG67,AG62,AG57,AG52,AG44,AG36,AG31,AG11)+AG82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":276453.08520349959},{"$f":"SUM(AH77,AH72,AH67,AH62,AH57,AH52,AH44,AH36,AH31,AH11)+AH82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":270806.92155582638},{"$f":"SUM(AI77,AI72,AI67,AI62,AI57,AI52,AI44,AI36,AI31,AI11)+AI82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":318675.47366835648},{"$f":"SUM(AJ77,AJ72,AJ67,AJ62,AJ57,AJ52,AJ44,AJ36,AJ31,AJ11)+AJ82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":323159.96995599533},{"$f":"SUM(AK77,AK72,AK67,AK62,AK57,AK52,AK44,AK36,AK31,AK11)+AK82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":330191.74227804982},{"$f":"SUM(AL77,AL72,AL67,AL62,AL57,AL52,AL44,AL36,AL31,AL11)+AL82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":332408.02322224202},{"$f":"SUM(AM77,AM72,AM67,AM62,AM57,AM52,AM44,AM36,AM31,AM11)+AM82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":336325.15357785823},{"$f":"SUM(AN77,AN72,AN67,AN62,AN57,AN52,AN44,AN36,AN31,AN11)+AN82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":337579.89823802258},{"$f":"SUM(AO77,AO72,AO67,AO62,AO57,AO52,AO44,AO36,AO31,AO11)+AO82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":334884.12942687958},{"$f":"SUM(AP77,AP72,AP67,AP62,AP57,AP52,AP44,AP36,AP31,AP11)+AP82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":328148.64691048424},{"$f":"SUM(AQ77,AQ72,AQ67,AQ62,AQ57,AQ52,AQ44,AQ36,AQ31,AQ11)+AQ82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":328143.38516354503},{"$f":"SUM(AR77,AR72,AR67,AR62,AR57,AR52,AR44,AR36,AR31,AR11)+AR82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":334861.08240528696},{"$f":"SUM(AS77,AS72,AS67,AS62,AS57,AS52,AS44,AS36,AS31,AS11)+AS82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":334853.19590203086},{"$f":"SUM(AT77,AT72,AT67,AT62,AT57,AT52,AT44,AT36,AT31,AT11)+AT82*('RB FORECAST'!$U$163/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":338699.11041096441},{"$f":"SUM(W151:AH151)","v":3240801.3537560524},{"$f":"SUM(AI151:AT151)","v":3977929.811159716},737128.45740366355,null,null,3385588.1167507507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,153,null,null,"Distribution - Utah",null,null,null,null,null,{"$f":"SUM(,W78,W73,W68,W63,W58,W53,W48,W37,W32,W12)+W82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":7861112.8508374766},{"$f":"SUM(,X78,X73,X68,X63,X58,X53,X48,X37,X32,X12)+X82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8045467.3593857046},{"$f":"SUM(,Y78,Y73,Y68,Y63,Y58,Y53,Y48,Y37,Y32,Y12)+Y82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8328710.736557805},{"$f":"SUM(,Z78,Z73,Z68,Z63,Z58,Z53,Z48,Z37,Z32,Z12)+Z82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8403307.6656770352},{"$f":"SUM(,AA78,AA73,AA68,AA63,AA58,AA53,AA48,AA37,AA32,AA12)+AA82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8536983.6475468166},{"$f":"SUM(,AB78,AB73,AB68,AB63,AB58,AB53,AB48,AB37,AB32,AB12)+AB82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8590025.6438441128},{"$f":"SUM(,AC78,AC73,AC68,AC63,AC58,AC53,AC48,AC37,AC32,AC12)+AC82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8517150.9014470093},{"$f":"SUM(,AD78,AD73,AD68,AD63,AD58,AD53,AD48,AD37,AD32,AD12)+AD82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8321101.1994380243},{"$f":"SUM(,AE78,AE73,AE68,AE63,AE58,AE53,AE48,AE37,AE32,AE12)+AE82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8311582.1205466827},{"$f":"SUM(,AF78,AF73,AF68,AF63,AF58,AF53,AF48,AF37,AF32,AF12)+AF82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8507863.2707571909},{"$f":"SUM(,AG78,AG73,AG68,AG63,AG58,AG53,AG48,AG37,AG32,AG12)+AG82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8508002.0512415729},{"$f":"SUM(,AH78,AH73,AH68,AH63,AH58,AH53,AH48,AH37,AH32,AH12)+AH82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":8584395.1826204155},{"$f":"SUM(,AI78,AI73,AI68,AI63,AI58,AI53,AI48,AI37,AI32,AI12)+AI82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10464018.426194502},{"$f":"SUM(,AJ78,AJ73,AJ68,AJ63,AJ58,AJ53,AJ48,AJ37,AJ32,AJ12)+AJ82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10608255.205285016},{"$f":"SUM(,AK78,AK73,AK68,AK63,AK58,AK53,AK48,AK37,AK32,AK12)+AK82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10744049.327285759},{"$f":"SUM(,AL78,AL73,AL68,AL63,AL58,AL53,AL48,AL37,AL32,AL12)+AL82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10789115.424259704},{"$f":"SUM(,AM78,AM73,AM68,AM63,AM58,AM53,AM48,AM37,AM32,AM12)+AM82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10906552.879677659},{"$f":"SUM(,AN78,AN73,AN68,AN63,AN58,AN53,AN48,AN37,AN32,AN12)+AN82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10943941.771537883},{"$f":"SUM(,AO78,AO73,AO68,AO63,AO58,AO53,AO48,AO37,AO32,AO12)+AO82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10852032.249771956},{"$f":"SUM(,AP78,AP73,AP68,AP63,AP58,AP53,AP48,AP37,AP32,AP12)+AP82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10541581.466285003},{"$f":"SUM(,AQ78,AQ73,AQ68,AQ63,AQ58,AQ53,AQ48,AQ37,AQ32,AQ12)+AQ82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10540771.27801767},{"$f":"SUM(,AR78,AR73,AR68,AR63,AR58,AR53,AR48,AR37,AR32,AR12)+AR82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10849286.133581545},{"$f":"SUM(,AS78,AS73,AS68,AS63,AS58,AS53,AS48,AS37,AS32,AS12)+AS82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":10848378.510106023},{"$f":"SUM(,AT78,AT73,AT68,AT63,AT58,AT53,AT48,AT37,AT32,AT12)+AT82*('RB FORECAST'!$U$164/('RB FORECAST'!$U$163+'RB FORECAST'!$U$164))","v":11126534.573304992},100515702.62989984,129214517.24530773,28698814.615407884,null,null,106350115.31934199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,154,null,null,"Storage",null,null,null,null,null,{"$f":"W26+W47","v":435804.83517633338},{"$f":"X26+X47","v":435804.83517633338},435804.83517633338,435804.83517633338,435804.83517633338,435804.83517633338,440508.03306311788,440508.03306311788,440508.03306311788,440508.03306311788,440508.03306311788,440305.56904704549,524938.66295172228,524938.66295172228,524938.66295172228,524938.66295172228,524938.66295172228,524938.66295172228,528144.88668368012,528144.88668368012,528144.88668368012,528144.88668368012,528144.88668368012,528006.86465083668,5257674.7454206357,6318363.2757795714,1060688.5303589357,null,null,5285737.5400110902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,155,null,null,"General",null,null,null,null,null,{"$f":"W147+W13","v":1417751.9546789355},{"$f":"X147+X13","v":1417427.0165190594},1425617.4125977138,1433370.9405426385,1438272.4841329858,1406307.4966009695,1400422.0704028406,1395808.3405156725,1511375.1923968953,1519923.612486169,1535100.6541397264,1680901.1820192635,1757122.5577231627,1759288.2021124179,1775430.6434784103,1780901.0279530638,1776497.4286033551,1774054.7766207554,1770862.2304998036,1771597.1141644134,1801798.5690562166,1805476.5283590988,1834727.9034154736,1904045.9722339469,17582278.357032869,21511802.95422012,3929524.5971872509,null,null,20738768.582275815]
[null,null,null,null,null,null,null,null,null,null,null,null,null,156,null,null,"Total (including amortization of reserve variance)",null,null,null,null,null,{"$f":"SUM(W150:W154)","v":10003671.257598743},{"$f":"SUM(X150:X154)","v":10195265.47798514},10501759.470987856,10587280.950752581,10731123.695751732,10754585.623191699,10679059.253665172,10474130.655761201,10579070.133043878,10788161.774355851,10803476.21223541,11019821.243830042,13108167.509125236,13259054.428892644,13418022.764581434,13470775.526974224,13587726.513398087,13623927.497935876,13529335.884969812,13212884.502631074,13242270.507508604,13561181.019617103,13589516.884694699,13940698.909188231,{"$f":"SUM(W155:AH155)","v":127117405.74915931},161543561.94951704,34426156.200357735,null,null,136281158.22142953]
[null,null,null,null,null,null,null,null,null,null,null,null,null,157,null,null,null,"Depreciation Expense",null,null,null,null,{"$f":"W155","v":10003671.257598743},{"$f":"X155","v":10195265.47798514},10501759.470987856,10587280.950752581,10731123.695751732,10754585.623191699,10679059.253665172,10474130.655761201,10579070.133043878,10788161.774355851,10803476.21223541,11019821.243830042,13108167.509125236,13259054.428892644,13418022.764581434,13470775.526974224,13587726.513398087,13623927.497935876,13529335.884969812,13212884.502631074,13242270.507508604,13561181.019617103,13589516.884694699,13940698.909188231,{"$f":"AU155","v":127117405.74915931},{"$f":"AV155","v":161543561.94951704},null,null,null,136281158.22142953,null,{"$f":"AZ156-AV156","v":-25262403.728087515}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,2024,null,null,{"$f":"W5","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beginning Balance",{"$f":"F7","v":-975133043.36000001},-1057105102.11,null,null,{"$f":"T172","v":-1124203063.73},{"$f":"W172","v":-1131151108.9214084},-1138262620.8718467,-1145635631.209852,-1153081607.836174,-1160650310.0190787,-1168239029.7433867,-1175763310.932843,-1183112748.5718815,-1190551719.7898092,-1198169086.4357228,-1205799519.2457488,-1213614536.0222201,-1223211314.247607,-1232936828.0669205,-1242797972.4839158,-1252704125.1641083,-1262710059.5531514,-1272746880.352046,-1282702996.2926638,-1292389118.2754419,-1302100312.1782832,-1312083598.1501324,-1322091060.0706048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirements",1931355.71,40677828.230000004,null,null,{"$f":"$H8/12","v":1442955.0996666665},1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,{"$f":"$I8/12","v":1442955.0996666665},1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665,1442955.0996666665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercompany Transfers",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gain on Disposition of Assets",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss on Disposition of Assets",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proceeds",-334796.90000000002,-394643.01,null,null,{"$f":"$H13/12","v":-23569.186666666665},-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,{"$f":"$I13/12","v":-23569.186666666665},-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665,-23569.186666666665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dismantling",915382.5,-6552709.2699999996,null,null,{"$f":"$H14/12","v":167626.55849999955},167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,{"$f":"$I14/12","v":167626.55849999955},167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955,167626.55849999955]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation and Amortization Expense",-102006926.08,-115191923.56,null,null,{"$f":"-W156","v":-10003671.257598743},{"$f":"-X156","v":-10195265.47798514},-10501759.470987856,{"$f":"-Z156","v":-10587280.950752581},{"$f":"-AA156","v":-10731123.695751732},-10754585.623191699,-10679059.253665172,-10474130.655761201,-10579070.133043878,-10788161.774355851,-10803476.21223541,-11019821.243830042,-13108167.509125236,-13259054.428892644,-13418022.764581434,-13470775.526974224,-13587726.513398087,-13623927.497935876,-13529335.884969812,-13212884.502631074,-13242270.507508604,-13561181.019617103,-13589516.884694699,-13940698.909188231]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment (Moved to 254)",{"$f":"F18","v":17522926.019999862},{"$f":"G18","v":14363485.99},null,null,{"$f":"((SUM($S$170:$T$170)/SUM($S$168:$T$168))*W168)","v":1468613.5946902479},{"$f":"((SUM($S$170:$T$170)/SUM($S$168:$T$168))*X168)","v":1496741.0560469781},1541736.6614826103,1554291.8529304597,1575409.0413469474,1578853.4273837036,1567765.5927090081,1537680.5452226691,1553086.4436162177,1583782.6569422612,1586030.930709542,1617791.9958587214,{"$f":"((SUM($S$170:$V$170)/SUM($S$168:$V$168))*AI168)","v":1924376.8122383549},{"$f":"((SUM($S$170:$V$170)/SUM($S$168:$V$168))*AJ168)","v":1946528.1380791587},1969865.8760861431,1977610.3752817425,1994779.652855119,2000094.2275411859,1986207.4728519893,1939750.0483531409,1944064.133167153,1990882.5762678706,1995042.4927224077,2046598.6346728227]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending 108/111 Balance",{"$f":"F20","v":-1057105102.11},{"$f":"G20","v":-1124203063.73},null,null,{"$f":"SUM(W160:W170)","v":-1131151108.9214084},-1138262620.8718467,-1145635631.209852,-1153081607.836174,-1160650310.0190787,-1168239029.7433867,-1175763310.932843,-1183112748.5718815,-1190551719.7898092,-1198169086.4357228,-1205799519.2457488,-1213614536.0222201,-1223211314.247607,-1232936828.0669205,-1242797972.4839158,-1252704125.1641083,-1262710059.5531514,-1272746880.352046,-1282702996.2926638,-1292389118.2754419,-1302100312.1782832,-1312083598.1501324,-1322091060.0706048,-1332398147.8736203]

{"sheet":"101_106 PROJECTION","index":17,"n_rows":157,"n_cols":20,"rows_kept":157,"cut":false,"hidden":false,"merged":[[0,9,0,13],[0,15,0,19],[0,6,0,7],[83,4,83,7]]}
[null,null,null,null,null,null,"2024 Actual",null,null,"2025 Forecast",null,null,null,null,null,"2026 Forecast"]
[null,null,null,null,null,null,null,"Capital Expenditures",null,"Year End ",null,"2024-12-01","Capital Expenditures",null,null,"Year End ",null,"2025-12-01","Capital Expenditures"]
[null,"FERC ACCOUNT",null,null,null,null,"Retirements","Remaining in 106/107",null,"Capital Increase","Retirements","106/107 to close","Remaining in 107","2025 Net Additions",null,"Capital Increase","Retirements","107 to close","Remaining in 107","2026 Net Additions"]
[null,null,null,null,null,null,null,"at year-end",null,"2025-12-31",null,null,"at year-end",null,null,"2026-12-31",null,null,"at year-end"]
["101","Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,{"$f":"-O59","v":-0.34836408629713222},null,null,null,{"$f":"K6","v":-1.7240864561114031},null,{"$f":"-O59","v":-0.34836408629713222}]
[null,"302…3","Franchises & Consents, Software",null,null,null,-4,-1830076.5764515912,null,{"$f":"G68","v":7216000},{"$f":"G6*$G$45","v":-1.7240864561114031},{"$f":"-H6","v":1830076.5764515912},{"$f":"$M$5*J6","v":-2513795.2467201063},{"$f":"SUM(J6:M6)","v":6532279.6056450298},null,{"$f":"H68","v":7216000},{"$f":"K7","v":0},{"$f":"-M6","v":2513795.2467201063},{"$f":"$S$5*P6","v":-2513795.2467201063},{"$f":"SUM(P6:S6)","v":7215999.9999999991}]
[null,"325","Land & Land Rights",null,null,null,0,0,null,null,0,{"$f":"-H7","v":0},0,0,null,null,0,0,0,0]
[null,"326...9","Structures",null,null,null,0,0,null,null,0,0,0,0,null,null,0,0,0,0]
[null,"330","Gas Wells - Construction",null,null,null,0,0,null,null,0,0,0,0,null,null,0,0,0,0]
[null,"331","Gas Wells - Equipment",null,null,null,0,0,null,null,0,0,0,0,null,null,0,0,0,0]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,0,0,null,null,0,0,0,0,null,null,0,0,0,0]
[null,"336","Purification Equipment",null,null,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"337","Other Equipment",null,null,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,360,"LNG Plant Land",null,null,null,0,0,null,0,0,0,0,{"$f":"SUM(J14:M14)","v":0},null,0,0,{"$f":"-M14","v":0},{"$f":"$S$5*P14","v":0},{"$f":"SUM(P14:S14)","v":0}]
[null,363,"Equipment and Gas Holders",null,null,null,0,-1068166.806969576,null,{"$f":"G69","v":1676067},0,1068166.806969576,-583881.54902777553,2160352.2579418006,null,{"$f":"H69","v":1000000},0,583881.54902777553,-348364.08629713225,1235517.4627306431]
[null,"374","Land & Land Rights",null,null,null,0,-1412344.7320508352,null,{"$f":"G70","v":5484586},0,1412344.7320508352,-1910632.7906080433,4986297.9414427914,null,{"$f":"H70","v":5030000},-95223.178535486091,1910632.7906080433,-1752271.354074575,{"$f":"SUM(P16:S16)","v":5093138.2579979822}]
[null,"375","Structures & Improvements",null,null,null,-220924.37,-1545859.7301547718,null,0,-95223.178535486091,1545859.7301547718,0,1450636.5516192857,null,0,-1341760.4011430899,0,{"$f":"$S$5*P17","v":0},{"$f":"SUM(P17:S17)","v":-1341760.4011430899}]
[null,"376","Mains",null,null,null,-3112977.0700000003,-106837507.7061718,null,{"$f":"G71","v":259484028},-1341760.4011430899,106837507.7061718,{"$f":"$M$5*J18","v":-90394916.322919473},274584858.98210919,null,{"$f":"H71","v":209818118.18181819},0,{"$f":"-M18","v":90394916.322919473},-73093097.028992802,227119937.47574487]
[null,"377","Compressor Station Equipment",null,null,null,0,-781478.62000000011,null,{"$f":"G72","v":0},0,781478.62000000011,0,781478.62000000011,null,{"$f":"H72","v":0},-2137162.5498924465,0,0,-2137162.5498924465]
[null,"378","Measuring & Regulation Station Equip",null,null,null,-4958365.1500000004,-48586013.918481201,null,27983381,-2137162.5498924465,48586013.918481201,{"$f":"$M$5*J20","v":-9748404.9535695296},64683827.415019214,null,{"$f":"H73","v":32322000},-990424.97694224084,9748404.9535695296,-11259823.997295909,29820155.979331382]
[null,"380","Services",null,null,null,-2297854.5500000003,-23523563.286199957,null,{"$f":"G74","v":31017916},-990424.97694224084,23523563.286199957,-10805527.966181198,42745526.34307652,null,{"$f":"H74","v":29700000},-647325.97062514676,10805527.966181198,-10346413.363024827,29511788.632531222]
[null,"381...2","Meters & Meter Installation",null,null,null,-1501841.09,-1776648.7387476822,null,35315806,-647325.97062514676,1776648.7387476822,-12302758.48903678,24142370.279085752,null,{"$f":"H75","v":26510000},0,12302758.48903678,-9235131.9277369753,29577626.561299808]
[null,"383...4","House Regulators & Reg Installations",null,null,null,0,0,null,0,0,0,0,0,null,0,-238750.27265113941,0,0,-238750.27265113941]
[null,"387","Other Equipment",null,null,null,-553917.17000000004,-1691913.8827664468,null,0,-238750.27265113941,{"$f":"-H24","v":1691913.8827664468},0,1453163.6101153074,null,0,0,0,0,0]
[null,"388","Asset Retire Costs - Dist",null,null,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"389","Land & Land Rights",null,null,null,0,-30865.026789281692,null,0,0,30865.026789281692,0,30865.026789281692,null,0,0,0,0,0]
[null,"390","Structures & Improvements",null,null,null,0,-1825990.0739653949,null,{"$f":"G76","v":3689896},0,1825990.0739653949,-1285427.2485714429,4230458.8253939524,null,{"$f":"H76","v":3879396},-4531373.4080200884,1285427.2485714429,-1351442.2429247496,{"$f":"SUM(P27:S27)","v":-717992.40237339516}]
[null,"391","Office Furniture & Equipment",null,null,null,-10513100.18,-14644730.843169235,null,{"$f":"G77","v":948980},-4531373.4080200884,14644730.843169235,-330590.55061425251,10731746.884534894,null,{"$f":"H77","v":948980},0,330590.55061425251,-330590.55061425251,948980]
[null,"392","Transportation Equipment",null,null,null,0,-6503903.9944559056,null,{"$f":"G78","v":9526400},0,6503903.9944559056,-3318655.6317010005,12711648.362754906,null,{"$f":"H78","v":9526400},-3241.7437306164475,3318655.6317010005,-3318655.6317010005,9523158.2562693842]
[null,"393","Stores Equipment",null,null,null,-7521.07,0,null,0,-3241.7437306164475,0,0,-3241.7437306164475,null,0,-1779346.8407209567,0,0,-1779346.8407209567]
[null,"394","Tools, Shop & Garage Equipment",null,null,null,-4128207.92,-18161521.493289135,null,{"$f":"G79","v":4697200.97},-1779346.8407209567,18161521.493289135,-1636336.1240680532,{"$f":"SUM(J31:M31)","v":19443039.498500127},null,{"$f":"H79","v":4697200.97},0,1636336.1240680532,-1636336.1240680532,4697200.97]
[null,"395","Laboratory Equipment",null,null,null,0,0,null,0,0,0,0,{"$f":"SUM(J32:M32)","v":0},null,0,0,0,0,0]
[null,"396","Power Operated Equipment",null,null,null,0,-279500.41099036543,null,0,0,279500.41099036543,0,279500.41099036543,null,0,-5497019.0859885691,0,0,-5497019.0859885691]
[null,"397","Communication Equipment",null,null,null,-12753465.040000001,-1491549.7293466786,null,{"$f":"G80","v":2000000},-5497019.0859885691,1491549.7293466786,-696728.1725942645,-2702197.5292361551,null,{"$f":"H80","v":2000000},-53831.04366376283,696728.1725942645,-696728.1725942645,1946168.956336237]
[null,"398","Miscellaneous Equipment",null,null,null,-124891.75,0,null,0,-53831.04366376283,0,0,-53831.04366376283,null,0,0,0,0,0]
[null,"399","Communication Equipment",null,null,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"Distribution Plant",null,null,null,null,null,null,0,0,0,0,0,null,0,0,0,0,0]
[]
[null,101,"Total",null,null,null,{"$f":"SUM(G6:G37)","v":-40173069.359999999},{"$f":"SUM(H6:H37)","v":-231991635.56999987},null,{"$f":"SUM(J6:J37)","v":389040260.97000003},{"$f":"SUM(K6:K37)","v":-17315461.195999999},{"$f":"SUM(L6:L37)","v":231991635.56999987},{"$f":"SUM(M6:M37)","v":-135527655.04561195},{"$f":"SUM(N6:N37)","v":468188780.29838794},null,{"$f":"SUM(P6:P37)","v":332648095.15181822},{"$f":"SUM(Q5:Q37)","v":-17315461.195999999},{"$f":"SUM(R6:R37)","v":135527655.04561195},{"$f":"SUM(S6:S37)","v":-115882649.72604464},{"$f":"SUM(T6:T37)","v":334977640.99947196}]
[]
[null,106,"Total"]
[]
[null,"101+106","Total",null,null,null,{"$f":"+G39+G41","v":-40173069.359999999},{"$f":"+H39+H41","v":-231991635.56999987},null,{"$f":"+J39+J41","v":389040260.97000003},{"$f":"+K39+K41","v":-17315461.195999999},{"$f":"+L39+L41","v":231991635.56999987},{"$f":"+M39+M41","v":-135527655.04561195},{"$f":"+N39+N41","v":468188780.29838794},null,{"$f":"+P39+P41","v":332648095.15181822},{"$f":"+Q39+Q41","v":-17315461.195999999},{"$f":"+R39+R41","v":135527655.04561195},{"$f":"+S39+S41","v":-115882649.72604464},{"$f":"+T39+T41","v":334977640.99947196}]
[]
[null,null,null,null,null,null,{"$f":"-AVERAGE('108_111 Projection'!C8:G8)/G43","v":0.43102161402785077}]
[]
[null,null,null,null,null,null,null,null,"2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31"]
[null,null,null,null,null,null,null,"106 ending balance",158807072.53000003,269216927.60000002,228556799.54000002,446573733.12,586182118.08000004,116883693.17000008]
[null,null,null,null,null,null,null,"107 ending balance",95632808.032000005,171101890.69200003,280257369.36199993,165120096.50199994,113539653.50999999,114326463.77999997]
[null,null,null,null,null,null,null,"LNG Related",392377.39,57403516.209999986,186816435,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"Capital Expenditures",237112947,328672812,365270888,364812343,337319158,325841503]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YR Average"]
[null,null,null,null,null,null,null,"% of NonLNG capital expenditures remaining in 107 at Y/E",null,{"$f":"(J49-J50)/J54","v":0.34593179092038817},{"$f":"(K49-K50)/K54","v":0.25581270621818603},{"$f":"L49/L54","v":0.45261652921101947},{"$f":"M49/M54","v":0.33659414479506078},{"$f":"N49/N54","v":0.35086526034100685},{"$f":"AVERAGE(J59:N59)","v":0.34836408629713222}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Row Labels","Sum of 2025","Sum of 2026"]
[null,null,null,null,null,302,7216000,7216000]
[null,null,null,null,null,363,1676067,1000000]
[null,null,null,null,null,374,5484586,5030000]
[null,null,null,null,null,376,259484028,209818118.18181819]
[null,null,null,null,null,377,0,0]
[null,null,null,null,null,378,27983381,32322000]
[null,null,null,null,null,380,31017916,29700000]
[null,null,null,null,null,381,35315806,26510000]
[null,null,null,null,null,390,3689896,3879396]
[null,null,null,null,null,391,948980,948980]
[null,null,null,null,null,392,9526400,9526400]
[null,null,null,null,null,394,4697200.97,4697200.97]
[null,null,null,null,null,397,2000000,2000000]
[null,null,null,null,null,"Grand Total",{"$f":"SUM(G68:G80)","v":389040260.97000003},{"$f":"SUM(H68:H80)","v":332648095.15181822}]
[]
[]
[null,null,null,null,"HISTORICAL CAPITAL PROJECTS > $1 Million"]
[null,null,"WBS",null,null,"DESCRIPTION",2023,2024]
[null,null,"86664",null,null,"FL21-INST ASV AT FEDERAL POINT BV SLC",1577990.4100000015,108514.02]
[null,null,"75119",null,null,"SLIHP-REPL BL28 N TEMPLE 1000W-2100W",632614.39,2276776.0699999994]
[null,null,"79072",null,null,"SLIHP-INST BL32 600N 1000W-2200W SLC",51782.59,4117105.690000006]
[null,null,"79073",null,null,"SLIHP-REPL BL7 S TMP 200W-STATE SLC",8739616.5299999993,7298900.7300000126]
[null,null,"80601",null,null,"BL31 refer to BL29 400W 800N-500N",1180782.1499999999,5325.97]
[null,null,"78061",null,null,"CATHODIC PROTECTION - UTAH",1214795.7000000009,2625077.9200000013]
[null,null,"78065",null,null,"REPLACE CONTINENTAL RISERS - UTAH - 2022",2510452.3900000043,2485701.8299999996]
[null,null,"86714",null,null,"FL41-INST ILI 16\" RECEIVER SITE TOOELE",958081.32000000065,375239.95999999996]
[null,null,"75232",null,null,"FL36-AC STUDY AND MITIGATION",1130000.7999999998,3935.08]
[null,null,"93107",null,null,"FL071-AC STUDY AND MITIGATION ST GEORGE",148759.37999999998,1261044.8700000003]
[null,null,"79399",null,null,"FL47-INST 2.75MI 8IN HP TO SY0002",1993736.3399999996,62979.07999999998]
[null,null,"90770",null,null,"SL0129 - FL12 INST NEW TAP LINE SLC",1194390.7699999991,382251.77999999985]
[null,null,"90885",null,null,"FL0004 INST TAPLINE TO WA1596 STATION",37396.239999999998,1285715.9199999988]
[null,null,"93495",null,null,"FL147 8\"-NEW TAP-SHEEP LN STAT GRNTSVILL",180664.06999999995,1379352.1300000018]
[null,null,"97560",null,null,"FL85- INST 8IN STL HP EXT EAG EG0007",1132.5800000000002,3643700.7700000047]
[null,null,"82850",null,null,"FL34-REPL APPROX 3.4MI OF 20 INCH W JORD",22884106.830000006,8967898.9100000318]
[null,null,"86153",null,null,"FL134 PHASE 3-INS26800 8\" HP PIPE",1583542.53,12138528.280000001]
[null,null,"86462",null,null,"FL13-INST 11200' OF 16\" SL85 TO FL12",5709698.3499999968,217980.65000000005]
[null,null,"86865",null,null,"FL34-REPL APPROX 41000 FT SLC",2837769.86,4118013.2500000019]
[null,null,"90086",null,null,"FL143 INSTALL APPROX 3.5 MILES W 24\"",22568496.370000001,3489494.419999999]
[null,null,"90268",null,null,"FL127-REPL 8900' OF FL022 W 24\" STL PIPE",12180794.999999987,1588723.8399999971]
[null,null,"90323",null,null,"FL34-REPL FL34-9800 S TO FL35 TAKEOFF",904962.86,16956122.920000024]
[null,null,"91771",null,null,"FL4-INST NEW TAP LINE SLCSL0131",1353497.8999999997,692.28]
[null,null,"93587",null,null,"NEW FL148-INST 5600 FT OF 6 IN NSL",172355.37,6251600.7100000018]
[null,null,"94178",null,null,"FL023-2 REPL 2 ML 4IN W/ 8IN SR101 HYRUM",333271.41000000003,8029851.6600000076]
[null,null,"96483",null,null,"FL026-REPL 20IN W 6500FT 24IN LEHI",107380.23,7379228.4400000265]
[null,null,"100368",null,null,"WEST JORDAN LAND",0,2222767.25]
[null,null,"100442",null,null,"PURCHASE HEBER CITY UT LAND",0,2295475.9700000002]
[null,null,"88305",null,null,"GIS move to ESRI Utility Network",2873921.0299999989,2431237.8599999961]
[null,null,"90894",null,null,"Field Mobile Upgrade",1335000.2100000009,971422.18000000098]
[null,null,"91158",null,null,"CLICK move to Salesforce field Services",4701028.8600000106,194577.54999999964]
[null,null,"94716",null,null,"10494 CREW TRUCK",2681080.4200000009,1018211.3300000002]
[null,null,"97549",null,null,"PURCHASE UNIT 10644",0,9275974.6000000052]
[null,null,"90792",null,null,"FL141 PROPOSED FL TO GREEN RIVER",13275333.980000004,20501.080000000005]
[null,null,"91375",null,null,"GREEN RIVER UTAH IHP MAINS - HB422",5844761.5700000003,1157753.8800000004]
[null,null,"91863",null,null,"FL144 - BURY PIPE EXPOSED IN WASH MOAB",1330944.5799999998,69958.060000000056]
[null,null,"92070",null,null,"FL141 & FL144 - MOD PIG RCVR & 6\" FCLTY",2003909.4199999985,29518.890000000007]
[null,null,"92199",null,null,"EUREKA HB422 IHP SERVICE LINE INSTALLS",1086032.0799999998,-1670.1000000000031]
[null,null,"92200",null,null,"GOSHEN HB422 IHP SERVICE LINE INSTALLS",1592953.64,84512.73]
[null,null,"94231",null,null,"MO0026-INST NEW GATE STAT ARCHES FL144",2628144.8699999987,38133.14999999998]
[null,null,"95719",null,null,"GENOLA IHP SYSTEM EXPANSION",616056.37000000011,13737920.999999998]
[null,null,"95720",null,null,"GENOLA INST IHP SERVICE LINES",5442.99,1053260.5599999994]
[null,null,"97575",null,null,"Green River HB422 INST IHP SERVICE LINES",1221224.4099999999,-1849.5300000000011]
[null,null,"01045310",null,null,"MAGNA LNG FACILITY",1755463.7999999986,3907215.2800000054]
[null,null,"85811",null,null,"SL0086-ENG REVIEW FOR UPRATE FL13",237040.18,1042529.4100000008]
[null,null,"87743",null,null,"WA1602-INST HP STATION SALT LAKE CITY UT",276052.68000000011,2055163.7500000016]
[null,null,"88462",null,null,"WA1609 - INST NEW HP STN FL012-FL055 SLC",2180100.5699999994,146266.72000000009]
[null,null,"95626",null,null,"HY0003-INST NEW 3X3 STA REPL HY1 FL23",57964.670000000006,1212754.6500000001]
[null,null,"90644",null,null,"MO0001-REMOD STN-MOAB",425004.63000000018,2485080.5400000056]
[null,null,"89824",null,null,"WA0530-REMODEL STA & INST HEATER FL013",895649.12999999989,298517.17000000016]
[null,null,"84673",null,null,"WA0502-REPL STA BYPS VLV STNSBRY  FL14",1148697.8499999999,24080.950000000004]
[null,null,"90694",null,null,"SL0129 - REPL SL0033 W/ 2X2 STA SLC FL12",1582119.7700000005,519738.31000000023]
[null,null,"91667",null,null,"SL0131- REL SL0060 NEW 3X2 STA SLC FL4",1121426.3099999996,316915.48]
[null,null,"78055",null,null,"INSTALL REINFORCEMENT MAINS - UTAH - BLF",5446836.6899999948,3621620.2099999939]
[null,null,"78060",null,null,"RELOCATE IHP MAINS - UTAH - 2021",365471.34999999957,754381.21999999764]
[null,null,"78059",null,null,"REPLACE IHP MAINS - UTAH",24044782.859999988,20153517.739999954]
[null,null,"78078",null,null,"REPLACE IHP MAINS - WYO",2104943.7000000002,1826470.8899999978]
[null,null,"78054",null,null,"INSTALL NEW MAINS - UTAH",44709246.81000039,28689188.799999919]
[null,null,"78071",null,null,"INSTALL NEW MAINS - WYO",837827.92999999993,840703.23999999929]
[null,null,"95348",null,null,"SNOW SHELTER INSTALLATIONS",1270050.9600000009,1360584.6899999992]
[null,null,"95398",null,null,"INSTALLATION OF BOLLARDS",298523.76,1048068.1600000008]
[null,null,"78066",null,null,"REPLACE METERS - UTAH - 2019",5761806.7700000238,9843548.3199999686]
[null,null,"82309",null,null,"REFURBISH SMALL METERS SYSTEM WIDE",0,1045322.5199999987]
[null,null,"78058",null,null,"INSTALL NEW LARGE METERS - UTAH",4596713.3600000013,4695662.590000011]
[null,null,"78057",null,null,"INSTALL NEW SMALL METERS - UTAH",22838545.659999751,21692469.310000066]
[null,null,"78056",null,null,"INSTALL NEW SERVICE LINES - UTAH",14525008.68000007,18294582.530000016]
[null,null,"78064",null,null,"REPLACE SERVICE LINES - UTAH",6162942.0500000548,9100005.2100000028]
[null,null,"78069",null,null,"RETIRE SERVICE LINES - UTAH - 2019",2054633.6699999911,2295299.5099999956]
[null,null,"96031",null,null,"FL135-INST 10MI 20\" DMERN VLY TO LEDGES",182179.43000000002,1109414.190000002]
[null,null,"95785",null,null,"FL35- RELOC 3900' 20IN 13400 S BANGERTER",52200.94999999999,1904506.5100000019]
[null,null,"95786",null,null,"FL36-RELOC 2300' 6IN 9800 S BANGERTER HW",8764.93,1077080.6699999988]
[null,null,"95861",null,null,"NOIHP-REL MAIN 5600 S PIN 16391 UDOT P2",22957.079999999998,1039384.3200000003]

{"sheet":"PROJECTED ACC 252 (CONTR)","index":18,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,1,4,5]]}
[]
[]
[]
[]
[null,"Contributions in Aid of Construction"]
[]
[]
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,2017,2018,2019,2020,2021,2022,2023,2024]
[]
[1,"Beginning balance",19720559.149999995,{"$f":"+C17","v":12128596.149999995},2640376.5899999943]
[2,"Contributions Received",null,null,null,null,null,null,null,null,"1/"]
[3,"Refunds",-2369340,-2861864.05,-796397.97473052714,null,null,null,null,null,"2/"]
[4,"Cancellation of expired agreements",-4458951,-6626355.5099999998,-1843978.6152694675,null,null,null,null,null,"3/"]
[5,"Cust advances for indust/reimbursable projects",-763672]
[]
[{"$f":"+A15+1","v":6},"Contributions for Mains - Ending Balance",{"$f":"SUM(C11:C15)","v":12128596.149999995},{"$f":"SUM(D11:D15)","v":2640376.5899999943},{"$f":"SUM(E11:E15)","v":0},{"$f":"SUM(F11:F15)","v":0},{"$f":"SUM(G11:G15)","v":0},0,0]
[]
[null,"Actuals from Questar Gas financial records."]
["1/","Change in mains and services policy in 2014 ended contributions in this account"]
["2/","Average of actual five years (rounded)"]
["3/","Amortizes the 2015 ending balance less refunds based on the prior five-year Contributions Received balances (rounded)"]

{"sheet":"190_255_282 FORECAST","index":19,"n_rows":121,"n_cols":38,"rows_kept":121,"cut":false,"hidden":false,"merged":[[0,0,0,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Questar Gas Co."]
["Dominion Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Deferral  Tax Account Balances"]
["190, 255, 282 Forecast",null,null,"QUESTAR GAS COMPANY",null,null,null,null,null,null,null,null,null,null,null,null,null,"thru  Dec. 31, 2026"]
[null,null,null,"TAX ANALYSIS FOR UTAH RATE CASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation between accounts 282000 and 2821000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Dr.) / Cr.","YE True Up","Estimated","Estimated","Estimated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance","Booked","Balance","Change","Balance",null,2025,null,null,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-12-01","in 2025","2025-12-31","Jan - Dec 26","2026-12-31",null,"Acct. 282000","Acct. 282100",null,"Acct. 282000","Acct. 282100"]
["WYOMING 282 ADJUSTMENT DETAIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct. 190000  Beg. Balance",0,0,{"$f":"+Q8+R8","v":0},null,{"$f":"+S8+T8","v":0}]
[null,null,null,"YE","HIST SPREAD",null,"2025 CASE","2026 CASE",null,"2025 Change",null,"2026 Change ","2026 Change","Total",null,"Acct. 190008  Beg. Balance",{"$f":"D18","v":50747593.5},0,{"$f":"+Q9+R9","v":50747593.5},null,{"$f":"+S9","v":50747593.5},null,{"$f":"S51","v":0.82138434968473972},{"$f":"S52","v":0.17861564297319743},{"$f":"+S11+S12","v":-345406792.23000002},{"$f":"W9","v":0.82138434968473972},{"$f":"X9","v":0.17861564297319743},{"$f":"+U11+U12","v":-345406792.23000002}]
[null,null,null,null,null,null,null,null,null,null,null,"Not Prorated","Prorated","2026 Change",null,"Acct. 190009  Beg. Balance",{"$f":"D25","v":11037520.59},0,11037520.59,null,11037520.59]
[null,null,null,"12/31/2024",null,null,null,null,null,null,null,null,null,null,null,"Acct. 282000  Beg. Balance",{"$f":"D33","v":-283724007.85000002},0,{"$f":"+Q11+R11","v":-283724007.85000002},null,{"$f":"+S11","v":-283724007.85000002},null,{"$f":"+S11","v":-283724007.85000002},{"$f":"+S12","v":-61682784.380000003},{"$f":"+X11+W11","v":-345406792.23000002},{"$f":"+U11","v":-283724007.85000002},{"$f":"+U12","v":-61682784.380000003},{"$f":"+AA11+Z11","v":-345406792.23000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct. 282100  Beg. Balance",{"$f":"D41","v":-61682784.380000003},0,{"$f":"+Q12+R12","v":-61682784.380000003},null,{"$f":"+S12","v":-61682784.380000003}]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q8:Q12)","v":-283621678.14000005},{"$f":"SUM(R8:R12)","v":0},{"$f":"SUM(S8:S12)","v":-283621678.14000005},null,{"$f":"SUM(U9:U12)","v":-283621678.14000005}]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$226","v":0},{"$f":"IF($D$18=0,0,+D14/$D$18)","v":0},null,{"$f":"+E14*$G$18","v":0},{"$f":"+E14*H18","v":0}]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$227","v":0},{"$f":"IF($D$18=0,0,+D15/$D$18)","v":0},null,0,{"$f":"+E15*H18","v":0},null,null,null,null,null,null,null,"Deferred Tax (Tax Depr. over / (under) Book Depr.)",null,{"$f":"+R49","v":-9947807},{"$f":"+R15","v":-9947807},{"$f":"R83","v":-1863106.7775118086},{"$f":"SUM(S15:T15)","v":-11810913.777511809},null,{"$f":"+S15*$W$9","v":-8170972.9834843017},{"$f":"+S15*$X$9","v":-1776833.9434782742},{"$f":"+W15+X15","v":-9947806.9269625768},{"$f":"+W15+R80","v":-9545782.409273861},{"$f":"+X15+R81","v":-2265131.2952005239},{"$f":"+Z15+AA15","v":-11810913.704474386}]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$228","v":0},{"$f":"IF($D$18=0,0,+D16/$D$18)","v":0},null,0,{"$f":"+E16*H18","v":0}]
[null,"General",null,{"$f":"+'Rate Base'!$AE$229","v":50747593.5},{"$f":"IF($D$18=0,0,+D17/$D$18)","v":1},null,{"$f":"+E17*$G$18","v":50747593.5},{"$f":"+E17*H18","v":50747593.5},null,null,null,null,null,null,null,"  Timing Differences - "]
[null,"Total",null,{"$f":"SUM(D14:D17)","v":50747593.5},{"$f":"SUM(E14:E17)","v":1},null,{"$f":"S9","v":50747593.5},{"$f":"U9","v":50747593.5},null,null,null,null,null,null,null,"    Est. Cost of Removal",null,-2396448.6291541471,-2396448.6291541471,-2396448.6291541471,-4792897.2583082942,null,{"$f":"+S18*$W$9","v":-1968405.3988106651},{"$f":"+S18*$X$9","v":-428043.21274860553},{"$f":"+W18+X18","v":-2396448.6115592709},{"$f":"+U18*$Z$9","v":-3936810.7976213302},{"$f":"+U18*$AA$9","v":-856086.42549721105},{"$f":"+Z18+AA18","v":-4792897.2231185418}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Est. Repairs Expense",null,-6767233.869000324,-6767233.869000324,-6767233.869000324,-13534467.738000648,null,{"$f":"+S19*$W$9","v":-5558499.9906533761},{"$f":"+S19*$X$9","v":-1208733.8286614914},-6767233.8193148673,-11116999.981306752,-2417467.6573229828,-13534467.638629735]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,"    Est. Contribution in Aid Constr. ",null,0,0,0,0,null,0,0,0,0,0,0]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$233","v":0},{"$f":"IF($D$18=0,0,+D21/$D$18)","v":0},null,{"$f":"+E21*$G$25","v":0},{"$f":"+E21*H25","v":0},null,null,null,null,null,null,null,"    Est.  Asset Retirement Obligation",null,1053944.8225860363,1053944.8225860363,1053944.8225860363,2107889.6451720726,null,865693.78270342981,188251.03214447736,1053944.8148479071,1731387.5654068596,376502.06428895472,2107889.6296958141]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$234","v":0},{"$f":"IF($D$18=0,0,+D22/$D$18)","v":0},null,0,{"$f":"+E22*H25","v":0},null,null,null,null,null,null,null,"    Est.  Tax Capitalized Interest",null,999613.75774680299,999613.75774680299,999613.75774680299,1999227.515493606,null,821067.09634277679,178546.65406479922,999613.75040757598,1642134.1926855536,357093.30812959844,1999227.500815152]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$235","v":0},{"$f":"IF($D$18=0,0,+D23/$D$18)","v":0},null,0,{"$f":"+E23*H25","v":0},null,null,null,null,null,null,null,"    Est.  Tax Gain/Loss",null,0,0,0,0,null,0,0,0,0,0,0]
[null,"General",null,{"$f":"+'Rate Base'!$AE$236","v":11037520.59},{"$f":"IF($D$18=0,0,+D24/$D$18)","v":0.21749840393909517},null,2400643.1117699002,{"$f":"+E24*H25","v":2400643.1117699002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,"Total",null,{"$f":"SUM(D21:D24)","v":11037520.59},{"$f":"SUM(E21:E24)","v":0.21749840393909517},null,{"$f":"S10","v":11037520.59},{"$f":"U10","v":11037520.59},null,null,null,null,null,null,null,"Accts. 282000 - 282108  Ending Balance",null,null,{"$f":"SUM(S13:S24)","v":-300679609.05782163},null,{"$f":"SUM(U13:U24)","v":-309652839.75315511}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W11:W25)","v":-297735125.34390217},{"$f":"SUM(X11:X25)","v":-64729597.678679094},{"$f":"SUM(Y11:Y25)","v":-362464723.02258128},{"$f":"SUM(Z11:Z25)","v":-304950079.28010952},{"$f":"SUM(AA11:AA25)","v":-66487874.385602176},-371437953.6657117]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Account 255000 (ITC)",null,null,{"$f":"SUM(R27:R27)-D71","v":0},0,{"$f":"SUM(S27:T27)","v":0}]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$261","v":0},{"$f":"+D28/$D$33","v":0},null,{"$f":"+E28*$G$33","v":0},{"$f":"+E28*H33","v":0},null,{"$f":"$J$33*E28","v":0},null,{"$f":"$L$33*E28","v":0},{"$f":"$M$33*E28","v":0},{"$f":"SUM(L28:M28)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S15:S24)+S11+S12","v":-362464723.14782166},null,null,{"$f":"SUM(U15:U24)+U12+U11","v":-371437953.84315509}]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$262","v":0},{"$f":"+D29/$D$33","v":0},null,{"$f":"+E29*$G$33","v":0},{"$f":"+E29*H33","v":0},null,{"$f":"$J$33*E29","v":0},null,{"$f":"$L$33*E29","v":0},{"$f":"$M$33*E29","v":0},{"$f":"SUM(L29:M29)","v":0}]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$263","v":0},{"$f":"+D30/$D$33","v":0},null,{"$f":"+E30*$G$33","v":0},{"$f":"+E30*H33","v":0},null,{"$f":"$J$33*E30","v":0},null,{"$f":"$L$33*E30","v":0},{"$f":"$M$33*E30","v":0},0]
[null,"Storage",null,{"$f":"+'Rate Base'!$AE$264","v":-6400000},{"$f":"+D31/$D$33","v":2.2557132364292447E-2},null,{"$f":"+E31*$G$33","v":-6716050.631881604},{"$f":"+E31*H34","v":0},null,{"$f":"$J$33*E31","v":-316050.6318816042},null,{"$f":"$L$33*E31","v":-135244.93907518455},{"$f":"$M$33*E31","v":-31011.758193211972},{"$f":"SUM(L31:M31)","v":-166256.69726839653}]
[null,"General",null,{"$f":"+'Rate Base'!$AE$265","v":-277324007.85000002},{"$f":"+D32/$D$33","v":0.97744286763570754},null,{"$f":"+E32*$G$33","v":-291019074.71202058},{"$f":"+E32*H33","v":-298071279.97728664},null,{"$f":"$J$33*E32","v":-13695066.862020543},null,{"$f":"$L$33*E32","v":-5860416.9602748835},{"$f":"$M$33*E32","v":-1343797.6675963467},-7204214.6278712302]
[null,"Total",null,{"$f":"SUM(D28:D32)","v":-283724007.85000002},{"$f":"SUM(E28:E32)","v":1},null,{"$f":"W26","v":-297735125.34390217},{"$f":"Z26","v":-304950079.28010952},null,{"$f":"+G33-D33","v":-14011117.493902147},null,{"$f":"SUM(T15:T23)-M33-L41","v":-5995661.8993500685},{"$f":"R80","v":-1374809.4257895588},{"$f":"SUM(L33:M33)","v":-7370471.3251396269}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected","Projected"]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026,"Change"]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$269","v":0},{"$f":"+D36/$D$41","v":0},null,{"$f":"+E36*$G$41","v":0},{"$f":"+E36*H41","v":0},null,{"$f":"$J$41*E36","v":0},null,{"$f":"$L$41*E36","v":0},null,{"$f":"SUM(L36:M36)","v":0}]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$270","v":0},{"$f":"+D37/$D$41","v":0},null,{"$f":"+E37*$G$41","v":0},{"$f":"+E37*H41","v":0},null,{"$f":"$J$41*E37","v":0},null,{"$f":"$L$41*E37","v":0},null,{"$f":"SUM(L37:M37)","v":0},null,"         Estimated Tax Depreciation ",null,-167803634.85208663,-175696867.27776945,{"$f":"+S37-R37","v":-7893232.4256828129}]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$271","v":0},{"$f":"+D38/$D$41","v":0},null,{"$f":"+E38*$G$41","v":0},{"$f":"+E38*H41","v":0},null,{"$f":"$J$41*E38","v":0},null,{"$f":"$L$41*E38","v":0},null,0]
[null,"Storage",null,{"$f":"+'Rate Base'!$AE$272","v":-1400000},{"$f":"+D39/$D$41","v":2.2696770485833247E-2},null,{"$f":"+E39*$G$41","v":-1469152.822153304},{"$f":"+E39*H42","v":0},null,{"$f":"$J$41*E39","v":-69152.82215330383},null,{"$f":"$L$41*E39","v":-36377.461569307641},null,{"$f":"SUM(L39:M39)","v":-36377.461569307641}]
[null,"General",null,{"$f":"+'Rate Base'!$AE$273","v":-60282784.380000003},{"$f":"+D40/$D$41","v":0.9773032295141667},null,{"$f":"+E40*$G$41","v":-63260444.856525786},{"$f":"+E40*H41","v":-64978814.360581249},null,{"$f":"$J$41*E40","v":-2977660.4765257873},null,{"$f":"$L$41*E40","v":-1566381.9086245063},null,-1566381.9086245063,null,null,null,0,0,0]
[null,"Total",null,{"$f":"SUM(D36:D40)","v":-61682784.380000003},{"$f":"SUM(E36:E40)","v":1},null,{"$f":"X26","v":-64729597.678679094},{"$f":"AA26","v":-66487874.385602176},null,{"$f":"+G41-D41","v":-3046813.298679091},null,{"$f":"SUM(T15:T23)*AA9","v":-1602759.3701938142},null,-1602759.3701938142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Tax Depreciation",null,{"$f":"SUM(R37:R41)","v":-167803634.85208663},{"$f":"SUM(S37:S41)","v":-175696867.27776945},{"$f":"+S42-R42","v":-7893232.4256828129}]
[null,"GRAND TOTAL",null,{"$f":"+D41+D33+D25+D18","v":-283621678.14000005},null,null,{"$f":"S25","v":-300679609.05782163},{"$f":"U25","v":-309652839.75315511}]
[null,null,null,{"$f":"+D41+D33+D25+D18","v":-283621678.14000005},null,null,{"$f":"+G41+G33+G25+G18","v":-300679608.93258131},{"$f":"+H41+H33+H25+H18","v":-309652839.57571173},null,null,null,null,null,null,null,"Estimated Book Depr. (Forecast)",null,{"$f":"-'108_111 Projection'!H24","v":127117405.74915931},{"$f":"-'108_111 Projection'!I24","v":161543561.94951704},{"$f":"+S44-R44","v":34426156.200357735}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+R42+R44","v":-40686229.102927327},{"$f":"+S42+S44","v":-14153305.328252405},{"$f":"+S46-R46","v":26532923.774674922}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Taxes!$P$23","v":0.24450058769999999},{"$f":"Taxes!$P$18","v":4.3671630000000003E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferral - Accts. 2820 / 2821",null,{"$f":"ROUND(R46*R48,0)","v":-9947807},{"$f":"ROUND(S46*S48,0)","v":-618098},{"$f":"+S49-R49","v":9329709}]
[]
[255,"Deferred Investment Tax Credits",null,null,null,"2021 CASE",{"$f":"+G9","v":"2025 CASE"},{"$f":"+H9","v":"2026 CASE"},null,null,null,null,null,null,null,null,"Fed",{"$f":"(R46-R52)*Taxes!P20","v":-8170972.9834843017},{"$f":"R51/R49","v":0.82138434968473972}]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$254","v":0},null,{"$f":"+D52","v":0},0,0,null,null,null,null,null,null,null,null,"state",{"$f":"R46*Taxes!P18","v":-1776833.9434782742},{"$f":"R52/R49","v":0.17861564297319743}]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$255","v":0},null,{"$f":"+D53","v":0},0,0,null,null,null,null,null,null,null,"ADIT Proration Computation"]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$256","v":0},null,0,0,0,null,null,null,null,null,null,null,"Effective Date of Rates = 1/1/23"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period = 1/1/23 - 12/31/23"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Book Depreciation",{"$f":"S44","v":161543561.94951704}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Tax Depreciation",{"$f":"S42","v":-175696867.27776945}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Timing Difference",{"$f":"SUM(Q58:Q59)","v":-14153305.328252405}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT",{"$f":"Q60*Taxes!P20","v":-2972194.1189330048}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ADIT",{"$f":"Q60*Taxes!P23","v":-3460491.4706552546}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State ADIT (Net of Fed)",{"$f":"Q63-Q62","v":-488297.35172224976}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2026 Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT by Month",null,{"$f":"$Q$62/12","v":-247682.84324441708},{"$f":"$Q$62/12","v":-247682.84324441708},-247682.84324441708,-247682.84324441708,-247682.84324441708,-247682.84324441708,-247682.84324441708,-247682.84324441708,-247682.84324441708,-247682.84324441708,-247682.84324441708,-247682.84324441708,{"$f":"SUM(R67:AC67)","v":-2972194.1189330048}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Number of Days in Projected Period",null,365]
[null,"General",null,{"$f":"+'Rate Base'!$AE$257","v":0},null,0,0,0]
[null,"Total",null,{"$f":"SUM(D52:D70)","v":0},null,{"$f":"SUM(F52:F70)","v":0},{"$f":"SUM(G52:G70)","v":0},{"$f":"SUM(H52:H70)","v":0},null,null,null,null,null,null,null,"Total Number of Days in Projected Period",null,31,28,31,30,31,30,31,31,30,31,30,31]
[null,"Check",null,null,null,null,{"$f":"-S27","v":0},{"$f":"-U27","v":0},null,null,null,null,null,null,null,"Number of Days Remaining in Projected Period",null,334,306,275,246,215,185,154,123,93,62,32,1]
[null,"Change Year/Year",null,null,null,null,{"$f":"F71-G71","v":0},{"$f":"G71-H71","v":0},null,null,null,null,null,null,null,"Proration Factor (Beginning January 1, 2023)",null,{"$f":"R72/$R$69","v":0.91506849315068495},{"$f":"S72/$R$69","v":0.83835616438356164},0.75342465753424659,0.67397260273972603,0.58904109589041098,0.50684931506849318,0.42191780821917807,0.33698630136986302,0.25479452054794521,0.16986301369863013,8.7671232876712329E-2,2.7397260273972603E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Prorated ADIT Activity",null,{"$f":"R67*R73","v":-226646.76614694603},{"$f":"S67*S73","v":-207646.43844600444},-186610.36134853342,-166931.45051541534,-145895.3734179443,-125537.87945264975,-104501.8023551787,-83465.725257707672,-63108.231292413118,-42072.154194942079,-21714.660229647525,-678.58313217648515,{"$f":"SUM(R75:AC75)","v":-1374809.4257895588}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Prorated ADIT Adjustment",null,{"$f":"SUM(R75:R76)","v":-226646.76614694603},{"$f":"SUM(S75:S76)","v":-207646.43844600444},-186610.36134853342,-166931.45051541534,-145895.3734179443,-125537.87945264975,-104501.8023551787,-83465.725257707672,-63108.231292413118,-42072.154194942079,-21714.660229647525,-678.58313217648515,{"$f":"SUM(R77:AC77)","v":-1374809.4257895588}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT at 12/31/2026 with Proration",null,{"$f":"AD75","v":-1374809.4257895588}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Net of Fed",null,{"$f":"Q64","v":-488297.35172224976}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"H82-G82","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 2026 ADIT Adjustment",null,{"$f":"SUM(R80:R82)","v":-1863106.7775118086}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,2026]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Dpr",{"$f":"-109614545-19832428","v":-129446973},{"$f":"-93352179-48084561","v":-141436740}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Book Dpr",94272777,114539865]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2777005,"Tax Cap Interest"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3355999,"Tax Gain/(Loss)"]

{"sheet":"EDIT Amort Adj","index":20,"n_rows":1254,"n_cols":21,"rows_kept":1254,"cut":false,"hidden":false,"merged":[[12,14,12,16],[12,18,12,20]]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,null,null,null,null,null,null,"   "]
[]
[]
[null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,"TCJA Tax Reform - EDIT Amortization"]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,"EDIT Adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,"A","B","C","D","E","F","G","H","I"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 EDIT",null,null,null,"2026 EDIT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT Pre-Tax","Tax",null,null,"EDIT Pre-Tax","Tax"]
["Utah",null,null,null,null,null,null,null,null,null,"Description",null,null,null,"Amortization","Gross Up","Total",null,"Amortization","Gross Up","Total"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,"EDIT Amortization - Plant Protected and Unprotected (ARAM)",null,null,null,3029320,980491,{"$f":"SUM(O16:P16)","v":4009811},null,3054855,988756,{"$f":"SUM(S16:T16)","v":4043611}]
[null,null,null,null,null,null,null,null,null,null,"EDIT Amortization - Non-Plant Related (12 Year)",null,null,null,958116,310110.55780043046,{"$f":"SUM(O17:P17)","v":1268226.5578004303},null,912940,295488.62471050181,{"$f":"SUM(S17:T17)","v":1208428.6247105019}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,"Total EDIT Amortization",null,null,null,{"$f":"SUM(O16:O17)","v":3987436},{"$f":"SUM(P16:P17)","v":1290601.5578004303},{"$f":"SUM(Q16:Q17)","v":5278037.5578004308},null,{"$f":"SUM(S16:S17)","v":3967795},{"$f":"SUM(T16:T17)","v":1284244.6247105019},{"$f":"SUM(U16:U17)","v":5252039.6247105021}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,null,null,null,null,"Utah Pre-Tax","Utah","Utah",null,"Utah Pre-Tax","Utah","Utah"]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,"Description",null,null,null,"Amortization","Gross Up","Total",null,"Amortization","Gross Up","Total"]
[null,null,null,null,null,null,null,null,null,null,"UT EDIT Amortization - Plant Protected and Unprotected (ARAM)",null,null,null,2938440,951076,{"$f":"SUM(O22:P22)","v":3889516},null,2963209,959093,{"$f":"SUM(S22:T22)","v":3922302}]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0},null,null,null,"UT EDIT Amortization - Non-Plant Related (12 Year)",null,null,null,912940,295489,{"$f":"SUM(O23:P23)","v":1208429},null,912940,295489,{"$f":"SUM(S23:T23)","v":1208429}]
[null,null,null,null,null,null,null,null,null,null,"UT Total EDIT Amortization",null,null,null,{"$f":"SUM(O22:O23)","v":3851380},{"$f":"SUM(P22:P23)","v":1246565},{"$f":"SUM(Q22:Q23)","v":5097945},null,{"$f":"SUM(S22:S23)","v":3876149},{"$f":"SUM(T22:T23)","v":1254582},{"$f":"SUM(U22:U23)","v":5130731}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Active"]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0},null,null,1,null,null,null,"2025 EDIT Adjustment","2026 EDIT Adjustment",null,{"$f":"'Control Panel'!F40","v":"2026 EDIT Adjustment"},null,"2026 EDIT Change","Proration Factor","2026 EDIT Change Prorated"]
[null,null,null,null,null,null,null,null,null,2,null,"Rate Base Impact - Utah:"]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0},null,null,3]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0},null,null,{"$f":"J29+1","v":4},null,"January",null,{"$f":"$O$24/12+N29","v":320948.33333333331},{"$f":"N41+S24/12","v":4174392.416666667},null,{"$f":"HLOOKUP($Q$27,$M$27:$O$46,J30,FALSE)","v":4174392.416666667},null,{"$f":"$S$24/12","v":323012.41666666669},{"$f":"'190_255_282 FORECAST'!$R73","v":0.91506849315068495},{"$f":"S30*T30","v":295578.48538812785}]
[null,null,null,null,null,null,null,null,null,{"$f":"J30+1","v":5},null,"February",null,{"$f":"$O$24/12+N30","v":641896.66666666663},{"$f":"O30+S24/12","v":4497404.833333334},null,{"$f":"HLOOKUP($Q$27,$M$27:$O$46,J31,FALSE)","v":4497404.833333334},null,{"$f":"$S$24/12","v":323012.41666666669},{"$f":"'190_255_282 FORECAST'!S73","v":0.83835616438356164},{"$f":"S31*T31","v":270799.45068493154}]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0},null,null,6,null,"March",null,{"$f":"$O$24/12+N31","v":962845},{"$f":"O31+$S$24/12","v":4820417.2500000009},null,4820417.2500000009,null,323012.41666666669,{"$f":"'190_255_282 FORECAST'!T73","v":0.75342465753424659},243365.5194063927]
[null,null,null,null,null,null,null,null,null,7,null,"April",null,1283793.3333333333,{"$f":"O32+$S$24/12","v":5143429.6666666679},null,5143429.6666666679,null,323012.41666666669,{"$f":"'190_255_282 FORECAST'!U73","v":0.67397260273972603},217701.51917808221]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0},null,null,8,null,"May",null,1604741.6666666665,5466442.0833333349,null,5466442.0833333349,null,323012.41666666669,{"$f":"'190_255_282 FORECAST'!V73","v":0.58904109589041098},190267.5878995434]
[null,null,null,null,null,null,null,null,null,9,null,"June",null,1925689.9999999998,5789454.5000000019,null,5789454.5000000019,null,323012.41666666669,{"$f":"'190_255_282 FORECAST'!W73","v":0.50684931506849318},163718.62214611875]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0},null,null,10,null,"July ",null,2246638.333333333,6112466.9166666688,null,6112466.9166666688,null,323012.41666666669,{"$f":"'190_255_282 FORECAST'!X73","v":0.42191780821917807},136284.69086757992]
[null,null,null,null,null,null,null,null,null,11,null,"August",null,2567586.6666666665,6435479.3333333358,null,6435479.3333333358,null,323012.41666666669,{"$f":"'190_255_282 FORECAST'!Y73","v":0.33698630136986302},108850.7595890411]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0},null,null,12,null,"September",null,2888535,6758491.7500000028,null,6758491.7500000028,null,323012.41666666669,{"$f":"'190_255_282 FORECAST'!Z73","v":0.25479452054794521},82301.793835616452]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0},null,null,13,null,"October",null,3209483.3333333335,7081504.1666666698,null,7081504.1666666698,null,323012.41666666669,{"$f":"'190_255_282 FORECAST'!AA73","v":0.16986301369863013},54867.862557077628]
[null,null,null,null,null,null,null,null,null,14,null,"November",null,3530431.666666667,7404516.5833333367,null,7404516.5833333367,null,323012.41666666669,{"$f":"'190_255_282 FORECAST'!AB73","v":8.7671232876712329E-2},28318.89680365297]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0},null,null,15,null,"December",null,3851380.0000000005,7727529.0000000037,null,7727529.0000000037,null,323012.41666666669,{"$f":"'190_255_282 FORECAST'!AC73","v":2.7397260273972603E-3},884.9655251141553]
[null,null,null,null,null,null,null,null,null,16,null,"Adjusted Balance (Historical Avg, Forecast Prorated)",null,{"$f":"(SUM(N30:N40)+M41*0.5+N41*0.5)/12","v":1925690},{"$f":"O41-U44","v":5644320.1538812825},"1/",5644320.1538812825,null,{"$f":"SUM(S30:S41)","v":3876148.9999999995},null,{"$f":"SUM(U30:U41)","v":1792940.1538812786}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0},null,null,17]
[null,null,null,null,null,null,null,null,null,18,null,"Annual EDIT Refund - 496 (Utah)",null,{"$f":"Q24","v":5097945},{"$f":"U24","v":5130731},null,{"$f":"HLOOKUP($Q$27,$M$27:$O$46,J44,FALSE)","v":5130731},null,"2026 Proration Adjustment",null,{"$f":"S42-U42","v":2083208.8461187209}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0},null,null,19]
[null,null,null,null,null,null,null,null,null,20,null,"Increase to Rate Base - 254 (Utah)",null,{"$f":"N42","v":1925690},{"$f":"O42","v":5644320.1538812825},null,{"$f":"HLOOKUP($Q$27,$M$27:$O$46,J46,FALSE)","v":5644320.1538812825}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0},null,null,null,null,"1/ Per IRS normalization rule, any forecasted change in EDIT or ADIT balances must use proration method for rate-making purposes."]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
["496","EDIT Amort"]
[null,null,"Utah",null,{"$f":"Q44","v":5130731},null,{"$f":"SUM(E495:E495)","v":5130731}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":5130731},null,{"$f":"SUM(G495:G496)","v":5130731}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":5130731},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":5130731}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":5130731},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":5130731}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":5130731},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":5130731}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":5130731},null,{"$f":"SUM(E512:E512)","v":5130731}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,{"$f":"((E512)-(E639+E892+E913+E921-E925))*Taxes!$P$18","v":224067.38586153003},null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":224067.38586153003}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":224067.38586153003},null,{"$f":"SUM(E933:E933)","v":224067.38586153003}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":224067.38586153003},null,{"$f":"SUM(E936:E936)","v":224067.38586153003}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":224067.38586153003},null,{"$f":"SUM(E939:E939)","v":224067.38586153003}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
["254","Other Regulatory Liabilities"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1123:E1123)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1124:E1124)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"Q46","v":5644320.1538812825},null,{"$f":"SUM(E1125:E1125)","v":5644320.1538812825}]
[null,null,"General",null,null,null,{"$f":"SUM(E1126:E1126)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1123:E1126)","v":5644320.1538812825},null,{"$f":"SUM(G1123:G1126)","v":5644320.1538812825}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116+E1123","v":0},null,{"$f":"G1091+G1102+G1109+G1116+G1123","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117+E1124","v":0},null,{"$f":"G1092+G1103+G1110+G1117+G1124","v":0}]
[null,"Distribution - Utah",null,null,5644320.1538812825,null,5644320.1538812825]
[null,"General",null,null,0,null,0]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120+E1127","v":5644320.1538812825},null,{"$f":"G1095+G1099+G1106+G1113+G1120+G1127","v":5644320.1538812825}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1143:E1143)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1144:E1144)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1143:E1144)","v":0},null,{"$f":"SUM(G1143:G1144)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1148:E1148)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1148)","v":0},null,{"$f":"SUM(G1148)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1152)","v":0},null,{"$f":"SUM(G1152)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1165:E1165)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1166:E1166)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1166)","v":0},null,{"$f":"SUM(G1163:G1166)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1170:E1170)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1171:E1171)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1170:E1171)","v":0},null,{"$f":"SUM(G1170:G1171)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1175:E1175)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1176:E1176)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1175:E1176)","v":0},null,{"$f":"SUM(G1175:G1176)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1180)","v":0},null,{"$f":"SUM(G1180)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1199:E1199)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1200:E1200)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1201:E1201)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1198:E1201)","v":0},null,{"$f":"SUM(G1198:G1201)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1205:E1205)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1205)","v":0},null,{"$f":"SUM(G1205)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1148+E1156+E1163+E1184+E1191+E1198","v":0},null,{"$f":"G1148+G1156+G1163+G1184+G1191+G1198","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1143+E1157+E1164+E1170+E1185+E1192+E1199+E1175","v":0},null,{"$f":"G1143+G1157+G1164+G1170+G1185+G1192+G1199+G1175","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1144+E1158+E1165+E1171+E1186+E1193+E1200+E1176","v":0},null,{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0}]
[null,"General",null,null,{"$f":"E1152+E1159+E1166+E1180+E1187+E1194+E1201+E1205","v":0},null,{"$f":"G1152+G1159+G1166+G1180+G1187+G1194+G1201+G1205","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1145+E1149+E1153+E1160+E1167+E1172+E1177+E1181+E1188+E1195+E1202+E1206","v":0},null,{"$f":"+G1145+G1149+G1153+G1160+G1167+G1172+G1177+G1181+G1188+G1195+G1202+G1206","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1131+E1209","v":0},null,{"$f":"G1131+G1209","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1132+G1210","v":0}]
[null,"Distribution - Utah",null,null,5644320.1538812825,null,{"$f":"G1133+G1211","v":5644320.1538812825}]
[null,"General",null,null,0,null,{"$f":"G1134+G1212","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1137+E1215","v":5644320.1538812825},null,{"$f":"G1137+G1215","v":5644320.1538812825}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1229:E1229)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":224067.38586153003},null,224067.38586153003]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1229:E1235)","v":224067.38586153003},null,224067.38586153003]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1237/365","v":613.8832489356987},null,{"$f":"SUM(E1239:E1239)","v":613.8832489356987}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1239*E1241","v":4612.1048492539039},null,{"$f":"SUM(E1244:E1244)","v":4612.1048492539039}]
[null,null,null,null,null,null,{"$f":"G1241*G1239","v":4612.1048492539039}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1218","v":0},null,{"$f":"SUM(E1248:E1248)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1249:E1249)","v":0}]
[null,"Distribution - Utah",null,null,5644320.1538812825,null,{"$f":"SUM(E1250:E1250)","v":5644320.1538812825}]
[null,"General",null,null,{"$f":"E1221+E1244","v":4612.1048492539039},null,{"$f":"G1221+G1244","v":4612.1048492539039}]
[null,null,null,null,null,null,{"$f":"SUM(E1252:E1252)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1253:E1253)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1224+E1244","v":5648932.2587305363},null,{"$f":"SUM(E1254:E1254)","v":5648932.2587305363}]

{"sheet":"Corp Charges ","index":21,"n_rows":1247,"n_cols":22,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,null,"Account","L67002 - Questar Gas Company RGU not covered by TSA and Indirect Top-Up (USD)"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,"A60101-Base Pay",1333343.0412574378]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,"A60117-Vacation Pay",35062.598120150593]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60119-Severance Pay",-73546.905891856222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOT",null,"A60123-Temp Disability",8736.5734022326906]
[null,null,null,null,null,null,null,null,null,1,null,null,"Corp Charges 2024",null,"Corp Charges 2025",null,"Corp Charges 2026",null,{"$f":"'Control Panel'!F65","v":"Corp Charges 2026"},null,"A60129-Scheduled Overtime",2693.9697335522292]
[null,null,null,null,null,null,null,null,null,{"$f":"J6+1","v":2},null,null,null,null,null,null,null,null,null,null,"A60131-Statutory Holiday Pay",29386.088456789199]
[null,null,null,null,null,null,null,null,null,{"$f":"J7+1","v":3},null,null,null,null,null,null,null,null,null,null,"A60133-Sick Pay",534.46862014125236]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,4,null,null,null,null,null,null,null,null,null,null,"A60137-STIP - Sr. Mgmt",244509.33245353369]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,5,"Total Enbridge Corp Charges Adj",null,{"$f":"V132","v":6037901.4554709205},null,{"$f":"M10*(1+O13)","v":6037901.4554709205},null,{"$f":"O10*(1+Q12)","v":6126573.2158439755},null,{"$f":"HLOOKUP($S$6,$O$6:$Q$16,J10,FALSE)","v":6126573.2158439755},null,"A60138-STIP - Salaried",215183.85245522711]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60145-Other Salary Expense",10329.649901083374]
[null,null,null,null,null,null,null,null,null,null,"Inflation adj",null,null,null,{"$f":"'PROJECTED EXPENSES'!AU828","v":1.8976923499597786E-2},null,{"$f":"'PROJECTED EXPENSES'!AV828","v":1.4685857499828758E-2},null,null,null,"A60201-Canada Pension Plan - Company Contribution",28740.089620146478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60203-Social Security (US)",30110.048116998303]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60205-Employment Insurance",9184.2414990125526]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60214-Savings Plan - Company Contribution",19291.905916132364]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A60216-Employee Clubs",2.0682484056091192E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60218-Living Allowance",379.81721823967212]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A60219-Vacation Travel",38.584276740327205]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60221-Benefit Credits",58255.286695412709]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A60224-Parking Expense",6.1480898453244581]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A60401-Employee Training & Development",5458.584495629666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60403-Executive Development",362.96447446022682]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A60405-Recruitment Advertising And Interviews",3519.4811754054899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60407-Medical Examinations",758.09173046875469]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A6040P-Employee Training And Development - Planning Input",52595.655006104869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60411-Awards And Allowances",188.13918184878588]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A60412-Employee Recognition Awards And Allowances",9524.3547503937571]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A60415-Employee Education Refund",5022.528197453028]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A60451-Relocation Costs - Payroll",992.44146346111654]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A6045P-Employee Benefits - Relocation - Planning Input",-992.44146216843239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61005-Food Supplies",95.043389056872599]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61009-Safety Related Supplies",38.045225404363606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A6100P-Tools and Supplies - Planning Input",145.75422646009756]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61011-Uniforms And Protective Clothing",191.47305946486901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61101-Utilities",234501.99438178117]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61103-Stationery Printing And Drafting Supplies",190.0833605427261]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61105-Copier And Office Supplies",449.18117908864645]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61109-Books And Subscriptions",9402.130365067911]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A6110P-Office Supplies - Planning Input",5207.6137302222478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61113-Computer Equip Supplies",141.95531573722661]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61115-Computer Hardware",803.57716385817196]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61116-Computer Software",14943.260741635891]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61119-Corporate & Financial Support Services",30.286262998704384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A6111P-Computer Hardware and Software - Planning Input",4012.5230034852812]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61201-Public Awareness And Promotional Items",1173.0036960605635]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61202-Aboriginal Community Relationships & Awareness",5161.092122374449]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61299-Other Materials And Supplies",99295.561297160777]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61501-Accounting Tax And Audit Fees",65656.187175912637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61503-Legal Fees",31612.294946544738]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61505-Filing Fees",31992.70448362012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61509-Transfer Agent Fees",11548.953627443272]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61511-Professional Consulting Fees",322159.06626902416]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61512-Monitoring And Evaluation",-273.05269315151395]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61555-Agency Fees",4255.4667507834401]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61557-Marketing Research",857.45577387366632]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61559-Advertising And Public Relations",22641.651841561448]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61601-Non-Provisioned Contractors",9259.6429334081186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61602-Provisioned Contractors",64654.283360647234]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61607-Professional/Tech Assist",2010.9355711995884]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61609-Commissionaires And Security Services",123107.48829072216]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61611-Outside Contract Services",772459.73960838688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61701-Computer Facilities",10135.795398399376]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61705-IT Hardware Maintenance Services",3291.2838178712318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61706-IT Software Maintenance Services",376535.90154524823]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61707-Janitorial Service",5.9651004404581963E-6]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61709-Office Repairs And Maintenance",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61715-Postage Courier And Misc Freight",126934.36798052758]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61717-Reproduction Services",37630.338539747674]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61805-Environmental Control And Services",29.838192657868131]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61901-Directors Fees",10909.733305293483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61902-Directors Expenses",1202.1899045193832]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61905-Research And Development",649.83908207007369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A61906-Other Outside Services",35762.377339683015]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A61913-Other Permits",770.56721542362811]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A6210P-Transportation Repairs And Maintenance - Planning Input",-37.817934487500963]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A62110-Building Operations",68.350444638548225]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A62120-Compressor And Substations",18.510513291150914]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A62126-Water Treatment Facility",2.2689829620048889]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A62143-Repairs & Maintenance General",698.78158965940088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A62301-Vehicle / Fleet Fuel",3.2119964328509427]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A62309-Vehicle / Fleet Operation And Maintenance",-7.7059803859201648E-7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A62311-Equipment Repairs And Maintenance",6.5084657907121993E-2]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70005-Office Rent",95858.00976102917]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70007-Parking Leases",317.16537814229451]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70009-Lease Common Costs",6999.1267131305358]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70015-Storage Rent",63.430031017426835]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70105-Other Equipment Rents And Leases",27.534678290935926]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70320-Lease Expense Contra Account",-6.3432755755810458E-8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70405-Cellular And Mobile Telephones",12246.816674898502]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70409-Other Telecom Services",15.948782960103511]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A7040P-Telecommunications - Planning Input",7759.680042458589]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70501-Airfare",12256.776107968384]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70502-Entertainment",2026.286591164466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70503-Ground Transportation",4180.4929282619287]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70505-Accommodation",9870.1106190127484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70507-Meals",6674.4889669931918]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70509-Other Travel Expense",160.98169414248147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A7050P-Travel And Entertainment - Planning Input",95249.587594600482]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70511-Conference And Registration Fees",3745.7248892359094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70703-Business Taxes",-66.66701897710567]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70801-Corporate Donations",299.52089174039202]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70807-Sponsorships",2582.3798135883744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70809-Trade And Civic Memberships",14332.193045931002]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70811-Private Club Memberships",1149.3746544504133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70881-Other Operating And Admin Expense",1586.6145426829166]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70900-Lease Expense - Building ROU",-6.3432681910582127E-8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70902-Lease Expense - Other ROU",10743.189430263588]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70945-Business Unit Allocation - Non-Ops Labor",5.9547450197037008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70946-Burden on Employee Benefits",507.59822059114219]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70947-Burden on Corp Costs",625.913633843703]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70951-Direct Charge Labor Operating Cost",901.78253457368749]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70955-Variable Internal Charges",4.3066465150415909E-6]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70958-IT Internal Allocations",696.60805308476563]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70960-Capital Project Recoveries",-33658.991111189651]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70961-Operating Project Recoveries",-7506.0321107192212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70962-Job Order Project Recoveries",-115.44809948439249]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70964-Fixed Internal Recoveries",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70965-Gen And Admin Recoveries - Non Capital",0]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70966-Third Party Billable Credits",-5843.7167832921668]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70970-Variable Internal Recoveries",-695.01302685357723]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70980-Capital Recoveries on Internal Labor - BU/Corp Costs",-4407.7600792786825]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70981-Capital Recoveries on Contractor Labor - BU/Corp Costs",-8716.7102061677233]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70982-Non-Capital Recoveries on Internal Labor - Employee Benefits",-2200.1677575814651]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70983-Non-Capital Recoveries on Internal Labor - BU/Corp Costs",-929.96117405679558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70984-Non-Capital Labor On Contractor Labor - BU/Corp Costs",-447.51716990583395]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70985-Capital Recoveries On Internal Labor - Employee Benefits",-9258.6529440576905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A70990-Service Entity Clearing",12934.850602850069]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70994-Capital Project Recoveries - Overtime",-39.99619715231352]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"A70995-Operating Project Recoveries - Overtime",-10.898024025360948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPEX Wedge",-25793.763552968852]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Other - Insurance ",1361775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",{"$f":"SUM(V2:V131)","v":6037901.4554709205}]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"S16","v":0},null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,{"$f":"S14","v":0},null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"S14","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,{"$f":"S10","v":6126573.2158439755},null,{"$f":"SUM(E838:E838)","v":6126573.2158439755}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":6126573.2158439755},null,{"$f":"SUM(E840:E840)","v":6126573.2158439755}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":6126573.2158439755},null,{"$f":"SUM(E886:E886)","v":6126573.2158439755}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":6126573.2158439755},null,{"$f":"SUM(E889:E889)","v":6126573.2158439755}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":6126573.2158439755},null,{"$f":"SUM(E892:E892)","v":6126573.2158439755}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,{"$f":"((E512)-(E639+E892+E913+E921-E925))*Taxes!$P$18","v":-267557.43865024828},null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":-267557.43865024828}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":-267557.43865024828},null,{"$f":"SUM(E933:E933)","v":-267557.43865024828}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":-267557.43865024828},null,{"$f":"SUM(E936:E936)","v":-267557.43865024828}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":5859015.777193727},null,{"$f":"SUM(E939:E939)","v":5859015.777193727}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":6126573.2158439755},null,6126573.2158439755]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":-267557.43865024828},null,-267557.43865024828]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":5859015.777193727},null,5859015.777193727]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":16052.098019708841},null,{"$f":"SUM(E1232:E1232)","v":16052.098019708841}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":120599.41242207252},null,{"$f":"SUM(E1237:E1237)","v":120599.41242207252}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":120599.41242207252}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":120599.41242207252},null,{"$f":"G1214+G1237","v":120599.41242207252}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":120599.41242207252},null,{"$f":"SUM(E1247:E1247)","v":120599.41242207252}]

{"sheet":"Labor Forecast","index":22,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[[17,0,19,7],[15,0,16,7],[21,0,22,7],[0,9,0,10]]}
["Labor Expense",null,null,null,null,null,null,null,null,"Budget"]
[null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"2/",null,null,"3/",null,null,"4/"]
["Expense",27214256.850000001,36869424,36799460.419999994,31778124.150000006,34910041.349999979,37539133.770000003,40755822.719999984,50359411.499999985,57957072,60395784.160000004]
["Voluntary Retirement Program  1/",4695381,171109,8380978,0,0,0,0,0,0,0]
["Incentive Accrual Expense",4108572.0900000003,3899464,3678140.0900000008,3688098.6899999995,4605638.1899999995,3135089.92,4754467.05,5772589.6400000006,6213621,6400029.6299999999]
["Allocated Charges",242700.87000000002,0,0,0,0,0,0,0,0,0]
["Other Expense",891163.89999999991,362117,226949.07000000007,162101.37000000005,176292.36000000007,245148.96999999986,256669.61,198598.01,270000,278100]
["Total Labor Expensed",{"$f":"SUM(B4:B8)","v":37152074.710000001},{"$f":"SUM(C4:C8)","v":41302114},49085527.579999998,35628324.210000001,39691971.899999976,40919372.660000004,45766959.37999998,56330599.149999984,64440693,67073913.790000007]
["Other Labor Overhead Expense",12192828.151680913,7623330.0667903982,7445551.5500000007,4885855.42,6027748.0499999989,7487678.9699999979,7443149.7800000021,9905895.9800000023,13232273,13629241.190000001]
["Affiliated Labor (560)",12228030.440000003,19973735.530000001,21755060,21533997.119999997,22866237.219999999,23909937.180000011,23833498.659999996,16617845.050000001,14303805.906716648,14732920.083918149]
["Affiliated Labor Overhead (561)",5122838.41,10946228.200000001,12089451.109999999,10741500.370000001,11052486.779999999,8304211.3300000001,8448580.0100000016,5793091.8200000012,4987379.2187059876,5137000.5952671673]
["Total Labor/Labor Overhead Expensed",{"$f":"SUM(B9:B12)","v":66695771.711680919},79845407.796790406,90375590.239999995,72789677.120000005,79638443.949999973,80621200.140000015,85492187.829999983,88647432,{"$f":"SUM(J9:J12)","v":96964151.125422627},100573075.65918532]
["Year-to-Year % change",null,{"$f":"+C13/B13-1","v":0.19715846668592474},{"$f":"+D13/C13-1","v":0.13188212990294068},{"$f":"+E13/D13-1","v":-0.19458697944100967},{"$f":"+F13/E13-1","v":9.4089809173204531E-2},{"$f":"(G13-F13)/F13","v":1.2340223405382629E-2},{"$f":"(H13-G13)/G13","v":6.0418198706313216E-2},{"$f":"(I13-H13)/H13","v":3.6906812775386863E-2},{"$f":"(J13-I13)/I13","v":9.3817936264895152E-2},3.7219162874891444E-2]
[]
["1/ One time severence payments related to a 2019 retirement incentive have been excluded."]
[]
["2/ DEU did not receive allocated charges from DES during 2017 while transitioning from Peoplesoft accounting to SAP. Allocation began in 2018. \n"]
[]
[]
[]
["3/ In response to COVID-19, hiring was constrained during 2020 and 2021. The Company returned to full recruiting efforts in Q4 2021. By year-end 2022, the Company plans to reach a staffing level of 927. This compares to 935 at the beginning of 2019 prior to an early retirement incentive that concluded in January 2020.\n"]
[]
["4/ Includes $1,081,013 in 2023 labor related to LNG facility."]

{"sheet":"ENERGY EFFICIENCY & STEP ADJ","index":23,"n_rows":63,"n_cols":27,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
["Energy Efficiency & STEP Accounting Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,"DSM Accounting Adjustment"]
[null,null,null,null,"Energy Efficiency & STEP 2024","Energy Efficiency & STEP 2025","Energy Efficiency & STEP 2026",{"$f":"+'Control Panel'!B32","v":"Energy Efficiency & STEP 2026"},null,1]
[null,null,null,null,null,null,null,null,null,{"$f":"+J7+1","v":2},null,null,null,"Energy Efficiency 2024 (Booked)",null,null,null,null,"Energy Efficiency 2025 (12 Months Projected)",null,null,null,null,"Energy Efficiency 2026 (12 Months Projected)"]
[null,null,null,null,null,null,null,null,null,3,null,null,null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total"]
[null,null,null,null,null,null,null,null,null,4,null,null,null,"2024-01-24",3266454.05,6617.630000000001,{"$f":"SUM(O10:P10)","v":3273071.6799999997},null,"2025-01-01",{"$f":"O10*(1+$F$22)","v":3315450.8607499995},{"$f":"P10*(1+$F$23)","v":6716.8944500000007},{"$f":"SUM(T10:U10)","v":3322167.7551999995},null,"2026-01-01",{"$f":"T10*(1+$G$22)","v":3335343.5659144996},{"$f":"U10*(1+$G$23)","v":6757.1958167000012},{"$f":"SUM(Y10:Z10)","v":3342100.7617311995}]
["Revenue",null,null,null,null,null,null,null,null,5,null,null,null,"2024-02-24",3080048.4999999991,6347.2799999999979,{"$f":"SUM(O11:P11)","v":3086395.7799999989},null,"2025-02-01",{"$f":"O11*(1+$F$22)","v":3126249.2274999986},6442.4891999999973,3132691.7166999988,null,"2026-02-01",{"$f":"T11*(1+$G$22)","v":3145006.7228649985},{"$f":"U11*(1+$G$23)","v":6481.1441351999974},{"$f":"SUM(Y11:Z11)","v":3151487.8670001985}]
[null,null,"Utah",null,{"$f":"-O22+-O42","v":-21691091.679999996},0,0,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J12,FALSE)","v":0},null,6,null,null,null,"2024-03-27",2096675.0999999996,5163.9500000000016,2101839.0499999998,null,"2025-03-01",2128125.2264999994,5241.4092500000015,2133366.6357499994,null,"2026-03-01",{"$f":"T12*(1+$G$22)","v":2140893.9778589993},5272.8577055000014,2146166.8355644993]
[null,null,"Wyoming",null,{"$f":"-P22","v":-35847.49},0,0,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J13,FALSE)","v":0},null,7,null,null,null,"2024-04-27",1386014.9800000002,4071.3500000000013,1390086.3300000003,null,"2025-04-01",{"$f":"O13*(1+$F$22)","v":1406805.2047000001},{"$f":"P13*(1+$F$23)","v":4132.420250000001},1410937.6249500001,null,"2026-04-01",1415246.0359282002,4157.214771500001,1419403.2506997003]
[null,null,"Total",null,{"$f":"SUM(E12:E13)","v":-21726939.169999994},{"$f":"SUM(F12:F13)","v":0},0,{"$f":"HLOOKUP($H$7,Energy_Efficiency,J14,FALSE)","v":0},null,8,null,null,null,"2024-05-28",757485.6,2302.81,759788.41,null,"2025-05-01",{"$f":"O14*(1+$F$22)","v":768847.88399999985},{"$f":"P14*(1+$F$23)","v":2337.3521499999997},771185.2361499999,null,"2026-05-01",773460.97130399989,{"$f":"U14*(1+$G$23)","v":2351.3762628999998},775812.34756689984]
[null,null,null,null,null,null,null,null,null,9,null,null,null,"2024-06-28",606353.97,1044.6099999999994,607398.57999999996,null,"2025-06-01",{"$f":"O15*(1+$F$22)","v":615449.27954999986},1060.2791499999994,616509.55869999982,null,"2026-06-01",619141.97522729984,1066.6408248999994,620208.61605219985]
[null,null,null,null,null,null,null,null,null,10,null,null,null,"2024-07-29",352221.39000000019,685.7999999999995,352907.19000000018,null,"2025-07-01",357504.71085000015,696.08699999999942,358200.79785000015,null,"2026-07-01",359649.73911510018,700.2635219999994,360350.00263710017]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,11,null,null,null,"2024-08-29",389829.28000000009,915.41000000000031,390744.69000000006,null,"2025-08-01",395676.71920000005,929.14115000000027,396605.86035000003,null,"2026-08-01",398050.77951520006,934.71599690000028,398985.49551210005]
[null,null,"Utah",null,{"$f":"+E12+0*E38","v":-21691091.679999996},{"$f":"E18*(1+F22)","v":-22016458.055199996},{"$f":"F18*(1+G22)","v":-22148556.803531196},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J18,FALSE)","v":-22148556.803531196},null,12,null,null,null,"2024-09-29",450451.53,1100.69,451552.22000000003,null,"2025-09-01",457208.30294999998,1117.2003499999998,458325.50329999998,null,"2026-09-01",459951.55276769999,1123.9035520999998,461075.4563198]
[null,null,"Wyoming",null,{"$f":"+E13","v":-35847.49},{"$f":"E19*(1+F23)","v":-36385.202349999992},{"$f":"F19*(1+G23)","v":-36603.513564099994},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J19,FALSE)","v":-36603.513564099994},null,13,null,null,null,"2024-10-30",818734.91999999946,2028.9799999999993,820763.89999999944,null,"2025-10-01",831015.94379999943,2059.4146999999989,833075.35849999939,null,"2026-10-01",836002.03946279944,2071.771188199999,838073.81065099942]
[null,null,"Total",null,{"$f":"SUM(E18:E19)","v":-21726939.169999994},{"$f":"SUM(F18:F19)","v":-22052843.257549997},{"$f":"SUM(G18:G19)","v":-22185160.317095295},{"$f":"HLOOKUP($H$7,Energy_Efficiency,J20,FALSE)","v":-22185160.317095295},null,14,null,null,null,"2024-11-30",3262948.5599999987,2587.9899999999998,3265536.5499999989,null,"2025-11-01",3311892.7883999981,2626.8098499999996,3314519.5982499979,null,"2026-11-01",3331764.1451303982,2642.5707090999995,3334406.7158394982]
[null,null,null,null,null,null,null,null,null,15,null,null,null,"2024-12-31",5087825.25,2980.9900000000007,5090806.24,null,"2025-12-01",5164142.6287499992,3025.7048500000005,5167168.3335999995,null,"2026-12-01",5195127.4845224991,3043.8590791000006,5198171.3436015993]
[null,"Inflation Factors","Utah",null,null,{"$f":"'PROJECTED EXPENSES'!AW752","v":1.4999999999999999E-2},{"$f":"'PROJECTED EXPENSES'!AX752","v":6.0000000000000001E-3},null,null,16,null,null,null,null,{"$f":"SUM(O10:O21)","v":21555043.129999995},{"$f":"SUM(P10:P21)","v":35847.49},{"$f":"SUM(Q10:Q21)","v":21590890.619999997},null,null,{"$f":"SUM(T10:T21)","v":21878368.776949994},{"$f":"SUM(U10:U21)","v":36385.20235},{"$f":"SUM(V10:V21)","v":21914753.979299992},null,null,{"$f":"SUM(Y10:Y21)","v":22009638.989611693},{"$f":"SUM(Z10:Z21)","v":36603.513564100002},{"$f":"SUM(AA10:AA21)","v":22046242.503175795}]
[null,null,"Wyoming",null,null,{"$f":"'PROJECTED EXPENSES'!AW753","v":1.4999999999999999E-2},{"$f":"'PROJECTED EXPENSES'!AX753","v":6.0000000000000001E-3},null,null,17]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP Accounting Adjustment"]
[null,null,null,null,"STEP 2024","STEP 2025","STEP 2026"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"STEP 2024 (Booked)",null,null,null,null,"STEP 2025 (12 Months Projected)",null,null,null,null,"STEP 2023 (12 Months Projected)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-24",92734.779999999984,0,{"$f":"SUM(O30:P30)","v":92734.779999999984},null,"2025-01-01",{"$f":"O30*(1+$F$22)","v":94125.801699999982},{"$f":"P30*(1+$F$23)","v":0},{"$f":"SUM(T30:U30)","v":94125.801699999982},null,"2026-01-01",{"$f":"T30*(1+$G$22)","v":94690.556510199982},{"$f":"U30*(1+$G$23)","v":0},{"$f":"SUM(Y30:Z30)","v":94690.556510199982}]
["Revenue",null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-24",90497.710000000021,0,{"$f":"SUM(O31:P31)","v":90497.710000000021},null,"2025-02-01",91855.175650000019,0,91855.175650000019,null,"2026-02-01",{"$f":"T31*(1+$G$22)","v":92406.306703900016},{"$f":"U31*(1+$G$23)","v":0},{"$f":"SUM(Y31:Z31)","v":92406.306703900016}]
[null,null,"Utah",null,{"$f":"-O42","v":-136048.54999999996},{"$f":"-T42","v":-138089.27825000009},{"$f":"-Y42","v":-138917.8139195001},null,null,null,null,null,null,"2024-03-27",62838.729999999981,0,62838.729999999981,null,"2025-03-01",63781.310949999977,0,63781.310949999977,null,"2026-03-01",{"$f":"T32*(1+$G$22)","v":64163.998815699975},0,64163.998815699975]
[null,null,"Wyoming",null,0,{"$f":"-U42","v":0},{"$f":"-Z42","v":0},null,null,null,null,null,null,"2024-04-27",31188.149999999994,0,31188.149999999994,null,"2025-04-01",{"$f":"O33*(1+$F$22)","v":31655.972249999992},0,31655.972249999992,null,"2026-04-01",{"$f":"T33*(1+$G$22)","v":31845.908083499991},0,31845.908083499991]
[null,null,"Total",null,{"$f":"SUM(E32:E33)","v":-136048.54999999996},{"$f":"SUM(F32:F33)","v":-138089.27825000009},-138917.8139195001,null,null,null,null,null,null,"2024-05-28",20721.690000000006,0,20721.690000000006,null,"2025-05-01",{"$f":"O34*(1+$F$22)","v":21032.515350000005},0,21032.515350000005,null,"2026-05-01",21158.710442100004,{"$f":"U34*(1+$G$23)","v":0},21158.710442100004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-28",16903.679999999997,0,16903.679999999997,null,"2025-06-01",{"$f":"O35*(1+$F$22)","v":17157.235199999996},0,17157.235199999996,null,"2026-06-01",17260.178611199997,{"$f":"U35*(1+$G$23)","v":0},17260.178611199997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-29",11573.43,0,11573.43,null,"2025-07-01",{"$f":"O36*(1+$F$22)","v":11747.031449999999},0,11747.031449999999,null,"2026-07-01",11817.513638699998,0,11817.513638699998]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,"2024-08-29",12133.160000000002,0,12133.160000000002,null,"2025-08-01",12315.1574,0,12315.1574,null,"2026-08-01",12389.0483444,0,12389.0483444]
[null,null,"Utah",null,{"$f":"E32","v":-136048.54999999996},{"$f":"-T42","v":-138089.27825000009},{"$f":"-Y42","v":-138917.8139195001},null,null,null,null,null,null,"2024-09-29",-13787.59,0,-13787.59,null,"2025-09-01",-13994.403849999999,0,-13994.403849999999,null,"2026-09-01",-14078.370273099999,0,-14078.370273099999]
[null,null,"Wyoming",null,{"$f":"E33","v":0},{"$f":"-U42","v":0},{"$f":"-Z42","v":0},null,null,null,null,null,null,"2024-10-30",-23325.279999999988,0,-23325.279999999988,null,"2025-10-01",-23675.159199999984,0,-23675.159199999984,null,"2026-10-01",-23817.210155199984,0,-23817.210155199984]
[null,null,"Total",null,{"$f":"SUM(E38:E39)","v":-136048.54999999996},{"$f":"SUM(F38:F39)","v":-138089.27825000009},-138917.8139195001,null,null,null,null,null,null,"2024-11-30",-67502.189999999988,0,-67502.189999999988,null,"2025-11-01",-68514.722849999976,0,-68514.722849999976,null,"2026-11-01",-68925.811187099971,0,-68925.811187099971]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-12-31",-97927.72,0,-97927.72,null,"2025-12-01",-99396.635799999989,0,-99396.635799999989,null,"2026-12-01",-99993.015614799995,0,-99993.015614799995]
[null,"Inflation Factors","Utah",null,null,{"$f":"F22","v":1.4999999999999999E-2},{"$f":"G22","v":6.0000000000000001E-3},null,null,null,null,null,null,null,{"$f":"SUM(O30:O41)","v":136048.54999999996},{"$f":"SUM(P30:P41)","v":0},{"$f":"SUM(Q30:Q41)","v":136048.54999999996},null,null,{"$f":"SUM(T30:T41)","v":138089.27825000009},{"$f":"SUM(U30:U41)","v":0},{"$f":"SUM(V30:V41)","v":138089.27825000009},null,null,{"$f":"SUM(Y30:Y41)","v":138917.8139195001},{"$f":"SUM(Z30:Z41)","v":0},{"$f":"SUM(AA30:AA41)","v":138917.8139195001}]
[null,null,"Wyoming",null,null,{"$f":"F23","v":1.4999999999999999E-2},{"$f":"G23","v":6.0000000000000001E-3}]
[]
[]
[]
[null,null,null,null,"Energy Efficiency 2024","Energy Efficiency 2025","Energy Efficiency 2026"]
[]
[]
[]
["Revenue"]
[null,null,"Utah",null,{"$f":"-Revenue!F196","v":-21555043.129999995}]
[null,null,"Wyoming",null,{"$f":"-Revenue!F320","v":-35847.49}]
[null,null,"Total",null,{"$f":"SUM(E52:E53)","v":-21590890.619999994}]
[]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,{"$f":"+E52","v":-21555043.129999995},{"$f":"-T22","v":-21878368.776949994},{"$f":"-Y22","v":-22009638.989611693}]
[null,null,"Wyoming",null,{"$f":"+E53","v":-35847.49},{"$f":"-U22","v":-36385.20235},{"$f":"-Z22","v":-36603.513564100002}]
[null,null,"Total",null,{"$f":"SUM(E58:E59)","v":-21590890.619999994},{"$f":"SUM(F58:F59)","v":-21914753.979299996},{"$f":"SUM(G58:G59)","v":-22046242.503175791}]
[]
[null,"Inflation Factors","Utah",null,null,{"$f":"F22","v":1.4999999999999999E-2},{"$f":"G22","v":6.0000000000000001E-3}]
[null,null,"Wyoming",null,null,{"$f":"F23","v":1.4999999999999999E-2},{"$f":"G23","v":6.0000000000000001E-3}]

{"sheet":"PIPELINE INTEGRITY","index":24,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Questar Gas Company"]
[null,"Pipeline Integrity",null,null,null,null,"Hot"]
[null,{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},"Pipeline Integrity 2024","Pipeline Integrity 2025","Pipeline Integrity 2026",null,{"$f":"+'Control Panel'!B39","v":"Pipeline Integrity 2026"},null,1]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,{"$f":"+I4+1","v":2}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,{"$f":"+I5+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[null,"Projected Expenses for year Test Year",11020686.870000001,{"$f":"C9*(1+$D20)","v":11020686.870000001},{"$f":"D9*(1+$E20)","v":11020686.870000001},null,{"$f":"HLOOKUP($G$4,$C$4:$E$21,I9,FALSE)","v":11020686.870000001},null,6]
[null,"Forecasted Deferred Balance",null,null,null,null,null,null,7]
[null,"$5,235,886/3 years",1745295.5433333386,{"$f":"C11","v":1745295.5433333386},{"$f":"D11","v":1745295.5433333386},null,{"$f":"HLOOKUP($G$4,$C$4:$E$21,I11,FALSE)","v":1745295.5433333386},null,8]
[null,"Forecasted Integrity Accrual",{"$f":"SUM(C9:C11)","v":12765982.41333334},{"$f":"SUM(D9:D11)","v":12765982.41333334},{"$f":"SUM(E9:E11)","v":12765982.41333334},null,{"$f":"HLOOKUP($G$4,$C$4:$E$21,I12,FALSE)","v":12765982.41333334},null,9]
[null,null,null,null,null,null,null,null,10]
[null,"Current Allowed Expense",-9431582.040000001,{"$f":"C14*(1+$D20)","v":-9431582.040000001},{"$f":"D14*(1+$E20)","v":-9431582.040000001},null,-9431582.040000001,null,11]
[null,"Current Allowed Amortization",-2645601,{"$f":"C15*(1+$D20)","v":-2645601},{"$f":"D15*(1+$E20)","v":-2645601},null,-2645601,null,12]
[null,"Total Current",{"$f":"SUM(C14:C15)","v":-12077183.040000001},{"$f":"SUM(D14:D15)","v":-12077183.040000001},{"$f":"SUM(E14:E15)","v":-12077183.040000001},null,-12077183.040000001,null,13]
[null,null,null,null,null,null,null,null,14]
[null,"Amortization Increase for Pipeline Integrity",{"$f":"C12+C16","v":688799.37333333865},{"$f":"D12+D16","v":688799.37333333865},{"$f":"E12+E16","v":688799.37333333865},null,688799.37333333865,null,15]
[null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,18]

{"sheet":"Other Taxes","index":25,"n_rows":64,"n_cols":22,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dominion Energy Utah"]
[]
[null,"Taxes Other Than Income Taxes"]
[null,{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[null,null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,null,null,"Forecast",null,"Forecast"]
[null,null,"(C)",null,"(D)",null,"(E)",null,"(C)",null,"(D)",null,"(E)",null,null,null,"(F)",null,"(G)"]
[null,null,"Test Year",null,"Test Year",null,"Test Year",null,"Test Year",null,"Test Year",null,"Test Year",null,"5yr",null,"Test Year",null,"Test Year"]
[null,null,"12 Months",null,"12 Months",null,"12 Months",null,"12 Months",null,"12 Months",null,"12 Months",null,"Average",null,"12 Months",null,"12 Months"]
[null,null,"2019-12-31",null,"2020-12-31",null,"2021-12-31",null,"2022-12-31",null,"2023-12-31",null,"2024-12-31",null,"% change",null,"2025-12-31",null,"2026-12-31"]
[]
[1,"Property taxes",19223501.030000001,{"$f":"(E15/C15)-1","v":0.11512216825365651},21436552.149999999,{"$f":"(G15/E15)-1","v":1.2248450597964977E-2},21699116.699999973,{"$f":"(I15/G15)-1","v":-6.0425671612705512E-2},{"$f":"20387933","v":20387933},{"$f":"(K15/I15)-1","v":5.4023475552916533E-2},21489360,{"$f":"(M15/K15)-1","v":0.11982180949083632},24064254,null,{"$f":"AVERAGE(L15,J15,H15,F15,D15)","v":4.8158046456533765E-2},null,{"$f":"E27","v":25628423.486880913},"1/",{"$f":"G27","v":27039535.281936098},"2/"]
[2,"Gross receipts taxes",2731824.1,{"$f":"(E16/C16)-1","v":1.9337031985331654E-2},2784649.47,{"$f":"(G16/E16)-1","v":-6.3352569829911998E-3},2767008,{"$f":"(I16/G16)-1","v":6.6750800865045257E-4},2768855,{"$f":"(K16/I16)-1","v":0.45883912303100027},4039314,{"$f":"(M16/K16)-1","v":9.8731863875895831E-2},4438123,null,{"$f":"AVERAGE(L16,J16,H16,F16,D16)","v":0.1142480539835774},null,{"$f":"M16*(1+O16)","v":4945169.9160897573},"2/",{"$f":"Q16*(1+O16)","v":5510145.9556211438},"2/"]
[3,"Payroll taxes",3599002.86,null,2936773.55,null,2868745.7300000004,null,3013014,null,4272233,null,4863792,null,null,null,{"$f":"M17*(1+'Labor Forecast'!G14)","v":4923812.2798773125},"3/",{"$f":"Q17*(1+'Labor Forecast'!H14)","v":5221300.148595525},"3/"]
[4,"Utility revenue franchise taxes",236703.24,{"$f":"(E18/C18)-1","v":-2.4926317020417588E-2},230803.1,{"$f":"(G18/E18)-1","v":8.9546934161629732E-2},251470.81000000003,{"$f":"(I18/G18)-1","v":0.23730463985064487},311146,{"$f":"(K18/I18)-1","v":0.2069382219279694},375534,{"$f":"(M18/K18)-1","v":-8.7901494937875135E-2},342524,null,{"$f":"AVERAGE(L18,J18,H18,F18,D18)","v":8.4192396796390262E-2},null,{"$f":"M18*(1+O18)","v":371361.91652028676},"2/",{"$f":"Q18*(1+O18)","v":402627.76635103067},"2/"]
[5,"Other",158661.94000000003,null,258097.87,null,140862.46000000002,null,17679,null,21273,null,-205315,null,null,null,{"$f":"AVERAGE(M19,K19,I19,G19,E19)","v":46519.466},"4/",{"$f":"Q19","v":46519.466}]
[]
[6,"Total taxes other than income taxes",{"$f":"SUM(C15:C20)","v":25949693.170000002},null,{"$f":"SUM(E15:E19)","v":27646876.140000001},null,{"$f":"SUM(G15:G20)","v":27727203.699999973},null,{"$f":"SUM(I15:I20)","v":26498627},null,{"$f":"SUM(K15:K19)","v":30197714},null,{"$f":"SUM(M15:M20)","v":33503378},null,null,null,{"$f":"SUM(Q15:Q19)","v":35915287.065368272},null,{"$f":"SUM(S15:S19)","v":38220128.618503794}]
[]
[]
[]
[null,"1/ Forecast amounts for 2025 and 2026 reflect historical property tax as percentage of rate base applied to rate base growth."]
[null,null,2024,null,2025,null,2026]
[null,"2024 Property Tax",{"$f":"M15","v":24064254},null,{"$f":"C29*E28","v":25628423.486880913},null,{"$f":"C29*G28","v":27039535.281936098}]
[null,"YE 2024 Rate Base",{"$f":"'Rate Base'!AE298","v":3098931631.2195711},null,{"$f":"'Rate Base'!AL298","v":3300361282.8299532},null,{"$f":"'Rate Base'!AN298","v":3482080565.5836816}]
[null,"Property Tax Ratio",{"$f":"C27/C28","v":7.7653387888811272E-3}]
[]
[]
[null,"2/ Reflects the five-year average change"]
[null,"3/ Reflects the projected increase in labor"]
[null,"4/ Represents 5-year average amount"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]

{"sheet":"Taxes","index":26,"n_rows":76,"n_cols":24,"rows_kept":76,"cut":false,"hidden":false,"merged":[[6,2,6,3],[3,2,3,3]]}
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,"Switch for the"]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,"transfer of CWC"]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 26"},null,null,null,null,"from PT to DNG"]
[null,null,null,null,null,null,"in G24 and I24."]
[null,null,null,null,null,null,1]
[null,null,null,null,null,null,"1 = Yes, 0 = No."]
[null,null,"Imputed Tax Adjustment",null,null,null,null,null,null,null,null,null,null,"Calculation of Effective Income Tax Rate and Gross-Up Factors"]
[null,null,"A","B","C","B","C","D","E","B",null,null,null,null,null,"A",null,"B","C","D","E","F","G","H"]
[null,null,"System","Utah","Wyoming","Utah DNG","Utah PT","Wyoming DNG","Wyoming PT","Utah",null,null,null,"Combined"]
[null,null,"Total","Jurisdiction","Jurisdiction","Jurisdiction","Jurisdiction","Jurisdiction","Jurisdiction","Jurisdiction",null,null,null,"(Updated December 2024)",null,"Total",null,"Colorado","Idaho","Montana","Nevada","New Mexico","Utah","Wyoming"]
[null,"ALGEBRAIC METHOD - SOLVING FOR TWO UNKNOWNS",null,null,null,null,null,null,null,null,null,null,1,"State Tax Rates",null,null,null,4.2500000000000003E-2,5.6950000000000001E-2,6.7500000000000004E-2,0,5.8999999999999997E-2,4.5499999999999999E-2,0]
[null,"Federal Income Tax Rate",{"$f":"$P$20","v":0.21},{"$f":"$P$20","v":0.21},0.21,0.21,0.21,0.21,0.21,{"$f":"HLOOKUP($J$9,taxes,4)","v":0.21},"tF",null,2,"Weighting of states"]
[null,"State Income Tax Rate",{"$f":"$P$18","v":4.3671630000000003E-2},{"$f":"$P$18","v":4.3671630000000003E-2},4.3671630000000003E-2,4.3671630000000003E-2,4.3671630000000003E-2,4.3671630000000003E-2,4.3671630000000003E-2,{"$f":"HLOOKUP($J$9,taxes,5)","v":4.3671630000000003E-2},"tS",null,3,null,"Ave Investment"]
[null,"Weight of Debt in Capital Structure",{"$f":"'Capital Str'!$D$7","v":0.47000251440644514},{"$f":"'Capital Str'!$D$7","v":0.47000251440644514},{"$f":"'Capital Str'!$D$7","v":0.47000251440644514},{"$f":"'Capital Str'!$D$7","v":0.47000251440644514},{"$f":"'Capital Str'!$D$7","v":0.47000251440644514},{"$f":"'Capital Str'!$D$7","v":0.47000251440644514},{"$f":"'Capital Str'!$D$7","v":0.47000251440644514},{"$f":"HLOOKUP($J$9,taxes,6)","v":0.47000251440644514},"wD",null,4,null,"Gross Receipts"]
[null,"Cost of Debt",{"$f":"'Capital Str'!$E$7","v":4.2462626085553373E-2},{"$f":"'Capital Str'!$E$7","v":4.2462626085553373E-2},{"$f":"'Capital Str'!$E$7","v":4.2462626085553373E-2},{"$f":"'Capital Str'!$E$7","v":4.2462626085553373E-2},{"$f":"'Capital Str'!$E$7","v":4.2462626085553373E-2},{"$f":"'Capital Str'!$E$7","v":4.2462626085553373E-2},{"$f":"'Capital Str'!$E$7","v":4.2462626085553373E-2},{"$f":"HLOOKUP($J$9,taxes,7)","v":4.2462626085553373E-2},"rD",null,5,null,"Wages",{"$f":"SUM(R15:X15)","v":0.95965919566399371},null,{"$f":"R18/R11","v":1.348E-3},{"$f":"S18/S11","v":9.7208077260755048E-4},1.0370370370370371E-6,null,2.0338983050847459E-6,0.95733604395604399]
[null,"Net Lead Lag Days",{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},{"$f":"HLOOKUP($J$9,taxes,8)","v":7.5129999999999999},"NLD",null,6,null,"% Average",{"$f":"SUM(R16:X16)","v":1},null,{"$f":"R18/$P18","v":1.3118356241798165E-3},{"$f":"S18/$P18","v":1.2676421741070803E-3},1.6028712461614096E-6,0,2.7477792791338444E-6,0.99741617155118778,0]
[null,"Revenues",{"$f":"'ROR-Model'!I512","v":1435323219.5642622},{"$f":"'ROR-Model'!M512","v":1396261185.5541699},{"$f":"'ROR-Model'!N512","v":39062034.010092251},{"$f":"'ROR-Model'!Q512","v":554479240.48099029},{"$f":"'ROR-Model'!R512","v":841781945.07317972},{"$f":"'ROR-Model'!T512","v":13830950.537601002},{"$f":"'ROR-Model'!U512","v":25231083.472491257},{"$f":"HLOOKUP($J$9,taxes,9)","v":1396261185.5541699},"R"]
[null,"Gas Expenses",{"$f":"'ROR-Model'!I640","v":866810803.64999986},{"$f":"'ROR-Model'!M640","v":839548577.53697288},{"$f":"'ROR-Model'!N640","v":27262226.113027014},{"$f":"'ROR-Model'!Q640","v":0},{"$f":"'ROR-Model'!R640","v":839548577.53697288},{"$f":"'ROR-Model'!T640","v":0},{"$f":"'ROR-Model'!U640","v":27262226.113027014},{"$f":"HLOOKUP($J$9,taxes,10)","v":839548577.53697288},"GAS",null,7,null,"Ave State Rate",{"$f":"SUM(R18:X18)","v":4.3671630000000003E-2},null,5.7290000000000002E-5,5.5359999999999999E-5,7.0000000000000005E-8,0,1.1999999999999999E-7,4.355879E-2,0]
[null,"O&M Expenses",{"$f":"'ROR-Model'!I923","v":177758398.11398917},{"$f":"'ROR-Model'!M923","v":171392038.42718333},{"$f":"'ROR-Model'!N923","v":6366359.6868058471},{"$f":"'ROR-Model'!Q923","v":170686982.27242494},{"$f":"'ROR-Model'!R923","v":705056.15475841239},{"$f":"'ROR-Model'!T923","v":6350884.1232982446},{"$f":"'ROR-Model'!U923","v":15475.563507602674},{"$f":"HLOOKUP($J$9,taxes,11)","v":171392038.42718333},"O&M"]
[null,"Depreciation ",{"$f":"'ROR-Model'!I936","v":152477336.50647637},{"$f":"'ROR-Model'!M936","v":148145224.66266054},{"$f":"'ROR-Model'!N936","v":4332111.8438158147},{"$f":"'ROR-Model'!Q936","v":148145224.66266054},{"$f":"'ROR-Model'!R936","v":0},{"$f":"'ROR-Model'!T936","v":4318693.8055788632},{"$f":"'ROR-Model'!U936","v":13418.038236951254},{"$f":"HLOOKUP($J$9,taxes,12)","v":148145224.66266054},"DEPR",null,8,"Federal Tax Rate ",null,{"$f":"0.21","v":0.21}]
[null,"Amortization",{"$f":"'ROR-Model'!I944","v":9066225.443040682},{"$f":"'ROR-Model'!M944","v":8817989.216678353},{"$f":"'ROR-Model'!N944","v":248236.22636232874},{"$f":"'ROR-Model'!Q944","v":8817989.216678353},{"$f":"'ROR-Model'!R944","v":0},{"$f":"'ROR-Model'!T944","v":248236.22636232874},{"$f":"'ROR-Model'!U944","v":0},{"$f":"HLOOKUP($J$9,taxes,13)","v":8817989.216678353},"AMORT"]
[null,"Non-Income Taxes",{"$f":"'ROR-Model'!I955","v":38203899.006052591},{"$f":"'ROR-Model'!M955","v":36797614.966279902},{"$f":"'ROR-Model'!N955","v":1406284.0397726896},{"$f":"'ROR-Model'!Q955","v":36797614.966279902},{"$f":"'ROR-Model'!R955","v":0},{"$f":"'ROR-Model'!T955","v":1406284.0397726896},{"$f":"'ROR-Model'!U517","v":0},{"$f":"HLOOKUP($J$9,taxes,14)","v":36797614.966279902},"NIT"]
[null,"Rate Base excluding CWC",{"$f":"'ROR-Model'!I1270","v":3283815307.5053492},{"$f":"'ROR-Model'!M1270","v":3202561521.2651496},{"$f":"'ROR-Model'!N1270","v":81253786.240199149},{"$f":"'ROR-Model'!Q1270","v":3202561521.2651496},{"$f":"'ROR-Model'!R1270","v":0},{"$f":"'ROR-Model'!T1270","v":79882493.786594287},{"$f":"'ROR-Model'!U1270","v":24100.27601148692},{"$f":"HLOOKUP($J$9,taxes,15)","v":3202561521.2651496},"RB*",null,9,"Combined Federal & State Tax Rate",null,{"$f":"P20*(1-P18)+P18","v":0.24450058769999999}]
[null,"Transfer of Cash Working Capital",null,null,null,{"$f":"-G24","v":17301366.235158343},{"$f":"-($C$16/365)*(G18+G19+G22+($C$13+$C$12*(1-$C$13))*(G17-SUM(G18:G22)-$C$15*$C$14*G23)-G25-G26)/(1+($C$13+$C$12*(1-$C$13))*$C$15*$C$14*$C$16/365)*$G$5","v":-17301366.235158343},{"$f":"-I24","v":551046.95626305672},{"$f":"-($C$16/365)*(I18+I19+I22+($C$13+$C$12*(1-$C$13))*(I17-SUM(I18:I22)-$C$15*$C$14*I23)-I25-I26)/(1+($C$13+$C$12*(1-$C$13))*$C$15*$C$14*$C$16/365)*$G$5","v":-551046.95626305672},{"$f":"HLOOKUP($J$9,taxes,16)","v":0},null,null,null,"Bad Debt Ratio",null,{"$f":"'Control Panel'!F22","v":2.8358988257475514E-3}]
[null,"Deferred Income Taxes",{"$f":"'ROR-Model'!I961","v":-71785624.230000004},{"$f":"'ROR-Model'!M961","v":-69820110.292819232},{"$f":"'ROR-Model'!N961","v":-1965513.9371807689},{"$f":"'ROR-Model'!Q961","v":-69820110.292819232},{"$f":"'ROR-Model'!R961","v":0},{"$f":"'ROR-Model'!T961","v":-1965513.9371807689},{"$f":"'ROR-Model'!U961","v":0},{"$f":"HLOOKUP($J$9,taxes,16)","v":0},"DIT"]
[null,"Deferred Income Taxes - Credit",{"$f":"'ROR-Model'!I963","v":-15873017.859999998},{"$f":"'ROR-Model'!M963","v":-15438409.424625956},{"$f":"'ROR-Model'!N963","v":-434608.43537404254},{"$f":"'ROR-Model'!Q963","v":-15438409.424625956},{"$f":"'ROR-Model'!R963","v":0},{"$f":"'ROR-Model'!T963","v":-434608.43537404254},{"$f":"'ROR-Model'!U963","v":0},{"$f":"HLOOKUP($J$9,taxes,17)","v":-69820110.292819232},"DITCr",null,10,"Gross-Up Factors",null,"UT",null,"WY"]
[null,"CWC = CWC* + (NLD/365)∙IT","CWC is a function of IT, and",null,null,null,null,null,null,null,null,null,11,null,"Tax Factor",{"$f":"(Taxes!$P$23/(1-Taxes!$P$23))","v":0.32362776690408812},null,{"$f":"(Taxes!$P$20/(1-Taxes!$P$20))","v":0.26582278481012656},"Tax Factor = (Tax Rate/(1 - Tax Rate))"]
[null,"IT = IT* - (tS+tF∙(1-tS))∙rD∙wD∙CWC","IT is a function of CWC",null,null,null,null,null,null,null,null,null,12,null,"Gross-Up Factor",{"$f":"1/(1-Taxes!$P$23)","v":1.3236277669040881},null,{"$f":"1/(1-Taxes!$P$20)","v":1.2658227848101264},"Gross-Up Factor = 1 / (1 - Tax Rate))"]
[null,"where IT = SIT + FIT + DIT + DITCr, and",null,null,null,null,null,null,null,null,null,null,13,null,"Tax & Bad Debt Gross-Up Factor",{"$f":"1/(1-(Taxes!$P$23+('Control Panel'!$F$22*(1-Taxes!$P$23))))","v":1.3273921166489997},null,{"$f":"1/(1-(P20+(P24*(1-P20))))","v":1.2694227392657877},"Tax & Bad Debt Gross-Up Factor = 1 / (1 - (Tax Rate + (Bad Debt Rate * (1 - Tax Rate))))"]
[null,"CWC* =",{"$f":"($C16/365)*(C18+C19+C22-1*C25-1*C26)","v":24091653.929061618},{"$f":"($D16/365)*(D18+D19+D22-1*D25-1*D26)","v":23321108.459226109},770545.46983550908,6025695.9936754927,17295412.465550624,{"$f":"($D16/365)*(H18+H19+H22-1*H25-1*H26)","v":209073.2158744006},561472.25396110839,{"$f":"HLOOKUP($J$9,taxes,22)","v":23321108.459226109},null,null,14,null,"Tax & Bad Debt Factor",{"$f":"P29-1","v":0.3273921166489997},null,{"$f":"R29-1","v":0.26942273926578775}]
[null,"IT* =",{"$f":"($C13+$C12*(1-$C13))*(C17-SUM(C18:C22)-$C15*$C14*C23)","v":30677410.037675172},{"$f":"($C13+$C12*(1-$C13))*(D17-SUM(D18:D22)-$C15*$C14*D23)","v":31209152.280688591},-531742.24301349639,30835479.249735892,373673.03095272975,-21370.770597208375,-503797.67236297246,{"$f":"HLOOKUP($J$9,taxes,23)","v":31209152.280688591}]
[null,"Solution:"]
[null,"CWC =",{"$f":"(C30+($C16/365)*C31)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":24720621.34610102},{"$f":"(D30+($C16/365)*D31)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":23961097.312230404},759524.03387061751,{"$f":"(F30+($C16/365)*F31)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)+F24","v":23961097.312230408},{"$f":"(G30+($C16/365)*G31)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)+G24","v":0},{"$f":"(H30+($C16/365)*H31)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)+H24","v":759659.33249983098},{"$f":"(I30+($C16/365)*I31)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)+I24","v":0},{"$f":"HLOOKUP($J$9,taxes,25)","v":23961097.312230404}]
[null,"SIT =",{"$f":"$C13*(C17-SUM(C18:C22)-$C15*$C14*(C23+C33))","v":5457919.4005601713},{"$f":"$C13*(D17-SUM(D18:D22)-$C15*$C14*(D23+D33))","v":5553558.8685916867},-95639.468031529279,5486815.0194162894,66743.84917540288,-4479.2565847672931,-89986.145838196535,{"$f":"HLOOKUP($J$9,taxes,26)","v":5553558.8685916867}]
[null,"FIT =",{"$f":"$C12*(C17-SUM(C18:C22)-$C15*$C14*(C23+C33)-C34)-C25-C26","v":112757505.22895561},{"$f":"$C12*(D17-SUM(D18:D22)-$C15*$C14*(D23+D33)-D34)-D25-D26","v":110797191.82803184},{"$f":"$C12*(E17-SUM(E18:E22)-$C15*$C14*(E23+E33)-E34)-E25-E26","v":1960313.4009236977},{"$f":"$C12*(F17-SUM(F18:F22)-$C15*$C14*(F23+F33)-F34)-F25-F26","v":110490262.64625454},306929.18177732686,2379524.0016859048,-413811.52652477589,{"$f":"HLOOKUP($J$9,taxes,27)","v":110797191.82803184}]
[null,"IT =",{"$f":"C35+C34+C26+C25","v":30556782.539515778},{"$f":"D35+D34+D26+D25","v":31092230.979178339},-535448.43966264301,30718557.948225647,373673.03095272975,-25077.627453673864,-503797.6723629724,{"$f":"HLOOKUP($J$9,taxes,28)","v":31092230.979178339}]
[]
[null,null,null,null,null,{"$f":"F36-F37","v":30718557.948225647},{"$f":"G36-G37","v":373673.03095272975},{"$f":"H36-H37","v":-25077.627453673864},-503797.6723629724]
[null,"Historically Adjusted Income Taxes",{"$f":"SUM('ROR-Model'!F957:G966)","v":88943714.105625957}]
[null,"Tax Adjustment",{"$f":"C36-C39","v":-58386931.566110179}]
[null,"RATE BASE METHOD"]
[null,"System Average Rate Base",{"$f":"'ROR-Model'!I1303","v":3308535928.85145},{"$f":"'ROR-Model'!Q1303","v":3226522618.5773802},{"$f":"'ROR-Model'!T1303","v":80642017.820464909},{"$f":"'ROR-Model'!Q1303","v":3226522618.5773802},{"$f":"'ROR-Model'!R1303","v":0},{"$f":"'ROR-Model'!T1303","v":80642017.820464909},{"$f":"'ROR-Model'!U1303","v":24100.27601148692},{"$f":"HLOOKUP($J$9,taxes,34)","v":3226522618.5773802}]
[null,"Adj System Return On Rate Base",{"$f":"Report!I78","v":4.8495702557139059E-2},{"$f":"D44/D42","v":4.9376028079717665E-2},{"$f":"E44/E42","v":1.8996672100307786E-2},{"$f":"IF(F42=0,\"n.a.\",F44/F42)","v":4.9376028079717665E-2},{"$f":"IF(G42=0,\"n.a.\",G44/G42)","v":"n.a."},{"$f":"IF(H42=0,\"n.a.\",H44/H42)","v":1.8996672100307786E-2},{"$f":"IF(I42=0,\"n.a.\",I44/I42)","v":-64.573474974958202},{"$f":"HLOOKUP($J$9,taxes,35)","v":4.9376028079717665E-2}]
[null,"Allowed Return",{"$f":"+C42*C43","v":160449774.3051877},{"$f":"'ROR-Model'!W512-'ROR-Model'!W977","v":159312871.41472089},{"$f":"'ROR-Model'!T512-'ROR-Model'!T977","v":1531929.9700425491},{"$f":"'ROR-Model'!Q512-'ROR-Model'!Q977","v":159312871.41472089},{"$f":"'ROR-Model'!R512-'ROR-Model'!R977","v":1154638.3504956961},{"$f":"'ROR-Model'!T512-'ROR-Model'!T977","v":1531929.9700425491},{"$f":"'ROR-Model'!U512-'ROR-Model'!U977","v":-1556238.5699173361},{"$f":"HLOOKUP($J$9,taxes,36)","v":159312871.41472089}]
[]
[null,"System Average Rate Base",{"$f":"C42","v":3308535928.85145},3226522618.5773802,80642017.820464909,3226522618.5773802,0,80642017.820464909,24100.27601148692,{"$f":"HLOOKUP($J$9,taxes,38)","v":3226522618.5773802}]
[null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"HLOOKUP($J$9,taxes,39)","v":1.9957541028510793E-2}]
[null,"Imputed Interest Cost",{"$f":"+C46*C47","v":66030241.544354878},{"$f":"+D46*D47","v":64393457.539676145},1609416.379273827,{"$f":"+F46*F47","v":64393457.539676145},0,1609416.379273827,480.98224729768464,{"$f":"HLOOKUP($J$9,taxes,40)","v":64393457.539676145}]
[]
[null,"Taxable Return",{"$f":"+C44-C48","v":94419532.760832816},{"$f":"+D44-D48","v":94919413.875044748},-77486.409231277881,94919413.875044748,1154638.3504956961,{"$f":"+H44-H48","v":-77486.409231277881},-1556719.5521646338,{"$f":"HLOOKUP($J$9,taxes,42)","v":94919413.875044748}]
[null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"$P$27","v":0.32362776690408812},{"$f":"$P$27","v":0.32362776690408812},0.32362776690408812,0.32362776690408812,0.32362776690408812,0.32362776690408812,0.32362776690408812,{"$f":"HLOOKUP($J$9,taxes,43)","v":0.32362776690408812}]
[null,"Income Tax on Return",{"$f":"+C50*C51","v":30556782.539515715},{"$f":"+D50*D51","v":30718557.948225651},-25076.753584934781,30718557.948225651,373673.03095274192,{"$f":"+H50*H51","v":-25076.753584934781},-503797.67236297252,{"$f":"HLOOKUP($J$9,taxes,44)","v":30718557.948225651}]
[null,"OPERATING INCOME METHOD"]
[null,"Total Utility Operating Revenue",{"$f":"C17","v":1435323219.5642622},{"$f":"D17","v":1396261185.5541699},39062034.010092251,554479240.48099029,841781945.07317972,13830950.537601002,25231083.472491257,{"$f":"HLOOKUP($J$9,taxes,46)","v":1396261185.5541699}]
[null,"Gas Purchase Expenses",866810803.64999986,{"$f":"D18","v":839548577.53697288},27262226.113027014,0,839548577.53697288,0,27262226.113027014,{"$f":"HLOOKUP($J$9,taxes,47)","v":839548577.53697288}]
[null,"O&M Expenses",177758398.11398917,{"$f":"D19","v":171392038.42718333},6366359.6868058471,170686982.27242494,705056.15475841239,6350884.1232982446,15475.563507602674,{"$f":"HLOOKUP($J$9,taxes,48)","v":171392038.42718333}]
[null,"Depreciation",152477336.50647637,{"$f":"D20","v":148145224.66266054},4332111.8438158147,148145224.66266054,0,4318693.8055788632,13418.038236951254,{"$f":"HLOOKUP($J$9,taxes,49)","v":148145224.66266054}]
[null,"Amortization",9066225.443040682,{"$f":"D21","v":8817989.216678353},248236.22636232874,8817989.216678353,0,248236.22636232874,0,{"$f":"HLOOKUP($J$9,taxes,50)","v":8817989.216678353}]
[null,"Taxes Other Than Income",38203899.006052591,{"$f":"D22","v":36797614.966279902},1406284.0397726896,36797614.966279902,0,1406284.0397726896,0,{"$f":"HLOOKUP($J$9,taxes,51)","v":36797614.966279902}]
[null,"Net Utility Income Before Tax",{"$f":"C54-SUM(C55:C59)","v":191006556.84470367},{"$f":"D54-SUM(D55:D59)","v":191559740.74439478},-553183.89969143271,190031429.36294651,1528311.3814483881,1506852.3425888754,-2060036.2422803082,{"$f":"HLOOKUP($J$9,taxes,52)","v":191559740.74439478}]
[]
[null,"Rate Base",{"$f":"'ROR-Model'!I1303","v":3308535928.85145},{"$f":"'ROR-Model'!M1303","v":3226522618.5773802},{"$f":"'ROR-Model'!N1303","v":82013310.274069771},{"$f":"'ROR-Model'!Q1303","v":3226522618.5773802},{"$f":"'ROR-Model'!R1303","v":0},{"$f":"'ROR-Model'!T1303","v":80642017.820464909},{"$f":"'ROR-Model'!U1303","v":24100.27601148692},{"$f":"HLOOKUP($J$9,taxes,54)","v":3226522618.5773802}]
[null,"Proposed Weighted Cost of Debt",{"$f":"C47","v":1.9957541028510793E-2},{"$f":"D47","v":1.9957541028510793E-2},1.9957541028510793E-2,1.9957541028510793E-2,1.9957541028510793E-2,1.9957541028510793E-2,1.9957541028510793E-2,{"$f":"HLOOKUP($J$9,taxes,55)","v":1.9957541028510793E-2}]
[null,"Imputed Interest",{"$f":"C62*C63","v":66030241.544354878},{"$f":"D62*D63","v":64393457.539676145},1636784.0046787332,64393457.539676145,0,{"$f":"H62*H63","v":1609416.379273827},480.98224729768464,{"$f":"HLOOKUP($J$9,taxes,56)","v":64393457.539676145}]
[]
[null,"State Taxable Income",{"$f":"C60-C64","v":124976315.30034879},{"$f":"D60-D64","v":127166283.20471863},-2189967.9043701659,125637971.82327037,1528311.3814483881,-102564.03668495151,-2060517.2245276058,{"$f":"HLOOKUP($J$9,taxes,58)","v":127166283.20471863}]
[null,"State Income Tax Rate",{"$f":"$P$18","v":4.3671630000000003E-2},{"$f":"$P$18","v":4.3671630000000003E-2},4.3671630000000003E-2,4.3671630000000003E-2,4.3671630000000003E-2,4.3671630000000003E-2,4.3671630000000003E-2,{"$f":"HLOOKUP($J$9,taxes,59)","v":4.3671630000000003E-2}]
[null,"State Income Tax",{"$f":"C66*C67","v":5457919.4005601713},{"$f":"D66*D67","v":5553558.8685916867},-95639.468031529279,5486815.0194162894,66743.84917540288,-4479.1386614116291,-89986.145838196535,{"$f":"HLOOKUP($J$9,taxes,60)","v":5553558.8685916867}]
[]
[null,"Federal Taxable Income",{"$f":"C66-C68-(C25+C26)/C12","v":536940501.0902648},{"$f":"D66-D68-(D25+D26)/D12","v":527605675.37158024},9334825.7186842766,526144107.83930743,1461567.5322729852,11331069.256999373,-1970531.0786894092,{"$f":"HLOOKUP($J$9,taxes,62)","v":527605675.37158024}]
[null,"Federal Income Tax Rate",{"$f":"$P$20","v":0.21},{"$f":"$P$20","v":0.21},0.21,0.21,0.21,0.21,0.21,{"$f":"HLOOKUP($J$9,taxes,63)","v":0.21}]
[null,"Federal Income Tax",{"$f":"C70*C71","v":112757505.2289556},{"$f":"D70*D71","v":110797191.82803185},1960313.400923698,110490262.64625455,306929.18177732686,2379524.5439698682,-413811.52652477589,{"$f":"HLOOKUP($J$9,taxes,64)","v":110797191.82803185}]
[]
[null,"Deferred Income Taxes",{"$f":"C25","v":-71785624.230000004},{"$f":"D25","v":-69820110.292819232},-1965513.9371807689,-69820110.292819232,0,-1965513.9371807689,0,{"$f":"HLOOKUP($J$9,taxes,66)","v":-69820110.292819232}]
[null,"Deferred Income Taxes - Credit",-15873017.859999998,{"$f":"D26","v":-15438409.424625956},-434608.43537404254,-15438409.424625956,0,-434608.43537404254,0,{"$f":"HLOOKUP($J$9,taxes,67)","v":-15438409.424625956}]
[null,"Total Income Tax",{"$f":"C75+C74+C72+C68","v":30556782.539515764},{"$f":"D75+D74+D72+D68","v":31092230.979178347},-535448.43966264301,30718557.948225647,373673.03095272975,-25076.96724635506,-503797.6723629724,{"$f":"HLOOKUP($J$9,taxes,68)","v":31092230.979178347}]

{"sheet":"Und Stor","index":27,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":false,"merged":[[6,1,6,3]]}
["Underground Storage"]
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[null,"Account 164 - Underground Storage"]
[]
[null,"A",null,"B"]
[null,null,null,"Monthly"]
[null,"Month",null,"Balance"]
[1,{"$f":"'Rate Base'!S9","v":"2023-12-01"},null,{"$f":"'Rate Base'!S217","v":43033412.32}]
[2,{"$f":"'Rate Base'!T9","v":"2024-01-01"},null,{"$f":"'Rate Base'!T217","v":34841464.100000001}]
[3,{"$f":"'Rate Base'!U9","v":"2024-02-01"},null,{"$f":"'Rate Base'!U217","v":30985892.879999999}]
[4,{"$f":"'Rate Base'!V9","v":"2024-03-01"},null,{"$f":"'Rate Base'!V217","v":25332074.02}]
[5,{"$f":"'Rate Base'!W9","v":"2024-04-01"},null,{"$f":"'Rate Base'!W217","v":25394559.030000001}]
[6,{"$f":"'Rate Base'!X9","v":"2024-05-01"},null,{"$f":"'Rate Base'!X217","v":29860825.120000001}]
[7,{"$f":"'Rate Base'!Y9","v":"2024-06-01"},null,{"$f":"'Rate Base'!Y217","v":35188541.090000004}]
[8,{"$f":"'Rate Base'!Z9","v":"2024-07-01"},null,{"$f":"'Rate Base'!Z217","v":40065827.869999997}]
[9,{"$f":"'Rate Base'!AA9","v":"2024-08-01"},null,{"$f":"'Rate Base'!AA217","v":44604207.409999996}]
[10,{"$f":"'Rate Base'!AB9","v":"2024-09-01"},null,{"$f":"'Rate Base'!AB217","v":51863817.119999997}]
[11,{"$f":"'Rate Base'!AC9","v":"2024-10-01"},null,{"$f":"'Rate Base'!AC217","v":54158856.710000001}]
[12,{"$f":"'Rate Base'!AD9","v":"2024-11-01"},null,{"$f":"'Rate Base'!AD217","v":54101078.579999998}]
[13,{"$f":"'Rate Base'!AE9","v":"2024-12-01"},null,{"$f":"'Rate Base'!AE218","v":53358201.609999999}]
[]
[15,"Adjustment",null,{"$f":"-D24","v":-53358201.609999999}]

{"sheet":"Wexpro","index":28,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Wexpro Plant Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[null,"Wexpro Plant Adjustment"]
[]
[null,null,null,"A",null,"B","C","D"]
[null,null,null,null,null,"Production","Allocation","Adjustment"]
[null,null,null,"Acct # and Description",null,"Amount  \\1","Factor  \\2","Amount  \\3"]
[1,"ADDITIONS TO RATE BASE"]
[10,null,"101","Total Gas Plant In Service",{"$f":"+'Rate Base'!$Y$157","v":79968136},{"$f":"+'Rate Base'!$AP$157","v":79968136},6.3E-2,{"$f":"-(F12*G12)","v":-5037992.568}]
[11,null,"105","Gas Plant Held For Future Use",0,0,{"$f":"$G$12","v":6.3E-2},{"$f":"-ROUND(F13*G13,0)","v":0}]
[12,null,"106","Completed Construction Not Classified",0,0,6.3E-2,{"$f":"-ROUND(F14*G14,0)","v":0}]
[13,null,"154","Materials & Supplies",0,0,6.3E-2,0]
[14,null,"164.1","Gas Stored Underground",0,0,6.3E-2,0]
[15,null,"165","Prepayments",0,0,6.3E-2,0]
[16,null,null,"Working Capital - Cash",0,0,6.3E-2,0]
[17,"Total Additions To Rate Base",null,null,{"$f":"SUM(E11:E17)","v":79968136},{"$f":"SUM(F11:F17)","v":79968136},null,{"$f":"SUM(H12:H18)","v":-5037992.568}]
[]
[18,"DEDUCTIONS FROM RATE BASE"]
[19,null,"108","Accumulated Depreciation",{"$f":"+'Rate Base'!$Y$176","v":-73549666.489999995},{"$f":"+'Rate Base'!$AP$176","v":-72969474.980000004},{"$f":"$G$12","v":6.3E-2},{"$f":"-F22*G22","v":4597076.9237400005}]
[20,null,"111","Accumulated Amort & Depletion",{"$f":"+'Rate Base'!$Y$184","v":-6150276.6600000001},{"$f":"+'Rate Base'!$AP$184","v":-6150276.6599999992},6.3E-2,{"$f":"-F23*G23","v":387467.42957999994}]
[21,null,"235.1","Customer Deposits",0,0,6.3E-2,{"$f":"-ROUND(F24*G24,0)","v":0}]
[22,null,252,"Misc Customer Credits",0,0,6.3E-2,0]
[23,null,"253.1","Unclaimed Customer Deposits",0,0,6.3E-2,0]
[24,null,"255","Deferred Investment Tax Credits",0,0,6.3E-2,0]
[25,null,"282.0","Accum Deferred Income Taxes - Federal",0,0,6.3E-2,0]
[26,null,"282.1","Accum Deferred Income Taxes - State",0,0,6.3E-2,0]
[27,"Total Deductions From Rate Base",null,null,{"$f":"SUM(E22:E29)","v":-79699943.149999991},{"$f":"SUM(F22:F29)","v":-79119751.640000001},null,{"$f":"SUM(H22:H29)","v":4984544.3533200007}]
[]
[]
[28,"TOTAL WEXPRO PLANT ADJUSTMENT",null,null,null,null,null,{"$f":"+H19+H30","v":-53448.214679999277}]
[]
[]
[]
[" \\1","Test Period Production Rate Base"]
[" \\2","See Wexpro Stipulation and Agreement, Exhibit E, Section 5(b)."]
[" \\3","Column B x Column C."]

{"sheet":"RESERVE ACCRUAL","index":29,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["Reserve Accrual Adjustment"]
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,null,null,"HOT"]
[null,null,null,"Reserve Accrual Dec 2024","Reserve Accrual Dec 2025","Reserve Accrual Dec 2026",null,{"$f":"+'Control Panel'!B38","v":"Reserve Accrual Dec 2026"},1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2}]
[null,"Reserve Accrual",null,null,null,null,null,null,{"$f":"+I7+1","v":3}]
[null,null,null,null,null,null,null,null,4]
[null,null,null,null,null,null,null,null,5]
[1,"2020 Legal Payment",null,580073.5,{"$f":"D11*(1+$E$28)","v":593995.26399999997},{"$f":"E11*(1+$F$28)","v":596965.24031999987},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I11,FALSE)","v":596965.24031999987},6]
[2,"2021 Legal Payment",null,278405,{"$f":"D12*(1+$E$28)","v":285086.72000000003},{"$f":"E12*(1+$F$28)","v":286512.15360000002},null,286512.15360000002,7]
[3,"2022 Legal Payment",null,284026.95,290843.5968,292297.81478399999,null,292297.81478399999,8]
[4,"2023 Legal Payment",null,468151.32000000007,479386.95168000006,481783.88643840002,null,481783.88643840002,9]
[5,"2024 Legal Payment",null,489195.55000000005,500936.24320000008,503440.92441600002,null,503440.92441600002,10]
[8,"Total",null,{"$f":"SUM(D11:D15)","v":2099852.3200000003},{"$f":"SUM(E11:E15)","v":2150248.77568},2161000.0195583999,null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I16,FALSE)","v":2161000.0195583999},11]
[9,"5 Year Average",null,{"$f":"D16/5","v":419970.46400000004},{"$f":"E16/5","v":430049.75513599999},432200.00391167996,null,432200.00391167996,12]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14]
[{"$f":"+A17+1","v":10},"Legal Accruals for 12 Months Ended Dec 2024",null,494340,{"$f":"D20*(1+E28)","v":506204.16000000003},{"$f":"E20*(1+F28)","v":508735.18079999997},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I20,FALSE)","v":508735.18079999997},15]
[null,null,null,null,null,null,null,null,16]
[{"$f":"+A20+1","v":11},"Adjustment (Accrual Less 5 Yr Average Actual Payments)",null,-74369.535999999964,{"$f":"E17-E20","v":-76154.40486400004},{"$f":"F17-F20","v":-76535.176888320013},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I22,FALSE)","v":-76535.176888320013},17]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[{"$f":"+A22+1","v":12},"Utah Allocation",null,{"$f":"D22*'ROR-Model'!$M$2","v":-72333.273711030706},{"$f":"E22*'ROR-Model'!$M$2","v":-74069.272280095509},{"$f":"F22*'ROR-Model'!$M$2","v":-74439.618641495967},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I25,FALSE)","v":-74439.618641495967},20]
[{"$f":"+A25+1","v":13},"Wyoming Allocation",null,{"$f":"D22*'ROR-Model'!$N$2","v":-2036.2622889692582},{"$f":"E22*'ROR-Model'!$N$2","v":-2085.1325839045226},{"$f":"F22*'ROR-Model'!$N$2","v":-2095.5582468240445},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I26,FALSE)","v":-2095.5582468240445},21]
[null,null,null,null,null,null,null,null,22]
[null,"921 Inflation:",null,null,{"$f":"'PROJECTED EXPENSES'!AW779","v":2.4E-2},{"$f":"'PROJECTED EXPENSES'!AX779","v":5.0000000000000001E-3},null,null,23]

{"sheet":"Donations","index":30,"n_rows":86,"n_cols":34,"rows_kept":86,"cut":false,"hidden":false,"merged":[[10,15,10,16],[6,15,6,16],[8,15,8,16],[6,22,6,25],[7,22,7,25]]}
["Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,"Row Labels","Sum of Val/COArea Crcy"]
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,null,"CA - Material & Supp",1338.09]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,{"$f":"O3","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,"CA-AIP",15638.43]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,{"$f":"O4","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,"CA-Emp Bfit-Medical",10774.56]
[null,null,null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Emp Bfit-OPEB",-4486.0200000000004]
[null,null,null,null,null,null,null,"Don & Membership DEC 2024","Don & Membership DEC 2025","Don & Membership DEC 2026",null,{"$f":"+'Control Panel'!F37","v":"Don & Membership DEC 2026"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Emp Bfit-Other",8772.4699999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2},null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,"CA-Emp Bfit-Pensions",-10720.3]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3},null,null,"Dominion Energy Services Allocation",null,null,null,null,null,null,"DEU",null,null,null,null,null,null,null,null,null,"CA-General Advertisi",274.71000000000004]
["Acc 921 Inflation Factor",null,null,null,null,null,null,null,{"$f":"+'PROJECTED EXPENSES'!AW779","v":2.4E-2},{"$f":"+'PROJECTED EXPENSES'!AX779","v":5.0000000000000001E-3},null,null,4,null,null,"A",null,"B","C","D",null,null,"A","B","C","D",null,null,null,null,null,null,"CA-Labor Residual Tr",28269.439999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,"2024-12-31",null,null,null,null,null,null,null,null,null,null,null,null,"CA-Maint-Elec Struc/",228.06]
["DES Allocated",null,null,null,null,null,null,{"$f":"T21","v":-182865.37000000005},{"$f":"H11*(1+$I$9)","v":-187254.13888000007},{"$f":"I11*(1+J9)","v":-188190.40957440005},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M11,FALSE)","v":-188190.40957440005},6,null,null,"Description",null,"Total Amount","Allocation %","Allocated Amount",null,null,"Account","Description","Amount","% Applicable to ",null,null,null,null,null,null,"CA-Misc General Exp",-2037.3200000000002]
["DEU",null,null,null,null,null,null,{"$f":"Y23","v":0},{"$f":"H12*(1+$I$9)","v":0},{"$f":"I12*(1+J9)","v":0},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M12,FALSE)","v":0},7,null,1,"Industry Associations",null,null,null,null,null,null,null,null,{"$f":"YEAR(T10)","v":2024},null,null,null,null,null,null,null,"CA-Office Supplies &",4978.95]
["Total",null,null,null,null,null,null,{"$f":"SUM(H11:H12)","v":-182865.37000000005},{"$f":"SUM(I11:I12)","v":-187254.13888000007},{"$f":"SUM(J11:J12)","v":-188190.40957440005},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M13,FALSE)","v":-188190.40957440005},8,null,2,921000,"Tax Executives Institute ",0,0,{"$f":"R13*S13","v":0},null,1,"923000","Holland and Hart",0,1,null,null,null,null,null,null,"CA-Other Ded-Civic/P",586.6]
[null,null,null,null,null,null,null,null,null,null,null,null,9,null,3,921000,"Utah Taxpayers Association ",0,0,0,null,2,923000,"NES Inc",0,1,null,null,null,null,null,null,"CA-Other Ded-Donatio",1024.6300000000001]
["Utah Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$M$2*H13","v":-177858.4561893584},{"$f":"'ROR-Model'!$M$2*I13","v":-182127.05913790304},{"$f":"'ROR-Model'!$M$2*J13","v":-183037.69443359252},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M15,FALSE)","v":-183037.69443359252},10,null,4,921000,"Wyoming Taxpayers Association ",0,0,0,null,3,921000,"Junior Achievement",0,1,null,null,null,null,null,null,"CA-Outside Services",8.17]
["Wyoming Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$N$2*H13","v":-5006.9138106416403},{"$f":"'ROR-Model'!$N$2*I13","v":-5127.0797420970393},{"$f":"'ROR-Model'!$N$2*J13","v":-5152.7151408075242},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M16,FALSE)","v":-5152.7151408075242},11,null,5,921000,"Government Relations Dept - Labor & Overhead",182865.37000000005,1,{"$f":"R16*S16","v":182865.37000000005},null,4,908,"Golf Tournament",0,1,null,null,null,null,null,null,"CA-Payroll Taxes",13118.740000000002]
["Total",null,null,null,null,null,null,{"$f":"SUM(H15:H16)","v":-182865.37000000005},{"$f":"SUM(I15:I16)","v":-187254.13888000007},{"$f":"SUM(J15:J16)","v":-188190.40957440005},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M17,FALSE)","v":-188190.40957440005},12,null,6,921000,"Government Relations Dept - A&G",0,1,0,null,5,930200,"AGA Expenses relating to Lobbying",0,1,null,null,null,null,null,null,"CA-Rents/Facilities",-2.4800000000000182]
[null,null,null,null,null,null,null,null,null,null,null,null,13,null,7,921000,"Utah Foundation",0,null,0,null,6,null,null,null,null,null,null,null,null,null,null,"CA-Restricted Stock",3105.2999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,8,null,"Total",{"$f":"SUM(R13:R18)","v":182865.37000000005},null,{"$f":"SUM(T13:T18)","v":182865.37000000005},null,7,null,null,null,null,null,null,null,null,null,null,"CA-Vacation Liabilit",4918.3900000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,15,null,9,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,"CA-Vehicle Expenses",348.73]
[null,null,null,null,null,null,null,null,null,null,null,null,16,null,10,"Total Adjustment",null,null,null,{"$f":"-T19","v":-182865.37000000005},null,9,null,null,null,null,null,null,null,null,null,null,"DES-Ext Affairs ST",1.2278178473934501E-11]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,10,null,"Total",{"$f":"SUM(Y13:Y21)","v":0},null,null,null,null,null,null,null,"Donations- 501c3",65817]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,11,null,"Adjustment",{"$f":"-Y22","v":0},null,null,null,null,null,null,null,"Donations-Non 501c3",17500]
[null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,"SETL- Restricted Stk",-3105.3000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,13,null,"Utah Adjustment",0,null,null,null,null,null,null,null,"SETL-AIP",-15638.429999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,14,null,"Wyoming Adjustment",0,null,null,null,null,null,null,null,"SETL-Emp Bfit-Medica",-10774.56]
[null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,15,null,"Total",{"$f":"SUM(Y25:Y26)","v":0},null,null,null,null,null,null,null,"SETL-Emp Bfit-OPEB",4486.0200000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,"SETL-Emp Bfit-Other",-8772.4700000000012]
[null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-EmpBfit-Pension",10720.3]
[null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-General Adverti",-274.70999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Labor Residual",-28269.439999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Maint-Elec Stru",-228.06]
[null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Material & Supp",-1338.09]
[null,null,null,null,null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Misc General Ex",2037.3200000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M34+1","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Office Supplies",-4978.95]
[null,null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Other Ded-Civic",-586.6]
[null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Other Ded-Donat",-84341.63]
[null,null,null,null,null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Outside Service",-8.17]
[null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Payroll Taxes",-13118.740000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Rents/Facilitie",2.4800000000000182]
[null,null,null,null,null,null,null,null,null,null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Vacation Liabil",-4918.3900000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SETL-Vehicle Expense",-348.72999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-AIP",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",4157.37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-4157.37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Emp Bfit-Medical",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",4253.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-4253.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Emp Bfit-OPEB",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",172.96]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-172.95999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Emp Bfit-Other",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",5236.9400000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-5236.9400000000014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Emp Bfit-Pensions",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",2107.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-2107.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Labor Residual Tr",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",13701.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-13701.049999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Office Supplies &",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",601.80999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-601.81000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Outside Services",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",84.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-84.360000000000014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Payroll Taxes",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",7660.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-7660.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA-Vacation Liabilit",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",-760.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",760.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Donations- 501c3",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",-2500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",2500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External Affairs ST",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",68861.720000000016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-68861.719999999972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel Expense",-1.3322676295501901E-14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C",-648.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",648.24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O",-1.3322676295501901E-14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",-1.3322676295501901E-14]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"AH82+AH78+AH71+AH68+AH65+AH62+AH59+AH56+AH53+AH50+AH47+AH44","v":106726.22000000004}]

{"sheet":"Advertising","index":31,"n_rows":275,"n_cols":68,"rows_kept":275,"cut":false,"hidden":false,"merged":[[6,22,6,25],[6,27,6,30],[22,22,22,25]]}
[null,"Advertising",null,null,null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,{"$f":"M1","v":"Advertising"},null,null,null,null,null,"Utah - Dec 2021 Adjusted Avg Results",null,null,null,null,null,null,null,"Ledger","Fiscal Year","Period","Company Code","FERC Account","Description","Document Number","G/L Account","G/L Account Description","Cost Object Type","Cost Object","Cost Object Description","Activity Description","Line Item Amount","Deb/Crd.Indicator","Partner Func.Area","Reference Doc.Number","Partner Company Code","Profit Center","Document Type","Username","Partner Cost Object Type","Partner Cost Object","Partner Object Description","Partner Cost Object Activity Description","Business Transaction","Segment"]
[null,"Dominion Energy",null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,{"$f":"M2","v":"Dominion Energy"},null,null,null,null,null,{"$f":"AB4","v":0},null,null,null,null,null,null,null,"0L","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","0500001579","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",99.38,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,{"$f":"B3","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,{"$f":"M3","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,{"$f":"M3","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","0500001579","5302015","Meals-Non-Taxable","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",2.8,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,{"$f":"M4","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","0500001591","5304310","Office Supplies","WBS Element","WY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",2.65,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workpaper 1",null,null,null,null,null,"Workpaper 2",null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","0500001591","5304310","Office Supplies","WBS Element","UT.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",94.03,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL ADVERTISING ADJUSTMENT",null,null,null,null,null,null,null,"0L","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","1900004570","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",394.8,"S","","4372","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institutional Advertising",null,null,null,null,"Financial Advertising",null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","1900004570","5303830","Advertising","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",25.2,"S","","4372","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertising Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","1900004571","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",940,"S","","4373","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Corporate Financial Advertising",null,{"$f":"Q41","v":0},null,null,null,"Total Corp Outside Services",null,0,null,null,null,null,null,"0L","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","1900004571","5303830","Advertising","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",60,"S","","4373","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,"Advertising DEC 2024","Advertising DEC 2025","Advertising DEC 2026",null,{"$f":"+'Control Panel'!F36","v":"Advertising DEC 2026"},null,null,null,null,null,null,"A","B","C","D","E","F",null,null,"A","B","C","D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","4900000520","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",24.22,"S","","MSR 1/23/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct",null,null,null,null,null,1,"Total Corp Institutional Advertising",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000017","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-1334.8,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges","Allocated","Allocated","Total","Removed",null,{"$f":"V11+1","v":2},null,null,null,null,null,"Allocated to ",null,"Allocation","Allocated","Adjustment",null,"Allocated to ",null,"Allocation","Allocated","Adjustment",null,null,null,"FL","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000017","9999997","Top Side-RTF ExpOnly","Cost Center","12508950","WY Buildings","",85.2,"S","","","","P12508950","ZK","CLAIR11","","","","","COIN",""]
[null,"Account","Type",null,null,null,null,null,5,null,null,null,"Account",null,"Type","DEU","From DES","From Corp","(B+D)","Amount",null,{"$f":"V12+1","v":3},null,null,null,null,null,null,"DEU","Calculations","Amount","Amount",null,null,"DEU","Calculations","Amount","Amount",null,null,null,"FL","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000017","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",1334.8,"S","","","","P12508900","ZK","CLAIR11","","","","","COIN",""]
[1,909003,"Promotional Advertising-Dealer",{"$f":"T14","v":0},{"$f":"D14*(1+E$32)","v":0},{"$f":"E14*(1+F$32)","v":0},null,{"$f":"HLOOKUP($H$10,D10:F31,I13,FALSE)","v":0},6,null,null,1,909003,null,"Promotional Advertising-Dealer",0,0,0,{"$f":"+R14+P14","v":0},{"$f":"P14","v":0},null,4,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","1","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000017","9999997","Top Side-RTF ExpOnly","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-85.2,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[2,909005,"Adv Exp - Parade of Homes",{"$f":"T15","v":0},{"$f":"D15*(1+E$30)","v":0},{"$f":"E15*(1+F$30)","v":0},null,{"$f":"HLOOKUP($H$10,D10:F33,I14,FALSE)","v":0},7,null,null,2,909005,null,"Adv Exp - Parade of Homes",0,0,0,{"$f":"+R15+P15","v":0},{"$f":"P15","v":0},null,5,"DEU","Calculations","Amount","Amount",null,null,"Allocated to ",null,null,null,null,null,"Allocated to ",null,null,null,null,null,null,"0L","2024","2","1250","9909000","Custmr Serv/Info-Inf&Inst","0100012932","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",51.24,"S","","562214  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[3,930100,"General Advertising Expenses",{"$f":"T16","v":0},{"$f":"D16*(1+E$32)","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F33,I15,FALSE)","v":0},8,null,null,3,930100,null,"General Advertising Expenses",0,0,{"$f":"Z32","v":0},{"$f":"+R16+P16","v":0},{"$f":"S16","v":0},"1/",6,null,null,null,null,null,null,"     Percent to ",0.49099999999999999,null,null,null,null,"     Percent to ",0.49099999999999999,null,null,null,null,null,"0L","2024","2","1250","9909000","Custmr Serv/Info-Inf&Inst","0500003523","5308010","Subscriptions","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",59.62,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[4,930101,"Institutional Advertising",{"$f":"T17","v":0},{"$f":"D17*(1+E$32)","v":0},{"$f":"E17*(1+F$32)","v":0},null,{"$f":"HLOOKUP($H$10,D10:F33,I16,FALSE)","v":0},9,null,null,4,930101,null,"Institutional Advertising",0,0,0,{"$f":"+R17+P17","v":0},{"$f":"+S17","v":0},"1/",7,"Allocated to ",null,null,null,null,null,"     Total to ",{"$f":"+AD9*AD16","v":0},{"$f":"+AD17","v":0},{"$f":"+AE17","v":0},null,null,"     Total to ",{"$f":"+AJ9*AJ16","v":0},{"$f":"+AJ17","v":0},{"$f":"+AK17","v":0},null,null,null,"0L","2024","2","1250","9909000","Custmr Serv/Info-Inf&Inst","0500003523","5308010","Subscriptions","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",2116.3000000000002,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[5,930102,"Financial Advertising",{"$f":"T41","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I17,FALSE)","v":0},10,null,null,5,930102,null,"Financial Advertising",0,0,0,0,0,null,8,"     Percent to ",0.49099999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","2","1250","9909000","Custmr Serv/Info-Inf&Inst","0500003523","5302990","Misc Emp Related Exp","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",10.44,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[7,null,null,null,null,null,null,null,11,null,null,7,null,null,null,null,null,null,null,null,null,9,"     Total to ",{"$f":"+Y11*X18","v":0},{"$f":"+X19","v":0},{"$f":"+Y19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","2","1250","9909000","Custmr Serv/Info-Inf&Inst","0500003523","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",370.56,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[8,null,null,null,null,null,null,null,12,null,null,8,null,null,"Total",{"$f":"SUM(P14:P18)","v":0},{"$f":"SUM(Q14:Q18)","v":0},{"$f":"SUM(R14:R18)","v":0},{"$f":"SUM(S14:S18)","v":0},{"$f":"SUM(T14:T18)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","2","1250","9909000","Custmr Serv/Info-Inf&Inst","0500003537","5304390","Misc Supplies","WBS Element","WY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",5.67,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[9,null,"Total",{"$f":"SUM(D14:D19)","v":0},{"$f":"SUM(E14:E19)","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F34,I20,FALSE)","v":0},13,null,null,9,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","2","1250","9909000","Custmr Serv/Info-Inf&Inst","0500003537","5304390","Misc Supplies","WBS Element","UT.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",201.21,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[10,null,null,null,null,null,null,null,14,null,null,10,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","2","1250","9909000","Custmr Serv/Info-Inf&Inst","0500003537","5304310","Office Supplies","WBS Element","WY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",15.66,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[11,null,null,null,null,null,null,null,15,null,null,11,null,null,"Adjustment",null,null,null,null,{"$f":"-T20","v":0},null,13,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","2","1250","9909000","Custmr Serv/Info-Inf&Inst","0500003537","5304310","Office Supplies","WBS Element","UT.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",555.98,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[12,null,"Adjustment",{"$f":"-D21","v":0},{"$f":"-E21","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F32,I23,FALSE)","v":0},16,null,null,12,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","1900028817","5303820","Collection Agencies","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",23720,"S","","224064","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[13,null,null,null,null,null,null,null,17,null,null,13,null,null,"Utah Adjustment",null,null,null,null,0,null,15,"Total Corp General Advertising Expenses",null,{"$f":"Q16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","4900001986","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",13.95,"S","","MSR 3/7/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[14,909,"Utah Adjustment",0,{"$f":"'ROR-Model'!$M$2*E24","v":0},{"$f":"'ROR-Model'!$M$2*F24","v":0},null,{"$f":"HLOOKUP($H$10,D10:F32,I25,FALSE)","v":0},18,null,null,14,null,null,"Wyoming Adjustment",null,null,null,null,0,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","4900001986","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",17.079999999999998,"S","","MSR 3/7/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[15,909,"Wyoming Adjustment",0,{"$f":"'ROR-Model'!$N$2*E24","v":0},{"$f":"'ROR-Model'!$N$2*F24","v":0},null,{"$f":"HLOOKUP($H$10,D10:F32,I26,FALSE)","v":0},19,null,null,15,null,null,"Total Adjustment",null,null,null,null,{"$f":"SUM(T25:T26)","v":0},null,17,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","4900001986","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",45.93,"S","","MSR 3/7/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,18,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","4900001986","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",11.93,"S","","MSR 3/7/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[null,null,null,null,null,null,null,null,21,null,null,null,null,"1/","Workpaper 1",null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","4900001986","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",11.94,"S","","MSR 3/7/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[null,null,"Inflation Factor ",null,{"$f":"'PROJECTED EXPENSES'!AW807","v":0.02},{"$f":"'PROJECTED EXPENSES'!AX807","v":-2.1999999999999999E-2},null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,20,"Allocated to ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","4900001986","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",86.52,"S","","MSR 3/7/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,21,"     Percent to ",0.49099999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","4900001986","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",3.94,"S","","MSR 3/7/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,22,"     Total to ",{"$f":"+Y25*X31","v":0},{"$f":"+X32","v":0},{"$f":"+Y32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","4900001986","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",4.54,"S","","MSR 3/7/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","4900001986","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",20.47,"S","","MSR 3/7/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","4900001986","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",226.33,"S","","MSR 3/7/24","","P12504465","WA","GABRI89","","","","","COIN",""]
[null,null,null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000070","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",-23720,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","3","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000070","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",23720,"S","","","","P12508900","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",75.59,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",99.97,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5304390","Misc Supplies","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",7,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",20.47,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",10.76,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302010","Travel Expense","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",106.7,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",36.43,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5304390","Misc Supplies","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",20.399999999999999,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5304390","Misc Supplies","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",38.19,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",80.61,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",12.38,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302010","Travel Expense","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",555.58000000000004,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",93.17,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100037723","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",10.79,"S","","597035  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100038625","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",87.35,"S","","601162  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100038625","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",85.85,"S","","601162  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100038625","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",51.22,"S","","601162  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0100042168","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",20.66,"S","","608085  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0500007081","5310010","Operating Permits","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",121445.92,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","6","1250","9909000","Custmr Serv/Info-Inf&Inst","0500010709","5310010","Operating Permits","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",91084.44,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0500007089","5304310","Office Supplies","WBS Element","UT.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",136.97,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0500007089","5304310","Office Supplies","WBS Element","WY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",3.86,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0500007089","5304390","Misc Supplies","WBS Element","UT.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",168.72,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0500007089","5304390","Misc Supplies","WBS Element","WY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",4.75,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0500007158","5302015","Meals-Non-Taxable","WBS Element","WY.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",2.94,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0500007158","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",104.43,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","1900041109","5399900","Miscellaneous Exp","WBS Element","UT.CL.AD.PARAD.4270","Parade of Homes non-Thermwis advertising","",3000,"S","","EF0000162567","","P12504270","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100049013","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",220.61,"S","","612638  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100050792","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",91.6,"S","","615227  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100050792","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",67.239999999999995,"S","","615227  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100057487","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",62.59,"S","","624242  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100057487","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",72.03,"S","","624242  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100057487","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",79.41,"S","","624242  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100058233","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",119.32,"S","","624249  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100058233","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",17.3,"S","","624249  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100058233","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",86.11,"S","","624249  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100058233","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",50,"S","","624249  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100058233","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",93.9,"S","","624249  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100058233","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",94.49,"S","","624249  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100058233","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",93.3,"S","","624249  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0100058233","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",58.68,"S","","624249  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0500009037","5304100","Material Exp-Stock","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",2.61,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0500009037","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",92.77,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0500009054","5303120","Maint of Com Sftwre","WBS Element","UT.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",348.56,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","0500009054","5303120","Maint of Com Sftwre","WBS Element","WY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",9.82,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","1900051314","5303830","Advertising","WBS Element","UT.GA.OT.ADVERT","Advertising","",2000,"S","","012148","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000096","5303830","Advertising","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",30223.25,"S","","OPEN INVOICE ACC","","P12508000","AC","KENEIS1","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000110","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",-30223.25,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000110","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.OT.ADVERT","Advertising","",-2000,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","5","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000110","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",32223.25,"S","","","","P12508900","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","6","1250","9909000","Custmr Serv/Info-Inf&Inst","0100063807","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",78.28,"S","","628435  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","6","1250","9909000","Custmr Serv/Info-Inf&Inst","0100071316","5303830","Advertising","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",90148.69,"S","","JE UPLOAD","","P12508000","SA","KENEIS1","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","0500012722","5310010","Operating Permits","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",30361.48,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","0500012722","5310010","Operating Permits","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",-374601.78,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Reclass invoice to 880","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0500014661","5310010","Operating Permits","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",30361.48,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","6","1250","9909000","Custmr Serv/Info-Inf&Inst","1700012168","5303830","Advertising","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",32565.55,"S","","01112","","P12508000","RE","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","6","1250","9909000","Custmr Serv/Info-Inf&Inst","1900060567","5399900","Miscellaneous Exp","WBS Element","UT.CL.AD.PARAD.4270","Parade of Homes non-Thermwis advertising","",1247.5,"S","","EF0000163703","","P12504270","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","6","1250","9909000","Custmr Serv/Info-Inf&Inst","1900061065","5399900","Miscellaneous Exp","WBS Element","UT.CL.AD.PARAD.4270","Parade of Homes non-Thermwis advertising","",500,"S","","EF0000163781","","P12504270","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","6","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000119","5303830","Advertising","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",-30223.25,"H","","OPEN INVOICE ACC","","P12508000","AR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","6","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000138","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",92490.99,"S","","","","P12508900","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","6","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000138","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",-92490.99,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","0100075474","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",106.47,"S","","642078  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","0100075474","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",84.13,"S","","642078  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","0100075474","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",56.25,"S","","642078  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","0100075474","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",71.2,"S","","642078  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0500016447","5310010","Operating Permits","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",30361.48,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","0500012722","5304100","Material Exp-Stock","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",1.36,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0500018340","5310010","Operating Permits","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",30361.48,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","0500012722","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",48.33,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allocated to ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","1700014058","5303830","Advertising","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",97135.21,"S","","03868","","P12508000","RE","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent ",{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","1900074302","5303830","Advertising","WBS Element","UT.GA.OT.ADVERT","Advertising","",12755.01,"S","","1247112472","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Billed From Corp to ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000167","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",-97135.21,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000167","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",109890.22,"S","","","","P12508900","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000167","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.OT.ADVERT","Advertising","",-12755.01,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100086435","5303830","Advertising","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",-90148.69,"H","","JE UPLOAD","","P12508000","SR","KENEIS1","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",3.61,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",105.78,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",8.31,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",45.4,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",29.79,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",64.709999999999994,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",15.06,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",73.739999999999995,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",136.36000000000001,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",17.82,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",121.03,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302010","Travel Expense","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",351.22,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",38.53,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",11.12,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",10.48,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087486","5304390","Misc Supplies","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",12,"S","","652293  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087509","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",64.23,"S","","654796  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100087509","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",9.9499999999999993,"S","","654796  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100088459","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",161.65,"S","","655848  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100091997","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",132.86000000000001,"S","","659979  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0100091999","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",192.08,"S","","659951  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0500020144","5310010","Operating Permits","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",30361.48,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0500021673","5310010","Operating Permits","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",30361.48,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0500014661","5304100","Material Exp-Stock","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",0.73,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0500014661","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",25.73,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","1900082163","5303830","Advertising","WBS Element","UT.GA.OT.ADVERT","Advertising","",5250.36,"S","","1288412885","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","1900083050","5303830","Advertising","WBS Element","UT.GA.OT.ADVERT","Advertising","",15741.49,"S","","13184","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000187","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.OT.ADVERT","Advertising","",-20991.85,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000187","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",90148.69,"S","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000187","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",-69156.84,"H","","","","P12508900","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000192","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",-69156.84,"H","","","","P12508900","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000192","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.OT.ADVERT","Advertising","",-20991.85,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000192","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",90148.69,"S","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000206","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",69156.84,"S","","","","P12508900","ZL","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000206","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.INFRMTL.4210","Advertise Exp-Informational","",-90148.69,"H","","","","P12508000","ZL","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000206","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.OT.ADVERT","Advertising","",20991.85,"S","","","","P12508000","ZL","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100104046","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",113.57,"S","","680610  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100104530","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",29.63,"S","","680911  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100104532","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",387.18,"S","","681262  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100104533","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",22.94,"S","","681321  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100104552","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",86.82,"S","","681450  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100104559","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",128.72,"S","","681575  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100107116","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",14.24,"S","","2024100100014292","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100107276","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",41.96,"S","","2024100100014821","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100107277","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",14.31,"S","","2024100100014823","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100107278","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",46.01,"S","","2024100100014828","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100107317","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",63.64,"S","","2024100100015056","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100107560","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",58.71,"S","","2024100100015780","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0100107572","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",20.87,"S","","2024100100015844","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","4","1250","9909000","Custmr Serv/Info-Inf&Inst","0500007081","5310010","Operating Permits","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",3421.36,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","6","1250","9909000","Custmr Serv/Info-Inf&Inst","0500010709","5310010","Operating Permits","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",2566.02,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000202","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",24937.5,"S","","","","P12508000","AC","KENEIS1","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000202","5303830","Advertising","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",1312.5,"S","","","","P12508000","AC","KENEIS1","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000245","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-24937.5,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000245","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",24937.5,"S","","","","P12508900","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000245","9999997","Top Side-RTF ExpOnly","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-1312.5,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000245","9999997","Top Side-RTF ExpOnly","Cost Center","12508950","WY Buildings","",1312.5,"S","","","","P12508950","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100108174","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",-14.24,"H","","2024100100014292","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100108334","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",-41.96,"H","","2024100100014821","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100108335","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",-14.31,"H","","2024100100014823","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100108336","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",-46.01,"H","","2024100100014828","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100108375","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",-63.64,"H","","2024100100015056","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100108618","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",-58.71,"H","","2024100100015780","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100108630","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",-20.87,"H","","2024100100015844","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100109160","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",41.96,"S","","673271  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100109160","5302010","Travel Expense","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",638.01,"S","","673271  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100109160","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",14.24,"S","","673271  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100109160","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",14.31,"S","","673271  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100109160","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",63.64,"S","","673271  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100109160","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",20.87,"S","","673271  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100109160","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",58.71,"S","","673271  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0100109160","5302015","Meals-Non-Taxable","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",46.01,"S","","673271  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","7","1250","9909000","Custmr Serv/Info-Inf&Inst","0500012722","5310010","Operating Permits","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",855.34,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","8","1250","9909000","Custmr Serv/Info-Inf&Inst","0500014661","5310010","Operating Permits","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",855.34,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900109543","5399505","EEP- Reg Asset","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",1312.5,"S","","4550","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900109543","5399505","EEP- Reg Asset","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",24937.5,"S","","4550","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900111697","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",11913,"S","","4547","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900111697","5303830","Advertising","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",627,"S","","4547","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900111727","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",5700,"S","","4551","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900111727","5303830","Advertising","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",300,"S","","4551","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900111728","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",5462.5,"S","","4548","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900111728","5303830","Advertising","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",287.5,"S","","4548","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900111729","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",2850,"S","","4549","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900111729","5303830","Advertising","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",150,"S","","4549","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900121316","5399505","EEP- Reg Asset","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",752.4,"S","","4559","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900121316","5399505","EEP- Reg Asset","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",11787.6,"S","","4559","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900121317","5399505","EEP- Reg Asset","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",2848.2,"S","","4558","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","1900121317","5399505","EEP- Reg Asset","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",181.8,"S","","4558","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000218","5399505","EEP- Reg Asset","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",24675,"S","","JE UPLOAD","","P12508000","AC","ERIN047","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000218","5399505","EEP- Reg Asset","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",1575,"S","","JE UPLOAD","","P12508000","AC","ERIN047","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000214","5303830","Advertising","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-1312.5,"H","","","","P12508000","AR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000214","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-24937.5,"H","","","","P12508000","AR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000285","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-988,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000285","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",69058,"S","","","","P12508900","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000285","9999997","Top Side-RTF ExpOnly","Cost Center","12508950","WY Buildings","",52,"S","","","","P12508950","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000285","9999997","Top Side-RTF ExpOnly","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-3821.7,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000285","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-64248.3,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000285","9999997","Top Side-RTF ExpOnly","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-52,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000291","9999997","Top Side-RTF ExpOnly","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-52,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000291","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-988,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000291","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-64248.3,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000291","9999997","Top Side-RTF ExpOnly","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-3821.7,"H","","","","P12508000","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000291","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",69058,"S","","","","P12508900","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000291","9999997","Top Side-RTF ExpOnly","Cost Center","12508950","WY Buildings","",52,"S","","","","P12508950","ZK","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000303","9999997","Top Side-RTF ExpOnly","Cost Center","12508950","WY Buildings","",-52,"H","","","","P12508950","ZL","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000303","9999997","Top Side-RTF ExpOnly","Cost Center","12508910","Othr UT Buildng","",-69058,"H","","","","P12508900","ZL","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000303","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",988,"S","","","","P12508000","ZL","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000303","9999997","Top Side-RTF ExpOnly","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",52,"S","","","","P12508000","ZL","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000303","9999997","Top Side-RTF ExpOnly","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",64248.3,"S","","","","P12508000","ZL","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","8000000303","9999997","Top Side-RTF ExpOnly","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",3821.7,"S","","","","P12508000","ZL","CLAIR11","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100120689","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",384.38,"S","","702929  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100120689","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",167.89,"S","","702929  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100121221","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",25.82,"S","","704378  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100121228","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",246.99,"S","","702698  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100121228","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",26.26,"S","","702698  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100128993","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",39.42,"S","","2024120100017023","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129026","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",5.45,"S","","2024120100017353","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129035","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",138.93,"S","","2024120100017444","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129045","5304390","Misc Supplies","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",69,"S","","2024120100017535","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129046","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",51.05,"S","","2024120100017536","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129052","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",101.14,"S","","2024120100017542","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129092","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",17.079999999999998,"S","","2024120100017774","","P12504465","BA","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0500020144","5304100","Material Exp-Stock","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",16.09,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0500020144","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",571.01,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","9","1250","9909000","Custmr Serv/Info-Inf&Inst","0500016447","5310010","Operating Permits","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",855.34,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","10","1250","9909000","Custmr Serv/Info-Inf&Inst","0500018340","5310010","Operating Permits","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",855.34,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0500020159","5308010","Subscriptions","WBS Element","UT.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",545.61,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0500020159","5308010","Subscriptions","WBS Element","WY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","",15.37,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.OFCSUPPL.4465","Office Supplies & Expense","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","1900134061","5399505","EEP- Reg Asset","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",24675,"S","","4557","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","1900134061","5399505","EEP- Reg Asset","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",1575,"S","","4557","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000240","5399505","EEP- Reg Asset","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-1575,"H","","JE UPLOAD","","P12508000","AR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","4400000240","5399505","EEP- Reg Asset","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",-24675,"H","","JE UPLOAD","","P12508000","AR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129731","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",-39.42,"H","","2024120100017023","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129764","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",-5.45,"H","","2024120100017353","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129773","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",-138.93,"H","","2024120100017444","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129783","5304390","Misc Supplies","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",-69,"H","","2024120100017535","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129784","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",-51.05,"H","","2024120100017536","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129790","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",-101.14,"H","","2024120100017542","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100129830","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",-17.079999999999998,"H","","2024120100017774","","P12504465","BR","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100130992","5304390","Misc Supplies","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",69,"S","","706736  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100130992","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",101.14,"S","","706736  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100130992","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",51.05,"S","","706736  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100130992","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",17.079999999999998,"S","","706736  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100130992","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",39.42,"S","","706736  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100130992","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",138.93,"S","","706736  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100130992","5302015","Meals-Non-Taxable","WBS Element","UT.DO.OT.4465","Mtgs, trning, admn act, off snow rmvl","",5.45,"S","","706736  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0100139411","5302990","Misc Emp Related Exp","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",34.14,"S","","730820  1","","P12504465","PD","SAPBATCH","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0500021673","5304100","Material Exp-Stock","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",-0.34,"H","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","11","1250","9909000","Custmr Serv/Info-Inf&Inst","0500020144","5310010","Operating Permits","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",855.34,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0500021673","5310010","Operating Permits","WBS Element","WY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",855.34,"S","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","0500021673","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",-12.18,"H","9000000","","1250","P12504465","CO","ERIC544","WBS Element","SY.GA.OT.MISCEXP.4465","Miscellaneous Expenses","","KOAO",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","1900134763","5399505","EEP- Reg Asset","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",82.8,"S","","4574","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","1900134763","5399505","EEP- Reg Asset","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",1297.2,"S","","4574","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","1900134769","5399505","EEP- Reg Asset","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",2791.8,"S","","4572","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","1900134769","5399505","EEP- Reg Asset","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",178.2,"S","","4572","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","1900134770","5399505","EEP- Reg Asset","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",5405,"S","","4567","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","1900134770","5399505","EEP- Reg Asset","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",345,"S","","4567","","P12508000","KN","SAP_WFRT","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000275","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",53979.97,"S","","JE UPLOAD","","P12508000","AC","KENEIS1","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000275","5303830","Advertising","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",3445.53,"S","","JE UPLOAD","","P12508000","AC","KENEIS1","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000275","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",40357.57,"S","","JE UPLOAD","","P12508000","AC","KENEIS1","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000275","5303830","Advertising","WBS Element","UT.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",28623.37,"S","","JE UPLOAD","","P12508000","AC","KENEIS1","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","2200000275","5303830","Advertising","WBS Element","WY.GA.AD.PUBLCINT.4210","Advertise Exp-Public Interest","",1827.03,"S","","JE UPLOAD","","P12508000","AC","KENEIS1","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","4900011013","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",40.93,"S","","MSR 12/13","","P12504465","WA","GABRI89","","","","","COIN",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"0L","2024","12","1250","9909000","Custmr Serv/Info-Inf&Inst","4900011013","5304100","Material Exp-Stock","WBS Element","UT.GA.OT.MISCEXP.4465","Miscellaneous Expenses","",51.14,"S","","MSR 12/13","","P12504465","WA","GABRI89","","","","","COIN",""]

{"sheet":"Incentive","index":32,"n_rows":35,"n_cols":26,"rows_kept":35,"cut":false,"hidden":false,"merged":[[9,12,9,14],[9,16,9,19],[12,17,15,19],[19,17,21,19]]}
["Incentive Compensation",null,null,null,null,null,null,null,null,null,null,"Incentive Compensation"]
[{"$f":"+'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,"HOT",null,null,null,"Enbridge Gas "]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,"Incentives 2024","Incentives 2025","Incentives 2026",null,{"$f":"+'Control Panel'!F34","v":"Incentives 2026"},1,null,null,"Utah - December 2024 Adjusted Avg Results"]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,2,null,null,"12 Months Ended : Dec-2024"]
[null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,4,null,null,"Workpaper A"]
[null,null,null,null,null,null,null,null,5]
[null,"Incentive Compensation",null,null,null,null,null,null,6,null,null,null,"A","B","C","D","E","F","G","H"]
[null,"Removal of Financial Based Payouts",null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,8,null,null,null,"AIP Activity in 2024",null,null,null,"Financial Component of AIP"]
[null,"A",null,"B","C","D",null,null,9]
[null,null,null,null,null,null,null,null,10,null,null,1,null,"1250","Total 2024 AIP Accrual",null,"Amount","Note"]
[null,null,null,null,null,null,null,null,11,null,null,2,"Dominion",3363911.49,3363911.49,null,34926.31,"In 2024, only the 5 top officers of Dominion had AIP tied to EPS/Financial performance.  This is the amount of AIP those officers charged to Questar Gas. All other employees had no AIP goals tied to financial metrics."]
[null,"Labor Forecast",null,null,{"$f":"'Labor Forecast'!J14","v":9.3817936264895152E-2},{"$f":"'Labor Forecast'!K14","v":3.7219162874891444E-2},null,null,12,null,null,3]
[null,null,null,null,null,null,null,null,13,null,null,4]
[1,"DES","1/",{"$f":"-R32","v":-19001.875476142268},{"$f":"D16*(1+E$14)","v":-20784.592218476457},{"$f":"E16*(1+F$14)","v":-21558.177341544135},null,{"$f":"HLOOKUP($H$3,$D$3:$F$26,I16,FALSE)","v":-21558.177341544135},14,null,null,5]
[null,null,null,null,null,null,null,null,15,null,null,6]
[2,"EGU","1/",{"$f":"-S32","v":-2906534.0393566014},{"$f":"D18*(1+E$14)","v":-3179219.0646127076},{"$f":"E18*(1+F$14)","v":-3297546.936793488},null,{"$f":"HLOOKUP($H$3,$D$3:$F$26,I18,FALSE)","v":-3297546.936793488},16,null,null,7]
[null,null,null,null,null,null,null,null,17,null,null,8,null,null,null,null,null,null,null,null,null,"Enbridge 2024 Weightings"]
[3,"Total",null,{"$f":"SUM(D16:D18)","v":-2925535.9148327438},{"$f":"D20*(1+E$14)","v":-3200003.6568311839},{"$f":"SUM(F16:F18)","v":-3319105.1141350321},null,{"$f":"HLOOKUP($H$3,$D$3:$F$26,I20,FALSE)","v":-3319105.1141350321},18,null,null,9,"Enbridge",8218987,8218987,null,{"$f":"+ROUND(N20*Y30,2)","v":5342341.55},"Financial Goals were 65% of all Enbridge AIP. "]
[null,null,null,null,null,null,null,null,19,null,null,10]
[4,"Utah",null,{"$f":"'ROR-Model'!$M$2*D20","v":-2845433.781905639},{"$f":"D22*(1+E$14)","v":-3112386.507102442},{"$f":"'ROR-Model'!$M$2*F20","v":-3228226.927439902},null,{"$f":"HLOOKUP($H$3,$D$3:$F$26,I22,FALSE)","v":-3228226.927439902},20,null,null,11]
[5,"Wyoming",null,{"$f":"'ROR-Model'!$N$2*D20","v":-80102.1329271047},{"$f":"D23*(1+E$14)","v":-87617.149728741977},{"$f":"'ROR-Model'!$N$2*F20","v":-90878.186695129771},null,{"$f":"HLOOKUP($H$3,$D$3:$F$26,I23,FALSE)","v":-90878.186695129771},21,null,null,12]
[null,"Total",null,{"$f":"SUM(D22:D23)","v":-2925535.9148327438},{"$f":"D24*(1+E$14)","v":-3200003.6568311839},{"$f":"SUM(F22:F23)","v":-3319105.1141350316},null,{"$f":"SUM(H22:H23)","v":-3319105.1141350316},22,null,null,13,null,null,null,null,null,null,null,null,null,null,null,null,0.4,"Enterprise financial is based on DCF for Enbridge"]
[null,null,null,null,null,null,null,null,23,null,null,14]
[6,"Capital Adjustment","1/",{"$f":"-Q31","v":-2451731.9451672556},{"$f":"D26*(1+E$14)","v":-2681748.3765375647},-2781560.806153392,null,{"$f":"HLOOKUP($H$3,$D$3:$F$28,I26,FALSE)","v":-2781560.806153392},24,null,null,15]
[null,null,"Utah",{"$f":"D26*'ROR-Model'!M2","v":-2384602.7203378128},-2608321.2263715616,-2705400.7589259213,null,{"$f":"H26*'ROR-Model'!M2","v":-2705400.7589259213},25,null,null,16]
[null,null,"Wyoming",{"$f":"D26-D27","v":-67129.224829442799},-73427.150166003281,-76160.047227470874,null,{"$f":"H26*'ROR-Model'!N2","v":-76160.047227470728},26,null,null,17,"Total 2024 AIP Accrual",11582898.49,11582898.49,null,{"$f":"SUM(Q13:Q20)","v":5377267.8599999994},"Total Financial Related Incentive"]
["1/","See Workpaper A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,"Based on EBITDA for QGC"]
[null,null,null,null,null,null,null,null,null,null,null,18,null,"Cap/Exp Split",null,null,"Cap/Exp Split","DES Related","QGC",null,null,null,null,null,{"$f":"SUM(Y24:Y29)","v":0.65}]
[null,null,null,null,null,null,null,null,null,null,null,19,"Capital/Deferred",5281150.76,{"$f":"N31/N33","v":0.45594380064363316},null,{"$f":"Q28*O31","v":2451731.9451672556},{"$f":"Q13*O31","v":15924.43452385773},{"$f":"Q31-R31","v":2435807.5106433979}]
[null,null,null,null,null,null,null,null,null,null,null,20,"OM ",{"$f":"+N28-N31","v":6301747.7300000004},{"$f":"N32/N33","v":0.54405619935636684},null,{"$f":"Q28*O32","v":2925535.9148327438},{"$f":"Q13*O32","v":19001.875476142268},{"$f":"Q32-R32","v":2906534.0393566014}]
[null,null,null,null,null,null,null,null,null,null,null,21,"Total",{"$f":"+N31+N32","v":11582898.49},null,null,{"$f":"SUM(Q31:Q32)","v":5377267.8599999994},{"$f":"SUM(R31:R32)","v":34926.31},{"$f":"SUM(S31:S32)","v":5342341.5499999989}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N32/1.5","v":4201165.1533333333}]

{"sheet":"Sporting Events","index":33,"n_rows":35,"n_cols":28,"rows_kept":35,"cut":false,"hidden":false,"merged":[[16,21,16,22],[7,10,7,13],[8,10,8,13]]}
["Event Tickets",null,null,null,null,null,null,null,null,"Event Tickets",null,null,null,null,null,"Event Tickets"]
[{"$f":"+'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,{"$f":"A2","v":"Enbridge Gas Utah"},null,null,null,null,null,{"$f":"A2","v":"Enbridge Gas Utah"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"SPORTING EVENT TICKETS"]
[null,"Sporting Events DEC 2024","Sporting Events DEC 2025","Sporting Events DEC 2026",null,null,{"$f":"+'Control Panel'!B35","v":"Sporting Events DEC 2026"},1]
[null,null,null,null,null,null,null,{"$f":"H7+1","v":2},null,null,"Event Tickets"]
[null,null,null,null,null,null,null,{"$f":"H8+1","v":3}]
[null,null,null,null,null,null,null,{"$f":"H9+1","v":4}]
["Acc 921 Inflation Factor",null,{"$f":"+'PROJECTED EXPENSES'!AW779","v":2.4E-2},{"$f":"+'PROJECTED EXPENSES'!AX779","v":5.0000000000000001E-3},null,null,null,5,null,null,"A","B","C","D",null,"A","B","C","D","E","F","G","H"]
["Total Expenses",{"$f":"N33","v":0},{"$f":"B12*(1+C11)","v":0},{"$f":"C12*(1+D11)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H12,FALSE)","v":0},6]
[null,null,null,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31500]
["Utah Adjustment",{"$f":"'ROR-Model'!$M$2*B12*(1+B13)","v":0},{"$f":"'ROR-Model'!$M$2*C12*(1+C13)","v":0},{"$f":"'ROR-Model'!$M$2*D12*(1+D13)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H14,FALSE)","v":0},8,null,null,"Total Disallowed Corp Sporting Events Expense",null,{"$f":"W23","v":0}]
["Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*B12*(1+B13)","v":0},{"$f":"'ROR-Model'!$N$2*C12*(1+C13)","v":0},{"$f":"'ROR-Model'!$N$2*D12*(1+D13)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H15,FALSE)","v":0},9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38528]
[null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,11,null,null,null,"Allocation","Allocated","Adjustment",null,null,null,null,null," Direct",null,"Allocated from Corp"]
[null,null,null,null,null,null,null,12,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,"Vendor",null,"Allocated from","Based on ","Employee","Mkting","Employee","Mkting"]
[null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,"Direct","Corp","2024 Data","Recognition","PR","Recognition","PR"]
[null,null,null,null,null,null,null,14,null,null,"Allocated to ",null,null,null,1,"Utah Hockey Club",{"$f":"SUM(AB6:AB13)","v":31500},0,{"$f":"Q35","v":1},{"$f":"S20*Q20","v":31500},{"$f":"Q20-T20","v":0},{"$f":"S20*R20","v":0},{"$f":"R20-V20","v":0}]
[null,null,null,null,null,null,null,15,null,null,"     Percent to ",0.55120000000000002,null,null,{"$f":"O20+1","v":2},"Utah Jazz",{"$f":"SUM(AB15)","v":38528},0,{"$f":"Q35","v":1},{"$f":"S21*Q21","v":38528},{"$f":"Q21-T21","v":0},{"$f":"S21*R21","v":0},{"$f":"R21-V21","v":0}]
[null,null,null,null,null,null,null,16,null,null,"     Total to ",{"$f":"+M14*L21","v":0},{"$f":"+L22","v":0},{"$f":"+M22","v":0},{"$f":"O21+1","v":3},"Real Salt Lake",{"$f":"AB14","v":0},0,0,{"$f":"S22*Q22","v":0},{"$f":"Q22-T22","v":0},{"$f":"S22*R22","v":0},{"$f":"R22-V22","v":0}]
[null,null,null,null,null,null,null,17,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"SUM(V20:V22)","v":0},{"$f":"SUM(W20:W22)","v":0}]
[null,null,null,null,null,null,null,18,null,null,null,null,null,null,5,"     Total",{"$f":"SUM(Q20:Q22)","v":70028},{"$f":"SUM(R20:R22)","v":0},null,{"$f":"SUM(T20:T22)","v":70028},{"$f":"SUM(U20:U22)","v":0}]
[null,null,null,null,null,null,null,19,null,"Total Disallowed  Sporting Events Expense",null,null,null,{"$f":"U24","v":0},6]
[null,null,null,null,null,null,null,20,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,"Total Expenses",null,null,null,{"$f":"N25+N22","v":0},8]
[null,null,null,null,null,null,null,null,null,"Escalation Factor ",null,null,null,null,9,null,"Tickets Used for Employee Recognition - % Calculation 2021"]
[null,null,null,null,null,null,null,null,null,"Total Adjustment",null,null,null,{"$f":"-N27*(1+N28)","v":0},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"Employee"]
[null,null,null,null,null,null,null,null,null,null,"Utah Adjustment",null,null,0,12,null,"Recognition","Pub. Relations","Total"]
[null,null,null,null,null,null,null,null,null,null,"Wyoming Adjustment",null,null,0,13,"Jazz Tickets",{"$f":"41*4","v":164},0,{"$f":"Q32+R32","v":164}]
[null,null,null,null,null,null,null,null,null,null,"Total",null,null,0,14,"Utah Hockey Club",{"$f":"41*2","v":82},0,{"$f":"SUM(Q33:R33)","v":82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Total Tickets",{"$f":"SUM(Q32:Q33)","v":246},{"$f":"SUM(R32:R33)","v":0},{"$f":"SUM(S32:S33)","v":246}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Total Percentage:",1,0,0]

{"sheet":"Revenue","index":34,"n_rows":371,"n_cols":26,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
["Revenue Scenarios"]
[{"$f":"+'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOT"]
[null,null,null,null,null,"Booked Rev DEC 2024","Booked JUN 2024 Rev","AVG Proj Rev 2025","AVG Projected Rev 2025 with CET","YE Projected Rev 2025","YE Projected Rev 2025 with CET","YE Projected Rev 2025 adj HDD","AVG Projected Rev 2025 adj HDD","AVG Projected Rev 2025 CET adj HDD","AVG Proj Rev 2026","AVG Projected Rev 2026 with CET","AVG Projected Rev 2026 adj HDD","YE Projected Rev 2026 adj HDD","AVG Projected Rev 2026 with CET adj HDD","YE Projected Rev 2026","YE Proj Rev 2026 with CET",{"$f":"+'Control Panel'!B29","v":"AVG Projected Rev 2026 with CET adj HDD"},null,"REVENUE CHANGE",null,1]
["Rate Class",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z8+1","v":2}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z9+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,{"$f":"+F363+F365","v":851121642.0823139},{"$f":"+G363+G365","v":1050391533.8109453},{"$f":"+H363+H365","v":599415022.94639003},{"$f":"+I363+I365","v":599415022.94639003},599287536.52544999,604217276.52239013,583581257.45630002,{"$f":"+M363+M365","v":604344762.94333005},{"$f":"+N363+N365","v":579088118.27309},{"$f":"+O363+O365","v":612099210.63468003},612099210.63468003,591313443.89751005,596432153.58829999,591313443.89751005,{"$f":"+T363+T365","v":612128933.60468006},617391760.80311,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z11,FALSE)","v":591313443.89751005},null,{"$f":"+X362+X364","v":17905056.555093024},null,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
["FIRM","GS","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$15","v":446193838.13000005},{"$f":"'Booked JUN 2024 Rev'!T15","v":442628345.22000003},{"$f":"'AVG Proj Rev 2025'!$T$15","v":466163849.07239026},{"$f":"'AVG Proj Rev 2025 with CET'!$T$15","v":455302931.16928035},{"$f":"'YE Projected Rev 2025'!$T$15","v":470175312.99671286},{"$f":"'YE Proj Rev 2025 with CET '!$T$15","v":459186862.42774296},{"$f":"'YE Projected Rev 2025 adj HDD '!T15","v":458099610.47919965},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$15","v":454266091.87560064},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T15","v":455092994.98001063},{"$f":"'AVG Proj Rev 2026'!$T$15","v":485800019.10347807},{"$f":"'AVG Proj Rev 2026 with CET'!$T$15","v":473283108.1494078},{"$f":"'AVG Projected Rev 2026 adj HDD'!T15","v":473601138.15576392},{"$f":"'YE Projected Rev 2026 adj HDD'!T15","v":477639688.05546731},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T15","v":473032123.81623387},{"$f":"'YE Projected Rev 2026'!$T$15","v":489937593.95821083},{"$f":"'YE Proj Rev 2026 with CET'!$T$15","v":477327213.47781092},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z15,FALSE)","v":473032123.81623387},null,{"$f":"V15-F15","v":26838285.686233819},null,8]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$17","v":71550593.020000011},{"$f":"'Booked JUN 2024 Rev'!T17","v":77861062.260000005},{"$f":"'AVG Proj Rev 2025'!$T$17","v":75714430.771799996},{"$f":"'AVG Proj Rev 2025 with CET'!$T$17","v":75714430.771799996},{"$f":"I17","v":75714430.771799996},{"$f":"'YE Proj Rev 2025 with CET '!$T$17","v":76405637.405640006},{"$f":"'YE Projected Rev 2025 adj HDD '!T17","v":73747237.357349992},{"$f":"K17","v":76405637.405640006},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T17","v":73091331.556650028},{"$f":"'AVG Proj Rev 2026'!$T$17","v":77422407.133949995},{"$f":"'AVG Proj Rev 2026 with CET'!$T$17","v":77422407.133949995},{"$f":"'AVG Projected Rev 2026 adj HDD'!T17","v":74740530.039030001},{"$f":"'YE Projected Rev 2026 adj HDD'!T17","v":75427491.081870005},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T17","v":74740530.039030001},{"$f":"P17","v":77422407.133949995},{"$f":"'YE Proj Rev 2026 with CET'!$T$17","v":78130583.428530008},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z17,FALSE)","v":74740530.039030001},null,{"$f":"V17-F17","v":3189937.0190299898},null,10]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$19","v":732002343.58000004},{"$f":"'Booked JUN 2024 Rev'!T19","v":914246915.09999967},{"$f":"'AVG Proj Rev 2025'!$T$19","v":491772386.19314998},{"$f":"'AVG Proj Rev 2025 with CET'!$T$19","v":491772386.19314998},{"$f":"I19","v":491772386.19314998},{"$f":"'YE Proj Rev 2025 with CET '!$T$19","v":496221993.47925001},{"$f":"'YE Projected Rev 2025 adj HDD '!T19","v":478244374.46144992},{"$f":"K19","v":496221993.47925001},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T19","v":474068580.7349999},{"$f":"'AVG Proj Rev 2026'!$T$19","v":502885675.58565003},{"$f":"'AVG Proj Rev 2026 with CET'!$T$19","v":502885675.58565003},{"$f":"'AVG Projected Rev 2026 adj HDD'!T19","v":484781785.94340003},{"$f":"'YE Projected Rev 2026 adj HDD'!T19","v":489183811.62134993},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T19","v":484781785.94340003},{"$f":"P19","v":502885675.58565003},{"$f":"'YE Proj Rev 2026 with CET'!$T$19","v":507440326.48949993},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z19,FALSE)","v":484781785.94340003},null,{"$f":"V19-F19","v":-247220557.63660002},null,12]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$20","v":1249746774.7299998},{"$f":"'Booked JUN 2024 Rev'!T20","v":1434736322.5799997},{"$f":"'AVG Proj Rev 2025'!$T$20","v":1033650666.0373404},{"$f":"'AVG Proj Rev 2025 with CET'!$T$20","v":1022789748.1342304},{"$f":"'YE Projected Rev 2025'!$T$20","v":1042802943.8816028},{"$f":"'YE Proj Rev 2025 with CET '!$T$20","v":1031814493.3126328},{"$f":"'YE Projected Rev 2025 adj HDD '!T20","v":1010091222.2979996},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$20","v":1001426004.1672509},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T20","v":1002252907.2716608},{"$f":"'AVG Proj Rev 2026'!$T$20","v":1066108101.823078},{"$f":"'AVG Proj Rev 2026 with CET'!$T$20","v":1053591190.8690081},{"$f":"'AVG Projected Rev 2026 adj HDD'!T20","v":1033123454.1381941},{"$f":"'YE Projected Rev 2026 adj HDD'!T20","v":1042250990.7586873},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T20","v":1032554439.7986639},{"$f":"'YE Projected Rev 2026'!$T$20","v":1075508503.8762407},{"$f":"'YE Proj Rev 2026 with CET'!$T$20","v":1062898123.3958411},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z20,FALSE)","v":1032554439.7986639},null,{"$f":"V20-F20","v":-217192334.93133593},null,13]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$22","v":106719832.462},{"$f":"'Booked JUN 2024 Rev'!T22","v":106941033.323},{"$f":"'AVG Proj Rev 2025'!$T$22","v":119404253},{"$f":"'AVG Proj Rev 2025 with CET'!$T$22","v":119404253},{"$f":"'YE Projected Rev 2025'!$T$22","v":120484635},{"$f":"'YE Proj Rev 2025 with CET '!$T$22","v":120484635},{"$f":"'YE Projected Rev 2025 adj HDD '!T22","v":116119599},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$22","v":115105700},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T22","v":115105700},{"$f":"'AVG Proj Rev 2026'!$T$22","v":122102603},{"$f":"'AVG Proj Rev 2026 with CET'!$T$22","v":122102603},{"$f":"'AVG Projected Rev 2026 adj HDD'!T22","v":117706908},{"$f":"'YE Projected Rev 2026 adj HDD'!T22","v":118775737},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T22","v":117706908},{"$f":"'YE Projected Rev 2026'!$T$22","v":123208490},{"$f":"'YE Proj Rev 2026 with CET'!$T$22","v":123208490},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z22,FALSE)","v":117706908},null,{"$f":"V22-F22","v":10987075.538000003},null,15]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$24","v":0},{"$f":"'Booked JUN 2024 Rev'!T24","v":0},{"$f":"'AVG Proj Rev 2025'!$T$24","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$24","v":0},{"$f":"'YE Projected Rev 2025'!$T$24","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$24","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T24","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$24","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T24","v":0},{"$f":"'AVG Proj Rev 2026'!$T$24","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$24","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T24","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T24","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T24","v":0},{"$f":"'YE Projected Rev 2026'!$T$24","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$24","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z24,FALSE)","v":0},null,{"$f":"V24-F24","v":0},null,17]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$26","v":0},{"$f":"'Booked JUN 2024 Rev'!T26","v":0},{"$f":"'AVG Proj Rev 2025'!$T$26","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$26","v":0},{"$f":"'YE Projected Rev 2025'!$T$26","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$26","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T26","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$26","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T26","v":0},{"$f":"'AVG Proj Rev 2026'!$T$26","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$26","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T26","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T26","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T26","v":0},{"$f":"'YE Projected Rev 2026'!$T$26","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$26","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z26,FALSE)","v":0},null,{"$f":"V26-F26","v":0},null,19]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$28","v":0},{"$f":"'Booked JUN 2024 Rev'!T28","v":0},{"$f":"'AVG Proj Rev 2025'!$T$28","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$28","v":0},{"$f":"'YE Projected Rev 2025'!$T$28","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$28","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T28","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$28","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T28","v":0},{"$f":"'AVG Proj Rev 2026'!$T$28","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$28","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T28","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T28","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T28","v":0},{"$f":"'YE Projected Rev 2026'!$T$28","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$28","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z28,FALSE)","v":0},null,{"$f":"V28-F28","v":0},null,21]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$29","v":0},{"$f":"'Booked JUN 2024 Rev'!T29","v":0},{"$f":"'AVG Proj Rev 2025'!$T$29","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$29","v":0},{"$f":"'YE Projected Rev 2025'!$T$29","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$29","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T29","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$29","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T29","v":0},{"$f":"'AVG Proj Rev 2026'!$T$29","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$29","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T29","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T29","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T29","v":0},{"$f":"'YE Projected Rev 2026'!$T$29","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$29","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z29,FALSE)","v":0},null,{"$f":"V29-F29","v":0},null,22]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$31","v":0},{"$f":"'Booked JUN 2024 Rev'!T31","v":0},{"$f":"'AVG Proj Rev 2025'!$T$31","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$31","v":0},{"$f":"'YE Projected Rev 2025'!$T$31","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$31","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T31","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$31","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T31","v":0},{"$f":"'AVG Proj Rev 2026'!$T$31","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$31","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T31","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T31","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T31","v":0},{"$f":"'YE Projected Rev 2026'!$T$31","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$31","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z31,FALSE)","v":0},null,{"$f":"V31-F31","v":0},null,24]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$33","v":0},{"$f":"'Booked JUN 2024 Rev'!T33","v":0},{"$f":"'AVG Proj Rev 2025'!$T$33","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$33","v":0},{"$f":"'YE Projected Rev 2025'!$T$33","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$33","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T33","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$33","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T33","v":0},{"$f":"'AVG Proj Rev 2026'!$T$33","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$33","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T33","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T33","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T33","v":0},{"$f":"'YE Projected Rev 2026'!$T$33","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$33","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z33,FALSE)","v":0},null,{"$f":"V33-F33","v":0},null,26]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$35","v":0},{"$f":"'Booked JUN 2024 Rev'!T35","v":0},{"$f":"'AVG Proj Rev 2025'!$T$35","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$35","v":0},{"$f":"'YE Projected Rev 2025'!$T$35","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$35","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T35","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$35","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T35","v":0},{"$f":"'AVG Proj Rev 2026'!$T$35","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$35","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T35","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T35","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T35","v":0},{"$f":"'YE Projected Rev 2026'!$T$35","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$35","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z35,FALSE)","v":0},null,{"$f":"V35-F35","v":0},null,28]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$37","v":0},{"$f":"'Booked JUN 2024 Rev'!T37","v":0},{"$f":"'AVG Proj Rev 2025'!$T$37","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$37","v":0},{"$f":"'YE Projected Rev 2025'!$T$37","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$37","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T37","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$37","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T37","v":0},{"$f":"'AVG Proj Rev 2026'!$T$37","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$37","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T37","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T37","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T37","v":0},{"$f":"'YE Projected Rev 2026'!$T$37","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$37","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z37,FALSE)","v":0},null,{"$f":"V37-F37","v":0},null,30]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$38","v":0},{"$f":"'Booked JUN 2024 Rev'!T38","v":0},{"$f":"'AVG Proj Rev 2025'!$T$38","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$38","v":0},{"$f":"'YE Projected Rev 2025'!$T$38","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$38","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T38","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$38","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T38","v":0},{"$f":"'AVG Proj Rev 2026'!$T$38","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$38","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T38","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T38","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T38","v":0},{"$f":"'YE Projected Rev 2026'!$T$38","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$38","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z38,FALSE)","v":0},null,{"$f":"V38-F38","v":0},null,31]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$40","v":0},{"$f":"'Booked JUN 2024 Rev'!T40","v":0},{"$f":"'AVG Proj Rev 2025'!$T$40","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$40","v":0},{"$f":"'YE Projected Rev 2025'!$T$40","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$40","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T40","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$40","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T40","v":0},{"$f":"'AVG Proj Rev 2026'!$T$40","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$40","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T40","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T40","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T40","v":0},{"$f":"'YE Projected Rev 2026'!$T$40","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$40","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z40,FALSE)","v":0},null,{"$f":"V40-F40","v":0},null,33]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["FIRM","FS","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$42","v":3729223.6},{"$f":"'Booked JUN 2024 Rev'!T42","v":3808877.15},{"$f":"'AVG Proj Rev 2025'!$T$42","v":3634520.0586916083},{"$f":"'AVG Proj Rev 2025 with CET'!$T$42","v":3634520.0586916083},{"$f":"'YE Projected Rev 2025'!$T$42","v":3566243.792898213},{"$f":"'YE Proj Rev 2025 with CET '!$T$42","v":3566243.792898213},{"$f":"'YE Projected Rev 2025 adj HDD '!T42","v":3570038.6508895354},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$42","v":3638395.2759553753},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T42","v":3638395.2759553753},{"$f":"'AVG Proj Rev 2026'!$T$42","v":3642767.5074316487},{"$f":"'AVG Proj Rev 2026 with CET'!$T$42","v":3642767.5074316487},{"$f":"'AVG Projected Rev 2026 adj HDD'!T42","v":3648957.1688864036},{"$f":"'YE Projected Rev 2026 adj HDD'!T42","v":3647336.6199951665},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T42","v":3648957.1688864036},{"$f":"'YE Projected Rev 2026'!$T$42","v":3641194.8948475635},{"$f":"'YE Proj Rev 2026 with CET'!$T$42","v":3641194.8948475635},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z42,FALSE)","v":3648957.1688864036},null,{"$f":"V42-F42","v":-80266.43111359654},null,35]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$44","v":1601111.9},{"$f":"'Booked JUN 2024 Rev'!T44","v":1801725.6199999999},{"$f":"'AVG Proj Rev 2025'!$T$44","v":1663742.6584600001},{"$f":"'AVG Proj Rev 2025 with CET'!$T$44","v":1663742.6584600001},{"$f":"I44","v":1663742.6584600001},{"$f":"'YE Proj Rev 2025 with CET '!$T$44","v":1631660.9184600001},{"$f":"'YE Projected Rev 2025 adj HDD '!T44","v":1631660.9184600001},{"$f":"K44","v":1631660.9184600001},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T44","v":1663742.6584600001},{"$f":"'AVG Proj Rev 2026'!$T$44","v":1631660.9184600001},{"$f":"'AVG Proj Rev 2026 with CET'!$T$44","v":1631660.9184600001},{"$f":"'AVG Projected Rev 2026 adj HDD'!T44","v":1631660.9184600001},{"$f":"'YE Projected Rev 2026 adj HDD'!T44","v":1631660.9184600001},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T44","v":1631660.9184600001},{"$f":"P44","v":1631660.9184600001},{"$f":"'YE Proj Rev 2026 with CET'!$T$44","v":1631660.9184600001},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z44,FALSE)","v":1631660.9184600001},null,{"$f":"V44-F44","v":30549.018460000167},null,37]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$46","v":15223653.570000002},{"$f":"'Booked JUN 2024 Rev'!T46","v":20177833.780000001},{"$f":"'AVG Proj Rev 2025'!$T$46","v":9395322.7495500017},{"$f":"'AVG Proj Rev 2025 with CET'!$T$46","v":9395322.7495500017},{"$f":"I46","v":9395322.7495500017},{"$f":"'YE Proj Rev 2025 with CET '!$T$46","v":9216330.5665500015},{"$f":"'YE Projected Rev 2025 adj HDD '!T46","v":9216330.5665500015},{"$f":"K46","v":9216330.5665500015},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T46","v":9395322.7495500017},{"$f":"'AVG Proj Rev 2026'!$T$46","v":9216330.5665500015},{"$f":"'AVG Proj Rev 2026 with CET'!$T$46","v":9216330.5665500015},{"$f":"'AVG Projected Rev 2026 adj HDD'!T46","v":9216330.5665500015},{"$f":"'YE Projected Rev 2026 adj HDD'!T46","v":9216330.5665500015},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T46","v":9216330.5665500015},{"$f":"P46","v":9216330.5665500015},{"$f":"'YE Proj Rev 2026 with CET'!$T$46","v":9216330.5665500015},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z46,FALSE)","v":9216330.5665500015},null,{"$f":"V46-F46","v":-6007323.0034500007},null,39]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$47","v":20553989.07},{"$f":"'Booked JUN 2024 Rev'!T47","v":25788436.550000001},{"$f":"'AVG Proj Rev 2025'!$T$47","v":14693585.466701606},{"$f":"'AVG Proj Rev 2025 with CET'!$T$47","v":14693585.466701606},{"$f":"'YE Projected Rev 2025'!$T$47","v":14414235.277908213},{"$f":"'YE Proj Rev 2025 with CET '!$T$47","v":14414235.277908213},{"$f":"'YE Projected Rev 2025 adj HDD '!T47","v":14418030.135899536},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$47","v":14697460.683965376},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T47","v":14697460.683965376},{"$f":"'AVG Proj Rev 2026'!$T$47","v":14490758.99244165},{"$f":"'AVG Proj Rev 2026 with CET'!$T$47","v":14490758.99244165},{"$f":"'AVG Projected Rev 2026 adj HDD'!T47","v":14496948.653896404},{"$f":"'YE Projected Rev 2026 adj HDD'!T47","v":14495328.105005167},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T47","v":14496948.653896404},{"$f":"'YE Projected Rev 2026'!$T$47","v":14489186.379857561},{"$f":"'YE Proj Rev 2026 with CET'!$T$47","v":14489186.379857561},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z47,FALSE)","v":14496948.653896404},null,{"$f":"V47-F47","v":-6057040.4161035959},null,40]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$49","v":2285449.7819999997},{"$f":"'Booked JUN 2024 Rev'!T49","v":2360303.4010000001},{"$f":"'AVG Proj Rev 2025'!$T$49","v":2281221},{"$f":"'AVG Proj Rev 2025 with CET'!$T$49","v":2281221},{"$f":"'YE Projected Rev 2025'!$T$49","v":2237764},{"$f":"'YE Proj Rev 2025 with CET '!$T$49","v":2237764},{"$f":"'YE Projected Rev 2025 adj HDD '!T49","v":2237764},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$49","v":2281221},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T49","v":2281221},{"$f":"'AVG Proj Rev 2026'!$T$49","v":2237764},{"$f":"'AVG Proj Rev 2026 with CET'!$T$49","v":2237764},{"$f":"'AVG Projected Rev 2026 adj HDD'!T49","v":2237764},{"$f":"'YE Projected Rev 2026 adj HDD'!T49","v":2237764},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T49","v":2237764},{"$f":"'YE Projected Rev 2026'!$T$49","v":2237764},{"$f":"'YE Proj Rev 2026 with CET'!$T$49","v":2237764},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z49,FALSE)","v":2237764},null,{"$f":"V49-F49","v":-47685.781999999657},null,42]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$51","v":0},{"$f":"'Booked JUN 2024 Rev'!T51","v":0},{"$f":"'AVG Proj Rev 2025'!$T$51","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$51","v":0},{"$f":"'YE Projected Rev 2025'!$T$51","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$51","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T51","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$51","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T51","v":0},{"$f":"'AVG Proj Rev 2026'!$T$51","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$51","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T51","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T51","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T51","v":0},{"$f":"'YE Projected Rev 2026'!$T$51","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$51","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z51,FALSE)","v":0},null,{"$f":"V51-F51","v":0},null,44]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$52","v":0},{"$f":"'Booked JUN 2024 Rev'!T52","v":0},{"$f":"'AVG Proj Rev 2025'!$T$52","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$52","v":0},{"$f":"'YE Projected Rev 2025'!$T$52","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$52","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T52","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$52","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T52","v":0},{"$f":"'AVG Proj Rev 2026'!$T$52","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$52","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T52","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T52","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T52","v":0},{"$f":"'YE Projected Rev 2026'!$T$52","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$52","v":0},null,null,null,null,45]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$53","v":0},{"$f":"'Booked JUN 2024 Rev'!T53","v":0},{"$f":"'AVG Proj Rev 2025'!$T$53","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$53","v":0},{"$f":"'YE Projected Rev 2025'!$T$53","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$53","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T53","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$53","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T53","v":0},{"$f":"'AVG Proj Rev 2026'!$T$53","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$53","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T53","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T53","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T53","v":0},{"$f":"'YE Projected Rev 2026'!$T$53","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$53","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z53,FALSE)","v":0},null,{"$f":"V53-F53","v":0},null,46]
["FIRM",null,"Commodity Tariff Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$54","v":0},{"$f":"'Booked JUN 2024 Rev'!T54","v":0},{"$f":"'AVG Proj Rev 2025'!$T$54","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$54","v":0},{"$f":"'YE Projected Rev 2025'!$T$54","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$54","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T54","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$54","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T54","v":0},{"$f":"'AVG Proj Rev 2026'!$T$54","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$54","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T54","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T54","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T54","v":0},{"$f":"'YE Projected Rev 2026'!$T$54","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$54","v":0},null,null,null,null,47]
["FIRM",null,"Commodity Demand Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$55","v":0},{"$f":"'Booked JUN 2024 Rev'!T55","v":0},{"$f":"'AVG Proj Rev 2025'!$T$55","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$55","v":0},{"$f":"'YE Projected Rev 2025'!$T$55","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$55","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T55","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$55","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T55","v":0},{"$f":"'AVG Proj Rev 2026'!$T$55","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$55","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T55","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T55","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T55","v":0},{"$f":"'YE Projected Rev 2026'!$T$55","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$55","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z55,FALSE)","v":0},null,{"$f":"V55-F55","v":0},null,48]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$56","v":0},{"$f":"'Booked JUN 2024 Rev'!T56","v":0},{"$f":"'AVG Proj Rev 2025'!$T$56","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$56","v":0},{"$f":"'YE Projected Rev 2025'!$T$56","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$56","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T56","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$56","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T56","v":0},{"$f":"'AVG Proj Rev 2026'!$T$56","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$56","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T56","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T56","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T56","v":0},{"$f":"'YE Projected Rev 2026'!$T$56","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$56","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z56,FALSE)","v":0},null,{"$f":"V56-F56","v":0},null,49]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
["FIRM",null,"Total Sales Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$58","v":0},{"$f":"'Booked JUN 2024 Rev'!T58","v":0},{"$f":"'AVG Proj Rev 2025'!$T$58","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$58","v":0},{"$f":"'YE Projected Rev 2025'!$T$58","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$58","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T58","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$58","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T58","v":0},{"$f":"'AVG Proj Rev 2026'!$T$58","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$58","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T58","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T58","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T58","v":0},{"$f":"'YE Projected Rev 2026'!$T$58","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$58","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z58,FALSE)","v":0},null,{"$f":"V58-F58","v":0},null,51]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$60","v":1219699.41051646},{"$f":"'Booked JUN 2024 Rev'!T60","v":1696443.4862452601},{"$f":"'AVG Proj Rev 2025'!$T$60","v":1609658.5444398855},{"$f":"'AVG Proj Rev 2025 with CET'!$T$60","v":1609658.5444398855},{"$f":"'YE Projected Rev 2025'!$T$60","v":1609012.7053827278},{"$f":"'YE Proj Rev 2025 with CET '!$T$60","v":1609012.7053827278},{"$f":"'YE Projected Rev 2025 adj HDD '!T60","v":1611458.7334363998},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$60","v":1612107.9669337762},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T60","v":1612107.9669337762},{"$f":"'AVG Proj Rev 2026'!$T$60","v":1654836.9744931778},{"$f":"'AVG Proj Rev 2026 with CET'!$T$60","v":1654836.9744931778},{"$f":"'AVG Projected Rev 2026 adj HDD'!T60","v":1658628.2263143712},{"$f":"'YE Projected Rev 2026 adj HDD'!T60","v":1655824.5467396742},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T60","v":1658628.2263143712},{"$f":"'YE Projected Rev 2026'!$T$60","v":1653070.4564101449},{"$f":"'YE Proj Rev 2026 with CET'!$T$60","v":1653070.4564101449},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z60,FALSE)","v":1658628.2263143712},null,{"$f":"V60-F60","v":438928.81579791126},null,53]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$62","v":170922.80424098001},{"$f":"'Booked JUN 2024 Rev'!T62","v":145226.05302257999},{"$f":"'AVG Proj Rev 2025'!$T$62","v":137063.08727999998},{"$f":"'AVG Proj Rev 2025 with CET'!$T$62","v":137063.08727999998},{"$f":"I62","v":137063.08727999998},{"$f":"'YE Proj Rev 2025 with CET '!$T$62","v":137063.08727999998},{"$f":"'YE Projected Rev 2025 adj HDD '!T62","v":137063.08727999998},{"$f":"K62","v":137063.08727999998},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T62","v":137063.08727999998},{"$f":"'AVG Proj Rev 2026'!$T$62","v":137063.08727999998},{"$f":"'AVG Proj Rev 2026 with CET'!$T$62","v":137063.08727999998},{"$f":"'AVG Projected Rev 2026 adj HDD'!T62","v":137063.08727999998},{"$f":"'YE Projected Rev 2026 adj HDD'!T62","v":137063.08727999998},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T62","v":137063.08727999998},{"$f":"P62","v":137063.08727999998},{"$f":"'YE Proj Rev 2026 with CET'!$T$62","v":137063.08727999998},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z62,FALSE)","v":137063.08727999998},null,{"$f":"V62-F62","v":-33859.716960980033},null,55]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$64","v":1195169.21524256},{"$f":"'Booked JUN 2024 Rev'!T64","v":1308025.79073216},{"$f":"'AVG Proj Rev 2025'!$T$64","v":423936.67140000011},{"$f":"'AVG Proj Rev 2025 with CET'!$T$64","v":423936.67140000011},{"$f":"I64","v":423936.67140000011},{"$f":"'YE Proj Rev 2025 with CET '!$T$64","v":423936.67140000011},{"$f":"'YE Projected Rev 2025 adj HDD '!T64","v":423936.67140000011},{"$f":"K64","v":423936.67140000011},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T64","v":423936.67140000011},{"$f":"'AVG Proj Rev 2026'!$T$64","v":423936.67140000011},{"$f":"'AVG Proj Rev 2026 with CET'!$T$64","v":423936.67140000011},{"$f":"'AVG Projected Rev 2026 adj HDD'!T64","v":423936.67140000011},{"$f":"'YE Projected Rev 2026 adj HDD'!T64","v":423936.67140000011},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T64","v":423936.67140000011},{"$f":"P64","v":423936.67140000011},{"$f":"'YE Proj Rev 2026 with CET'!$T$64","v":423936.67140000011},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z64,FALSE)","v":423936.67140000011},null,{"$f":"V64-F64","v":-771232.54384255991},null,57]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$65","v":2585791.4299999997},{"$f":"'Booked JUN 2024 Rev'!T65","v":3149695.33},{"$f":"'AVG Proj Rev 2025'!$T$65","v":2170658.3031198857},{"$f":"'AVG Proj Rev 2025 with CET'!$T$65","v":2170658.3031198857},{"$f":"'YE Projected Rev 2025'!$T$65","v":2170012.4640627275},{"$f":"'YE Proj Rev 2025 with CET '!$T$65","v":2170012.4640627275},{"$f":"'YE Projected Rev 2025 adj HDD '!T65","v":2172458.4921164},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$65","v":2173107.7256137761},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T65","v":2173107.7256137761},{"$f":"'AVG Proj Rev 2026'!$T$65","v":2215836.733173178},{"$f":"'AVG Proj Rev 2026 with CET'!$T$65","v":2215836.733173178},{"$f":"'AVG Projected Rev 2026 adj HDD'!T65","v":2219627.984994371},{"$f":"'YE Projected Rev 2026 adj HDD'!T65","v":2216824.3054196746},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T65","v":2219627.984994371},{"$f":"'YE Projected Rev 2026'!$T$65","v":2214070.2150901449},{"$f":"'YE Proj Rev 2026 with CET'!$T$65","v":2214070.2150901449},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z65,FALSE)","v":2219627.984994371},null,{"$f":"V65-F65","v":-366163.44500562875},null,58]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$67","v":148437.61599999998},{"$f":"'Booked JUN 2024 Rev'!T67","v":162454.17600000001},{"$f":"'AVG Proj Rev 2025'!$T$67","v":145818},{"$f":"'AVG Proj Rev 2025 with CET'!$T$67","v":145818},{"$f":"'YE Projected Rev 2025'!$T$67","v":145818},{"$f":"'YE Proj Rev 2025 with CET '!$T$67","v":145818},{"$f":"'YE Projected Rev 2025 adj HDD '!T67","v":145818},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$67","v":145818},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T67","v":145818},{"$f":"'AVG Proj Rev 2026'!$T$67","v":145818},{"$f":"'AVG Proj Rev 2026 with CET'!$T$67","v":145818},{"$f":"'AVG Projected Rev 2026 adj HDD'!T67","v":145818},{"$f":"'YE Projected Rev 2026 adj HDD'!T67","v":145818},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T67","v":145818},{"$f":"'YE Projected Rev 2026'!$T$67","v":145818},{"$f":"'YE Proj Rev 2026 with CET'!$T$67","v":145818},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z67,FALSE)","v":145818},null,{"$f":"V67-F67","v":-2619.61599999998},null,60]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$69","v":0},{"$f":"'Booked JUN 2024 Rev'!T69","v":0},{"$f":"'AVG Proj Rev 2025'!$T$69","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$69","v":0},{"$f":"'YE Projected Rev 2025'!$T$69","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$69","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T69","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$69","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T69","v":0},{"$f":"'AVG Proj Rev 2026'!$T$69","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$69","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T69","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T69","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T69","v":0},{"$f":"'YE Projected Rev 2026'!$T$69","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$69","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z69,FALSE)","v":0},null,{"$f":"V69-F69","v":0},null,62]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T70","v":0},null,null,null,null,null,null,null,null,null,null,null,63]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$71","v":0},{"$f":"'Booked JUN 2024 Rev'!T71","v":0},{"$f":"'AVG Proj Rev 2025'!$T$71","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$71","v":0},{"$f":"'YE Projected Rev 2025'!$T$71","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$71","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T71","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$71","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T71","v":0},{"$f":"'AVG Proj Rev 2026'!$T$71","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$71","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T71","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T71","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T71","v":0},{"$f":"'YE Projected Rev 2026'!$T$71","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$71","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z71,FALSE)","v":0},null,{"$f":"V71-F71","v":0},null,64]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T72","v":0},null,null,null,null,null,null,null,null,null,null,null,65]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$73","v":0},{"$f":"'Booked JUN 2024 Rev'!T73","v":0},{"$f":"'AVG Proj Rev 2025'!$T$73","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$73","v":0},{"$f":"'YE Projected Rev 2025'!$T$73","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$73","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T73","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$73","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T73","v":0},{"$f":"'AVG Proj Rev 2026'!$T$73","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$73","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T73","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T73","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T73","v":0},{"$f":"'YE Projected Rev 2026'!$T$73","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$73","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z73,FALSE)","v":0},null,{"$f":"V73-F73","v":0},null,66]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$74","v":0},{"$f":"'Booked JUN 2024 Rev'!T74","v":0},{"$f":"'AVG Proj Rev 2025'!$T$74","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$74","v":0},{"$f":"'YE Projected Rev 2025'!$T$74","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$74","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T74","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$74","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T74","v":0},{"$f":"'AVG Proj Rev 2026'!$T$74","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$74","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T74","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T74","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T74","v":0},{"$f":"'YE Projected Rev 2026'!$T$74","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$74","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z74,FALSE)","v":0},null,{"$f":"V74-F74","v":0},null,{"$f":"+Z73+1","v":67}]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$76","v":0},{"$f":"'Booked JUN 2024 Rev'!T76","v":0},{"$f":"'AVG Proj Rev 2025'!$T$76","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$76","v":0},{"$f":"'YE Projected Rev 2025'!$T$76","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$76","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T76","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$76","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T76","v":0},{"$f":"'AVG Proj Rev 2026'!$T$76","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$76","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T76","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T76","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T76","v":0},{"$f":"'YE Projected Rev 2026'!$T$76","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$76","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z76,FALSE)","v":0},null,{"$f":"V76-F76","v":0},null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$78","v":0},{"$f":"'Booked JUN 2024 Rev'!T78","v":0},{"$f":"'AVG Proj Rev 2025'!$T$78","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$78","v":0},{"$f":"'YE Projected Rev 2025'!$T$78","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$78","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T78","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$78","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T78","v":0},{"$f":"'AVG Proj Rev 2026'!$T$78","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$78","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T78","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T78","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T78","v":0},{"$f":"'YE Projected Rev 2026'!$T$78","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$78","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z78,FALSE)","v":0},null,{"$f":"V78-F78","v":0},null,71]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$80","v":0},{"$f":"'Booked JUN 2024 Rev'!T80","v":0},{"$f":"'AVG Proj Rev 2025'!$T$80","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$80","v":0},{"$f":"'YE Projected Rev 2025'!$T$80","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$80","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T80","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$80","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T80","v":0},{"$f":"'AVG Proj Rev 2026'!$T$80","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$80","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T80","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T80","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T80","v":0},{"$f":"'YE Projected Rev 2026'!$T$80","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$80","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z80,FALSE)","v":0},null,{"$f":"V80-F80","v":0},null,73]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$82","v":0},{"$f":"'Booked JUN 2024 Rev'!T82","v":0},{"$f":"'AVG Proj Rev 2025'!$T$82","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$82","v":0},{"$f":"'YE Projected Rev 2025'!$T$82","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$82","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T82","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$82","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T82","v":0},{"$f":"'AVG Proj Rev 2026'!$T$82","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$82","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T82","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T82","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T82","v":0},{"$f":"'YE Projected Rev 2026'!$T$82","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$82","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z82,FALSE)","v":0},null,{"$f":"V82-F82","v":0},null,75]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$83","v":0},{"$f":"'Booked JUN 2024 Rev'!T83","v":0},{"$f":"'AVG Proj Rev 2025'!$T$83","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$83","v":0},{"$f":"'YE Projected Rev 2025'!$T$83","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$83","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T83","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$83","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T83","v":0},{"$f":"'AVG Proj Rev 2026'!$T$83","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$83","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T83","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T83","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T83","v":0},{"$f":"'YE Projected Rev 2026'!$T$83","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$83","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z83,FALSE)","v":0},null,{"$f":"V83-F83","v":0},null,76]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$85","v":0},{"$f":"'Booked JUN 2024 Rev'!T85","v":0},{"$f":"'AVG Proj Rev 2025'!$T$85","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$85","v":0},{"$f":"'YE Projected Rev 2025'!$T$85","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$85","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T85","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$85","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T85","v":0},{"$f":"'AVG Proj Rev 2026'!$T$85","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$85","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T85","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T85","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T85","v":0},{"$f":"'YE Projected Rev 2026'!$T$85","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$85","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z85,FALSE)","v":0},null,{"$f":"V85-F85","v":0},null,78]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$87","v":0},{"$f":"'Booked JUN 2024 Rev'!T87","v":0},{"$f":"'AVG Proj Rev 2025'!$T$87","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$87","v":0},{"$f":"'YE Projected Rev 2025'!$T$87","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$87","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T87","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$87","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T87","v":0},{"$f":"'AVG Proj Rev 2026'!$T$87","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$87","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T87","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T87","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T87","v":0},{"$f":"'YE Projected Rev 2026'!$T$87","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$87","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z87,FALSE)","v":0},null,{"$f":"V87-F87","v":0},null,80]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$89","v":0},{"$f":"'Booked JUN 2024 Rev'!T89","v":0},{"$f":"'AVG Proj Rev 2025'!$T$89","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$89","v":0},{"$f":"'YE Projected Rev 2025'!$T$89","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$89","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T89","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$89","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T89","v":0},{"$f":"'AVG Proj Rev 2026'!$T$89","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$89","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T89","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T89","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T89","v":0},{"$f":"'YE Projected Rev 2026'!$T$89","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$89","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z89,FALSE)","v":0},null,{"$f":"V89-F89","v":0},null,82]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$91","v":0},{"$f":"'Booked JUN 2024 Rev'!T91","v":0},{"$f":"'AVG Proj Rev 2025'!$T$91","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$91","v":0},{"$f":"'YE Projected Rev 2025'!$T$91","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$91","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T91","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$91","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T91","v":0},{"$f":"'AVG Proj Rev 2026'!$T$91","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$91","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T91","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T91","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T91","v":0},{"$f":"'YE Projected Rev 2026'!$T$91","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$91","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z91,FALSE)","v":0},null,{"$f":"V91-F91","v":0},null,84]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$92","v":0},{"$f":"'Booked JUN 2024 Rev'!T92","v":0},{"$f":"'AVG Proj Rev 2025'!$T$92","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$92","v":0},{"$f":"'YE Projected Rev 2025'!$T$92","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$92","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T92","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$92","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T92","v":0},{"$f":"'AVG Proj Rev 2026'!$T$92","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$92","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T92","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T92","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T92","v":0},{"$f":"'YE Projected Rev 2026'!$T$92","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$92","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z92,FALSE)","v":0},null,{"$f":"V92-F92","v":0},null,85]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$94","v":0},{"$f":"'Booked JUN 2024 Rev'!T94","v":0},{"$f":"'AVG Proj Rev 2025'!$T$94","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$94","v":0},{"$f":"'YE Projected Rev 2025'!$T$94","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$94","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T94","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$94","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T94","v":0},{"$f":"'AVG Proj Rev 2026'!$T$94","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$94","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T94","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T94","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T94","v":0},{"$f":"'YE Projected Rev 2026'!$T$94","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$94","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z94,FALSE)","v":0},null,{"$f":"V94-F94","v":0},null,87]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
["INTERRUPTIBLE","IS","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$96","v":228322.27000000002},{"$f":"'Booked JUN 2024 Rev'!T96","v":233047.44999999998},{"$f":"'AVG Proj Rev 2025'!$T$96","v":214690.80767549784},{"$f":"'AVG Proj Rev 2025 with CET'!$T$96","v":214690.80767549784},{"$f":"'YE Projected Rev 2025'!$T$96","v":190175.43109485478},{"$f":"'YE Proj Rev 2025 with CET '!$T$96","v":190175.43109485478},{"$f":"'YE Projected Rev 2025 adj HDD '!T96","v":190383.29411952611},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$96","v":214927.44988910822},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T96","v":214927.44988910822},{"$f":"'AVG Proj Rev 2026'!$T$96","v":194307.74467723566},{"$f":"'AVG Proj Rev 2026 with CET'!$T$96","v":194307.74467723566},{"$f":"'AVG Projected Rev 2026 adj HDD'!T96","v":194644.92576157363},{"$f":"'YE Projected Rev 2026 adj HDD'!T96","v":194556.64654249651},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T96","v":194644.92576157363},{"$f":"'YE Projected Rev 2026'!$T$96","v":194222.07680835575},{"$f":"'YE Proj Rev 2026 with CET'!$T$96","v":194222.07680835575},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z96,FALSE)","v":194644.92576157363},null,{"$f":"V96-F96","v":-33677.344238426391},null,89]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$98","v":47935.62},{"$f":"'Booked JUN 2024 Rev'!T98","v":49111.12},{"$f":"'AVG Proj Rev 2025'!$T$98","v":45171.733929999995},{"$f":"'AVG Proj Rev 2025 with CET'!$T$98","v":45171.733929999995},{"$f":"'YE Projected Rev 2025'!$T$98","v":39457.7189},{"$f":"'YE Proj Rev 2025 with CET '!$T$98","v":39457.7189},{"$f":"'YE Projected Rev 2025 adj HDD '!T98","v":39457.7189},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$98","v":45171.733929999995},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T98","v":45171.733929999995},{"$f":"'AVG Proj Rev 2026'!$T$98","v":39457.7189},{"$f":"'AVG Proj Rev 2026 with CET'!$T$98","v":39457.7189},{"$f":"'AVG Projected Rev 2026 adj HDD'!T98","v":39457.7189},{"$f":"'YE Projected Rev 2026 adj HDD'!T98","v":39457.7189},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T98","v":39457.7189},{"$f":"'YE Projected Rev 2026'!$T$98","v":39457.7189},{"$f":"'YE Proj Rev 2026 with CET'!$T$98","v":39457.7189},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z98,FALSE)","v":39457.7189},null,{"$f":"V98-F98","v":-8477.9011000000028},null,91]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$100","v":1825478.9499999997},{"$f":"'Booked JUN 2024 Rev'!T100","v":2335513.4600000004},{"$f":"'AVG Proj Rev 2025'!$T$100","v":1032666.73593},{"$f":"'AVG Proj Rev 2025 with CET'!$T$100","v":1032666.73593},{"$f":"'YE Projected Rev 2025'!$T$100","v":902039.17889999994},{"$f":"'YE Proj Rev 2025 with CET '!$T$100","v":902039.17889999994},{"$f":"'YE Projected Rev 2025 adj HDD '!T100","v":902039.17889999994},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$100","v":1032666.73593},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T100","v":1032666.73593},{"$f":"'AVG Proj Rev 2026'!$T$100","v":902039.17889999994},{"$f":"'AVG Proj Rev 2026 with CET'!$T$100","v":902039.17889999994},{"$f":"'AVG Projected Rev 2026 adj HDD'!T100","v":902039.17889999994},{"$f":"'YE Projected Rev 2026 adj HDD'!T100","v":902039.17889999994},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T100","v":902039.17889999994},{"$f":"'YE Projected Rev 2026'!$T$100","v":902039.17889999994},{"$f":"'YE Proj Rev 2026 with CET'!$T$100","v":902039.17889999994},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z100,FALSE)","v":902039.17889999994},null,{"$f":"V100-F100","v":-923439.77109999978},null,93]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$101","v":2101736.8400000003},{"$f":"'Booked JUN 2024 Rev'!T101","v":2617672.0300000003},{"$f":"'AVG Proj Rev 2025'!$T$101","v":1292529.2775354979},{"$f":"'AVG Proj Rev 2025 with CET'!$T$101","v":1292529.2775354979},{"$f":"'YE Projected Rev 2025'!$T$101","v":1131672.3288948548},{"$f":"'YE Proj Rev 2025 with CET '!$T$101","v":1131672.3288948548},{"$f":"'YE Projected Rev 2025 adj HDD '!T101","v":1131880.1919195261},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$101","v":1292765.9197491084},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T101","v":1292765.9197491084},{"$f":"'AVG Proj Rev 2026'!$T$101","v":1135804.6424772358},{"$f":"'AVG Proj Rev 2026 with CET'!$T$101","v":1135804.6424772358},{"$f":"'AVG Projected Rev 2026 adj HDD'!T101","v":1136141.8235615739},{"$f":"'YE Projected Rev 2026 adj HDD'!T101","v":1136053.5443424964},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T101","v":1136141.8235615739},{"$f":"'YE Projected Rev 2026'!$T$101","v":1135718.9746083557},{"$f":"'YE Proj Rev 2026 with CET'!$T$101","v":1135718.9746083557},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z101,FALSE)","v":1136141.8235615739},null,{"$f":"V101-F101","v":-965595.01643842645},null,94]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$103","v":267061.41399999999},{"$f":"'Booked JUN 2024 Rev'!T103","v":272257.18099999998},{"$f":"'AVG Proj Rev 2025'!$T$103","v":251527},{"$f":"'AVG Proj Rev 2025 with CET'!$T$103","v":251527},{"$f":"'YE Projected Rev 2025'!$T$103","v":219710},{"$f":"'YE Proj Rev 2025 with CET '!$T$103","v":219710},{"$f":"'YE Projected Rev 2025 adj HDD '!T103","v":219710},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$103","v":251527},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T103","v":251527},{"$f":"'AVG Proj Rev 2026'!$T$103","v":219710},{"$f":"'AVG Proj Rev 2026 with CET'!$T$103","v":219710},{"$f":"'AVG Projected Rev 2026 adj HDD'!T103","v":219710},{"$f":"'YE Projected Rev 2026 adj HDD'!T103","v":219710},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T103","v":219710},{"$f":"'YE Projected Rev 2026'!$T$103","v":219710},{"$f":"'YE Proj Rev 2026 with CET'!$T$103","v":219710},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z103,FALSE)","v":219710},null,{"$f":"V103-F103","v":-47351.41399999999},null,96]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$105","v":0},{"$f":"'Booked JUN 2024 Rev'!T105","v":0},{"$f":"'AVG Proj Rev 2025'!$T$105","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$105","v":0},{"$f":"'YE Projected Rev 2025'!$T$105","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$105","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T105","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$105","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T105","v":0},{"$f":"'AVG Proj Rev 2026'!$T$105","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$105","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T105","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T105","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T105","v":0},{"$f":"'YE Projected Rev 2026'!$T$105","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$105","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z105,FALSE)","v":0},null,{"$f":"V105-F105","v":0},null,98]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$107","v":0},{"$f":"'Booked JUN 2024 Rev'!T107","v":0},{"$f":"'AVG Proj Rev 2025'!$T$107","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$107","v":0},{"$f":"'YE Projected Rev 2025'!$T$107","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$107","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T107","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$107","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T107","v":0},{"$f":"'AVG Proj Rev 2026'!$T$107","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$107","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T107","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T107","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T107","v":0},{"$f":"'YE Projected Rev 2026'!$T$107","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$107","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z107,FALSE)","v":0},null,{"$f":"V107-F107","v":0},null,100]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$109","v":0},{"$f":"'Booked JUN 2024 Rev'!T109","v":0},{"$f":"'AVG Proj Rev 2025'!$T$109","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$109","v":0},{"$f":"'YE Projected Rev 2025'!$T$109","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$109","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T109","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$109","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T109","v":0},{"$f":"'AVG Proj Rev 2026'!$T$109","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$109","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T109","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T109","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T109","v":0},{"$f":"'YE Projected Rev 2026'!$T$109","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$109","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z109,FALSE)","v":0},null,{"$f":"V109-F109","v":0},null,102]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$110","v":0},{"$f":"'Booked JUN 2024 Rev'!T110","v":0},{"$f":"'AVG Proj Rev 2025'!$T$110","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$110","v":0},{"$f":"'YE Projected Rev 2025'!$T$110","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$110","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T110","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$110","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T110","v":0},{"$f":"'AVG Proj Rev 2026'!$T$110","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$110","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T110","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T110","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T110","v":0},{"$f":"'YE Projected Rev 2026'!$T$110","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$110","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z110,FALSE)","v":0},null,{"$f":"V110-F110","v":0},null,103]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$112","v":0},{"$f":"'Booked JUN 2024 Rev'!T112","v":0},{"$f":"'AVG Proj Rev 2025'!$T$112","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$112","v":0},{"$f":"'YE Projected Rev 2025'!$T$112","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$112","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T112","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$112","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T112","v":0},{"$f":"'AVG Proj Rev 2026'!$T$112","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$112","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T112","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T112","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T112","v":0},{"$f":"'YE Projected Rev 2026'!$T$112","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$112","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z112,FALSE)","v":0},null,{"$f":"V112-F112","v":0},null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$114","v":0},{"$f":"'Booked JUN 2024 Rev'!T114","v":0},{"$f":"'AVG Proj Rev 2025'!$T$114","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$114","v":0},{"$f":"'YE Projected Rev 2025'!$T$114","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$114","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T114","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$114","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T114","v":0},{"$f":"'AVG Proj Rev 2026'!$T$114","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$114","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T114","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T114","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T114","v":0},{"$f":"'YE Projected Rev 2026'!$T$114","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$114","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z114,FALSE)","v":0},null,{"$f":"V114-F114","v":0},null,107]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$116","v":0},{"$f":"'Booked JUN 2024 Rev'!T116","v":0},{"$f":"'AVG Proj Rev 2025'!$T$116","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$116","v":0},{"$f":"'YE Projected Rev 2025'!$T$116","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$116","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T116","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$116","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T116","v":0},{"$f":"'AVG Proj Rev 2026'!$T$116","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$116","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T116","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T116","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T116","v":0},{"$f":"'YE Projected Rev 2026'!$T$116","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$116","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z116,FALSE)","v":0},null,{"$f":"V116-F116","v":0},null,109]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$118","v":0},{"$f":"'Booked JUN 2024 Rev'!T118","v":0},{"$f":"'AVG Proj Rev 2025'!$T$118","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$118","v":0},{"$f":"'YE Projected Rev 2025'!$T$118","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$118","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T118","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$118","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T118","v":0},{"$f":"'AVG Proj Rev 2026'!$T$118","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$118","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T118","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T118","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T118","v":0},{"$f":"'YE Projected Rev 2026'!$T$118","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$118","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z118,FALSE)","v":0},null,{"$f":"V118-F118","v":0},null,111]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$119","v":0},{"$f":"'Booked JUN 2024 Rev'!T119","v":0},{"$f":"'AVG Proj Rev 2025'!$T$119","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$119","v":0},{"$f":"'YE Projected Rev 2025'!$T$119","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$119","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T119","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$119","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T119","v":0},{"$f":"'AVG Proj Rev 2026'!$T$119","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$119","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T119","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T119","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T119","v":0},{"$f":"'YE Projected Rev 2026'!$T$119","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$119","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z119,FALSE)","v":0},null,{"$f":"V119-F119","v":0},null,112]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$121","v":0},{"$f":"'Booked JUN 2024 Rev'!T121","v":0},{"$f":"'AVG Proj Rev 2025'!$T$121","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$121","v":0},{"$f":"'YE Projected Rev 2025'!$T$121","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$121","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T121","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$121","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T121","v":0},{"$f":"'AVG Proj Rev 2026'!$T$121","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$121","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T121","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T121","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T121","v":0},{"$f":"'YE Projected Rev 2026'!$T$121","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$121","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z121,FALSE)","v":0},null,{"$f":"V121-F121","v":0},null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
["TRANSPORTATION","TBF","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$123","v":10941105.890000001},{"$f":"'Booked JUN 2024 Rev'!T123","v":10614945.050000001},{"$f":"'AVG Proj Rev 2025'!$T$123","v":5410873.0533726821},{"$f":"'AVG Proj Rev 2025 with CET'!$T$123","v":5410873.0533726821},{"$f":"'YE Projected Rev 2025'!$T$123","v":6377846.375385507},{"$f":"'YE Proj Rev 2025 with CET '!$T$123","v":6377846.375385507},{"$f":"'YE Projected Rev 2025 adj HDD '!T123","v":6391116.2239915077},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$123","v":5422752.9968027519},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T123","v":5422752.9968027519},{"$f":"'AVG Proj Rev 2026'!$T$123","v":9214344.3480023555},{"$f":"'AVG Proj Rev 2026 with CET'!$T$123","v":9214344.3480023555},{"$f":"'AVG Projected Rev 2026 adj HDD'!T123","v":9243728.1791454013},{"$f":"'YE Projected Rev 2026 adj HDD'!T123","v":11057079.334604433},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T123","v":9243728.1791454013},{"$f":"'YE Projected Rev 2026'!$T$123","v":11031447.200532919},{"$f":"'YE Proj Rev 2026 with CET'!$T$123","v":11031447.200532919},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z123,FALSE)","v":9243728.1791454013},null,{"$f":"V123-F123","v":-1697377.7108545993},null,116]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$125","v":84855.449999999983},{"$f":"'Booked JUN 2024 Rev'!T125","v":91025.319999999992},{"$f":"'AVG Proj Rev 2025'!$T$125","v":76120.224719999998},{"$f":"'AVG Proj Rev 2025 with CET'!$T$125","v":76120.224719999998},{"$f":"'YE Projected Rev 2025'!$T$125","v":83535.894719999982},{"$f":"'YE Proj Rev 2025 with CET '!$T$125","v":83535.894719999982},{"$f":"'YE Projected Rev 2025 adj HDD '!T125","v":83535.894719999982},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$125","v":76120.224719999998},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T125","v":76120.224719999998},{"$f":"'AVG Proj Rev 2026'!$T$125","v":125148.05272000002},{"$f":"'AVG Proj Rev 2026 with CET'!$T$125","v":125148.05272000002},{"$f":"'AVG Projected Rev 2026 adj HDD'!T125","v":125148.05272000002},{"$f":"'YE Projected Rev 2026 adj HDD'!T125","v":154871.02272000001},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T125","v":125148.05272000002},{"$f":"'YE Projected Rev 2026'!$T$125","v":154871.02272000001},{"$f":"'YE Proj Rev 2026 with CET'!$T$125","v":154871.02272000001},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z125,FALSE)","v":125148.05272000002},null,{"$f":"V125-F125","v":40292.602720000039},null,118]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AVG Projected Rev 2026 adj HDD'!T126","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T126","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T126","v":0},null,null,null,null,null,null,119]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$127","v":0},{"$f":"'Booked JUN 2024 Rev'!T127","v":0},{"$f":"'AVG Proj Rev 2025'!$T$127","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$127","v":0},{"$f":"'YE Projected Rev 2025'!$T$127","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$127","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T127","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$127","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T127","v":0},{"$f":"'AVG Proj Rev 2026'!$T$127","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$127","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T127","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T127","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T127","v":0},{"$f":"'YE Projected Rev 2026'!$T$127","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$127","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z127,FALSE)","v":0},null,{"$f":"V127-F127","v":0},null,120]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$128","v":11025961.34},{"$f":"'Booked JUN 2024 Rev'!T128","v":10705970.370000001},{"$f":"'AVG Proj Rev 2025'!$T$128","v":5486993.2780926805},{"$f":"'AVG Proj Rev 2025 with CET'!$T$128","v":5486993.2780926805},{"$f":"'YE Projected Rev 2025'!$T$128","v":6461382.2701055063},{"$f":"'YE Proj Rev 2025 with CET '!$T$128","v":6461382.2701055063},{"$f":"'YE Projected Rev 2025 adj HDD '!T128","v":6474652.1187115088},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$128","v":5498873.2215227522},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T128","v":5498873.2215227522},{"$f":"'AVG Proj Rev 2026'!$T$128","v":9339492.4007223547},{"$f":"'AVG Proj Rev 2026 with CET'!$T$128","v":9339492.4007223547},{"$f":"'AVG Projected Rev 2026 adj HDD'!T128","v":9368876.2318654023},{"$f":"'YE Projected Rev 2026 adj HDD'!T128","v":11211950.357324433},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T128","v":9368876.2318654023},{"$f":"'YE Projected Rev 2026'!$T$128","v":11186318.22325292},{"$f":"'YE Proj Rev 2026 with CET'!$T$128","v":11186318.22325292},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z128,FALSE)","v":9368876.2318654023},null,{"$f":"V128-F128","v":-1657085.1081345975},null,121]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T129","v":7.583333333333333},null,null,null,null,null,null,null,null,null,null,null,122]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$130","v":51993974},{"$f":"'Booked JUN 2024 Rev'!T130","v":50835080},{"$f":"'AVG Proj Rev 2025'!$T$130","v":8659486},{"$f":"'AVG Proj Rev 2025 with CET'!$T$130","v":8659486},{"$f":"'YE Projected Rev 2025'!$T$130","v":10518598},{"$f":"'YE Proj Rev 2025 with CET '!$T$130","v":10518598},{"$f":"'YE Projected Rev 2025 adj HDD '!T130","v":10518598},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$130","v":8659486},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T130","v":8659486},{"$f":"'AVG Proj Rev 2026'!$T$130","v":18422902},{"$f":"'AVG Proj Rev 2026 with CET'!$T$130","v":18422902},{"$f":"'AVG Projected Rev 2026 adj HDD'!T130","v":18422902},{"$f":"'YE Projected Rev 2026 adj HDD'!T130","v":24000238},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T130","v":18422902},{"$f":"'YE Projected Rev 2026'!$T$130","v":24000238},{"$f":"'YE Proj Rev 2026 with CET'!$T$130","v":24000238},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z130,FALSE)","v":18422902},null,{"$f":"V130-F130","v":-33571072},null,123]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T131","v":0},null,null,null,null,null,null,null,null,null,null,null,124]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$132","v":0},{"$f":"'Booked JUN 2024 Rev'!T132","v":0},{"$f":"'AVG Proj Rev 2025'!$T$132","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$132","v":0},{"$f":"'YE Projected Rev 2025'!$T$132","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$132","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T132","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$132","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T132","v":0},{"$f":"'AVG Proj Rev 2026'!$T$132","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$132","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T132","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T132","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T132","v":0},{"$f":"'YE Projected Rev 2026'!$T$132","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$132","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z132,FALSE)","v":0},null,{"$f":"V132-F132","v":0},null,125]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T133","v":0},null,null,null,null,null,null,null,null,null,null,null,126]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$134","v":0},{"$f":"'Booked JUN 2024 Rev'!T134","v":0},{"$f":"'AVG Proj Rev 2025'!$T$134","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$134","v":0},{"$f":"'YE Projected Rev 2025'!$T$134","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$134","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T134","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$134","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T134","v":0},{"$f":"'AVG Proj Rev 2026'!$T$134","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$134","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T134","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T134","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T134","v":0},{"$f":"'YE Projected Rev 2026'!$T$134","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$134","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z134,FALSE)","v":0},null,{"$f":"V134-F134","v":0},null,127]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T135","v":0},null,null,null,null,null,null,null,null,null,null,null,128]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$136","v":0},{"$f":"'Booked JUN 2024 Rev'!T136","v":0},{"$f":"'AVG Proj Rev 2025'!$T$136","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$136","v":0},{"$f":"'YE Projected Rev 2025'!$T$136","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$136","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T136","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$136","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T136","v":0},{"$f":"'AVG Proj Rev 2026'!$T$136","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$136","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T136","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T136","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T136","v":0},{"$f":"'YE Projected Rev 2026'!$T$136","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$136","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z136,FALSE)","v":0},null,{"$f":"V136-F136","v":0},null,129]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$137","v":0},{"$f":"'Booked JUN 2024 Rev'!T137","v":0},{"$f":"'AVG Proj Rev 2025'!$T$137","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$137","v":0},{"$f":"'YE Projected Rev 2025'!$T$137","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$137","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T137","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$137","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T137","v":0},{"$f":"'AVG Proj Rev 2026'!$T$137","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$137","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T137","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T137","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T137","v":0},{"$f":"'YE Projected Rev 2026'!$T$137","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$137","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z137,FALSE)","v":0},null,{"$f":"V137-F137","v":0},null,130]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T138","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z137+1","v":131}]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$139","v":0},{"$f":"'Booked JUN 2024 Rev'!T139","v":0},{"$f":"'AVG Proj Rev 2025'!$T$139","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$139","v":0},{"$f":"'YE Projected Rev 2025'!$T$139","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$139","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T139","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$139","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T139","v":0},{"$f":"'AVG Proj Rev 2026'!$T$139","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$139","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T139","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T139","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T139","v":0},{"$f":"'YE Projected Rev 2026'!$T$139","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$139","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z139,FALSE)","v":0},null,{"$f":"V139-F139","v":0},null,132]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T140","v":0},null,null,null,null,null,null,null,null,null,null,null,133]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$141","v":46158.909999999996},{"$f":"'Booked JUN 2024 Rev'!T141","v":44051.28},{"$f":"'AVG Proj Rev 2025'!$T$141","v":46158.905459999994},{"$f":"'AVG Proj Rev 2025 with CET'!$T$141","v":46158.905459999994},{"$f":"'YE Projected Rev 2025'!$T$141","v":46158.905459999994},{"$f":"'YE Proj Rev 2025 with CET '!$T$141","v":46158.905459999994},{"$f":"'YE Projected Rev 2025 adj HDD '!T141","v":46158.905459999994},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$141","v":46158.905459999994},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T141","v":46158.905459999994},{"$f":"'AVG Proj Rev 2026'!$T$141","v":46158.905459999994},{"$f":"'AVG Proj Rev 2026 with CET'!$T$141","v":46158.905459999994},{"$f":"'AVG Projected Rev 2026 adj HDD'!T141","v":46158.905459999994},{"$f":"'YE Projected Rev 2026 adj HDD'!T141","v":46158.905459999994},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T141","v":46158.905459999994},{"$f":"'YE Projected Rev 2026'!$T$141","v":46158.905459999994},{"$f":"'YE Proj Rev 2026 with CET'!$T$141","v":46158.905459999994},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z141,FALSE)","v":46158.905459999994},null,{"$f":"V141-F141","v":-4.5400000017252751E-3},null,134]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T142","v":0},null,null,null,null,null,null,null,null,null,null,null,135]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$143","v":1469.63},{"$f":"'Booked JUN 2024 Rev'!T143","v":1524.7},{"$f":"'AVG Proj Rev 2025'!$T$143","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$143","v":0},{"$f":"'YE Projected Rev 2025'!$T$143","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$143","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T143","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$143","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T143","v":0},{"$f":"'AVG Proj Rev 2026'!$T$143","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$143","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T143","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T143","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T143","v":0},{"$f":"'YE Projected Rev 2026'!$T$143","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$143","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z143,FALSE)","v":0},null,{"$f":"V143-F143","v":-1469.63},null,136]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T144","v":0},null,null,null,null,null,null,null,null,null,null,null,137]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$145","v":0},{"$f":"'Booked JUN 2024 Rev'!T145","v":0},{"$f":"'AVG Proj Rev 2025'!$T$145","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$145","v":0},{"$f":"'YE Projected Rev 2025'!$T$145","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$145","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T145","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$145","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T145","v":0},{"$f":"'AVG Proj Rev 2026'!$T$145","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$145","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T145","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T145","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T145","v":0},{"$f":"'YE Projected Rev 2026'!$T$145","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$145","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z145,FALSE)","v":0},null,{"$f":"V145-F145","v":0},null,138]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$146","v":47628.540000000008},{"$f":"'Booked JUN 2024 Rev'!T146","v":45575.979999999996},{"$f":"'AVG Proj Rev 2025'!$T$146","v":46158.905459999994},{"$f":"'AVG Proj Rev 2025 with CET'!$T$146","v":46158.905459999994},{"$f":"'YE Projected Rev 2025'!$T$146","v":46158.905459999994},{"$f":"'YE Proj Rev 2025 with CET '!$T$146","v":46158.905459999994},{"$f":"'YE Projected Rev 2025 adj HDD '!T146","v":46158.905459999994},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$146","v":46158.905459999994},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T146","v":46158.905459999994},{"$f":"'AVG Proj Rev 2026'!$T$146","v":46158.905459999994},{"$f":"'AVG Proj Rev 2026 with CET'!$T$146","v":46158.905459999994},{"$f":"'AVG Projected Rev 2026 adj HDD'!T146","v":46158.905459999994},{"$f":"'YE Projected Rev 2026 adj HDD'!T146","v":46158.905459999994},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T146","v":46158.905459999994},{"$f":"'YE Projected Rev 2026'!$T$146","v":46158.905459999994},{"$f":"'YE Proj Rev 2026 with CET'!$T$146","v":46158.905459999994},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z146,FALSE)","v":46158.905459999994},null,{"$f":"V146-F146","v":-1469.6345400000137},null,139]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T147","v":1},null,null,null,null,null,null,null,null,null,null,null,140]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$148","v":15092868},{"$f":"'Booked JUN 2024 Rev'!T148","v":2212085},{"$f":"'AVG Proj Rev 2025'!$T$148","v":47574},{"$f":"'AVG Proj Rev 2025 with CET'!$T$148","v":47574},{"$f":"'YE Projected Rev 2025'!$T$148","v":47574},{"$f":"'YE Proj Rev 2025 with CET '!$T$148","v":47574},{"$f":"'YE Projected Rev 2025 adj HDD '!T148","v":47574},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$148","v":47574},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T148","v":47574},{"$f":"'AVG Proj Rev 2026'!$T$148","v":47574},{"$f":"'AVG Proj Rev 2026 with CET'!$T$148","v":47574},{"$f":"'AVG Projected Rev 2026 adj HDD'!T148","v":47574},{"$f":"'YE Projected Rev 2026 adj HDD'!T148","v":47574},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T148","v":47574},{"$f":"'YE Projected Rev 2026'!$T$148","v":47574},{"$f":"'YE Proj Rev 2026 with CET'!$T$148","v":47574},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z148,FALSE)","v":47574},null,{"$f":"V148-F148","v":-15045294},null,141]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T149","v":0},null,null,null,null,null,null,null,null,null,null,null,142]
["TRANSPORTATION","TBF Lakeside","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$150","v":0},{"$f":"'Booked JUN 2024 Rev'!T150","v":0},{"$f":"'AVG Proj Rev 2025'!$T$150","v":2240124},{"$f":"'AVG Proj Rev 2025 with CET'!$T$150","v":2240124},{"$f":"'YE Projected Rev 2025'!$T$150","v":2240124},{"$f":"'YE Proj Rev 2025 with CET '!$T$150","v":2240124},{"$f":"'YE Projected Rev 2025 adj HDD '!T150","v":2240124},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$150","v":2240124},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T150","v":2240124},{"$f":"'AVG Proj Rev 2026'!$T$150","v":2240124},{"$f":"'AVG Proj Rev 2026 with CET'!$T$150","v":2240124},{"$f":"'AVG Projected Rev 2026 adj HDD'!T150","v":2240124},{"$f":"'YE Projected Rev 2026 adj HDD'!T150","v":2240124},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T150","v":2240124},{"$f":"'YE Projected Rev 2026'!$T$150","v":2240124},{"$f":"'YE Proj Rev 2026 with CET'!$T$150","v":2240124},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z150,FALSE)","v":2240124},null,{"$f":"V150-F150","v":2240124},null,143]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T151","v":0},null,null,null,null,null,null,null,null,null,null,null,144]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$152","v":0},{"$f":"'Booked JUN 2024 Rev'!T152","v":0},{"$f":"'AVG Proj Rev 2025'!$T$152","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$152","v":0},{"$f":"'YE Projected Rev 2025'!$T$152","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$152","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T152","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$152","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T152","v":0},{"$f":"'AVG Proj Rev 2026'!$T$152","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$152","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T152","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T152","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T152","v":0},{"$f":"'YE Projected Rev 2026'!$T$152","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$152","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z152,FALSE)","v":0},null,{"$f":"V152-F152","v":0},null,145]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T153","v":0},null,null,null,null,null,null,null,null,null,null,null,146]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$154","v":0},{"$f":"'Booked JUN 2024 Rev'!T154","v":0},{"$f":"'AVG Proj Rev 2025'!$T$154","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$154","v":0},{"$f":"'YE Projected Rev 2025'!$T$154","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$154","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T154","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$154","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T154","v":0},{"$f":"'AVG Proj Rev 2026'!$T$154","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$154","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T154","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T154","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T154","v":0},{"$f":"'YE Projected Rev 2026'!$T$154","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$154","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z154,FALSE)","v":0},null,{"$f":"V154-F154","v":0},null,147]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$155","v":0},{"$f":"'Booked JUN 2024 Rev'!T155","v":0},{"$f":"'AVG Proj Rev 2025'!$T$155","v":2240124},{"$f":"'AVG Proj Rev 2025 with CET'!$T$155","v":2240124},{"$f":"'YE Projected Rev 2025'!$T$155","v":2240124},{"$f":"'YE Proj Rev 2025 with CET '!$T$155","v":2240124},{"$f":"'YE Projected Rev 2025 adj HDD '!T155","v":2240124},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$155","v":2240124},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T155","v":2240124},{"$f":"'AVG Proj Rev 2026'!$T$155","v":2240124},{"$f":"'AVG Proj Rev 2026 with CET'!$T$155","v":2240124},{"$f":"'AVG Projected Rev 2026 adj HDD'!T155","v":2240124},{"$f":"'YE Projected Rev 2026 adj HDD'!T155","v":2240124},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T155","v":2240124},{"$f":"'YE Projected Rev 2026'!$T$155","v":2240124},{"$f":"'YE Proj Rev 2026 with CET'!$T$155","v":2240124},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z155,FALSE)","v":2240124},null,{"$f":"V155-F155","v":2240124},null,148]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,{"$f":"'AVG Proj Rev 2025 with CET HDD'!T156","v":2},null,null,null,null,null,null,null,null,null,null,null,149]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$157","v":0},{"$f":"'Booked JUN 2024 Rev'!T157","v":0},{"$f":"'AVG Proj Rev 2025'!$T$157","v":42059345},{"$f":"'AVG Proj Rev 2025 with CET'!$T$157","v":42059345},{"$f":"'YE Projected Rev 2025'!$T$157","v":42059345},{"$f":"'YE Proj Rev 2025 with CET '!$T$157","v":42059345},{"$f":"'YE Projected Rev 2025 adj HDD '!T157","v":42059345},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$157","v":42059345},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T157","v":42059345},{"$f":"'AVG Proj Rev 2026'!$T$157","v":45567272},{"$f":"'AVG Proj Rev 2026 with CET'!$T$157","v":45567272},{"$f":"'AVG Projected Rev 2026 adj HDD'!T157","v":45567272},{"$f":"'YE Projected Rev 2026 adj HDD'!T157","v":45567272},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T157","v":45567272},{"$f":"'YE Projected Rev 2026'!$T$157","v":45567272},{"$f":"'YE Proj Rev 2026 with CET'!$T$157","v":45567272},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z157,FALSE)","v":45567272},null,{"$f":"V157-F157","v":45567272},null,150]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151]
["TRANSPORTATION","TS (Legacy)","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$159","v":-9265.7799999999552},{"$f":"'Booked JUN 2024 Rev'!T159","v":-173788.08},{"$f":"'AVG Proj Rev 2025'!$T$159","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$159","v":0},{"$f":"'YE Projected Rev 2025'!$T$159","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$159","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T159","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$159","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T159","v":0},{"$f":"'AVG Proj Rev 2026'!$T$159","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$159","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T159","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T159","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T159","v":0},{"$f":"'YE Projected Rev 2026'!$T$159","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$159","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z159,FALSE)","v":0},null,{"$f":"V159-F159","v":9265.7799999999552},null,152]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$161","v":0},{"$f":"'Booked JUN 2024 Rev'!T161","v":0},{"$f":"'AVG Proj Rev 2025'!$T$161","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$161","v":0},{"$f":"'YE Projected Rev 2025'!$T$161","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$161","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T161","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$161","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T161","v":0},{"$f":"'AVG Proj Rev 2026'!$T$161","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$161","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T161","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T161","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T161","v":0},{"$f":"'YE Projected Rev 2026'!$T$161","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$161","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z161,FALSE)","v":0},null,{"$f":"V161-F161","v":0},null,154]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$163","v":0},{"$f":"'Booked JUN 2024 Rev'!T163","v":0},{"$f":"'AVG Proj Rev 2025'!$T$163","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$163","v":0},{"$f":"'YE Projected Rev 2025'!$T$163","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$163","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T163","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$163","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T163","v":0},{"$f":"'AVG Proj Rev 2026'!$T$163","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$163","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T163","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T163","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T163","v":0},{"$f":"'YE Projected Rev 2026'!$T$163","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$163","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z163,FALSE)","v":0},null,{"$f":"V163-F163","v":0},null,156]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$164","v":-9265.7799999999552},{"$f":"'Booked JUN 2024 Rev'!T164","v":-173788.08},{"$f":"'AVG Proj Rev 2025'!$T$164","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$164","v":0},{"$f":"'YE Projected Rev 2025'!$T$164","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$164","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T164","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$164","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T164","v":0},{"$f":"'AVG Proj Rev 2026'!$T$164","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$164","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T164","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T164","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T164","v":0},{"$f":"'YE Projected Rev 2026'!$T$164","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$164","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z164,FALSE)","v":0},null,{"$f":"V164-F164","v":9265.7799999999552},null,157]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$166","v":4750.6000000000222},{"$f":"'Booked JUN 2024 Rev'!T166","v":8846.2000000002081},{"$f":"'AVG Proj Rev 2025'!$T$166","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$166","v":0},{"$f":"'YE Projected Rev 2025'!$T$166","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$166","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T166","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$166","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T166","v":0},{"$f":"'AVG Proj Rev 2026'!$T$166","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$166","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T166","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T166","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T166","v":0},{"$f":"'YE Projected Rev 2026'!$T$166","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$166","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z166,FALSE)","v":0},null,{"$f":"V166-F166","v":-4750.6000000000222},null,159]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$168","v":12033744.559999999},{"$f":"'Booked JUN 2024 Rev'!T168","v":12042631.289999999},{"$f":"'AVG Proj Rev 2025'!$T$168","v":12930064.123292094},{"$f":"'AVG Proj Rev 2025 with CET'!$T$168","v":12930064.123292094},{"$f":"'YE Projected Rev 2025'!$T$168","v":13029914.742281118},{"$f":"'YE Proj Rev 2025 with CET '!$T$168","v":13029914.742281118},{"$f":"'YE Projected Rev 2025 adj HDD '!T168","v":13043885.572736591},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$168","v":12943938.386531902},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T168","v":12943938.386531902},{"$f":"'AVG Proj Rev 2026'!$T$168","v":13307657.191784229},{"$f":"'AVG Proj Rev 2026 with CET'!$T$168","v":13307657.191784229},{"$f":"'AVG Projected Rev 2026 adj HDD'!T168","v":13330319.7912376},{"$f":"'YE Projected Rev 2026 adj HDD'!T168","v":13324386.372446278},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T168","v":13330319.7912376},{"$f":"'YE Projected Rev 2026'!$T$168","v":13301899.286940537},{"$f":"'YE Proj Rev 2026 with CET'!$T$168","v":13301899.286940537},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z168,FALSE)","v":13330319.7912376},null,{"$f":"V168-F168","v":1296575.2312376015},null,161]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$170","v":319467.24},{"$f":"'Booked JUN 2024 Rev'!T170","v":356468.88},{"$f":"'AVG Proj Rev 2025'!$T$170","v":109228.29455999998},{"$f":"'AVG Proj Rev 2025 with CET'!$T$170","v":109228.29455999998},{"$f":"'YE Projected Rev 2025'!$T$170","v":110167.02311999997},{"$f":"'YE Proj Rev 2025 with CET '!$T$170","v":110167.02311999997},{"$f":"'YE Projected Rev 2025 adj HDD '!T170","v":110167.02311999997},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$170","v":109228.29455999998},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T170","v":109228.29455999998},{"$f":"'AVG Proj Rev 2026'!$T$170","v":110167.02311999997},{"$f":"'AVG Proj Rev 2026 with CET'!$T$170","v":110167.02311999997},{"$f":"'AVG Projected Rev 2026 adj HDD'!T170","v":110167.02311999997},{"$f":"'YE Projected Rev 2026 adj HDD'!T170","v":110167.02311999997},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T170","v":110167.02311999997},{"$f":"'YE Projected Rev 2026'!$T$170","v":110167.02311999997},{"$f":"'YE Proj Rev 2026 with CET'!$T$170","v":110167.02311999997},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z170,FALSE)","v":110167.02311999997},null,{"$f":"V170-F170","v":-209300.21688000002},null,163]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$172","v":0},{"$f":"'Booked JUN 2024 Rev'!T172","v":0},{"$f":"'AVG Proj Rev 2025'!$T$172","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$172","v":0},{"$f":"'YE Projected Rev 2025'!$T$172","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$172","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T172","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$172","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T172","v":0},{"$f":"'AVG Proj Rev 2026'!$T$172","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$172","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T172","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T172","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T172","v":0},{"$f":"'YE Projected Rev 2026'!$T$172","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$172","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z172,FALSE)","v":0},null,{"$f":"V172-F172","v":0},null,165]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$173","v":12353211.800000001},{"$f":"'Booked JUN 2024 Rev'!T173","v":12399100.17},{"$f":"'AVG Proj Rev 2025'!$T$173","v":13039292.417852094},{"$f":"'AVG Proj Rev 2025 with CET'!$T$173","v":13039292.417852094},{"$f":"'YE Projected Rev 2025'!$T$173","v":13140081.765401118},{"$f":"'YE Proj Rev 2025 with CET '!$T$173","v":13140081.765401118},{"$f":"'YE Projected Rev 2025 adj HDD '!T173","v":13154052.595856592},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$173","v":13053166.681091903},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T173","v":13053166.681091903},{"$f":"'AVG Proj Rev 2026'!$T$173","v":13417824.214904228},{"$f":"'AVG Proj Rev 2026 with CET'!$T$173","v":13417824.214904228},{"$f":"'AVG Projected Rev 2026 adj HDD'!T173","v":13440486.814357601},{"$f":"'YE Projected Rev 2026 adj HDD'!T173","v":13434553.395566279},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T173","v":13440486.814357601},{"$f":"'YE Projected Rev 2026'!$T$173","v":13412066.310060536},{"$f":"'YE Proj Rev 2026 with CET'!$T$173","v":13412066.310060536},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z173,FALSE)","v":13440486.814357601},null,{"$f":"V173-F173","v":1087275.0143576004},null,166]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$175","v":7216914},{"$f":"'Booked JUN 2024 Rev'!T175","v":6823887},{"$f":"'AVG Proj Rev 2025'!$T$175","v":8376623},{"$f":"'AVG Proj Rev 2025 with CET'!$T$175","v":8376623},{"$f":"'YE Projected Rev 2025'!$T$175","v":8447025},{"$f":"'YE Proj Rev 2025 with CET '!$T$175","v":8447025},{"$f":"'YE Projected Rev 2025 adj HDD '!T175","v":8447025},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$175","v":8376623},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T175","v":8376623},{"$f":"'AVG Proj Rev 2026'!$T$175","v":8447025},{"$f":"'AVG Proj Rev 2026 with CET'!$T$175","v":8447025},{"$f":"'AVG Projected Rev 2026 adj HDD'!T175","v":8447025},{"$f":"'YE Projected Rev 2026 adj HDD'!T175","v":8447025},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T175","v":8447025},{"$f":"'YE Projected Rev 2026'!$T$175","v":8447025},{"$f":"'YE Proj Rev 2026 with CET'!$T$175","v":8447025},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z175,FALSE)","v":8447025},null,{"$f":"V175-F175","v":1230111},null,168]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$177","v":18469681.920000002},{"$f":"'Booked JUN 2024 Rev'!T177","v":17349503.260000002},{"$f":"'AVG Proj Rev 2025'!$T$177","v":16997214.128450409},{"$f":"'AVG Proj Rev 2025 with CET'!$T$177","v":16997214.128450409},{"$f":"'YE Projected Rev 2025'!$T$177","v":17141536.344929896},{"$f":"'YE Proj Rev 2025 with CET '!$T$177","v":17141536.344929896},{"$f":"'YE Projected Rev 2025 adj HDD '!T177","v":17157778.442370955},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$177","v":17013335.606436126},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T177","v":17013335.606436126},{"$f":"'AVG Proj Rev 2026'!$T$177","v":17464483.581398845},{"$f":"'AVG Proj Rev 2026 with CET'!$T$177","v":17464483.581398845},{"$f":"'AVG Projected Rev 2026 adj HDD'!T177","v":17490832.104278289},{"$f":"'YE Projected Rev 2026 adj HDD'!T177","v":17483933.653774112},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T177","v":17490832.104278289},{"$f":"'YE Projected Rev 2026'!$T$177","v":17457789.191014461},{"$f":"'YE Proj Rev 2026 with CET'!$T$177","v":17457789.191014461},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z177,FALSE)","v":17490832.104278289},null,{"$f":"V177-F177","v":-978849.81572171301},null,170]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$179","v":443236.24000000005},{"$f":"'Booked JUN 2024 Rev'!T179","v":536060.62},{"$f":"'AVG Proj Rev 2025'!$T$179","v":99524.206319999983},{"$f":"'AVG Proj Rev 2025 with CET'!$T$179","v":99524.206319999983},{"$f":"'YE Projected Rev 2025'!$T$179","v":100024.95887999998},{"$f":"'YE Proj Rev 2025 with CET '!$T$179","v":100024.95887999998},{"$f":"'YE Projected Rev 2025 adj HDD '!T179","v":100024.95887999998},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$179","v":99524.206319999983},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T179","v":99524.206319999983},{"$f":"'AVG Proj Rev 2026'!$T$179","v":100024.95887999998},{"$f":"'AVG Proj Rev 2026 with CET'!$T$179","v":100024.95887999998},{"$f":"'AVG Projected Rev 2026 adj HDD'!T179","v":100024.95887999998},{"$f":"'YE Projected Rev 2026 adj HDD'!T179","v":100024.95887999998},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T179","v":100024.95887999998},{"$f":"'YE Projected Rev 2026'!$T$179","v":100024.95887999998},{"$f":"'YE Proj Rev 2026 with CET'!$T$179","v":100024.95887999998},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z179,FALSE)","v":100024.95887999998},null,{"$f":"V179-F179","v":-343211.28112000006},null,172]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$181","v":0},{"$f":"'Booked JUN 2024 Rev'!T181","v":0},{"$f":"'AVG Proj Rev 2025'!$T$181","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$181","v":0},{"$f":"'YE Projected Rev 2025'!$T$181","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$181","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T181","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$181","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T181","v":0},{"$f":"'AVG Proj Rev 2026'!$T$181","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$181","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T181","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T181","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T181","v":0},{"$f":"'YE Projected Rev 2026'!$T$181","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$181","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z181,FALSE)","v":0},null,{"$f":"V181-F181","v":0},null,174]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$182","v":18912918.159999996},{"$f":"'Booked JUN 2024 Rev'!T182","v":17885563.880000003},{"$f":"'AVG Proj Rev 2025'!$T$182","v":17096738.334770408},{"$f":"'AVG Proj Rev 2025 with CET'!$T$182","v":17096738.334770408},{"$f":"'YE Projected Rev 2025'!$T$182","v":17241561.303809896},{"$f":"'YE Proj Rev 2025 with CET '!$T$182","v":17241561.303809896},{"$f":"'YE Projected Rev 2025 adj HDD '!T182","v":17257803.401250955},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$182","v":17112859.812756125},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T182","v":17112859.812756125},{"$f":"'AVG Proj Rev 2026'!$T$182","v":17564508.540278848},{"$f":"'AVG Proj Rev 2026 with CET'!$T$182","v":17564508.540278848},{"$f":"'AVG Projected Rev 2026 adj HDD'!T182","v":17590857.063158285},{"$f":"'YE Projected Rev 2026 adj HDD'!T182","v":17583958.612654109},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T182","v":17590857.063158285},{"$f":"'YE Projected Rev 2026'!$T$182","v":17557814.149894461},{"$f":"'YE Proj Rev 2026 with CET'!$T$182","v":17557814.149894461},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z182,FALSE)","v":17590857.063158285},null,{"$f":"V182-F182","v":-1322061.0968417116},null,175]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$184","v":18505295},{"$f":"'Booked JUN 2024 Rev'!T184","v":17686576},{"$f":"'AVG Proj Rev 2025'!$T$184","v":15796818},{"$f":"'AVG Proj Rev 2025 with CET'!$T$184","v":15796818},{"$f":"'YE Projected Rev 2025'!$T$184","v":15952357},{"$f":"'YE Proj Rev 2025 with CET '!$T$184","v":15952357},{"$f":"'YE Projected Rev 2025 adj HDD '!T184","v":15952357},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$184","v":15796818},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T184","v":15796818},{"$f":"'AVG Proj Rev 2026'!$T$184","v":15952357},{"$f":"'AVG Proj Rev 2026 with CET'!$T$184","v":15952357},{"$f":"'AVG Projected Rev 2026 adj HDD'!T184","v":15952357},{"$f":"'YE Projected Rev 2026 adj HDD'!T184","v":15952357},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T184","v":15952357},{"$f":"'YE Projected Rev 2026'!$T$184","v":15952357},{"$f":"'YE Proj Rev 2026 with CET'!$T$184","v":15952357},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z184,FALSE)","v":15952357},null,{"$f":"V184-F184","v":-2552938},null,177]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$186","v":18501753.189999998},{"$f":"'Booked JUN 2024 Rev'!T186","v":17758390.07},{"$f":"'AVG Proj Rev 2025'!$T$186","v":20651439.555144347},{"$f":"'AVG Proj Rev 2025 with CET'!$T$186","v":20651439.555144347},{"$f":"'YE Projected Rev 2025'!$T$186","v":20645991.463103071},{"$f":"'YE Proj Rev 2025 with CET '!$T$186","v":20645991.463103071},{"$f":"'YE Projected Rev 2025 adj HDD '!T186","v":20666625.374625128},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$186","v":20672102.101076368},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T186","v":20672102.101076368},{"$f":"'AVG Proj Rev 2026'!$T$186","v":21056219.009633467},{"$f":"'AVG Proj Rev 2026 with CET'!$T$186","v":21056219.009633467},{"$f":"'AVG Projected Rev 2026 adj HDD'!T186","v":21089690.725831792},{"$f":"'YE Projected Rev 2026 adj HDD'!T186","v":21080927.313222688},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T186","v":21089690.725831792},{"$f":"'YE Projected Rev 2026'!$T$186","v":21047714.823810823},{"$f":"'YE Proj Rev 2026 with CET'!$T$186","v":21047714.823810823},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z186,FALSE)","v":21089690.725831792},null,{"$f":"V186-F186","v":2587937.5358317941},null,179]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$188","v":359838.91000000003},{"$f":"'Booked JUN 2024 Rev'!T188","v":437384.37},{"$f":"'AVG Proj Rev 2025'!$T$188","v":108415.11911999997},{"$f":"'AVG Proj Rev 2025 with CET'!$T$188","v":108415.11911999997},{"$f":"'YE Projected Rev 2025'!$T$188","v":108415.11911999997},{"$f":"'YE Proj Rev 2025 with CET '!$T$188","v":108415.11911999997},{"$f":"'YE Projected Rev 2025 adj HDD '!T188","v":108415.11911999997},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$188","v":108415.11911999997},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T188","v":108415.11911999997},{"$f":"'AVG Proj Rev 2026'!$T$188","v":108415.11911999997},{"$f":"'AVG Proj Rev 2026 with CET'!$T$188","v":108415.11911999997},{"$f":"'AVG Projected Rev 2026 adj HDD'!T188","v":108415.11911999997},{"$f":"'YE Projected Rev 2026 adj HDD'!T188","v":108415.11911999997},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T188","v":108415.11911999997},{"$f":"'YE Projected Rev 2026'!$T$188","v":108415.11911999997},{"$f":"'YE Proj Rev 2026 with CET'!$T$188","v":108415.11911999997},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z188,FALSE)","v":108415.11911999997},null,{"$f":"V188-F188","v":-251423.79088000004},null,181]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$190","v":0},{"$f":"'Booked JUN 2024 Rev'!T190","v":0},{"$f":"'AVG Proj Rev 2025'!$T$190","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$190","v":0},{"$f":"'YE Projected Rev 2025'!$T$190","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$190","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T190","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$190","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T190","v":0},{"$f":"'AVG Proj Rev 2026'!$T$190","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$190","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T190","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T190","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T190","v":0},{"$f":"'YE Projected Rev 2026'!$T$190","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$190","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z190,FALSE)","v":0},null,{"$f":"V190-F190","v":0},null,183]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$191","v":18861592.100000001},{"$f":"'Booked JUN 2024 Rev'!T191","v":18195774.440000001},{"$f":"'AVG Proj Rev 2025'!$T$191","v":20759854.674264349},{"$f":"'AVG Proj Rev 2025 with CET'!$T$191","v":20759854.674264349},{"$f":"'YE Projected Rev 2025'!$T$191","v":20754406.582223069},{"$f":"'YE Proj Rev 2025 with CET '!$T$191","v":20754406.582223069},{"$f":"'YE Projected Rev 2025 adj HDD '!T191","v":20775040.493745126},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$191","v":20780517.22019637},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T191","v":20780517.22019637},{"$f":"'AVG Proj Rev 2026'!$T$191","v":21164634.128753468},{"$f":"'AVG Proj Rev 2026 with CET'!$T$191","v":21164634.128753468},{"$f":"'AVG Projected Rev 2026 adj HDD'!T191","v":21198105.84495179},{"$f":"'YE Projected Rev 2026 adj HDD'!T191","v":21189342.432342682},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T191","v":21198105.84495179},{"$f":"'YE Projected Rev 2026'!$T$191","v":21156129.942930825},{"$f":"'YE Proj Rev 2026 with CET'!$T$191","v":21156129.942930825},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z191,FALSE)","v":21198105.84495179},null,{"$f":"V191-F191","v":2336513.7449517883},null,184]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$193","v":26205441},{"$f":"'Booked JUN 2024 Rev'!T193","v":26070184},{"$f":"'AVG Proj Rev 2025'!$T$193","v":27678714},{"$f":"'AVG Proj Rev 2025 with CET'!$T$193","v":27678714},{"$f":"'YE Projected Rev 2025'!$T$193","v":27678714},{"$f":"'YE Proj Rev 2025 with CET '!$T$193","v":27678714},{"$f":"'YE Projected Rev 2025 adj HDD '!T193","v":27678714},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$193","v":27678714},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T193","v":27678714},{"$f":"'AVG Proj Rev 2026'!$T$193","v":27678714},{"$f":"'AVG Proj Rev 2026 with CET'!$T$193","v":27678714},{"$f":"'AVG Projected Rev 2026 adj HDD'!T193","v":27678714},{"$f":"'YE Projected Rev 2026 adj HDD'!T193","v":27678714},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T193","v":27678714},{"$f":"'YE Projected Rev 2026'!$T$193","v":27678714},{"$f":"'YE Proj Rev 2026 with CET'!$T$193","v":27678714},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z193,FALSE)","v":27678714},null,{"$f":"V193-F193","v":1473273},null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
[null,"CET","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$195","v":-9986797.0300000012},{"$f":"'Booked JUN 2024 Rev'!T195","v":-13902150.359999998},{"$f":"'AVG Proj Rev 2025'!$T$195","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$195","v":0},{"$f":"'YE Projected Rev 2025'!$T$195","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$195","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T195","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$195","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T195","v":0},{"$f":"'AVG Proj Rev 2026'!$T$195","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$195","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T195","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T195","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T195","v":0},{"$f":"'YE Projected Rev 2026'!$T$195","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$195","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z195,FALSE)","v":0},null,{"$f":"V195-F195","v":9986797.0300000012},null,188]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$196","v":21555043.129999995},{"$f":"'Booked JUN 2024 Rev'!T196","v":21023336.440000001},{"$f":"'AVG Proj Rev 2025'!$T$196","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$196","v":0},{"$f":"'YE Projected Rev 2025'!$T$196","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$196","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T196","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$196","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T196","v":0},{"$f":"'AVG Proj Rev 2026'!$T$196","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$196","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T196","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T196","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T196","v":0},{"$f":"'YE Projected Rev 2026'!$T$196","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$196","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z196,FALSE)","v":0},null,{"$f":"V196-F196","v":-21555043.129999995},null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F15+F24+F33+F42+F51+F60+F69+F78+F87+F96+F105+F114+F123+F132+F141+F150+F159+F168+F177+F186+F195+F196","v":522922508.20051658},{"$f":"+G15+G24+G33+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G196","v":513123632.25624526},{"$f":"+H15+H24+H33+H42+H51+H60+H69+H78+H87+H96+H105+H114+H123+H132+H141+H150+H159+H168+H177+H186+H195+H196","v":529898592.2489168},519037674.3458069,535022316.75724822,524033866.18827832,{"$f":"+L15+L24+L33+L42+L51+L60+L69+L78+L87+L96+L105+L114+L123+L132+L141+L150+L159+L168+L177+L186+L195+L196","v":523017179.67682934},518069934.56468606,{"$f":"+N15+N24+N33+N42+N51+N60+N69+N78+N87+N96+N105+N114+N123+N132+N141+N150+N159+N168+N177+N186+N195+N196","v":518896837.66909605},{"$f":"+O15+O24+O33+O42+O51+O60+O69+O78+O87+O96+O105+O114+O123+O132+O141+O150+O159+O168+O177+O186+O195+O196","v":554620918.366359},542104007.41228878,{"$f":"+Q15+Q24+Q33+Q42+Q51+Q60+Q69+Q78+Q87+Q96+Q105+Q114+Q123+Q132+Q141+Q150+Q159+Q168+Q177+Q186+Q195+Q196","v":542544222.1826793},548370015.4482522,{"$f":"+S15+S24+S33+S42+S51+S60+S69+S78+S87+S96+S105+S114+S123+S132+S141+S150+S159+S168+S177+S186+S195+S196","v":541975207.8431493},{"$f":"+T15+T24+T33+T42+T51+T60+T69+T78+T87+T96+T105+T114+T123+T132+T141+T150+T159+T168+T177+T186+T195+T196","v":560551214.79403555},{"$f":"+U15+U24+U33+U42+U51+U60+U69+U78+U87+U96+U105+U114+U123+U132+U141+U150+U159+U168+U177+U186+U195+U196","v":547940834.31363571},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z199,FALSE)","v":541975207.8431493},null,{"$f":"V199-F199","v":19052699.642632723},null,192]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F17+F26+F35+F44+F53+F61+F62+F71+F80+F89+F98+F107+F116+F125+F134+F143+F152+F161+F170+F179+F188","v":74579430.814240992},{"$f":"+G17+G26+G35+G44+G53+G61+G62+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188","v":81279588.943022594},{"$f":"+H17+H26+H35+H44+H53+H61+H62+H71+H80+H89+H98+H107+H116+H125+H134+H143+H152+H161+H170+H179+H188","v":77953696.09619002},77953696.09619002,77956837.232280016,78615962.126120016,{"$f":"+L17+L26+L35+L44+L53+L61+L62+L71+L80+L89+L98+L107+L116+L125+L134+L143+L152+L161+L170+L179+L188","v":75957562.077830002},78612820.99003002,{"$f":"+N17+N26+N35+N44+N53+N61+N62+N71+N80+N89+N98+N107+N116+N125+N134+N143+N152+N161+N170+N179+N188","v":75330596.881040052},{"$f":"+O17+O26+O35+O44+O53+O61+O62+O71+O80+O89+O98+O107+O116+O125+O134+O143+O152+O161+O170+O179+O188","v":79674344.012429997},79674344.012429997,{"$f":"+Q17+Q26+Q35+Q44+Q53+Q61+Q62+Q71+Q80+Q89+Q98+Q107+Q116+Q125+Q134+Q143+Q152+Q161+Q170+Q179+Q188","v":76992466.917510003},77709150.930350006,{"$f":"+S17+S26+S35+S44+S53+S61+S62+S71+S80+S89+S98+S107+S116+S125+S134+S143+S152+S161+S170+S179+S188","v":76992466.917510003},{"$f":"+T17+T26+T35+T44+T53+T61+T62+T71+T80+T89+T98+T107+T116+T125+T134+T143+T152+T161+T170+T179+T188","v":79704066.982429996},80412243.277010009,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z200,FALSE)","v":76992466.917510003},null,{"$f":"V200-F200","v":2413036.1032690108},null,193]
[null,null,"Commodity Revenue",null,null,{"$f":"+F19+F28+F37+F46+F55+F63+F64+F73+F82+F91+F100+F109+F118+F127+F136+F145+F154+F163+F172+F181+F190","v":750246645.31524265},{"$f":"+G19+G28+G37+G46+G55+G63+G64+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190","v":938068288.13073182},{"$f":"+H19+H28+H37+H46+H55+H63+H64+H73+H82+H91+H100+H109+H118+H127+H136+H145+H154+H163+H172+H181+H190","v":502624312.35003},502624312.35003,502493684.79299998,506764299.89610004,{"$f":"+L19+L28+L37+L46+L55+L63+L64+L73+L82+L91+L100+L109+L118+L127+L136+L145+L154+L163+L172+L181+L190","v":488786680.87829995},506894927.45313007,{"$f":"+N19+N28+N37+N46+N55+N63+N64+N73+N82+N91+N100+N109+N118+N127+N136+N145+N154+N163+N172+N181+N190","v":484920506.89187992},{"$f":"+O19+O28+O37+O46+O55+O63+O64+O73+O82+O91+O100+O109+O118+O127+O136+O145+O154+O163+O172+O181+O190","v":513427982.00250006},513427982.00250006,{"$f":"+Q19+Q28+Q37+Q46+Q55+Q63+Q64+Q73+Q82+Q91+Q100+Q109+Q118+Q127+Q136+Q145+Q154+Q163+Q172+Q181+Q190","v":495324092.36025006},499726118.03819996,{"$f":"+S19+S28+S37+S46+S55+S63+S64+S73+S82+S91+S100+S109+S118+S127+S136+S145+S154+S163+S172+S181+S190","v":495324092.36025006},{"$f":"+T19+T28+T37+T46+T55+T63+T64+T73+T82+T91+T100+T109+T118+T127+T136+T145+T154+T163+T172+T181+T190","v":513427982.00250006},517982632.90634996,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z201,FALSE)","v":495324092.36025006},null,{"$f":"V201-F201","v":-254922552.95499259},null,194]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F20+F38+F47+F56+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29+F195+F196","v":1347748584.3299994},{"$f":"+G20+G38+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29+G195+G196","v":1532471509.3299999},{"$f":"+H20+H38+H47+H56+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29+H195+H196","v":1110476600.6951368},1099615682.7920268,1120402578.7794681,1109414128.2104983,{"$f":"+L20+L38+L47+L56+L65+L74+L83+L92+L101+L110+L119+L128+L137+L146+L155+L164+L173+L182+L191+L29+L195+L196","v":1087761422.6329594},1078321038.3376064,{"$f":"+N20+N38+N47+N56+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191+N29+N195+N196","v":1079147941.4420164},{"$f":"+O20+O38+O47+O56+O65+O74+O83+O92+O101+O110+O119+O128+O137+O146+O155+O164+O173+O182+O191+O29+O195+O196","v":1147723244.3812888},1135206333.4272192,{"$f":"+Q20+Q38+Q47+Q56+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29+Q195+Q196","v":1114860781.4604397},1125805284.4168024,{"$f":"+S20+S38+S47+S56+S65+S74+S83+S92+S101+S110+S119+S128+S137+S146+S155+S164+S173+S182+S191+S29+S195+S196","v":1114291767.1209095},{"$f":"+T20+T38+T47+T56+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29+T195+T196","v":1158946090.9773955},1146335710.4969959,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z202,FALSE)","v":1114291767.1209095},null,{"$f":"V202-F202","v":-233456817.20908999},null,{"$f":"+Z201+1","v":195}]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,null,"Sales Dth",null,null,{"$f":"F22+F31+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F193","v":135626222.27399999},{"$f":"G22+G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G193","v":135806232.08099997},{"$f":"H22+H31+H40+H49+H58+H67+H76+H85+H94+H103+H112+H121+H193","v":149761533},149761533,150766641,150766641,{"$f":"L22+L31+L40+L49+L58+L67+L76+L85+L94+L103+L112+L121+L193","v":146401605},145462980,{"$f":"N22+N31+N40+N49+N58+N67+N76+N85+N94+N103+N112+N121+N193","v":145462980},{"$f":"O22+O31+O40+O49+O58+O67+O76+O85+O94+O103+O112+O121+O193","v":152384609},152384609,{"$f":"Q22+Q31+Q40+Q49+Q58+Q67+Q76+Q85+Q94+Q103+Q112+Q121+Q193","v":147988914},149057743,{"$f":"S22+S31+S40+S49+S58+S67+S76+S85+S94+S103+S112+S121+S193","v":147988914},{"$f":"T22+T31+T40+T49+T58+T67+T76+T85+T94+T103+T112+T121+T193","v":153490496},153490496,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z204,FALSE)","v":147988914},null,{"$f":"V204-F204","v":12362691.726000011},null,197]
[null,null,"Transportation Dth",null,null,{"$f":"F130+F139+F148+F157+F166+F175+F184+F31","v":92813801.599999994},{"$f":"G130+G139+G148+G157+G166+G175+G184+G31","v":77566474.200000003},{"$f":"H130+H139+H148+H157+H166+H175+H184+H31","v":74939846},74939846,77024899,77024899,{"$f":"L130+L139+L148+L157+L166+L175+L184+L31","v":77024899},{"$f":"M130+M139+M148+M157+M166+M175+M184+M31","v":74939846},{"$f":"N130+N139+N148+N157+N166+N175+N184+N31","v":74939846},{"$f":"O130+O139+O148+O157+O166+O175+O184+O31","v":88437130},88437130,{"$f":"Q130+Q139+Q148+Q157+Q166+Q175+Q184+Q31","v":88437130},94014466,{"$f":"S130+S139+S148+S157+S166+S175+S184+S31","v":88437130},{"$f":"T130+T139+T148+T157+T166+T175+T184+T31","v":94014466},94014466,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z205,FALSE)","v":88437130},null,{"$f":"V205-F205","v":-4376671.599999994},null,198]
[null,null,"Total Utah Dth",null,null,{"$f":"+F22+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F130+F139+F148+F157+F166+F175+F184+F193+F31","v":228440023.87399998},{"$f":"+G22+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G31","v":213372706.28099996},{"$f":"+H22+H40+H49+H58+H67+H76+H85+H94+H103+H112+H121+H130+H139+H148+H157+H166+H175+H184+H193+H31","v":224701379},224701379,227791540,227791540,{"$f":"+L22+L40+L49+L58+L67+L76+L85+L94+L103+L112+L121+L130+L139+L148+L157+L166+L175+L184+L193+L31","v":223426504},220402826,{"$f":"+N22+N40+N49+N58+N67+N76+N85+N94+N103+N112+N121+N130+N139+N148+N157+N166+N175+N184+N193+N31","v":220402826},{"$f":"+O22+O40+O49+O58+O67+O76+O85+O94+O103+O112+O121+O130+O139+O148+O157+O166+O175+O184+O193+O31","v":240821739},240821739,{"$f":"+Q22+Q40+Q49+Q58+Q67+Q76+Q85+Q94+Q103+Q112+Q121+Q130+Q139+Q148+Q157+Q166+Q175+Q184+Q193+Q31","v":236426044},243072209,{"$f":"+S22+S40+S49+S58+S67+S76+S85+S94+S103+S112+S121+S130+S139+S148+S157+S166+S175+S184+S193+S31","v":236426044},{"$f":"+T22+T40+T49+T58+T67+T76+T85+T94+T103+T112+T121+T130+T139+T148+T157+T166+T175+T184+T193+T31","v":247504962},247504962,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z206,FALSE)","v":236426044},null,{"$f":"V206-F206","v":7986020.1260000169},null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$209","v":0},{"$f":"'Booked JUN 2024 Rev'!T209","v":0},{"$f":"'AVG Proj Rev 2025'!$T$209","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$209","v":0},{"$f":"'YE Projected Rev 2025'!$T$209","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$209","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T209","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$209","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T209","v":0},{"$f":"'AVG Proj Rev 2026'!$T$209","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$209","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T209","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T209","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T209","v":0},{"$f":"'YE Projected Rev 2026'!$T$209","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$209","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z209,FALSE)","v":0},null,{"$f":"V209-F209","v":0},null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$211","v":0},{"$f":"'Booked JUN 2024 Rev'!T211","v":0},{"$f":"'AVG Proj Rev 2025'!$T$211","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$211","v":0},{"$f":"'YE Projected Rev 2025'!$T$211","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$211","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T211","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$211","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T211","v":0},{"$f":"'AVG Proj Rev 2026'!$T$211","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$211","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T211","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T211","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T211","v":0},{"$f":"'YE Projected Rev 2026'!$T$211","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$211","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z211,FALSE)","v":0},null,{"$f":"V211-F211","v":0},null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$213","v":0},{"$f":"'Booked JUN 2024 Rev'!T213","v":0},{"$f":"'AVG Proj Rev 2025'!$T$213","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$213","v":0},{"$f":"'YE Projected Rev 2025'!$T$213","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$213","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T213","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$213","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T213","v":0},{"$f":"'AVG Proj Rev 2026'!$T$213","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$213","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T213","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T213","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T213","v":0},{"$f":"'YE Projected Rev 2026'!$T$213","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$213","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z213,FALSE)","v":0},null,{"$f":"V213-F213","v":0},null,206]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$214","v":0},{"$f":"'Booked JUN 2024 Rev'!T214","v":0},{"$f":"'AVG Proj Rev 2025'!$T$214","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$214","v":0},{"$f":"'YE Projected Rev 2025'!$T$214","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$214","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T214","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$214","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T214","v":0},{"$f":"'AVG Proj Rev 2026'!$T$214","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$214","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T214","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T214","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T214","v":0},{"$f":"'YE Projected Rev 2026'!$T$214","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$214","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z214,FALSE)","v":0},null,{"$f":"V214-F214","v":0},null,207]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$216","v":0},{"$f":"'Booked JUN 2024 Rev'!T216","v":0},{"$f":"'AVG Proj Rev 2025'!$T$216","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$216","v":0},{"$f":"'YE Projected Rev 2025'!$T$216","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$216","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T216","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$216","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T216","v":0},{"$f":"'AVG Proj Rev 2026'!$T$216","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$216","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T216","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T216","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T216","v":0},{"$f":"'YE Projected Rev 2026'!$T$216","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$216","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z216,FALSE)","v":0},null,{"$f":"V216-F216","v":0},null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$218","v":0},{"$f":"'Booked JUN 2024 Rev'!T218","v":0},{"$f":"'AVG Proj Rev 2025'!$T$218","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$218","v":0},{"$f":"'YE Projected Rev 2025'!$T$218","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$218","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T218","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$218","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T218","v":0},{"$f":"'AVG Proj Rev 2026'!$T$218","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$218","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T218","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T218","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T218","v":0},{"$f":"'YE Projected Rev 2026'!$T$218","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$218","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z218,FALSE)","v":0},null,{"$f":"V218-F218","v":0},null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$220","v":0},{"$f":"'Booked JUN 2024 Rev'!T220","v":0},{"$f":"'AVG Proj Rev 2025'!$T$220","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$220","v":0},{"$f":"'YE Projected Rev 2025'!$T$220","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$220","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T220","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$220","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T220","v":0},{"$f":"'AVG Proj Rev 2026'!$T$220","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$220","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T220","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T220","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T220","v":0},{"$f":"'YE Projected Rev 2026'!$T$220","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$220","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z220,FALSE)","v":0},null,{"$f":"V220-F220","v":0},null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$222","v":0},{"$f":"'Booked JUN 2024 Rev'!T222","v":0},{"$f":"'AVG Proj Rev 2025'!$T$222","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$222","v":0},{"$f":"'YE Projected Rev 2025'!$T$222","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$222","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T222","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$222","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T222","v":0},{"$f":"'AVG Proj Rev 2026'!$T$222","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$222","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T222","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T222","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T222","v":0},{"$f":"'YE Projected Rev 2026'!$T$222","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$222","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z222,FALSE)","v":0},null,{"$f":"V222-F222","v":0},null,215]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$223","v":0},{"$f":"'Booked JUN 2024 Rev'!T223","v":0},{"$f":"'AVG Proj Rev 2025'!$T$223","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$223","v":0},{"$f":"'YE Projected Rev 2025'!$T$223","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$223","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T223","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$223","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T223","v":0},{"$f":"'AVG Proj Rev 2026'!$T$223","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$223","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T223","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T223","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T223","v":0},{"$f":"'YE Projected Rev 2026'!$T$223","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$223","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z223,FALSE)","v":0},null,{"$f":"V223-F223","v":0},null,216]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$225","v":0},{"$f":"'Booked JUN 2024 Rev'!T225","v":0},{"$f":"'AVG Proj Rev 2025'!$T$225","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$225","v":0},{"$f":"'YE Projected Rev 2025'!$T$225","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$225","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T225","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$225","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T225","v":0},{"$f":"'AVG Proj Rev 2026'!$T$225","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$225","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T225","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T225","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T225","v":0},{"$f":"'YE Projected Rev 2026'!$T$225","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$225","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z225,FALSE)","v":0},null,{"$f":"V225-F225","v":0},null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,"Idaho Totals",null,null,null,{"$f":"'Booked DEC 2024 Rev'!$T$227","v":0},{"$f":"'Booked JUN 2024 Rev'!T227","v":0},{"$f":"'AVG Proj Rev 2025'!$T$227","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$227","v":0},{"$f":"'YE Projected Rev 2025'!$T$227","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$227","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T227","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$227","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T227","v":0},{"$f":"'AVG Proj Rev 2026'!$T$227","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$227","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T227","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T227","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T227","v":0},{"$f":"'YE Projected Rev 2026'!$T$227","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$227","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z227,FALSE)","v":0},null,{"$f":"V227-F227","v":0},null,220]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$228","v":0},{"$f":"'Booked JUN 2024 Rev'!T228","v":0},{"$f":"'AVG Proj Rev 2025'!$T$228","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$228","v":0},{"$f":"'YE Projected Rev 2025'!$T$228","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$228","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T228","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$228","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T228","v":0},{"$f":"'AVG Proj Rev 2026'!$T$228","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$228","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T228","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T228","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T228","v":0},{"$f":"'YE Projected Rev 2026'!$T$228","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$228","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z228,FALSE)","v":0},null,{"$f":"V228-F228","v":0},null,221]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$229","v":0},{"$f":"'Booked JUN 2024 Rev'!T229","v":0},{"$f":"'AVG Proj Rev 2025'!$T$229","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$229","v":0},{"$f":"'YE Projected Rev 2025'!$T$229","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$229","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T229","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$229","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T229","v":0},{"$f":"'AVG Proj Rev 2026'!$T$229","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$229","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T229","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T229","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T229","v":0},{"$f":"'YE Projected Rev 2026'!$T$229","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$229","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z229,FALSE)","v":0},null,{"$f":"V229-F229","v":0},null,222]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$230","v":0},{"$f":"'Booked JUN 2024 Rev'!T230","v":0},{"$f":"'AVG Proj Rev 2025'!$T$230","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$230","v":0},{"$f":"'YE Projected Rev 2025'!$T$230","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$230","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T230","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$230","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T230","v":0},{"$f":"'AVG Proj Rev 2026'!$T$230","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$230","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T230","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T230","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T230","v":0},{"$f":"'YE Projected Rev 2026'!$T$230","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$230","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z230,FALSE)","v":0},null,{"$f":"V230-F230","v":0},null,223]
[null,null,"Total Idaho Revenue",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$231","v":0},{"$f":"'Booked JUN 2024 Rev'!T231","v":0},{"$f":"'AVG Proj Rev 2025'!$T$231","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$231","v":0},{"$f":"'YE Projected Rev 2025'!$T$231","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$231","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T231","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$231","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T231","v":0},{"$f":"'AVG Proj Rev 2026'!$T$231","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$231","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T231","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T231","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T231","v":0},{"$f":"'YE Projected Rev 2026'!$T$231","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$231","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z231,FALSE)","v":0},null,{"$f":"V231-F231","v":0},null,224]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225]
[null,null,"Sales Dth",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$233","v":0},{"$f":"'Booked JUN 2024 Rev'!T233","v":0},{"$f":"'AVG Proj Rev 2025'!$T$233","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$233","v":0},{"$f":"'YE Projected Rev 2025'!$T$233","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$233","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T233","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$233","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T233","v":0},{"$f":"'AVG Proj Rev 2026'!$T$233","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$233","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T233","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T233","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T233","v":0},{"$f":"'YE Projected Rev 2026'!$T$233","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$233","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z233,FALSE)","v":0},null,{"$f":"V233-F233","v":0},null,226]
[null,null,"Transportation Dth",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$234","v":0},{"$f":"'Booked JUN 2024 Rev'!T234","v":0},{"$f":"'AVG Proj Rev 2025'!$T$234","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$234","v":0},{"$f":"'YE Projected Rev 2025'!$T$234","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$234","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T234","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$234","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T234","v":0},{"$f":"'AVG Proj Rev 2026'!$T$234","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$234","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T234","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T234","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T234","v":0},{"$f":"'YE Projected Rev 2026'!$T$234","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$234","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z234,FALSE)","v":0},null,{"$f":"V234-F234","v":0},null,227]
[null,null,"Total Idaho Dth",null,null,{"$f":"'Booked DEC 2024 Rev'!$T$235","v":0},{"$f":"'Booked JUN 2024 Rev'!T235","v":0},{"$f":"'AVG Proj Rev 2025'!$T$235","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$235","v":0},{"$f":"'YE Projected Rev 2025'!$T$235","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$235","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T235","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$235","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T235","v":0},{"$f":"'AVG Proj Rev 2026'!$T$235","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$235","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T235","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T235","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T235","v":0},{"$f":"'YE Projected Rev 2026'!$T$235","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$235","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z235,FALSE)","v":0},null,{"$f":"V235-F235","v":0},null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$238","v":13339675.420000004},{"$f":"'Booked JUN 2024 Rev'!T238","v":13220040.460000003},{"$f":"'AVG Proj Rev 2025'!$T$238","v":11428703.001290001},{"$f":"'AVG Proj Rev 2025 with CET'!$T$238","v":11428703.001290001},{"$f":"'YE Projected Rev 2025'!$T$238","v":11428703.001290001},{"$f":"'YE Proj Rev 2025 with CET '!$T$238","v":11428703.001290001},{"$f":"'YE Projected Rev 2025 adj HDD '!T238","v":11428703.001290001},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$238","v":11428703.001290001},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T238","v":11428703.001290001},{"$f":"'AVG Proj Rev 2026'!$T$238","v":11512105.385749999},{"$f":"'AVG Proj Rev 2026 with CET'!$T$238","v":11512105.385749999},{"$f":"'AVG Projected Rev 2026 adj HDD'!T238","v":11512105.385749999},{"$f":"'YE Projected Rev 2026 adj HDD'!T238","v":11512105.385749999},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T238","v":11512105.385749999},{"$f":"'YE Projected Rev 2026'!$T$238","v":11512105.385749999},{"$f":"'YE Proj Rev 2026 with CET'!$T$238","v":11512105.385749999},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z238,FALSE)","v":11512105.385749999},null,{"$f":"V238-F238","v":-1827570.0342500042},null,231]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$242","v":24351802.969999999},{"$f":"'Booked JUN 2024 Rev'!T242","v":28798566.480000004},{"$f":"'AVG Proj Rev 2025'!$T$242","v":12192913.559969999},{"$f":"'AVG Proj Rev 2025 with CET'!$T$242","v":12192913.559969999},{"$f":"'YE Projected Rev 2025'!$T$242","v":12192913.559969999},{"$f":"'YE Proj Rev 2025 with CET '!$T$242","v":12192913.559969999},{"$f":"'YE Projected Rev 2025 adj HDD '!T242","v":12192913.559969999},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$242","v":12192913.559969999},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T242","v":12192913.559969999},{"$f":"'AVG Proj Rev 2026'!$T$242","v":12306731.874750001},{"$f":"'AVG Proj Rev 2026 with CET'!$T$242","v":12306731.874750001},{"$f":"'AVG Projected Rev 2026 adj HDD'!T242","v":12306731.874750001},{"$f":"'YE Projected Rev 2026 adj HDD'!T242","v":12306731.874750001},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T242","v":12306731.874750001},{"$f":"'YE Projected Rev 2026'!$T$242","v":12306731.874750001},{"$f":"'YE Proj Rev 2026 with CET'!$T$242","v":12306731.874750001},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z242,FALSE)","v":12306731.874750001},null,{"$f":"V242-F242","v":-12045071.095249997},null,235]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$243","v":37691478.390000008},{"$f":"'Booked JUN 2024 Rev'!T243","v":42018606.939999998},{"$f":"'AVG Proj Rev 2025'!$T$243","v":23621616.56126},{"$f":"'AVG Proj Rev 2025 with CET'!$T$243","v":23621616.56126},{"$f":"'YE Projected Rev 2025'!$T$243","v":23621616.56126},{"$f":"'YE Proj Rev 2025 with CET '!$T$243","v":23621616.56126},{"$f":"'YE Projected Rev 2025 adj HDD '!T243","v":23621616.56126},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$243","v":23621616.56126},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T243","v":23621616.56126},{"$f":"'AVG Proj Rev 2026'!$T$243","v":23818837.260499999},{"$f":"'AVG Proj Rev 2026 with CET'!$T$243","v":23818837.260499999},{"$f":"'AVG Projected Rev 2026 adj HDD'!T243","v":23818837.260499999},{"$f":"'YE Projected Rev 2026 adj HDD'!T243","v":23818837.260499999},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T243","v":23818837.260499999},{"$f":"'YE Projected Rev 2026'!$T$243","v":23818837.260499999},{"$f":"'YE Proj Rev 2026 with CET'!$T$243","v":23818837.260499999},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z243,FALSE)","v":23818837.260499999},null,{"$f":"V243-F243","v":-13872641.129500009},null,236]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$245","v":3326774.7069999999},{"$f":"'Booked JUN 2024 Rev'!T245","v":3340692.179},{"$f":"'AVG Proj Rev 2025'!$T$245","v":2287571},{"$f":"'AVG Proj Rev 2025 with CET'!$T$245","v":2287571},{"$f":"'YE Projected Rev 2025'!$T$245","v":2287571},{"$f":"'YE Proj Rev 2025 with CET '!$T$245","v":2287571},{"$f":"'YE Projected Rev 2025 adj HDD '!T245","v":2287571},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$245","v":2287571},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T245","v":2287571},{"$f":"'AVG Proj Rev 2026'!$T$245","v":2308925},{"$f":"'AVG Proj Rev 2026 with CET'!$T$245","v":2308925},{"$f":"'AVG Projected Rev 2026 adj HDD'!T245","v":2308925},{"$f":"'YE Projected Rev 2026 adj HDD'!T245","v":2308925},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T245","v":2308925},{"$f":"'YE Projected Rev 2026'!$T$245","v":2308925},{"$f":"'YE Proj Rev 2026 with CET'!$T$245","v":2308925},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z245,FALSE)","v":2308925},null,{"$f":"V245-F245","v":-1017849.7069999999},null,238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$247","v":256226.94999999995},{"$f":"'Booked JUN 2024 Rev'!T247","v":246816.81999999998},{"$f":"'AVG Proj Rev 2025'!$T$247","v":239519.95986000003},{"$f":"'AVG Proj Rev 2025 with CET'!$T$247","v":239519.95986000003},{"$f":"'YE Projected Rev 2025'!$T$247","v":239519.95986000003},{"$f":"'YE Proj Rev 2025 with CET '!$T$247","v":239519.95986000003},{"$f":"'YE Projected Rev 2025 adj HDD '!T247","v":239519.95986000003},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$247","v":239519.95986000003},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T247","v":239519.95986000003},{"$f":"'AVG Proj Rev 2026'!$T$247","v":239519.95986000003},{"$f":"'AVG Proj Rev 2026 with CET'!$T$247","v":239519.95986000003},{"$f":"'AVG Projected Rev 2026 adj HDD'!T247","v":239519.95986000003},{"$f":"'YE Projected Rev 2026 adj HDD'!T247","v":239519.95986000003},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T247","v":239519.95986000003},{"$f":"'YE Projected Rev 2026'!$T$247","v":239519.95986000003},{"$f":"'YE Proj Rev 2026 with CET'!$T$247","v":239519.95986000003},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z247,FALSE)","v":239519.95986000003},null,{"$f":"V247-F247","v":-16706.990139999922},null,240]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$251","v":1297084.22},{"$f":"'Booked JUN 2024 Rev'!T251","v":1522023.25},{"$f":"'AVG Proj Rev 2025'!$T$251","v":933119.36468999996},{"$f":"'AVG Proj Rev 2025 with CET'!$T$251","v":933119.36468999996},{"$f":"'YE Projected Rev 2025'!$T$251","v":933119.36468999996},{"$f":"'YE Proj Rev 2025 with CET '!$T$251","v":933119.36468999996},{"$f":"'YE Projected Rev 2025 adj HDD '!T251","v":933119.36468999996},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$251","v":933119.36468999996},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T251","v":933119.36468999996},{"$f":"'AVG Proj Rev 2026'!$T$251","v":933119.36468999996},{"$f":"'AVG Proj Rev 2026 with CET'!$T$251","v":933119.36468999996},{"$f":"'AVG Projected Rev 2026 adj HDD'!T251","v":933119.36468999996},{"$f":"'YE Projected Rev 2026 adj HDD'!T251","v":933119.36468999996},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T251","v":933119.36468999996},{"$f":"'YE Projected Rev 2026'!$T$251","v":933119.36468999996},{"$f":"'YE Proj Rev 2026 with CET'!$T$251","v":933119.36468999996},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z251,FALSE)","v":933119.36468999996},null,{"$f":"V251-F251","v":-363964.85531000001},null,244]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$252","v":1553311.17},{"$f":"'Booked JUN 2024 Rev'!T252","v":1768840.07},{"$f":"'AVG Proj Rev 2025'!$T$252","v":1172639.32455},{"$f":"'AVG Proj Rev 2025 with CET'!$T$252","v":1172639.32455},{"$f":"'YE Projected Rev 2025'!$T$252","v":1172639.32455},{"$f":"'YE Proj Rev 2025 with CET '!$T$252","v":1172639.32455},{"$f":"'YE Projected Rev 2025 adj HDD '!T252","v":1172639.32455},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$252","v":1172639.32455},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T252","v":1172639.32455},{"$f":"'AVG Proj Rev 2026'!$T$252","v":1172639.32455},{"$f":"'AVG Proj Rev 2026 with CET'!$T$252","v":1172639.32455},{"$f":"'AVG Projected Rev 2026 adj HDD'!T252","v":1172639.32455},{"$f":"'YE Projected Rev 2026 adj HDD'!T252","v":1172639.32455},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T252","v":1172639.32455},{"$f":"'YE Projected Rev 2026'!$T$252","v":1172639.32455},{"$f":"'YE Proj Rev 2026 with CET'!$T$252","v":1172639.32455},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z252,FALSE)","v":1172639.32455},null,{"$f":"V252-F252","v":-380671.84544999991},null,245]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$254","v":175384.60500000001},{"$f":"'Booked JUN 2024 Rev'!T254","v":176552.31899999996},{"$f":"'AVG Proj Rev 2025'!$T$254","v":175067},{"$f":"'AVG Proj Rev 2025 with CET'!$T$254","v":175067},{"$f":"'YE Projected Rev 2025'!$T$254","v":175067},{"$f":"'YE Proj Rev 2025 with CET '!$T$254","v":175067},{"$f":"'YE Projected Rev 2025 adj HDD '!T254","v":175067},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$254","v":175067},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T254","v":175067},{"$f":"'AVG Proj Rev 2026'!$T$254","v":175067},{"$f":"'AVG Proj Rev 2026 with CET'!$T$254","v":175067},{"$f":"'AVG Projected Rev 2026 adj HDD'!T254","v":175067},{"$f":"'YE Projected Rev 2026 adj HDD'!T254","v":175067},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T254","v":175067},{"$f":"'YE Projected Rev 2026'!$T$254","v":175067},{"$f":"'YE Proj Rev 2026 with CET'!$T$254","v":175067},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z254,FALSE)","v":175067},null,{"$f":"V254-F254","v":-317.60500000001048},null,247]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$256","v":22919.307169749998},{"$f":"'Booked JUN 2024 Rev'!T256","v":0},{"$f":"'AVG Proj Rev 2025'!$T$256","v":27967.101239999993},{"$f":"'AVG Proj Rev 2025 with CET'!$T$256","v":27967.101239999993},{"$f":"'YE Projected Rev 2025'!$T$256","v":27967.101239999993},{"$f":"'YE Proj Rev 2025 with CET '!$T$256","v":27967.101239999993},{"$f":"'YE Projected Rev 2025 adj HDD '!T256","v":27967.101239999993},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$256","v":27967.101239999993},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T256","v":27967.101239999993},{"$f":"'AVG Proj Rev 2026'!$T$256","v":22584.311879999994},{"$f":"'AVG Proj Rev 2026 with CET'!$T$256","v":22584.311879999994},{"$f":"'AVG Projected Rev 2026 adj HDD'!T256","v":22584.311879999994},{"$f":"'YE Projected Rev 2026 adj HDD'!T256","v":22584.311879999994},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T256","v":22584.311879999994},{"$f":"'YE Projected Rev 2026'!$T$256","v":22584.311879999994},{"$f":"'YE Proj Rev 2026 with CET'!$T$256","v":22584.311879999994},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z256,FALSE)","v":22584.311879999994},null,{"$f":"V256-F256","v":-334.9952897500043},null,249]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$260","v":22853.982830250003},{"$f":"'Booked JUN 2024 Rev'!T260","v":14841.957190829999},{"$f":"'AVG Proj Rev 2025'!$T$260","v":15286.64076},{"$f":"'AVG Proj Rev 2025 with CET'!$T$260","v":15286.64076},{"$f":"'YE Projected Rev 2025'!$T$260","v":15286.64076},{"$f":"'YE Proj Rev 2025 with CET '!$T$260","v":15286.64076},{"$f":"'YE Projected Rev 2025 adj HDD '!T260","v":15286.64076},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$260","v":15286.64076},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T260","v":15286.64076},{"$f":"'AVG Proj Rev 2026'!$T$260","v":12344.442119999998},{"$f":"'AVG Proj Rev 2026 with CET'!$T$260","v":12344.442119999998},{"$f":"'AVG Projected Rev 2026 adj HDD'!T260","v":12344.442119999998},{"$f":"'YE Projected Rev 2026 adj HDD'!T260","v":12344.442119999998},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T260","v":12344.442119999998},{"$f":"'YE Projected Rev 2026'!$T$260","v":12344.442119999998},{"$f":"'YE Proj Rev 2026 with CET'!$T$260","v":12344.442119999998},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z260,FALSE)","v":12344.442119999998},null,{"$f":"V260-F260","v":-10509.540710250005},null,253]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$261","v":45773.29},{"$f":"'Booked JUN 2024 Rev'!T261","v":14841.957190829999},{"$f":"'AVG Proj Rev 2025'!$T$261","v":43253.741999999998},{"$f":"'AVG Proj Rev 2025 with CET'!$T$261","v":43253.741999999998},{"$f":"'YE Projected Rev 2025'!$T$261","v":43253.741999999998},{"$f":"'YE Proj Rev 2025 with CET '!$T$261","v":43253.741999999998},{"$f":"'YE Projected Rev 2025 adj HDD '!T261","v":43253.741999999998},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$261","v":43253.741999999998},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T261","v":43253.741999999998},{"$f":"'AVG Proj Rev 2026'!$T$261","v":34928.754000000008},{"$f":"'AVG Proj Rev 2026 with CET'!$T$261","v":34928.754000000008},{"$f":"'AVG Projected Rev 2026 adj HDD'!T261","v":34928.754000000008},{"$f":"'YE Projected Rev 2026 adj HDD'!T261","v":34928.754000000008},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T261","v":34928.754000000008},{"$f":"'YE Projected Rev 2026'!$T$261","v":34928.754000000008},{"$f":"'YE Proj Rev 2026 with CET'!$T$261","v":34928.754000000008},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z261,FALSE)","v":34928.754000000008},null,{"$f":"V261-F261","v":-10844.535999999993},null,254]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$263","v":2651.0250000000001},{"$f":"'Booked JUN 2024 Rev'!T263","v":1721.6429999999998},{"$f":"'AVG Proj Rev 2025'!$T$263","v":2868},{"$f":"'AVG Proj Rev 2025 with CET'!$T$263","v":2868},{"$f":"'YE Projected Rev 2025'!$T$263","v":2868},{"$f":"'YE Proj Rev 2025 with CET '!$T$263","v":2868},{"$f":"'YE Projected Rev 2025 adj HDD '!T263","v":2868},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$263","v":2868},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T263","v":2868},{"$f":"'AVG Proj Rev 2026'!$T$263","v":2316},{"$f":"'AVG Proj Rev 2026 with CET'!$T$263","v":2316},{"$f":"'AVG Projected Rev 2026 adj HDD'!T263","v":2316},{"$f":"'YE Projected Rev 2026 adj HDD'!T263","v":2316},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T263","v":2316},{"$f":"'YE Projected Rev 2026'!$T$263","v":2316},{"$f":"'YE Proj Rev 2026 with CET'!$T$263","v":2316},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z263,FALSE)","v":2316},null,{"$f":"V263-F263","v":-335.02500000000009},null,256]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$265","v":0},{"$f":"'Booked JUN 2024 Rev'!T265","v":0},{"$f":"'AVG Proj Rev 2025'!$T$265","v":1765548.9954999997},{"$f":"'AVG Proj Rev 2025 with CET'!$T$265","v":1765548.9954999997},{"$f":"'YE Projected Rev 2025'!$T$265","v":1765548.9954999997},{"$f":"'YE Proj Rev 2025 with CET '!$T$265","v":1765548.9954999997},{"$f":"'YE Projected Rev 2025 adj HDD '!T265","v":1765548.9954999997},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$265","v":1765548.9954999997},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T265","v":1765548.9954999997},{"$f":"'AVG Proj Rev 2026'!$T$265","v":1781954.6932600003},{"$f":"'AVG Proj Rev 2026 with CET'!$T$265","v":1781954.6932600003},{"$f":"'AVG Projected Rev 2026 adj HDD'!T265","v":1781954.6932600003},{"$f":"'YE Projected Rev 2026 adj HDD'!T265","v":1781954.6932600003},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T265","v":1781954.6932600003},{"$f":"'YE Projected Rev 2026'!$T$265","v":1781954.6932600003},{"$f":"'YE Proj Rev 2026 with CET'!$T$265","v":1781954.6932600003},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z265,FALSE)","v":1781954.6932600003},null,{"$f":"V265-F265","v":1781954.6932600003},null,258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z265+1","v":259}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$269","v":0},{"$f":"'Booked JUN 2024 Rev'!T269","v":0},{"$f":"'AVG Proj Rev 2025'!$T$269","v":5272638.4957500007},{"$f":"'AVG Proj Rev 2025 with CET'!$T$269","v":5272638.4957500007},{"$f":"'YE Projected Rev 2025'!$T$269","v":5272638.4957500007},{"$f":"'YE Proj Rev 2025 with CET '!$T$269","v":5272638.4957500007},{"$f":"'YE Projected Rev 2025 adj HDD '!T269","v":5272638.4957500007},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$269","v":5272638.4957500007},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T269","v":5272638.4957500007},{"$f":"'AVG Proj Rev 2026'!$T$269","v":5321632.4991899999},{"$f":"'AVG Proj Rev 2026 with CET'!$T$269","v":5321632.4991899999},{"$f":"'AVG Projected Rev 2026 adj HDD'!T269","v":5321632.4991899999},{"$f":"'YE Projected Rev 2026 adj HDD'!T269","v":5321632.4991899999},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T269","v":5321632.4991899999},{"$f":"'YE Projected Rev 2026'!$T$269","v":5321632.4991899999},{"$f":"'YE Proj Rev 2026 with CET'!$T$269","v":5321632.4991899999},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z269,FALSE)","v":5321632.4991899999},null,{"$f":"V269-F269","v":5321632.4991899999},null,262]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$270","v":0},{"$f":"'Booked JUN 2024 Rev'!T270","v":0},{"$f":"'AVG Proj Rev 2025'!$T$270","v":7038187.49125},{"$f":"'AVG Proj Rev 2025 with CET'!$T$270","v":7038187.49125},{"$f":"'YE Projected Rev 2025'!$T$270","v":7038187.49125},{"$f":"'YE Proj Rev 2025 with CET '!$T$270","v":7038187.49125},{"$f":"'YE Projected Rev 2025 adj HDD '!T270","v":7038187.49125},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$270","v":7038187.49125},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T270","v":7038187.49125},{"$f":"'AVG Proj Rev 2026'!$T$270","v":7103587.19245},{"$f":"'AVG Proj Rev 2026 with CET'!$T$270","v":7103587.19245},{"$f":"'AVG Projected Rev 2026 adj HDD'!T270","v":7103587.19245},{"$f":"'YE Projected Rev 2026 adj HDD'!T270","v":7103587.19245},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T270","v":7103587.19245},{"$f":"'YE Projected Rev 2026'!$T$270","v":7103587.19245},{"$f":"'YE Proj Rev 2026 with CET'!$T$270","v":7103587.19245},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z270,FALSE)","v":7103587.19245},null,{"$f":"V270-F270","v":7103587.19245},null,263]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$272","v":0},{"$f":"'Booked JUN 2024 Rev'!T272","v":0},{"$f":"'AVG Proj Rev 2025'!$T$272","v":989225},{"$f":"'AVG Proj Rev 2025 with CET'!$T$272","v":989225},{"$f":"'YE Projected Rev 2025'!$T$272","v":989225},{"$f":"'YE Proj Rev 2025 with CET '!$T$272","v":989225},{"$f":"'YE Projected Rev 2025 adj HDD '!T272","v":989225},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$272","v":989225},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T272","v":989225},{"$f":"'AVG Proj Rev 2026'!$T$272","v":998417},{"$f":"'AVG Proj Rev 2026 with CET'!$T$272","v":998417},{"$f":"'AVG Projected Rev 2026 adj HDD'!T272","v":998417},{"$f":"'YE Projected Rev 2026 adj HDD'!T272","v":998417},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T272","v":998417},{"$f":"'YE Projected Rev 2026'!$T$272","v":998417},{"$f":"'YE Proj Rev 2026 with CET'!$T$272","v":998417},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z272,FALSE)","v":998417},null,{"$f":"V272-F272","v":998417},null,265]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$274","v":32134.060000000005},{"$f":"'Booked JUN 2024 Rev'!T274","v":34280.71},{"$f":"'AVG Proj Rev 2025'!$T$274","v":23331.938400000006},{"$f":"'AVG Proj Rev 2025 with CET'!$T$274","v":23331.938400000006},{"$f":"'YE Projected Rev 2025'!$T$274","v":23331.938400000006},{"$f":"'YE Proj Rev 2025 with CET '!$T$274","v":23331.938400000006},{"$f":"'YE Projected Rev 2025 adj HDD '!T274","v":23331.938400000006},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$274","v":23331.938400000006},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T274","v":23331.938400000006},{"$f":"'AVG Proj Rev 2026'!$T$274","v":23331.938400000006},{"$f":"'AVG Proj Rev 2026 with CET'!$T$274","v":23331.938400000006},{"$f":"'AVG Projected Rev 2026 adj HDD'!T274","v":23331.938400000006},{"$f":"'YE Projected Rev 2026 adj HDD'!T274","v":23331.938400000006},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T274","v":23331.938400000006},{"$f":"'YE Projected Rev 2026'!$T$274","v":23331.938400000006},{"$f":"'YE Proj Rev 2026 with CET'!$T$274","v":23331.938400000006},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z274,FALSE)","v":23331.938400000006},null,{"$f":"V274-F274","v":-8802.1215999999986},null,267]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$276","v":-152.83999999999986},{"$f":"'Booked JUN 2024 Rev'!T276","v":76.87},{"$f":"'AVG Proj Rev 2025'!$T$276","v":13866.965100000001},{"$f":"'AVG Proj Rev 2025 with CET'!$T$276","v":13866.965100000001},{"$f":"'YE Projected Rev 2025'!$T$276","v":13866.965100000001},{"$f":"'YE Proj Rev 2025 with CET '!$T$276","v":13866.965100000001},{"$f":"'YE Projected Rev 2025 adj HDD '!T276","v":13866.965100000001},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$276","v":13866.965100000001},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T276","v":13866.965100000001},{"$f":"'AVG Proj Rev 2026'!$T$276","v":13866.965100000001},{"$f":"'AVG Proj Rev 2026 with CET'!$T$276","v":13866.965100000001},{"$f":"'AVG Projected Rev 2026 adj HDD'!T276","v":13866.965100000001},{"$f":"'YE Projected Rev 2026 adj HDD'!T276","v":13866.965100000001},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T276","v":13866.965100000001},{"$f":"'YE Projected Rev 2026'!$T$276","v":13866.965100000001},{"$f":"'YE Proj Rev 2026 with CET'!$T$276","v":13866.965100000001},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z276,FALSE)","v":13866.965100000001},null,{"$f":"V276-F276","v":14019.805100000001},null,269]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,270]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$278","v":623977.61999999988},{"$f":"'Booked JUN 2024 Rev'!T278","v":708148.18},{"$f":"'AVG Proj Rev 2025'!$T$278","v":409189.47390000004},{"$f":"'AVG Proj Rev 2025 with CET'!$T$278","v":409189.47390000004},{"$f":"'YE Projected Rev 2025'!$T$278","v":409189.47390000004},{"$f":"'YE Proj Rev 2025 with CET '!$T$278","v":409189.47390000004},{"$f":"'YE Projected Rev 2025 adj HDD '!T278","v":409189.47390000004},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$278","v":409189.47390000004},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T278","v":409189.47390000004},{"$f":"'AVG Proj Rev 2026'!$T$278","v":409189.47390000004},{"$f":"'AVG Proj Rev 2026 with CET'!$T$278","v":409189.47390000004},{"$f":"'AVG Projected Rev 2026 adj HDD'!T278","v":409189.47390000004},{"$f":"'YE Projected Rev 2026 adj HDD'!T278","v":409189.47390000004},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T278","v":409189.47390000004},{"$f":"'YE Projected Rev 2026'!$T$278","v":409189.47390000004},{"$f":"'YE Proj Rev 2026 with CET'!$T$278","v":409189.47390000004},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z278,FALSE)","v":409189.47390000004},null,{"$f":"V278-F278","v":-214788.14609999984},null,271]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$279","v":655958.84},{"$f":"'Booked JUN 2024 Rev'!T279","v":742505.76},{"$f":"'AVG Proj Rev 2025'!$T$279","v":446388.37740000006},{"$f":"'AVG Proj Rev 2025 with CET'!$T$279","v":446388.37740000006},{"$f":"'YE Projected Rev 2025'!$T$279","v":446388.37740000006},{"$f":"'YE Proj Rev 2025 with CET '!$T$279","v":446388.37740000006},{"$f":"'YE Projected Rev 2025 adj HDD '!T279","v":446388.37740000006},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$279","v":446388.37740000006},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T279","v":446388.37740000006},{"$f":"'AVG Proj Rev 2026'!$T$279","v":446388.37740000006},{"$f":"'AVG Proj Rev 2026 with CET'!$T$279","v":446388.37740000006},{"$f":"'AVG Projected Rev 2026 adj HDD'!T279","v":446388.37740000006},{"$f":"'YE Projected Rev 2026 adj HDD'!T279","v":446388.37740000006},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T279","v":446388.37740000006},{"$f":"'YE Projected Rev 2026'!$T$279","v":446388.37740000006},{"$f":"'YE Proj Rev 2026 with CET'!$T$279","v":446388.37740000006},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z279,FALSE)","v":446388.37740000006},null,{"$f":"V279-F279","v":-209570.46259999991},null,272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$281","v":80860.650000000009},{"$f":"'Booked JUN 2024 Rev'!T281","v":79026.128000000012},{"$f":"'AVG Proj Rev 2025'!$T$281","v":76770},{"$f":"'AVG Proj Rev 2025 with CET'!$T$281","v":76770},{"$f":"'YE Projected Rev 2025'!$T$281","v":76770},{"$f":"'YE Proj Rev 2025 with CET '!$T$281","v":76770},{"$f":"'YE Projected Rev 2025 adj HDD '!T281","v":76770},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$281","v":76770},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T281","v":76770},{"$f":"'AVG Proj Rev 2026'!$T$281","v":76770},{"$f":"'AVG Proj Rev 2026 with CET'!$T$281","v":76770},{"$f":"'AVG Projected Rev 2026 adj HDD'!T281","v":76770},{"$f":"'YE Projected Rev 2026 adj HDD'!T281","v":76770},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T281","v":76770},{"$f":"'YE Projected Rev 2026'!$T$281","v":76770},{"$f":"'YE Proj Rev 2026 with CET'!$T$281","v":76770},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z281,FALSE)","v":76770},null,{"$f":"V281-F281","v":-4090.6500000000087},null,{"$f":"+Z280+1","v":274}]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z281+1","v":275}]
[null,"I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$283","v":0},{"$f":"'Booked JUN 2024 Rev'!T283","v":0},{"$f":"'AVG Proj Rev 2025'!$T$283","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$283","v":0},{"$f":"'YE Projected Rev 2025'!$T$283","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$283","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T283","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$283","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T283","v":0},{"$f":"'AVG Proj Rev 2026'!$T$283","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$283","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T283","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T283","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T283","v":0},{"$f":"'YE Projected Rev 2026'!$T$283","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$283","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z283,FALSE)","v":0},null,{"$f":"V283-F283","v":0},null,276]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$285","v":0},{"$f":"'Booked JUN 2024 Rev'!T285","v":0},{"$f":"'AVG Proj Rev 2025'!$T$285","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$285","v":0},{"$f":"'YE Projected Rev 2025'!$T$285","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$285","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T285","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$285","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T285","v":0},{"$f":"'AVG Proj Rev 2026'!$T$285","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$285","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T285","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T285","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T285","v":0},{"$f":"'YE Projected Rev 2026'!$T$285","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$285","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z285,FALSE)","v":0},null,{"$f":"V285-F285","v":0},null,278]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$287","v":0},{"$f":"'Booked JUN 2024 Rev'!T287","v":0},{"$f":"'AVG Proj Rev 2025'!$T$287","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$287","v":0},{"$f":"'YE Projected Rev 2025'!$T$287","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$287","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T287","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$287","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T287","v":0},{"$f":"'AVG Proj Rev 2026'!$T$287","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$287","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T287","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T287","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T287","v":0},{"$f":"'YE Projected Rev 2026'!$T$287","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$287","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z287,FALSE)","v":0},null,{"$f":"V287-F287","v":0},null,280]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$288","v":0},{"$f":"'Booked JUN 2024 Rev'!T288","v":0},{"$f":"'AVG Proj Rev 2025'!$T$288","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$288","v":0},{"$f":"'YE Projected Rev 2025'!$T$288","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$288","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T288","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$288","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T288","v":0},{"$f":"'AVG Proj Rev 2026'!$T$288","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$288","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T288","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T288","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T288","v":0},{"$f":"'YE Projected Rev 2026'!$T$288","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$288","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z288,FALSE)","v":0},null,{"$f":"V288-F288","v":0},null,281]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,282]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$290","v":0},{"$f":"'Booked JUN 2024 Rev'!T290","v":0},{"$f":"'AVG Proj Rev 2025'!$T$290","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$290","v":0},{"$f":"'YE Projected Rev 2025'!$T$290","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$290","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T290","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$290","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T290","v":0},{"$f":"'AVG Proj Rev 2026'!$T$290","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$290","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T290","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T290","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T290","v":0},{"$f":"'YE Projected Rev 2026'!$T$290","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$290","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z290,FALSE)","v":0},null,{"$f":"V290-F290","v":0},null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284]
[null,"IC","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$292","v":0},{"$f":"'Booked JUN 2024 Rev'!T292","v":0},{"$f":"'AVG Proj Rev 2025'!$T$292","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$292","v":0},{"$f":"'YE Projected Rev 2025'!$T$292","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$292","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T292","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$292","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T292","v":0},{"$f":"'AVG Proj Rev 2026'!$T$292","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$292","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T292","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T292","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T292","v":0},{"$f":"'YE Projected Rev 2026'!$T$292","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$292","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z292,FALSE)","v":0},null,{"$f":"V292-F292","v":0},null,285]
[null,"Sales"," (To Commodity Costs) ","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,286]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$296","v":0},{"$f":"'Booked JUN 2024 Rev'!T296","v":0},{"$f":"'AVG Proj Rev 2025'!$T$296","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$296","v":0},{"$f":"'YE Projected Rev 2025'!$T$296","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$296","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T296","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$296","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T296","v":0},{"$f":"'AVG Proj Rev 2026'!$T$296","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$296","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T296","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T296","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T296","v":0},{"$f":"'YE Projected Rev 2026'!$T$296","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$296","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z296,FALSE)","v":0},null,{"$f":"V296-F296","v":0},null,289]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$297","v":0},{"$f":"'Booked JUN 2024 Rev'!T297","v":0},{"$f":"'AVG Proj Rev 2025'!$T$297","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$297","v":0},{"$f":"'YE Projected Rev 2025'!$T$297","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$297","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T297","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$297","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T297","v":0},{"$f":"'AVG Proj Rev 2026'!$T$297","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$297","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T297","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T297","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T297","v":0},{"$f":"'YE Projected Rev 2026'!$T$297","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$297","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z297,FALSE)","v":0},null,{"$f":"V297-F297","v":0},null,290]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,291]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z299,FALSE)","v":0},null,{"$f":"V299-F299","v":0},null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$301","v":0},{"$f":"'Booked JUN 2024 Rev'!T301","v":0},{"$f":"'AVG Proj Rev 2025'!$T$301","v":69301.130479999993},{"$f":"'AVG Proj Rev 2025 with CET'!$T$301","v":69301.130479999993},{"$f":"'YE Projected Rev 2025'!$T$301","v":69301.130479999993},{"$f":"'YE Proj Rev 2025 with CET '!$T$301","v":69301.130479999993},{"$f":"'YE Projected Rev 2025 adj HDD '!T301","v":69301.130479999993},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$301","v":69301.130479999993},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T301","v":69301.130479999993},{"$f":"'AVG Proj Rev 2026'!$T$301","v":69301.130479999993},{"$f":"'AVG Proj Rev 2026 with CET'!$T$301","v":69301.130479999993},{"$f":"'AVG Projected Rev 2026 adj HDD'!T301","v":69301.130479999993},{"$f":"'YE Projected Rev 2026 adj HDD'!T301","v":69301.130479999993},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T301","v":69301.130479999993},{"$f":"'YE Projected Rev 2026'!$T$301","v":69301.130479999993},{"$f":"'YE Proj Rev 2026 with CET'!$T$301","v":69301.130479999993},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z301,FALSE)","v":69301.130479999993},null,{"$f":"V301-F301","v":69301.130479999993},null,294]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$305","v":0},{"$f":"'Booked JUN 2024 Rev'!T305","v":0},{"$f":"'AVG Proj Rev 2025'!$T$305","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$305","v":0},{"$f":"'YE Projected Rev 2025'!$T$305","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$305","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T305","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$305","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T305","v":0},{"$f":"'AVG Proj Rev 2026'!$T$305","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$305","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T305","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T305","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T305","v":0},{"$f":"'YE Projected Rev 2026'!$T$305","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$305","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z305,FALSE)","v":0},null,{"$f":"V305-F305","v":0},null,298]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$306","v":0},{"$f":"'Booked JUN 2024 Rev'!T306","v":0},{"$f":"'AVG Proj Rev 2025'!$T$306","v":69301.130479999993},{"$f":"'AVG Proj Rev 2025 with CET'!$T$306","v":69301.130479999993},{"$f":"'YE Projected Rev 2025'!$T$306","v":69301.130479999993},{"$f":"'YE Proj Rev 2025 with CET '!$T$306","v":69301.130479999993},{"$f":"'YE Projected Rev 2025 adj HDD '!T306","v":69301.130479999993},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$306","v":69301.130479999993},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T306","v":69301.130479999993},{"$f":"'AVG Proj Rev 2026'!$T$306","v":69301.130479999993},{"$f":"'AVG Proj Rev 2026 with CET'!$T$306","v":69301.130479999993},{"$f":"'AVG Projected Rev 2026 adj HDD'!T306","v":69301.130479999993},{"$f":"'YE Projected Rev 2026 adj HDD'!T306","v":69301.130479999993},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T306","v":69301.130479999993},{"$f":"'YE Projected Rev 2026'!$T$306","v":69301.130479999993},{"$f":"'YE Proj Rev 2026 with CET'!$T$306","v":69301.130479999993},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z306,FALSE)","v":69301.130479999993},null,{"$f":"V306-F306","v":69301.130479999993},null,299]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$308","v":152245},{"$f":"'Booked JUN 2024 Rev'!T308","v":173560},{"$f":"'AVG Proj Rev 2025'!$T$308","v":178339},{"$f":"'AVG Proj Rev 2025 with CET'!$T$308","v":178339},{"$f":"'YE Projected Rev 2025'!$T$308","v":178339},{"$f":"'YE Proj Rev 2025 with CET '!$T$308","v":178339},{"$f":"'YE Projected Rev 2025 adj HDD '!T308","v":178339},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$308","v":178339},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T308","v":178339},{"$f":"'AVG Proj Rev 2026'!$T$308","v":178339},{"$f":"'AVG Proj Rev 2026 with CET'!$T$308","v":178339},{"$f":"'AVG Projected Rev 2026 adj HDD'!T308","v":178339},{"$f":"'YE Projected Rev 2026 adj HDD'!T308","v":178339},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T308","v":178339},{"$f":"'YE Projected Rev 2026'!$T$308","v":178339},{"$f":"'YE Proj Rev 2026 with CET'!$T$308","v":178339},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z308,FALSE)","v":178339},null,{"$f":"V308-F308","v":26094},null,301]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,302]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$310","v":0},{"$f":"'Booked JUN 2024 Rev'!T310","v":0},{"$f":"'AVG Proj Rev 2025'!$T$310","v":19616.399999999998},{"$f":"'AVG Proj Rev 2025 with CET'!$T$310","v":19616.399999999998},{"$f":"'YE Projected Rev 2025'!$T$310","v":19616.399999999998},{"$f":"'YE Proj Rev 2025 with CET '!$T$310","v":19616.399999999998},{"$f":"'YE Projected Rev 2025 adj HDD '!T310","v":19616.399999999998},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$310","v":19616.399999999998},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T310","v":19616.399999999998},{"$f":"'AVG Proj Rev 2026'!$T$310","v":19616.399999999998},{"$f":"'AVG Proj Rev 2026 with CET'!$T$310","v":19616.399999999998},{"$f":"'AVG Projected Rev 2026 adj HDD'!T310","v":19616.399999999998},{"$f":"'YE Projected Rev 2026 adj HDD'!T310","v":19616.399999999998},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T310","v":19616.399999999998},{"$f":"'YE Projected Rev 2026'!$T$310","v":19616.399999999998},{"$f":"'YE Proj Rev 2026 with CET'!$T$310","v":19616.399999999998},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z310,FALSE)","v":19616.399999999998},null,{"$f":"V310-F310","v":19616.399999999998},null,303]
["TRANSPORTATION","Trans",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,306]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$314","v":0},{"$f":"'Booked JUN 2024 Rev'!T314","v":0},{"$f":"'AVG Proj Rev 2025'!$T$314","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$314","v":0},{"$f":"'YE Projected Rev 2025'!$T$314","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$314","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T314","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$314","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T314","v":0},{"$f":"'AVG Proj Rev 2026'!$T$314","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$314","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T314","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T314","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T314","v":0},{"$f":"'YE Projected Rev 2026'!$T$314","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$314","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z314,FALSE)","v":0},null,{"$f":"V314-F314","v":0},null,307]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$315","v":0},{"$f":"'Booked JUN 2024 Rev'!T315","v":0},{"$f":"'AVG Proj Rev 2025'!$T$315","v":19616.399999999998},{"$f":"'AVG Proj Rev 2025 with CET'!$T$315","v":19616.399999999998},{"$f":"'YE Projected Rev 2025'!$T$315","v":19616.399999999998},{"$f":"'YE Proj Rev 2025 with CET '!$T$315","v":19616.399999999998},{"$f":"'YE Projected Rev 2025 adj HDD '!T315","v":19616.399999999998},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$315","v":19616.399999999998},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T315","v":19616.399999999998},{"$f":"'AVG Proj Rev 2026'!$T$315","v":19616.399999999998},{"$f":"'AVG Proj Rev 2026 with CET'!$T$315","v":19616.399999999998},{"$f":"'AVG Projected Rev 2026 adj HDD'!T315","v":19616.399999999998},{"$f":"'YE Projected Rev 2026 adj HDD'!T315","v":19616.399999999998},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T315","v":19616.399999999998},{"$f":"'YE Projected Rev 2026'!$T$315","v":19616.399999999998},{"$f":"'YE Proj Rev 2026 with CET'!$T$315","v":19616.399999999998},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z315,FALSE)","v":19616.399999999998},null,{"$f":"V315-F315","v":19616.399999999998},null,308]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$317","v":289691},{"$f":"'Booked JUN 2024 Rev'!T317","v":171818},{"$f":"'AVG Proj Rev 2025'!$T$317","v":226097},{"$f":"'AVG Proj Rev 2025 with CET'!$T$317","v":226097},{"$f":"'YE Projected Rev 2025'!$T$317","v":226097},{"$f":"'YE Proj Rev 2025 with CET '!$T$317","v":226097},{"$f":"'YE Projected Rev 2025 adj HDD '!T317","v":226097},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$317","v":226097},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T317","v":226097},{"$f":"'AVG Proj Rev 2026'!$T$317","v":226097},{"$f":"'AVG Proj Rev 2026 with CET'!$T$317","v":226097},{"$f":"'AVG Projected Rev 2026 adj HDD'!T317","v":226097},{"$f":"'YE Projected Rev 2026 adj HDD'!T317","v":226097},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T317","v":226097},{"$f":"'YE Projected Rev 2026'!$T$317","v":226097},{"$f":"'YE Proj Rev 2026 with CET'!$T$317","v":226097},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z317,FALSE)","v":226097},null,{"$f":"V317-F317","v":-63594},null,310]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311]
[null,"CET","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$319","v":1161387.7400000002},{"$f":"'Booked JUN 2024 Rev'!T319","v":626194.64999999991},{"$f":"'AVG Proj Rev 2025'!$T$319","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$319","v":0},{"$f":"'YE Projected Rev 2025'!$T$319","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$319","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T319","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$319","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T319","v":0},{"$f":"'AVG Proj Rev 2026'!$T$319","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$319","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T319","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T319","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T319","v":0},{"$f":"'YE Projected Rev 2026'!$T$319","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$319","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z319,FALSE)","v":0},null,{"$f":"V319-F319","v":-1161387.7400000002},null,312]
[null,"DSM","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$320","v":35847.49},{"$f":"'Booked JUN 2024 Rev'!T320","v":66902.37000000001},{"$f":"'AVG Proj Rev 2025'!$T$320","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$320","v":0},{"$f":"'YE Projected Rev 2025'!$T$320","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$320","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T320","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$320","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T320","v":0},{"$f":"'AVG Proj Rev 2026'!$T$320","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$320","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T320","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T320","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T320","v":0},{"$f":"'YE Projected Rev 2026'!$T$320","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$320","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z320,FALSE)","v":0},null,{"$f":"V320-F320","v":-35847.49},null,313]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F238+F247+F256+F265+0*F274+F319+F320","v":14816056.907169754},{"$f":"G238+G247+G256+G265+0*G274+G319+G320","v":14159954.300000003},{"$f":"H238+H247+H256+H265+H274+H319+H320","v":13485070.996290002},{"$f":"I238+I247+I256+I265+I274+I319+I320","v":13485070.996290002},13485070.996290002,13485070.996290002,{"$f":"L238+L247+L256+L265+L274+L319+L320","v":13485070.996290002},13485070.996290002,{"$f":"N238+N247+N256+N265+N274+N319+N320","v":13485070.996290002},{"$f":"O238+O247+O256+O265+O274+O319+O320","v":13579496.289150001},13579496.289150001,{"$f":"Q238+Q247+Q256+Q265+Q274+Q319+Q320","v":13579496.289150001},13579496.289150001,{"$f":"S238+S247+S256+S265+S274+S319+S320","v":13579496.289150001},{"$f":"T238+T247+T256+T265+T274+T319+T320","v":13579496.289150001},13579496.289150001,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z322,FALSE)","v":13579496.289150001},null,{"$f":"V322-F322","v":-1236560.6180197522},null,315]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F276+F285","v":-152.83999999999986},{"$f":"G276+G285","v":76.87},{"$f":"H276+H285","v":13866.965100000001},13866.965100000001,13866.965100000001,13866.965100000001,{"$f":"L276+L285","v":13866.965100000001},{"$f":"M276+M285","v":13866.965100000001},{"$f":"N276+N285","v":13866.965100000001},{"$f":"O276+O285","v":13866.965100000001},13866.965100000001,{"$f":"Q276+Q285","v":13866.965100000001},13866.965100000001,{"$f":"S276+S285","v":13866.965100000001},{"$f":"T276+T285","v":13866.965100000001},13866.965100000001,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z323,FALSE)","v":13866.965100000001},null,{"$f":"V323-F323","v":14019.805100000001},null,316]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F283+F292+F301+F310","v":0},{"$f":"G283+G292+G301+G310","v":0},{"$f":"H283+H292+H301+H310","v":88917.530479999987},88917.530479999987,88917.530479999987,88917.530479999987,{"$f":"L283+L292+L301+L310","v":88917.530479999987},88917.530479999987,{"$f":"N283+N292+N301+N310","v":88917.530479999987},{"$f":"O283+O292+O301+O310","v":88917.530479999987},88917.530479999987,{"$f":"Q283+Q292+Q301+Q310","v":88917.530479999987},88917.530479999987,{"$f":"S283+S292+S301+S310","v":88917.530479999987},{"$f":"T283+T292+T301+T310","v":88917.530479999987},88917.530479999987,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z324,FALSE)","v":88917.530479999987},null,{"$f":"V324-F324","v":88917.530479999987},null,317]
[null,null,"Commodity Revenue",null,null,{"$f":"F242+F251+F260+F269+F278+F287+F296+F305+F314","v":26295718.792830247},{"$f":"G242+G251+G260+G269+G278+G287+G296+G305+G314","v":31043579.867190834},{"$f":"H242+H251+H260+H269+H278+H287+H296+H305+H314","v":18823147.535070002},{"$f":"I242+I251+I260+I269+I278+I287+I296+I305+I314","v":18823147.535070002},18823147.535070002,{"$f":"K242+K251+K260+K269+K278+K287+K296+K305+K314","v":18823147.535070002},{"$f":"L242+L251+L260+L269+L278+L287+L296+L305+L314","v":18823147.535070002},18823147.535070002,{"$f":"N242+N251+N260+N269+N278+N287+N296+N305+N314","v":18823147.535070002},{"$f":"O242+O251+O260+O269+O278+O287+O296+O305+O314","v":18983017.654650003},{"$f":"P242+P251+P260+P269+P278+P287+P296+P305+P314","v":18983017.654650003},{"$f":"Q242+Q251+Q260+Q269+Q278+Q287+Q296+Q305+Q314","v":18983017.654650003},18983017.654650003,{"$f":"S242+S251+S260+S269+S278+S287+S296+S305+S314","v":18983017.654650003},18983017.654650003,{"$f":"U242+U251+U260+U269+U278+U287+U296+U305+U314","v":18983017.654650003},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z325,FALSE)","v":18983017.654650003},null,{"$f":"V325-F325","v":-7312701.1381802447},null,318]
[null,null,"Total Wyoming Revenue",null,null,39946521.690000013,{"$f":"G243+G252+G261+G270+G279+G288+G297+G306+G315","v":44544794.727190822},{"$f":"H243+H252+H261+H270+H279+H288+H297+H306+H315","v":32411003.026939996},{"$f":"I243+I252+I261+I270+I279+I288+I297+I306+I315","v":32411003.026939996},32411003.026939996,{"$f":"K243+K252+K261+K270+K279+K288+K297+K306+K315","v":32411003.026939996},{"$f":"L243+L252+L261+L270+L279+L288+L297+L306+L315","v":32411003.026939996},32411003.026939996,{"$f":"N243+N252+N261+N270+N279+N288+N297+N306+N315","v":32411003.026939996},{"$f":"O243+O252+O261+O270+O279+O288+O297+O306+O315","v":32665298.439379994},{"$f":"P243+P252+P261+P270+P279+P288+P297+P306+P315","v":32665298.439379994},{"$f":"Q243+Q252+Q261+Q270+Q279+Q288+Q297+Q306+Q315","v":32665298.439379994},32665298.439379994,{"$f":"S243+S252+S261+S270+S279+S288+S297+S306+S315","v":32665298.439379994},32665298.439379994,{"$f":"U243+U252+U261+U270+U279+U288+U297+U306+U315","v":32665298.439379994},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z326,FALSE)","v":32665298.439379994},null,{"$f":"V326-F326","v":-7281223.2506200187},null,319]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,320]
[null,null,"Sales Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290","v":3585670.9869999997},{"$f":"G245+G254+G263+G272+G281+G290","v":3597992.2690000003},{"$f":"H245+H254+H263+H272+H281+H290","v":3531501},{"$f":"I245+I254+I263+I272+I281+I290","v":3531501},3531501,3531501,{"$f":"L245+L254+L263+L272+L281+L290","v":3531501},3531501,{"$f":"N245+N254+N263+N272+N281+N290","v":3531501},{"$f":"O245+O254+O263+O272+O281+O290","v":3561495},3561495,{"$f":"Q245+Q254+Q263+Q272+Q281+Q290","v":3561495},3561495,{"$f":"S245+S254+S263+S272+S281+S290","v":3561495},{"$f":"T245+T254+T263+T272+T281+T290","v":3561495},3561495,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z328,FALSE)","v":3561495},null,{"$f":"V328-F328","v":-24175.986999999732},null,321]
[null,null,"Transportation Dth",null,null,{"$f":"F308+F317+F299","v":441936},{"$f":"G308+G317+G299","v":345378},{"$f":"H308+H317+H299","v":404436},{"$f":"I308+I317+I299","v":404436},404436,404436,{"$f":"L308+L317+L299","v":404436},404436,{"$f":"N308+N317+N299","v":404436},{"$f":"O308+O317+O299","v":404436},404436,{"$f":"Q308+Q317+Q299","v":404436},404436,{"$f":"S308+S317+S299","v":404436},{"$f":"T308+T317+T299","v":404436},404436,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z329,FALSE)","v":404436},null,{"$f":"V329-F329","v":-37500},null,322]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290+F299+F308+F317","v":4027606.9869999997},{"$f":"G245+G254+G263+G272+G281+G290+G299+G308+G317","v":3943370.2690000003},{"$f":"H245+H254+H263+H272+H281+H290+H299+H308+H317","v":3935937},{"$f":"I245+I254+I263+I272+I281+I290+I299+I308+I317","v":3935937},3935937,3935937,{"$f":"L245+L254+L263+L272+L281+L290+L299+L308+L317","v":3935937},3935937,{"$f":"N245+N254+N263+N272+N281+N290+N299+N308+N317","v":3935937},{"$f":"O245+O254+O263+O272+O281+O290+O299+O308+O317","v":3965931},3965931,{"$f":"Q245+Q254+Q263+Q272+Q281+Q290+Q299+Q308+Q317","v":3965931},3965931,{"$f":"S245+S254+S263+S272+S281+S290+S299+S308+S317","v":3965931},{"$f":"T245+T254+T263+T272+T281+T290+T299+T308+T317","v":3965931},3965931,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z330,FALSE)","v":3965931},null,{"$f":"V330-F330","v":-61675.986999999732},null,323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$335","v":0},{"$f":"'Booked JUN 2024 Rev'!T333","v":0},{"$f":"'AVG Proj Rev 2025'!$T$335","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$335","v":0},{"$f":"'YE Projected Rev 2025'!$T$335","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$335","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T333","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$335","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T333","v":0},{"$f":"'AVG Proj Rev 2026'!$T$335","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$335","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T333","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T333","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T333","v":0},{"$f":"'YE Projected Rev 2026'!$T$335","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$335","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z333,FALSE)","v":0},null,{"$f":"V333-F333","v":0},null,326]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,327]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,null,null,"sales",null,null,{"$f":"'Booked JUN 2024 Rev'!T336","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$339","v":0},{"$f":"'Booked JUN 2024 Rev'!T337","v":0},{"$f":"'AVG Proj Rev 2025'!$T$339","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$339","v":0},{"$f":"'YE Projected Rev 2025'!$T$339","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$339","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T337","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$339","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T337","v":0},{"$f":"'AVG Proj Rev 2026'!$T$339","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$339","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T337","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T337","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T337","v":0},{"$f":"'YE Projected Rev 2026'!$T$339","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$339","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z337,FALSE)","v":0},null,{"$f":"V337-F337","v":0},null,330]
[null,null,"Total Revenue","sales",null,{"$f":"SUM(F333:F337)","v":0},{"$f":"'Booked JUN 2024 Rev'!T338","v":0},{"$f":"SUM(H333:H337)","v":0},0,0,0,0,{"$f":"SUM(M333:M337)","v":0},{"$f":"SUM(N333:N337)","v":0},{"$f":"SUM(O333:O337)","v":0},0,{"$f":"'AVG Projected Rev 2026 adj HDD'!T338","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T338","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T338","v":0},{"$f":"SUM(T333:T337)","v":0},0,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z338,FALSE)","v":0},null,{"$f":"V338-F338","v":0},null,331]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,332]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2024 Rev'!$T$342","v":0},{"$f":"'Booked JUN 2024 Rev'!T340","v":0},{"$f":"'AVG Proj Rev 2025'!$T$342","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$342","v":0},{"$f":"'YE Projected Rev 2025'!$T$342","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$342","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T340","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$342","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T340","v":0},{"$f":"'AVG Proj Rev 2026'!$T$342","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$342","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T340","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T340","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T340","v":0},{"$f":"'YE Projected Rev 2026'!$T$342","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$342","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z340,FALSE)","v":0},null,{"$f":"V340-F340","v":0},null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334]
[null,null,"Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$344","v":0},{"$f":"'Booked JUN 2024 Rev'!T342","v":0},{"$f":"'AVG Proj Rev 2025'!$T$344","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$344","v":0},{"$f":"'YE Projected Rev 2025'!$T$344","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$344","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T342","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$344","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T342","v":0},{"$f":"'AVG Proj Rev 2026'!$T$344","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$344","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T342","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T342","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T342","v":0},{"$f":"'YE Projected Rev 2026'!$T$344","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$344","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z342,FALSE)","v":0},null,{"$f":"V342-F342","v":0},null,335]
[null,"IC",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336]
[null,null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337]
[null,null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338]
[null,null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$348","v":0},{"$f":"'Booked JUN 2024 Rev'!T346","v":0},{"$f":"'AVG Proj Rev 2025'!$T$348","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$348","v":0},{"$f":"'YE Projected Rev 2025'!$T$348","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$348","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T346","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$348","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T346","v":0},{"$f":"'AVG Proj Rev 2026'!$T$348","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$348","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T346","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T346","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T346","v":0},{"$f":"'YE Projected Rev 2026'!$T$348","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$348","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z346,FALSE)","v":0},null,{"$f":"V346-F346","v":0},null,339]
[null,null,"Total Revenue","trans",null,{"$f":"SUM(F342:F346)","v":0},{"$f":"'Booked JUN 2024 Rev'!T347","v":0},{"$f":"SUM(H342:H346)","v":0},0,0,0,0,0,0,{"$f":"SUM(O342:O346)","v":0},0,{"$f":"'AVG Projected Rev 2026 adj HDD'!T347","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T347","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T347","v":0},{"$f":"SUM(T342:T346)","v":0},0,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z347,FALSE)","v":0},null,{"$f":"V347-F347","v":0},null,340]
[null,null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Z347+1","v":341}]
[null,null,"Total Dth","trans",null,{"$f":"'Booked DEC 2024 Rev'!$T$351","v":0},{"$f":"'Booked JUN 2024 Rev'!T349","v":0},{"$f":"'AVG Proj Rev 2025'!$T$351","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$351","v":0},{"$f":"'YE Projected Rev 2025'!$T$351","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$351","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T349","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$351","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T349","v":0},{"$f":"'AVG Proj Rev 2026'!$T$351","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$351","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T349","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T349","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T349","v":0},{"$f":"'YE Projected Rev 2026'!$T$351","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$351","v":0},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z349,FALSE)","v":0},null,{"$f":"V349-F349","v":0},null,342]
[null,null,null,null,null,{"$f":"'Booked DEC 2024 Rev'!$T$350","v":0},{"$f":"'Booked JUN 2024 Rev'!T350","v":0},{"$f":"'AVG Proj Rev 2025'!$T$350","v":0},{"$f":"'AVG Proj Rev 2025 with CET'!$T$350","v":0},{"$f":"'YE Projected Rev 2025'!$T$350","v":0},{"$f":"'YE Proj Rev 2025 with CET '!$T$350","v":0},{"$f":"'YE Projected Rev 2025 adj HDD '!T350","v":0},{"$f":"'AVG Projected Rev 2025 adj HDD'!$T$350","v":0},{"$f":"'AVG Proj Rev 2025 with CET HDD'!T350","v":0},{"$f":"'AVG Proj Rev 2026'!$T$350","v":0},{"$f":"'AVG Proj Rev 2026 with CET'!$T$350","v":0},{"$f":"'AVG Projected Rev 2026 adj HDD'!T350","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T350","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T350","v":0},{"$f":"'YE Projected Rev 2026'!$T$350","v":0},{"$f":"'YE Proj Rev 2026 with CET'!$T$350","v":0},null,null,null,null,343]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F333+F342","v":0},{"$f":"G333+G342","v":0},{"$f":"H333+H342","v":0},0,0,0,{"$f":"L333+L342","v":0},0,{"$f":"N333+N342","v":0},{"$f":"O333+O342","v":0},0,{"$f":"'AVG Projected Rev 2026 adj HDD'!T352","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T352","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T352","v":0},{"$f":"T333+T342","v":0},0,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z352,FALSE)","v":0},null,{"$f":"V352-F352","v":0},null,345]
[null,null,"Commodity Revenue",null,null,{"$f":"F336+F345","v":0},{"$f":"G336+G345","v":0},{"$f":"H336+H345","v":0},0,0,0,{"$f":"L336+L345","v":0},0,{"$f":"N336+N345","v":0},{"$f":"O336+O345","v":0},0,{"$f":"'AVG Projected Rev 2026 adj HDD'!T353","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T353","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T353","v":0},{"$f":"T336+T345","v":0},0,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z353,FALSE)","v":0},null,{"$f":"V353-F353","v":0},null,346]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F338+F347","v":0},{"$f":"G338+G347","v":0},{"$f":"H338+H347","v":0},0,0,0,{"$f":"L338+L347","v":0},0,{"$f":"N338+N347","v":0},{"$f":"O338+O347","v":0},0,{"$f":"'AVG Projected Rev 2026 adj HDD'!T354","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T354","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T354","v":0},{"$f":"T338+T347","v":0},0,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z354,FALSE)","v":0},null,{"$f":"V354-F354","v":0},null,347]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348]
[null,null,"Sales Dth",null,null,{"$f":"F340","v":0},{"$f":"G340","v":0},{"$f":"H340","v":0},0,0,0,{"$f":"L340","v":0},0,{"$f":"N340","v":0},{"$f":"O340","v":0},0,{"$f":"'AVG Projected Rev 2026 adj HDD'!T356","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T356","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T356","v":0},{"$f":"T340","v":0},0,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z356,FALSE)","v":0},null,{"$f":"V356-F356","v":0},null,349]
[null,null,"Transportation Dth",null,null,{"$f":"F349","v":0},{"$f":"G349","v":0},{"$f":"H349","v":0},0,0,0,{"$f":"L349","v":0},0,{"$f":"N349","v":0},{"$f":"O349","v":0},0,{"$f":"'AVG Projected Rev 2026 adj HDD'!T357","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T357","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T357","v":0},{"$f":"T349","v":0},0,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z357,FALSE)","v":0},null,{"$f":"V357-F357","v":0},null,350]
[null,null,"Total Colorado Dth",null,null,{"$f":"F340+F349","v":0},{"$f":"G340+G349","v":0},{"$f":"H340+H349","v":0},0,0,0,{"$f":"L340+L349","v":0},0,{"$f":"N340+N349","v":0},{"$f":"O340+O349","v":0},0,{"$f":"'AVG Projected Rev 2026 adj HDD'!T358","v":0},{"$f":"'YE Projected Rev 2026 adj HDD'!T358","v":0},{"$f":"'AVG Proj Rev 2026 with CET HDD '!T358","v":0},{"$f":"T340+T349","v":0},0,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z358,FALSE)","v":0},null,{"$f":"V358-F358","v":0},null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,{"$f":"F199+F228+F322+F352","v":537738565.10768628},{"$f":"G199+G228+G322+G352","v":527283586.55624527},{"$f":"H199+H228+H322+H352","v":543383663.24520683},532522745.34209692,548507387.75353825,537518937.18456829,{"$f":"L199+L228+L322+L352","v":536502250.67311937},531555005.56097609,{"$f":"N199+N228+N322+N352","v":532381908.66538608},{"$f":"O199+O228+O322+O352","v":568200414.655509},555683503.70143878,{"$f":"Q199+Q228+Q322+Q352","v":556123718.4718293},561949511.7374022,{"$f":"S199+S228+S322+S352","v":555554704.1322993},{"$f":"T199+T228+T322+T352","v":574130711.08318555},561520330.60278571,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z362,FALSE)","v":555554704.1322993},null,{"$f":"V362-F362","v":17816139.024613023},null,355]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F200+F229+F323","v":74579277.974240988},{"$f":"G200+G229+G323","v":81279665.813022599},{"$f":"H200+H229+H323","v":77967563.061290026},77967563.061290026,77970704.197380021,78629829.091220021,{"$f":"L200+L229+L323","v":75971429.042930007},{"$f":"M200+M229+M323","v":78626687.955130026},{"$f":"N200+N229+N323","v":75344463.846140057},{"$f":"O200+O229+O323","v":79688210.977530003},79688210.977530003,{"$f":"Q200+Q229+Q323","v":77006333.882610008},77723017.895450011,{"$f":"S200+S229+S323","v":77006333.882610008},{"$f":"T200+T229+T323","v":79717933.947530001},80426110.242110014,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z363,FALSE)","v":77006333.882610008},null,{"$f":"V363-F363","v":2427055.9083690196},null,356]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F324","v":0},{"$f":"G324","v":0},{"$f":"H324","v":88917.530479999987},88917.530479999987,88917.530479999987,88917.530479999987,{"$f":"L324","v":88917.530479999987},88917.530479999987,{"$f":"N324","v":88917.530479999987},{"$f":"O324","v":88917.530479999987},88917.530479999987,{"$f":"Q324","v":88917.530479999987},88917.530479999987,{"$f":"S324","v":88917.530479999987},{"$f":"T324","v":88917.530479999987},88917.530479999987,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z364,FALSE)","v":88917.530479999987},null,{"$f":"V364-F364","v":88917.530479999987},null,357]
[null,null,"Commodity Revenue",null,null,{"$f":"F201+F230+F325+F353","v":776542364.10807288},{"$f":"G201+G230+G325+G353","v":969111867.99792266},{"$f":"H201+H230+H325+H353","v":521447459.88510001},521447459.88510001,521316832.32806998,525587447.43117005,{"$f":"L201+L230+L325+L353","v":507609828.41336995},525718074.98820007,{"$f":"N201+N230+N325+N353","v":503743654.42694992},{"$f":"O201+O230+O325+O353","v":532410999.65715003},532410999.65715003,{"$f":"Q201+Q230+Q325+Q353","v":514307110.01490009},518709135.69284999,{"$f":"S201+S230+S325+S353","v":514307110.01490009},{"$f":"T201+T230+T325+T353","v":532410999.65715003},536965650.56099999,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z365,FALSE)","v":514307110.01490009},null,{"$f":"V365-F365","v":-262235254.09317279},null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(F362:F366)","v":1388860207.1900001},{"$f":"SUM(G362:G366)","v":1577675120.3671904},{"$f":"SUM(H362:H366)","v":1142887603.7220769},1132026685.8189669,1147883841.8094683,1141825131.2374384,{"$f":"SUM(L362:L366)","v":1120172425.6598995},1135988686.0347862,{"$f":"SUM(N362:N366)","v":1111558944.468956},{"$f":"SUM(O362:O366)","v":1180388542.8206692},1167871631.8665988,{"$f":"SUM(Q362:Q366)","v":1147526079.8998194},1158470582.8561821,{"$f":"SUM(S362:S366)","v":1146957065.5602894},{"$f":"SUM(T362:T366)","v":1186348562.2183456},1179001008.9363756,{"$f":"HLOOKUP($V$8,RevenueScenarios,Z367,FALSE)","v":1146957065.5602894},null,{"$f":"V367-F367","v":-241903141.62971067},null,360]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361]
[null,null,"Sales Dth",null,null,{"$f":"F204+F233+F328+F356","v":139211893.26099998},139404224.34999996,{"$f":"H204+H233+H328+H356","v":153293034},{"$f":"I204+I233+I328+I356","v":153293034},154298142,{"$f":"K204+K233+K328+K356","v":154298142},{"$f":"L204+L233+L328+L356","v":149933106},148994481,{"$f":"N204+N233+N328+N356","v":148994481},{"$f":"O204+O233+O328+O356","v":155946104},{"$f":"P204+P233+P328+P356","v":155946104},{"$f":"Q204+Q233+Q328+Q356","v":151550409},152619238,{"$f":"S204+S233+S328+S356","v":151550409},157051991,{"$f":"U204+U233+U328+U356","v":157051991},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z369,FALSE)","v":151550409},null,{"$f":"V369-F369","v":12338515.739000022},null,362]
[null,null,"Transportation Dth",null,null,93255737.599999994,77911852.200000003,{"$f":"H205+H234+H329+H357","v":75344282},{"$f":"I205+I234+I329+I357","v":75344282},77429335,{"$f":"K205+K234+K329+K357","v":77429335},{"$f":"L205+L234+L329+L357","v":77429335},75344282,{"$f":"N205+N234+N329+N357","v":75344282},{"$f":"O205+O234+O329+O357","v":88841566},{"$f":"P205+P234+P329+P357","v":88841566},{"$f":"Q205+Q234+Q329+Q357","v":88841566},94418902,{"$f":"S205+S234+S329+S357","v":88841566},94418902,{"$f":"U205+U234+U329+U357","v":94418902},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z370,FALSE)","v":88841566},null,{"$f":"V370-F370","v":-4414171.599999994},null,363]
[null,null,"SystemTotal Dth",null,null,232467630.86099997,217316076.54999995,{"$f":"H206+H235+H330+H358","v":228637316},{"$f":"I206+I235+I330+I358","v":228637316},231727477,{"$f":"K206+K235+K330+K358","v":231727477},{"$f":"L206+L235+L330+L358","v":227362441},224338763,{"$f":"N206+N235+N330+N358","v":224338763},{"$f":"O206+O235+O330+O358","v":244787670},{"$f":"P206+P235+P330+P358","v":244787670},{"$f":"Q206+Q235+Q330+Q358","v":240391975},247038140,{"$f":"S206+S235+S330+S358","v":240391975},251470893,{"$f":"U206+U235+U330+U358","v":251470893},{"$f":"HLOOKUP($V$8,RevenueScenarios,Z371,FALSE)","v":240391975},null,{"$f":"V371-F371","v":7924344.1390000284},null,364]

{"sheet":"Booked DEC 2024 Rev","index":35,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month Total "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OR Average"]
["Rate Class",null,"Description",null,null,null,"2010-12-31","2024-01-31","2024-02-01","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2024-12-31"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21+$S$30+$S$39","v":1182041},{"$f":"+$T$21+$T$30+$T$39","v":1174736.4166666667},{"$f":"+$T$22","v":106719832.462},{"$f":"+$T$15","v":446193838.13000005},{"$f":"+$T$17","v":71550593.020000011},{"$f":"+$T$19","v":732002343.58000004},{"$f":"SUM(AA13:AC13)","v":1249746774.73}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":443},{"$f":"+$T$48","v":452.33333333333331},{"$f":"+$T$49","v":2285449.7819999997},{"$f":"+$T$42","v":3729223.6},{"$f":"+$T$44","v":1601111.9},{"$f":"+$T$46","v":15223653.570000002},{"$f":"SUM(AA14:AC14)","v":20553989.07}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,69418025.540000021,67232796.450000018,49280137.599999987,30083736.869999997,20814986.580000009,18262081.149999999,14393302.539999999,15002957.07,15872038.029999997,21434089.169999994,51719319.00999999,72680368.12000002,{"$f":"SUM(H15:S15)","v":446193838.13000005},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":148437.61599999998},{"$f":"+$T$60","v":1219699.41051646},{"$f":"+$T$62","v":170922.80424098001},{"$f":"+$T$64","v":1195169.21524256},{"$f":"SUM(AA15:AC15)","v":2585791.4299999997}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1182485},{"$f":"SUM(Y13:Y15)","v":1175189.75},{"$f":"SUM(Z13:Z15)","v":109153719.86},{"$f":"SUM(AA13:AA15)","v":451142761.14051652},73322627.724241003,748421166.3652426,1272886555.23]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17707455.670000002,12131844.689999999,10120853.920000006,2246764.61,1694870.2799999996,967731.12999999989,806252.88000000035,813772.57000000018,864638.29000000039,1220826.7800000007,9605705.0199999977,13369877.180000002,{"$f":"SUM(H17:S17)","v":71550593.020000011}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,159884982.63,135868840.35999995,114624838.65000001,64659690.910000004,43273368.439999968,25064640.159999996,11461321.860000001,11335494.360000007,11989026.25,16930268.340000004,61598579.110000014,75311292.50999999,{"$f":"SUM(H19:S19)","v":732002343.58000004},null,null,"IS",{"$f":"+$S$102","v":16},{"$f":"+$T$102","v":16.666666666666668},{"$f":"+$T$103","v":267061.41399999999},{"$f":"+$T$96","v":228322.27000000002},{"$f":"+$T$98","v":47935.62},{"$f":"+$T$100","v":1825478.9499999997},{"$f":"SUM(AA19:AC19)","v":2101736.84}]
["FIRM",null,"Total Revenue","sales",null,null,null,247010463.84000003,215233481.49999997,174025830.17000002,96990192.390000001,65783225.299999982,44294452.439999998,26660877.280000001,27152224.000000007,28725702.57,39585184.289999999,122923603.14,161361537.81,{"$f":"SUM(H20:S20)","v":1249746774.7299998},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":16},{"$f":"SUM(Y19:Y19)","v":16.666666666666668},{"$f":"SUM(Z19:Z19)","v":267061.41399999999},228322.27000000002,47935.62,1825478.9499999997,2101736.84]
["FIRM",null,"# of Customers","sales",null,null,null,1166136,1168047,1169285,1171374,1173209,1175530,1175501,1177029,1178975,1177669,1182041,1182041,{"$f":"AVERAGE(H21:S21)","v":1174736.4166666667}]
["FIRM",null,"Total Dth","sales",null,null,null,18702480.958000001,15893341.024,13408259.006000003,7563541.044999999,5061880.0210000025,2931911.82,2435258.358,2436251.9499999988,2617744.8360000006,3687362.7510000006,14269408.678999996,17712392.013999995,{"$f":"SUM(H22:S22)","v":106719832.462},null,null,"CET",null,null,null,{"$f":"+$T$195","v":-9986797.0300000012},null,null,{"$f":"SUM(AA22:AC22)","v":-9986797.0300000012}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":21555043.129999995},null,null,{"$f":"SUM(AA23:AC23)","v":21555043.129999995}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H24:S24)","v":0},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":11568246.099999994},null,null,{"$f":"SUM(AD22:AD23)","v":11568246.099999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H26:S26)","v":0},null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":9},{"$f":"+$T$129","v":8.5833333333333339},{"$f":"+$T$130","v":51993974},{"$f":"+$T$123","v":10941105.890000001},{"$f":"+$T$125","v":84855.449999999983},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":11025961.34}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H28:S28)","v":0},null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H29:S29)","v":0},null,null,"FT1L",{"$f":"+$S$156","v":0},{"$f":"+$T$156","v":0},{"$f":"+$T$157","v":0},{"$f":"+$T$150","v":0},{"$f":"+$T$152","v":0},{"$f":"+$T$154","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H30:S30)","v":0},null,null,"FT2C",{"$f":"+$S$183","v":250},{"$f":"+$T$183","v":246.91666666666666},{"$f":"+$T$184","v":18505295},{"$f":"+$T$177","v":18469681.920000002},{"$f":"+$T$179","v":443236.24000000005},{"$f":"+$T$181","v":0},18912918.16]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H31:S31)","v":0},null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":15092868},{"$f":"+$T$141","v":46158.909999999996},{"$f":"+$T$143","v":1469.63},{"$f":"+$T$145","v":0},47628.539999999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":4750.6000000000222},{"$f":"+$T$159","v":-9265.7799999999552},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},-9265.7799999999552]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H33:S33)","v":0},null,null,"TSP",{"$f":"+$S$174","v":947},{"$f":"+$T$174","v":879.41666666666663},{"$f":"+$T$175","v":7216914},{"$f":"+$T$168","v":12033744.559999999},{"$f":"+$T$170","v":319467.24},{"$f":"+$T$172","v":0},12353211.799999999]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1207},{"$f":"SUM(Y27:Y33)","v":1135.9166666666665},92813801.599999994,41481425.5,849028.56,0,42330454.059999995]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H35:S35)","v":0}]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1183708},{"$f":"+Y34+Y24+Y16+Y20","v":1176342.3333333335},202234582.87399998,504420755.01051652,{"$f":"+AB34+AB24+AB16+AB20","v":74219591.904241011},750246645.31524265,1328886992.23]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H37:S37)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H38:S38)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H39:S39)","v":0},null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H40:S40)","v":0},null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":28095},{"$f":"+$T$244","v":28138.666666666668},{"$f":"+$T$245","v":3326774.7069999999},{"$f":"+$T$238","v":13339675.420000004},0,{"$f":"+$T$242","v":24351802.969999999},{"$f":"SUM(AA41:AC41)","v":37691478.390000001}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,420617.59000000008,411712.38000000012,409438.07,251139.10000000003,258310.86,225906.50000000006,225578.60999999996,209102.98,228917.29000000004,255045.13,423434.69999999995,410020.39000000007,{"$f":"SUM(H42:S42)","v":3729223.6},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175384.60500000001},{"$f":"+$T$247","v":256226.94999999995},0,{"$f":"+$T$251","v":1297084.22},{"$f":"SUM(AA42:AC42)","v":1553311.17}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2651.0250000000001},{"$f":"+$T$256","v":22919.307169749998},0,{"$f":"+$T$260","v":22853.982830250003},{"$f":"SUM(AA43:AC43)","v":45773.29}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,224635.72000000006,159667.13999999993,149484.00999999995,106351.86999999997,110332.45999999998,91602.74,97584.4,91669.819999999992,103530.88999999997,115339.31,178107.46999999997,172806.07,{"$f":"SUM(H44:S44)","v":1601111.9},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28120},{"$f":"SUM(Y41:Y43)","v":28163.666666666668},3504810.3369999998,13618821.677169753,0,25671741.172830246,39290562.850000001]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2058305.37,1937431.22,1934549.2800000003,1559118.57,1608575.3200000005,1337713.05,693897.71,631127.35,740784.15999999992,791380.91999999993,982682.34000000008,948088.27999999991,{"$f":"SUM(H46:S46)","v":15223653.570000002},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1161387.7400000002},null,null,{"$f":"SUM(AA46:AC46)","v":1161387.7400000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,2703558.68,2508810.7400000002,2493471.3600000003,1916609.54,1977218.6400000006,1655222.29,1017060.72,931900.14999999991,1073232.3399999999,1161765.3599999999,1584224.51,1530914.74,{"$f":"SUM(H47:S47)","v":20553989.07},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":35847.49},null,null,{"$f":"SUM(AA47:AC47)","v":35847.49}]
["FIRM",null,"# of Customers","sales",null,null,null,462,460,456,456,458,458,457,447,445,443,443,443,{"$f":"AVERAGE(H48:S48)","v":452.33333333333331},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1197235.2300000002},null,null,{"$f":"SUM(AD46:AD47)","v":1197235.2300000002}]
["FIRM",null,"Total Dth","sales",null,null,null,240770.43400000004,226631.13499999995,226294.04800000007,182378.07400000002,188163.23499999999,156478.992,146490.06800000003,137576.12699999998,154679.92299999998,172349.08700000003,230648.11200000002,222990.54699999999,{"$f":"SUM(H49:S49)","v":2285449.7819999997}]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H51:S51)","v":0},null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H53:S53)","v":0},null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2.4166666666666665},{"$f":"+$T$281","v":80860.650000000009},{"$f":"+$T$274","v":32134.060000000005},{"$f":"+$T$276","v":-152.83999999999986},{"$f":"+$T$278","v":623977.61999999988},{"$f":"SUM(AA53:AC53)","v":655958.83999999985}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},{"$f":"SUM(Y52:Y53)","v":2.4166666666666665},80860.650000000009,32134.060000000005,-152.83999999999986,623977.61999999988,655958.83999999985]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H55:S55)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H56:S56)","v":0},null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H57:S57)","v":0},null,null,"IC+IC1",{"$f":"+$S$316","v":4},{"$f":"+$T$316","v":4},{"$f":"+$T$317","v":289691},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H58:S58)","v":0},null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":152245},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":4},{"$f":"SUM(Y57:Y58)","v":4},441936,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,135458.83064686999,129500.62420087001,113469.64745284998,125604.16466704996,124028.02109407996,110651.28354306001,99635.052933440005,85042.736146109994,72498.159792849983,137229.71032317998,16642.305030920019,69938.874685179981,{"$f":"SUM(H60:S60)","v":1219699.41051646}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28126},{"$f":"+Y59+Y54+Y44+Y48","v":28170.083333333336},4027606.9869999997,14848190.967169754,-152.83999999999986,26295718.792830247,41143756.919999994]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,10565.36306451,15024.636268710001,17135.906144050001,14356.216612650003,13569.68986464,10920.44724098,12277.264483520001,13660.657741630001,12670.493364050002,8087.5496249400012,24565.902260359995,18088.677570940003,{"$f":"SUM(H62:S62)","v":170922.80424098001}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,120762.47628862,98992.639530419998,86541.536403100006,95860.688720300022,94653.769041280015,83649.549215959996,97654.912583040001,112468.89611226,98087.616843100011,29442.650051880006,180008.48270871997,97045.997743880012,{"$f":"SUM(H64:S64)","v":1195169.21524256},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1211818},{"$f":"+Y59+Y54+Y44+Y34+Y16","v":1204495.75},205995128.447,506275142.37768626,74171503.444241002,774716885.15807283,1355163530.98]
["FIRM",null,"Total Revenue","sales",null,null,null,266786.67,243517.90000000002,217147.09,235821.07,232251.47999999998,205221.28,209567.23,211172.28999999998,183256.27000000002,174759.91,221216.68999999997,185073.55,{"$f":"SUM(H65:S65)","v":2585791.4299999997},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1210136},{"$f":"+Y41+Y13","v":1202875.0833333335},110046607.169,459533513.55000007,71550593.020000011,756354146.55000007,1287438253.1200001]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1698},{"$f":"+Y77-Y65","v":1637.3333333332557},96215582.691999972,59735432.427686214,2668846.0442409962,20188217.558072805,82592496.029999971]
["FIRM",null,"Total Dth","sales",null,null,null,14998.457,12294.687,10748.285,11905.705000000004,11755.808000000001,10389.106,12128.544,13968.411,12182.285000000002,3656.7180000000008,22356.691999999995,12052.918000000001,{"$f":"SUM(H67:S67)","v":148437.61599999998},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1210605},{"$f":"+Y16+Y44","v":1203353.4166666667},112658530.197,464761582.81768626,73322627.724241003,774092907.53807282,1312177118.0799999]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":18},{"$f":"+Y54+Y20","v":19.083333333333336},347922.06400000001,260456.33000000002,47782.780000000006,2449456.5699999994,2757695.6799999997]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H69:S69)","v":0},null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1211},{"$f":"+Y59+Y34","v":1139.9166666666665},93255737.599999994,41481425.5,849028.56,0,42330454.059999995]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H71:S71)","v":0},null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H73:S73)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H74:S74)","v":0},null,"UTAH TOTAL",null,{"$f":"+X36","v":1183708},1176342.3333333335,202234582.87399998,504420755.01051652,74219591.904241011,750246645.31524265,1328886992.23]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H75:S75)","v":0},null,"WYOMING TOTALS",null,{"$f":"+X61","v":28126},{"$f":"+Y61","v":28170.083333333336},4027606.9869999997,14848190.967169754,-152.83999999999986,26295718.792830247,41143756.919999994]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H76:S76)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1211834},1204512.4166666667,206262189.86099997,519268945.97768629,74219439.064241007,776542364.10807288,1370030749.1500001]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H78:S78)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H80:S80)","v":0},null,"CHECKS MUST BE (0)",null,{"$f":"+X77-T440","v":0},{"$f":"+Y77-T508","v":0},{"$f":"+Z77-$T$371","v":-26205441.00000006},{"$f":"+AA77-$T$362-$T$364","v":-18501753.189999938},{"$f":"+AB77-$T$363","v":-359838.90999998152},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-18861592.099999905}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H82:S82)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H83:S83)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H84:S84)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H85:S85)","v":0}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H87:S87)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H89:S89)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H91:S91)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H92:S92)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H93:S93)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H94:S94)","v":0}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,32460.519999999997,21267.61,23535.18,18967.729999999996,18647.109999999997,12484.48,11886.959999999997,11375.88,13565.229999999996,15562.860000000002,22683.15,25885.560000000005,{"$f":"SUM(H96:S96)","v":228322.27000000002}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,9195.3100000000013,5121.5300000000007,5632.2999999999993,3438.1600000000008,3206.04,1840.84,1710.3099999999997,1691.54,2150.4,2556.58,4981.8500000000004,6410.76,{"$f":"SUM(H98:S98)","v":47935.62}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,437388.57999999996,243502.52,267758.16000000003,163404.37,152398.12000000002,87515.500000000015,40117.639999999992,43172.639999999999,54882.209999999992,65261.24,118736.34000000001,151341.63,{"$f":"SUM(H100:S100)","v":1825478.9499999997}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,479044.41,269891.65999999997,296925.64,185810.25999999998,174251.27000000002,101840.82,53714.909999999989,56240.06,70597.839999999982,83380.679999999993,146401.34000000003,183637.95,{"$f":"SUM(H101:S101)","v":2101736.8400000003}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,17,17,18,17,17,17,17,16,16,16,16,16,{"$f":"AVERAGE(H102:S102)","v":16.666666666666668}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,48576.402000000002,31222.192000000003,32016.642999999989,18514.486000000001,17860.626,10256.538999999999,9045.0679999999993,9905.6360000000004,11979.896999999999,14245.647999999997,27738.980000000003,35699.297000000006,{"$f":"SUM(H103:S103)","v":267061.41399999999}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H105:S105)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H107:S107)","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H109:S109)","v":0}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H110:S110)","v":0}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H111:S111)","v":0}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H112:S112)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H114:S114)","v":0}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H119:S119)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H120:S120)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H121:S121)","v":0}]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,496272.96999999991,395796.87000000005,388592.32000000012,886287.64,730798.4800000001,1129025.2500000002,1252215.1799999997,1262537.9900000002,1129353.4799999997,1030783.43,1087647.0600000003,1151795.2200000002,{"$f":"SUM(H123:S123)","v":10941105.890000001}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,7220.67,12383.12,5692.2699999999995,5001.2599999999993,6386.9,5649.4500000000007,6329.3600000000006,8340.8499999999985,6468.89,6826.08,7602.78,6953.82,{"$f":"SUM(H125:S125)","v":84855.449999999983}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H127:S127)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,503493.6399999999,408179.99000000005,394284.59000000014,891288.9,737185.38000000012,1134674.7000000002,1258544.5399999998,1270878.8400000003,1135822.3699999996,1037609.51,1095249.8400000003,1158749.0400000003,{"$f":"SUM(H128:S128)","v":11025961.34}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,9,9,9,9,9,9,9,{"$f":"AVERAGE(H129:S129)","v":8.5833333333333339}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4993592,4666328,3852878,2898589,3740445,4492876,5134517,5129105,3956980,4574425,3726227,4828012,{"$f":"SUM(H130:S130)","v":51993974}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H132:S132)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H134:S134)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H136:S136)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H137:S137)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H138:S138)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H139:S139)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.83,6547.55,5498.25,3267.7,1995.16,1342.63,1271.23,1415.83,1565.86,2260.88,5946.53,6858.46,{"$f":"SUM(H141:S141)","v":46158.909999999996}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,140.88,208.65,211.97,68.88,114.47,188.44,47.08,29.06,11.47,42.38,106.23,300.12,{"$f":"SUM(H143:S143)","v":1469.63}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8329.7099999999991,6756.2,5710.22,3336.58,2109.63,1531.0700000000002,1318.31,1444.89,1577.33,2303.2600000000002,6052.7599999999993,7158.58,{"$f":"SUM(H146:S146)","v":47628.540000000008}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,2169724,2179206,2244980,2045621,2032417,2079276,2314890,{"$f":"SUM(H148:S148)","v":15092868}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H156:S156)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","TS","Distribution Non-Gas Rev","trans",null,null,null,-167851.93,158558.26000000004,-3.6499999999999968,-8.4400000000000013,-5.0100000000000016,-6.5399999999999991,0.18999999999999861,2.0000000000002238E-2,0.29999999999999893,4.5100000000000007,38.819999999999993,7.6900000000000048,{"$f":"SUM(H159:S159)","v":-9265.7799999999552}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H161:S161)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,-167851.93,158558.26000000004,-3.6499999999999968,-8.4400000000000013,-5.0100000000000016,-6.5399999999999991,0.18999999999999861,2.0000000000002238E-2,0.29999999999999893,4.5100000000000007,38.819999999999993,7.6900000000000048,{"$f":"SUM(H164:S164)","v":-9265.7799999999552}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H165:S165)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,682.80000000004657,779,469.19999999995343,430.5,555.9,308.3,162.80000000004731,135.09999999995341,155.9,248.10000000002091,316.8,506.2,{"$f":"SUM(H166:S166)","v":4750.6000000000222}]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1237058.9299999995,1285806.7399999998,1249076.78,1023491.7499999998,941144.09999999974,737090.54,719508.84,725862.7300000001,751430.74,881819.90000000014,1203934.9799999997,1277518.53,{"$f":"SUM(H168:S168)","v":12033744.559999999}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,34090.759999999995,34271.83,25815.599999999999,27514.28,28087.61,30286.760000000002,24160.28,17467.620000000003,16769.890000000003,18202.689999999999,24034.449999999997,38765.47,{"$f":"SUM(H170:S170)","v":319467.24}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H172:S172)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1271149.6899999995,1320078.5699999998,1274892.3800000001,1051006.0299999998,969231.70999999973,767377.3,743669.12,743330.35000000009,768200.63,900022.59000000008,1227969.4299999997,1316284,{"$f":"SUM(H173:S173)","v":12353211.800000001}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,827,830,831,831,832,833,832,948,947,948,947,947,{"$f":"AVERAGE(H174:S174)","v":879.41666666666663}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1021395,848349,802551,535275,447167,253580,266472,271185,291648,471764,944273,1063255,{"$f":"SUM(H175:S175)","v":7216914}]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1581386.84,1483876.4600000004,1504213.4099999997,1390302.7099999997,1612889.98,1427329.06,1539668.86,1503333.3400000003,1456890.5599999998,1536307.6300000001,1712060.3099999996,1721422.7600000002,{"$f":"SUM(H177:S177)","v":18469681.920000002}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,13280.470000000001,14366.71,35876.160000000003,43231.78,43144.36,49573.509999999995,43337.530000000006,38325.42,36210.879999999997,37334.400000000001,37893.46,50661.56,{"$f":"SUM(H179:S179)","v":443236.24000000005}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H181:S181)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1594667.31,1498243.1700000004,1540089.5699999996,1433534.4899999998,1656034.34,1476902.57,1583006.3900000001,1541658.7600000002,1493101.4399999997,1573642.03,1749953.7699999996,1772084.3200000003,{"$f":"SUM(H182:S182)","v":18912918.159999996}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,249,244,244,245,245,245,245,248,249,249,250,250,{"$f":"AVERAGE(H183:S183)","v":246.91666666666666}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1732730,1491672,1531452,1315780,1716514,1423473,1523235,1463020,1374665,1465530,1716546,1750678,{"$f":"SUM(H184:S184)","v":18505295}]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1639124.48,1481407.83,1454882.88,1459882.82,1483185.15,1467923.22,1581547.9400000002,1622935.0999999999,1520555.8800000004,1515809.7899999998,1573457.1100000003,1701040.99,{"$f":"SUM(H186:S186)","v":18501753.189999998}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,39494.979999999996,31842.42,26708.09,30924.080000000002,32373.239999999998,37663.630000000005,29093.89,31545.079999999998,25981.62,28078.25,19029.59,27104.04,{"$f":"SUM(H188:S188)","v":359838.91000000003}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H190:S190)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1678619.46,1513250.25,1481590.97,1490806.9000000001,1515558.39,1505586.85,1610641.83,1654480.18,1546537.5000000005,1543888.0399999998,1592486.7000000004,1728145.03,{"$f":"SUM(H191:S191)","v":18861592.100000001}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,34,33,33,33,33,33,33,33,33,33,33,33,{"$f":"AVERAGE(H192:S192)","v":33.083333333333336}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2539122,2167992,2115668,2133111,2183434,2169724,2179206,2244980,2045621,2032417,2079276,2314890,{"$f":"SUM(H193:S193)","v":26205441}]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,480578.83000000007,-6215402.3400000008,560923.65000000037,847690.30999999959,1116468.9799999997,-2156499.5099999998,470731.18999999994,-228803.28000000003,-38832.239999999991,4778458.5500000007,-4185717.72,-5416393.4500000011,{"$f":"SUM(H195:S195)","v":-9986797.0300000012}]
[null,"DSM","Distribution Non-Gas Rev",null,null,null,null,3266454.05,3080048.4999999991,2096675.0999999996,1386014.9800000002,757485.6,606353.97,352221.39000000019,389829.28000000009,450451.53,818734.91999999946,3262948.5599999987,5087825.25,{"$f":"SUM(H196:S196)","v":21555043.129999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,78547775.480646878,69471916.934200868,57086439.237452842,37476377.334667049,27859935.01109409,21823682.033543058,20647567.982933443,20585589.676146112,21458434.819792844,32406106.480323169,56842394.815030918,78716288.394685194,{"$f":"SUM(H199:S199)","v":522922508.20051652}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18046079.82306451,12404730.726268711,10387410.226144055,2477651.1366126495,1932085.0498646398,1195456.9472409799,1020792.9944835204,1016502.6177416302,1068432.8233640504,1437294.0196249406,9902026.752260359,13690967.697570942,74579430.814240992]
[null,null,"Commodity Revenue",null,null,null,null,162501439.05628863,138148766.73953038,116913687.62640311,66478074.538720302,45128995.64904125,26573518.259215958,12292992.122583041,12122263.246112267,12882780.2368431,17816353.150051884,62880006.272708736,76507768.417743877,750246645.31524253]
[null,null,"Total Utah Revenue",null,null,null,null,259095294.36000001,220025414.39999998,184387537.09,106432103.00999999,74921015.709999979,49592657.239999995,33961353.100000001,33724355.540000007,35409647.879999995,51659753.649999991,129624427.84,168915024.50999999,1347748584.3299999]
[null,null,"# of Customers",null,null,null,null,1167735,1169641,1170877,1172966,1174804,1177127,1177096,1178732,1180676,1179369,1183741,1183741,{"$f":"AVERAGE(H203:S203)","v":1176375.4166666667}]
[null,null,"Sales Dth",null,null,null,null,19006826.251000002,16163489.038000001,13677317.982000003,7776339.3099999987,5279659.6900000023,3109036.4569999999,2602922.0380000002,2597702.1239999989,2796586.9410000006,3877614.2040000008,14550152.462999996,17983134.775999993,109420781.27399999]
[null,null,"Transportation Dth",null,null,null,null,10296290.800000001,9182073,8308810.2000000002,6886509.5,8090031.9000000004,10509685.300000001,11282798.800000001,11353405.1,9714690.9000000004,10576801.1,10545914.800000001,12272231.199999999,119019242.59999999]
[null,null,"Total Utah Dth",null,null,null,null,29303117.051000003,25345562.038000003,21986128.182000004,14662848.809999999,13369691.590000004,13618721.757000001,13885720.838000001,13951107.223999999,12511277.841000002,14454415.304000001,25096067.262999997,30255365.975999992,228440023.87399998,{"$f":"+T206-Z36","v":26205441}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H209:S209)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H211:S211)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H213:S213)","v":0}]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H214:S214)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H215:S215)","v":0}]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H216:S216)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H218:S218)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H220:S220)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H222:S222)","v":0}]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H223:S223)","v":0}]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H224:S224)","v":0}]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H225:S225)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H228:S228)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H229:S229)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1833110.4099999997,1707478.3600000003,1483437.8599999999,1237059.8899999999,690588.89000000025,554618.89999999991,506663.00000000012,549502.04000000015,590688.04000000015,761497.05000000016,1523536.5600000003,1901494.4200000004,13339675.420000004]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,4733858.8600000013,4031686.87,3721130.15,2509996.9400000004,1772829.1099999996,501584.25999999978,466095.87,586962.42000000016,475261.71999999991,691710.32000000007,2215272.7999999998,2645413.6499999994,{"$f":"SUM(H242:S242)","v":24351802.969999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,6566969.2700000014,5739165.2300000004,5204568.01,3747056.83,2463418,1056203.1599999997,972758.87000000011,1136464.4600000004,1065949.76,1453207.37,3738809.3600000003,4546908.07,{"$f":"SUM(H243:S243)","v":37691478.390000008}]
["FIRM",null,"# of Customers","sales",null,null,null,28132,28187,28188,28214,28259,28193,28155,28098,28032,28016,28095,28095,{"$f":"AVERAGE(H244:S244)","v":28138.666666666668}]
[null,null,"Total Dth","sales",null,null,null,550509.31999999995,467384.71100000013,430634.19299999997,291155.89,205645.43099999998,58182.704000000012,54066.252999999997,68086.482999999993,84898.51,128667.09199999999,445890.01500000001,541654.10499999998,{"$f":"SUM(H245:S245)","v":3326774.7069999999}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,31195.829999999998,19343.869999999995,26785.869999999995,26297.619999999995,14442.269999999997,16929.3,15862.39,15178.86,19153.270000000004,20573.059999999998,24433.49,26031.120000000003,{"$f":"SUM(H247:S247)","v":256226.94999999995}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,188921.22000000003,117486.26999999997,161984.49,156389.13999999998,86500.140000000014,97460.62999999999,87158.330000000016,83810.720000000001,70997.959999999992,73734.69,82968.58,89672.049999999988,{"$f":"SUM(H251:S251)","v":1297084.22}]
["FIRM",null,"Total Revenue","sales",null,null,null,220117.05000000002,136830.13999999996,188770.36,182686.75999999998,100942.41,114389.93,103020.72000000002,98989.58,90151.23,94307.75,107402.07,115703.16999999998,{"$f":"SUM(H252:S252)","v":1553311.17}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21914.561000000002,13628.239999999998,18789.923000000003,18140.913999999997,10033.838,11305.261999999999,10110.23,9721.9500000000007,12645.887999999999,13711.036,17021.037,18361.726000000002,{"$f":"SUM(H254:S254)","v":175384.60500000001}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,313.34855974999994,853.11137367999993,1105.4939239399996,2003.0756225099999,2003.3456225100001,1975.5194177400001,2199.4314755900004,3689.9113619199993,4104.5059034000005,7645.5700000000006,-3402.3145719200006,428.30848062999996,{"$f":"SUM(H256:S256)","v":22919.307169749998}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,276.08144025000001,766.14862632000006,978.68607606000012,1770.9643774900001,1770.9643774899998,1746.11058226,1944.5185244100003,3261.8386380800007,3628.1540966000007,0,5712.4245719200007,998.0915193699999,{"$f":"SUM(H260:S260)","v":22853.982830250003}]
["FIRM",null,"Total Revenue","sales",null,null,null,589.42999999999995,1619.26,2084.1799999999998,3774.04,3774.31,3721.63,4143.9500000000007,6951.75,7732.6600000000017,7645.5700000000006,2310.11,1426.4,{"$f":"SUM(H261:S261)","v":45773.29}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,32.024999999999999,88.872,113.52600000000001,205.429,205.42899999999997,202.54599999999999,225.56100000000001,378.36800000000005,420.86000000000007,0,662.63200000000006,115.77699999999999,{"$f":"SUM(H263:S263)","v":2651.0250000000001}]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H265:S265)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H269:S269)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H271:S271)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,5915.65,1527.32,5716.01,3993.8900000000003,662.91000000000008,2992.82,963.08,1303.33,1892.74,1218.6100000000001,2662,3285.7,{"$f":"SUM(H274:S274)","v":32134.060000000005}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,-401.69000000000005,-284.16000000000003,1013.04,-765.05,-459.87999999999994,331.24999999999994,-360.60999999999996,87.230000000000018,189.18,-86.79000000000002,296.98999999999995,287.64999999999998,{"$f":"SUM(H276:S276)","v":-152.83999999999986}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,150696.65000000002,20938.57,140960.08000000002,92847.72,-3923.8299999999981,62779.16,-428.24999999999977,25854.53,32984.47,14936.009999999998,38648.319999999992,47684.19,{"$f":"SUM(H278:S278)","v":623977.61999999988}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,156210.61000000002,22181.73,147689.13,96076.56,-3720.7999999999979,66103.23000000001,174.22000000000025,27245.09,35066.39,16067.829999999998,41607.30999999999,51257.54,{"$f":"SUM(H279:S279)","v":655958.84}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,3,2,3,3,2,3,3,2,2,2,2,2,{"$f":"AVERAGE(H280:S280)","v":2.4166666666666665}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,19702.684000000001,3747.248,10553.064,14022.811000000002,1518.6030000000001,4448.76,1400.7650000000001,2418.509,6282.152,1195.3340000000001,6591.808,8978.9120000000003,{"$f":"SUM(H281:S281)","v":80860.650000000009}]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H283:S283)","v":0}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H287:S287)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H288:S288)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H289:S289)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H292:S292)","v":0}]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H296:S296)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H297:S297)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H298:S298)","v":0}]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H301:S301)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H306:S306)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H307:S307)","v":0}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19343,16607,10148,8953,15013,11581,9899,11347,8919,8829,17699,13907,152245]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H310:S310)","v":0}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H315:S315)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"AVERAGE(H316:S316)","v":4}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,9053,56988,27267,13135,28138,7816,41180,38438,11004,9082,18274,29316,{"$f":"SUM(H317:S317)","v":289691}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,215008.25,168664.37999999995,130909.42000000001,38765.349999999991,101427.11999999997,53919.26,16120.380000000001,-23603.480000000003,11402.309999999998,191574.06,86093.930000000008,171106.76,{"$f":"SUM(H319:S319)","v":1161387.7400000002}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,6617.630000000001,6347.2799999999979,5163.9500000000016,4071.3500000000013,2302.81,1044.6099999999994,685.7999999999995,915.41000000000031,1100.69,2028.9799999999993,2587.9899999999998,2980.9900000000007,35847.49]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,2092161.1185597496,1904214.3213736804,1653118.6039239399,1312191.1756225098,811427.3456225103,631480.40941773995,542494.08147559012,546986.0713619201,628341.55590340006,984537.33000000007,1635911.6554280801,2105327.2984806309,{"$f":"SUM(H322:S322)","v":14848190.96716975}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,-401.69000000000005,-284.16000000000003,1013.04,-765.05,-459.87999999999994,331.24999999999994,-360.60999999999996,87.230000000000018,189.18,-86.79000000000002,296.98999999999995,287.64999999999998,-152.83999999999986]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,5073752.8114402518,4170877.85862632,4025053.4060760597,2761004.7643774906,1857176.3843774896,663570.16058225976,554770.46852440992,699889.50863808021,582872.30409659992,780381.02,2342602.1245719199,2783767.9815193694,{"$f":"SUM(H325:S325)","v":26295718.792830251}]
[null,null,"Total Wyoming Revenue",null,null,null,null,7165512.2400000012,6074808.0200000005,5679185.0499999998,4072430.8900000006,2668143.8499999996,1295381.8199999998,1096903.94,1246962.8100000003,1211403.04,1764831.56,3978810.77,4889382.93,{"$f":"SUM(H326:S326)","v":41143756.920000002}]
[null,null,"# of Customers",null,null,null,null,28164,28218,28220,28246,28290,28225,28187,28129,28063,28047,28126,28126,{"$f":"AVERAGE(H327:S327)","v":28170.083333333332}]
[null,null,"Sales Dth",null,null,null,null,592158.59,484849.07100000011,460090.70600000001,323525.04399999999,217403.30099999998,74139.272000000012,65802.808999999994,80605.31,104247.40999999999,143573.462,470165.49200000003,569110.52,{"$f":"SUM(H328:S328)","v":3585670.9870000002}]
[null,null,"Transportation Dth",null,null,null,null,28396,73595,37415,22088,43151,19397,51079,49785,19923,17911,35973,43223,{"$f":"SUM(H329:S329)","v":441936}]
[null,null,"Total Wyoming Dth",null,null,null,null,620554.59,558444.07100000011,497505.70600000001,345613.04399999999,260554.30099999998,93536.272000000012,116881.80899999999,130390.31,124170.40999999999,161484.462,506138.49200000003,612333.52,{"$f":"SUM(H330:S330)","v":4027606.9870000002},{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H333:S333)","v":0}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H337:S337)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H338:S338)","v":0}]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H339:S339)","v":0}]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H342:S342)","v":0}]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H346:S346)","v":0}]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H347:S347)","v":0}]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H348:S348)","v":0}]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H351:S351)","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,80639936.599206626,71376131.255574554,58739557.841376781,38788568.510289557,28671362.356716599,22455162.442960799,21190062.064409032,21132575.747508034,22086776.375696246,33390643.810323171,58478306.470458999,80821615.693165824,{"$f":"SUM(H362:S362)","v":537770699.16768622}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18045678.133064508,12404446.56626871,10388423.266144054,2476886.0866126497,1931625.1698646399,1195788.1972409799,1020432.3844835204,1016589.8477416302,1068622.0033640503,1437207.2296249405,9902323.7422603592,13691255.347570943,{"$f":"SUM(H363:S363)","v":74579277.974240988}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H364:S364)","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,167575191.86772889,142319644.59815669,120938741.03247917,69239079.303097799,46986172.033418737,27237088.419798218,12847762.59110745,12822152.754750347,13465652.5409397,18596734.170051884,65222608.397280656,79291536.399263248,{"$f":"SUM(H365:S365)","v":776542364.108073}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,266260806.60000002,226100222.41999996,190066722.13999999,110504533.90000001,77589159.559999973,50888039.059999995,35058257.040000007,34971318.350000009,36621050.919999994,53424585.209999993,133603238.61000001,173804407.44,{"$f":"SUM(H367:S367)","v":1388892341.25},{"$f":"+T367","v":1388892341.25}]
[null,null,"# of Customers",null,null,null,null,1195899,1197859,1199097,1201212,1203094,1205352,1205283,1206861,1208739,1207416,1211867,1211867,{"$f":"AVERAGE(H368:S368)","v":1204545.5}]
[null,null,"Sales Dth",null,null,null,null,19598984.841000002,16648338.109000001,14137408.688000003,8099864.3539999984,5497062.9910000023,3183175.7289999998,2668724.8470000001,2678307.433999999,2900834.3510000007,4021187.6660000007,15020317.954999996,18552245.295999993,{"$f":"SUM(H369:S369)","v":113006452.26099998}]
[null,null,"Transportation Dth",null,null,null,null,10324686.800000001,9255668,8346225.2000000002,6908597.5,8133182.9000000004,10529082.300000001,11333877.800000001,11403190.1,9734613.9000000004,10594712.1,10581887.800000001,12315454.199999999,{"$f":"SUM(H370:S370)","v":119461178.59999999}]
[null,null,"SystemTotal Dth",null,null,null,null,29923671.641000003,25904006.109000001,22483633.888000004,15008461.853999998,13630245.891000003,13712258.029000001,14002602.647000002,14081497.534,12635448.251000002,14615899.766000001,25602205.754999995,30867699.495999992,{"$f":"SUM(H371:S371)","v":232467630.86100003}]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1182041}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":443}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1182485}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":16}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":16}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":9}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":250}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":947}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1207}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1183708}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28095}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28120}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":4}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":4}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28126}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1211818}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1210136}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1698}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1210605}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":18}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1211}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1183708}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28126}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1211834}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1174736.4166666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":452.33333333333331}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1175189.75}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":16.666666666666668}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":16.666666666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8.5833333333333339}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":246.91666666666666}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":879.41666666666663}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1135.9166666666665}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1176342.3333333335}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28138.666666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28163.666666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2.4166666666666665}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2.4166666666666665}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":4}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":4}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28170.083333333336}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1204495.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1202875.0833333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1637.3333333332557}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1203353.4166666667}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":19.083333333333336}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1139.9166666666665}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1176342.3333333335}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28170.083333333336}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1204512.4166666667}]

{"sheet":"Booked JUN 2024 Rev","index":36,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-28","2024-03-31","2024-04-30","2024-05-31","2024-06-30","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1175530},{"$f":"+$T$21","v":1163849.6666666667},{"$f":"+$T$22","v":106941033.323},{"$f":"+$T$15","v":442628345.22000003},{"$f":"+$T$17","v":77861062.260000005},{"$f":"+$T$19","v":914246915.09999967},{"$f":"SUM(AA13:AC13)","v":1434736322.5799997}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":458},{"$f":"+$T$48","v":466.83333333333331},{"$f":"+$T$49","v":2360303.4010000001},{"$f":"+$T$42","v":3808877.15},{"$f":"+$T$44","v":1801725.6199999999},{"$f":"+$T$46","v":20177833.780000001},{"$f":"SUM(AA14:AC14)","v":25788436.550000001}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,15278550.770000005,14494345.880000006,15906684.01,26492571.700000003,47355916.209999993,68008512.460000038,69418025.540000021,67232796.450000018,49280137.599999987,30083736.869999997,20814986.580000009,18262081.149999999,442628345.22000003,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":162454.17600000001},{"$f":"+$T$60","v":1696443.4862452601},{"$f":"+$T$62","v":145226.05302257999},{"$f":"+$T$64","v":1308025.79073216},{"$f":"SUM(AA15:AC15)","v":3149695.33}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1175989},1164317.5,{"$f":"SUM(Z13:Z15)","v":109463790.89999999},{"$f":"SUM(AA13:AA15)","v":448133665.85624528},79808013.933022588,935732774.67073178,1463674454.4599996]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,1065110.1600000001,948775.45999999973,1071828.1599999999,2565813.3600000003,10803069.760000002,16536945.060000001,17707455.670000002,12131844.689999999,10120853.920000006,2246764.61,1694870.2799999996,967731.12999999989,77861062.260000005]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,22840681.459999993,20321724.039999995,23133326.890000008,55082395.789999992,99908055.539999977,149584370.2299999,159884982.63,135868840.35999995,114624838.65000001,64659690.910000004,43273368.439999968,25064640.159999996,914246915.09999967,null,null,"IS",{"$f":"+$S$102","v":17},{"$f":"+$T$102","v":16.916666666666668},{"$f":"+$T$103","v":272257.18099999998},{"$f":"+$T$96","v":233047.44999999998},{"$f":"+$T$98","v":49111.12},{"$f":"+$T$100","v":2335513.4600000004},{"$f":"SUM(AA19:AC19)","v":2617672.0300000003}]
["FIRM",null,"Total Revenue","sales",null,null,null,39184342.390000001,35764845.380000003,40111839.060000002,84140780.849999994,158067041.50999999,234129827.74999994,247010463.84000003,215233481.49999997,174025830.17000002,96990192.390000001,65783225.299999982,44294452.439999998,1434736322.5799997,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":17},16.916666666666668,{"$f":"SUM(Z19:Z19)","v":272257.18099999998},233047.44999999998,49111.12,2335513.4600000004,2617672.0300000003]
["FIRM",null,"# of Customers","sales",null,null,null,1153933,1153469,1157083,1155727,1159449,1162954,1166136,1168047,1169285,1171374,1173209,1175530,1163849.6666666667]
["FIRM",null,"Total Dth","sales",null,null,null,2672004.9020000002,2377772.0549999988,2704079.2710000002,6443127.1460000016,11686731.844000004,17495904.230999995,18702480.958000001,15893341.024,13408259.006000003,7563541.044999999,5061880.0210000025,2931911.82,106941033.323,null,null,"CET",null,null,null,{"$f":"+$T$195","v":-13902150.359999998},null,null,{"$f":"SUM(AA22:AC22)","v":-13902150.359999998}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":21023336.440000001},null,null,{"$f":"SUM(AA23:AC23)","v":21023336.440000001}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":7121186.0800000038},null,null,{"$f":"SUM(AD22:AD23)","v":7121186.0800000038}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":9},{"$f":"+$T$129","v":8.0833333333333339},{"$f":"+$T$130","v":50835080},{"$f":"+$T$123","v":10614945.050000001},{"$f":"+$T$125","v":91025.319999999992},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":10705970.370000001}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":245},{"$f":"+$T$183","v":247.16666666666666},{"$f":"+$T$184","v":17686576},{"$f":"+$T$177","v":17349503.260000002},{"$f":"+$T$179","v":536060.62},{"$f":"+$T$181","v":0},17885563.880000003]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":2212085},{"$f":"+$T$141","v":44051.28},{"$f":"+$T$143","v":1524.7},{"$f":"+$T$145","v":0},45575.979999999996]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0.16666666666666666},{"$f":"+$T$166","v":8846.2000000002081},{"$f":"+$T$159","v":-173788.08},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},-173788.08]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":833},{"$f":"+$T$174","v":833.16666666666663},{"$f":"+$T$175","v":6823887},{"$f":"+$T$168","v":12042631.289999999},{"$f":"+$T$170","v":356468.88},{"$f":"+$T$172","v":0},12399100.17]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1088},1089.5833333333333,77566474.200000003,39877342.800000004,985079.5199999999,0,40862422.320000008]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1177094},1165424,187302522.28099999,495365242.18624526,{"$f":"+AB34+AB24+AB16+AB20","v":80842204.573022589},938068288.13073182,1514275734.8899996]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":28193},{"$f":"+$T$244","v":28099.75},{"$f":"+$T$245","v":3340692.179},{"$f":"+$T$238","v":13220040.460000003},0,{"$f":"+$T$242","v":28798566.480000004},{"$f":"SUM(AA41:AC41)","v":42018606.940000005}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,239852.60000000006,247404.44999999995,227356.33999999994,304305.03999999998,403323.33999999991,409510.88,420617.59000000008,411712.38000000012,409438.07,251139.10000000003,258310.86,225906.50000000006,3808877.15,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":25.583333333333332},{"$f":"+$T$254","v":176552.31899999996},{"$f":"+$T$247","v":246816.81999999998},0,{"$f":"+$T$251","v":1522023.25},{"$f":"SUM(AA42:AC42)","v":1768840.07}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":1721.6429999999998},{"$f":"+$T$256","v":0},0,{"$f":"+$T$260","v":14841.957190829999},{"$f":"SUM(AA43:AC43)","v":14841.957190829999}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,128337.51999999996,122162.43,123450.64000000004,170462.43000000002,200167.78000000006,215070.88,224635.72000000006,159667.13999999993,149484.00999999995,106351.86999999997,110332.45999999998,91602.74,1801725.6199999999,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28218},28126.333333333332,3518966.1410000003,13466857.280000003,0,30335431.687190834,43802288.967190832]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1409072.7100000002,1341278.5099999998,1355427.97,1871586.2899999998,1793752.6,1971022.8900000006,2058305.37,1937431.22,1934549.2800000003,1559118.57,1608575.3200000005,1337713.05,20177833.780000001,null,null,"CET",null,null,null,{"$f":"+$T$319","v":626194.64999999991},null,null,{"$f":"SUM(AA46:AC46)","v":626194.64999999991}]
["FIRM",null,"Total Revenue","sales",null,null,null,1777262.83,1710845.3899999997,1706234.95,2346353.7599999998,2397243.7200000002,2595604.6500000004,2703558.68,2508810.7400000002,2493471.3600000003,1916609.54,1977218.6400000006,1655222.29,25788436.550000001,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":66902.37000000001},null,null,{"$f":"SUM(AA47:AC47)","v":66902.37000000001}]
["FIRM",null,"# of Customers","sales",null,null,null,492,496,467,467,465,465,462,460,456,456,458,458,466.83333333333331,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":693097.0199999999},null,null,{"$f":"SUM(AD46:AD47)","v":693097.0199999999}]
["FIRM",null,"Total Dth","sales",null,null,null,164826.40799999997,156896.14600000001,158551.24799999999,218928.88099999991,209824.30799999999,230560.49199999997,240770.43400000004,226631.13499999995,226294.04800000007,182378.07400000002,188163.23499999999,156478.992,2360303.4010000001]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":3},{"$f":"+$T$280","v":2.6666666666666665},{"$f":"+$T$281","v":79026.128000000012},{"$f":"+$T$274","v":34280.71},{"$f":"+$T$276","v":76.87},{"$f":"+$T$278","v":708148.18},{"$f":"SUM(AA53:AC53)","v":742505.76}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":3},2.6666666666666665,79026.128000000012,34280.71,76.87,708148.18,742505.76]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":4},{"$f":"+$T$316","v":3.75},{"$f":"+$T$317","v":171818},{"$f":"+$T$310","v":0},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":0}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":0},{"$f":"+$T$307","v":0},{"$f":"+$T$308","v":173560},{"$f":"+$T$301","v":0},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":4},3.75,345378,0,0,0,0]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,162970.14202834002,188112.60261128002,170546.29330570999,159827.75087882002,152930.27585016005,123343.84996616999,135458.83064686999,129500.62420087001,113469.64745284998,125604.16466704996,124028.02109407996,110651.28354306001,1696443.4862452601,{"$f":"T67*'Booked DEC 2024 Rev'!U67","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28225},28132.75,3943370.2690000003,14194235.010000004,76.87,31043579.867190834,45237891.747190833]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,11064.463694819997,12768.503815439999,11576.589235830003,10848.29385186,10393.425085679995,7002.5181434099995,10565.36306451,15024.636268710001,17135.906144050001,14356.216612650003,13569.68986464,10920.44724098,145226.05302257999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,126467.21427683998,145944.45357327998,132320.82745846003,123996.38526932,118797.21906415994,80039.031890419996,120762.47628862,98992.639530419998,86541.536403100006,95860.688720300022,94653.769041280015,83649.549215959996,1308025.79073216,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1205302},1193539.8333333333,190973635.36899999,501512146.6462453,80793170.323022589,966776354.53792262,1549081671.5071905]
["FIRM",null,"Total Revenue","sales",null,null,null,300501.82,346825.56,314443.71000000002,294672.43000000005,282120.92,210385.39999999997,266786.67,243517.90000000002,217147.09,235821.07,232251.47999999998,205221.28,3149695.33,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1203723},1191949.4166666667,110281725.502,455848385.68000001,77861062.260000005,943045481.57999969,1476754929.5199997]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1596},1607.3333333332557,80964167.047999978,53711091.516245246,2981219.1830225885,26066386.417922974,82758697.117190599]
["FIRM",null,"Total Dth","sales",null,null,null,15706.973999999997,18126.007999999998,16433.981000000003,15400.102000000001,14754.375999999993,9940.6869999999999,14998.457,12294.687,10748.285,11905.705000000004,11755.808000000001,10389.106,162454.17600000001,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1204207},1192443.8333333333,112982757.04099999,461600523.13624531,79808013.933022588,966068206.35792267,1507476743.4271903]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":20},19.583333333333336,351283.30900000001,267328.15999999997,49187.990000000005,3043661.6400000006,3360177.79]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1092},1093.3333333333333,77911852.200000003,39877342.800000004,985079.5199999999,0,40862422.320000008]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1177094},{"$f":"+Y36","v":1165424},187302522.28099999,495365242.18624526,80842204.573022589,938068288.13073182,1514275734.8899996]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28225},28132.75,3943370.2690000003,14194235.010000004,76.87,31043579.867190834,45237891.747190833]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1205319},1193556.75,191245892.54999998,509559477.19624525,80842281.443022594,969111867.99792266,1559513626.6371903]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":0},{"$f":"Y77-T508","v":0},{"$f":"+Z77-$T$371","v":-26070184.00000006},{"$f":"+AA77-$T$362-$T$364","v":-17758390.069999933},{"$f":"+AB77-$T$363","v":-437384.36999998987},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-18195774.43999958}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,11083.919999999998,13303.890000000001,15826.07,19560.54,23452.3,22458.100000000002,32460.519999999997,21267.61,23535.18,18967.729999999996,18647.109999999997,12484.48,233047.44999999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,1703.61,1957.99,2578.83,3763.9599999999996,5249.9299999999985,5422.6200000000008,9195.3100000000013,5121.5300000000007,5632.2999999999993,3438.1600000000008,3206.04,1840.84,49111.12]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,81040.179999999978,93139.99,122671.10999999997,179051.88999999998,249724.13,257918.91000000003,437388.57999999996,243502.52,267758.16000000003,163404.37,152398.12000000002,87515.500000000015,2335513.4600000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93827.709999999977,108401.87000000001,141076.00999999998,202376.38999999998,278426.36,285799.63,479044.41,269891.65999999997,296925.64,185810.25999999998,174251.27000000002,101840.82,2617672.0300000003]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,16,17,17,17,17,16,17,17,18,17,17,17,16.916666666666668]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,8763.9279999999999,9651.8180000000011,14166.885999999999,21733.279999999999,29266.973999999998,30227.406999999999,48576.402000000002,31222.192000000003,32016.642999999989,18514.486000000001,17860.626,10256.538999999999,272257.18099999998]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,1144080.7699999998,1163498.7399999998,1160818.6000000003,1065007,913578.27,1141188.1399999999,496272.96999999991,395796.87000000005,388592.32000000012,886287.64,730798.4800000001,1129025.2500000002,10614945.050000001]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,7597.12,8273.56,8305.09,9016.26,7965.25,7534.3700000000008,7220.67,12383.12,5692.2699999999995,5001.2599999999993,6386.9,5649.4500000000007,91025.319999999992]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1151677.8899999999,1171772.2999999998,1169123.6900000004,1074023.26,921543.52,1148722.51,503493.6399999999,408179.99000000005,394284.59000000014,891288.9,737185.38000000012,1134674.7000000002,10705970.370000001]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,9,8.0833333333333339]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4534312,4948372,4867281,2950864,3864380,5025163,4993592,4666328,3852878,2898589,3740445,4492876,50835080]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,780.63,1028.6199999999999,1331.73,1919.18,4513.5400000000009,6704.17,8329.7099999999991,6756.2,5710.22,3336.58,2109.63,1531.0700000000002,44051.28]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,10.1,38.47,20.74,29.76,227.27,265.07,140.88,208.65,211.97,68.88,114.47,188.44,1524.7]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,790.73,1067.0899999999999,1352.47,1948.94,4740.8100000000013,6969.24,8470.5899999999983,6964.8499999999995,5922.1900000000005,3405.46,2224.1,1719.5100000000002,45575.979999999996]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,561,804,1159,1799,4451,6833,8769,6953,5792,3324,1916,2169724,2212085]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,-16053.75,-2140.5,-14032,0,-132244.52000000002,-167851.93,158558.26000000004,-3.6499999999999968,-8.4400000000000013,-5.0100000000000016,-6.5399999999999991,-173788.08]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,-16053.75,-2140.5,-14032,0,-132244.52000000002,-167851.93,158558.26000000004,-3.6499999999999968,-8.4400000000000013,-5.0100000000000016,-6.5399999999999991,-173788.08]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,2,0,0,0,0,0,0,0.16666666666666666]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,295.7,244.3999999999767,243.9,290.30000000004657,351.30000000004657,4194.9000000001397,682.80000000004657,779,469.19999999995343,430.5,555.9,308.3,8846.2000000002081]
["TRANSPORTATION"]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,null,null,716069.4700000002,728762.24999999988,772004.78999999992,983857.09000000008,1190996.6400000001,1177272.21,1237058.9299999995,1285806.7399999998,1249076.78,1023491.7499999998,941144.09999999974,737090.54,12042631.289999999]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,22576.300000000003,20647.55,19567.809999999998,22480.469999999998,41539.320000000007,49590.59,34090.759999999995,34271.83,25815.599999999999,27514.28,28087.61,30286.760000000002,356468.88]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,738645.77000000025,749409.79999999993,791572.59999999986,1006337.56,1232535.9600000002,1226862.8,1271149.6899999995,1320078.5699999998,1274892.3800000001,1051006.0299999998,969231.70999999973,767377.3,12399100.17]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,879,827,827,828,828,825,827,830,831,831,832,833,833.16666666666663]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,229961,250955,278367,485888,743422,926977,1021395,848349,802551,535275,447167,253580,6823887]
["TRANSPORTATION"]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,null,null,1283339.1999999997,1322252.7100000002,1315024.07,1456714.02,1486113.7699999998,1486061.03,1581386.84,1483876.4600000004,1504213.4099999997,1390302.7099999997,1612889.98,1427329.06,17349503.260000002]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,46317.409999999996,51588.45,49324.95,51797.790000000008,60275.229999999996,77283.8,13280.470000000001,14366.71,35876.160000000003,43231.78,43144.36,49573.509999999995,536060.62]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1329656.6099999996,1373841.1600000001,1364349.02,1508511.81,1546388.9999999998,1563344.83,1594667.31,1498243.1700000004,1540089.5699999996,1433534.4899999998,1656034.34,1476902.57,17885563.880000003]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,250,248,249,249,249,249,249,244,244,245,245,245,247.16666666666666]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1256988,1315154,1288681,1507715,1543138,1563279,1732730,1491672,1531452,1315780,1716514,1423473,17686576]
["TRANSPORTATION"]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,null,null,1480744.5999999999,1375610.8799999999,1333033.05,1450827.6099999999,1396357.7600000005,1735409.79,1639124.48,1481407.83,1454882.88,1459882.82,1483185.15,1467923.22,17758390.07]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,35564.870000000003,41849.160000000003,44592.289999999994,38248.92,34059.24,44063.45,39494.979999999996,31842.42,26708.09,30924.080000000002,32373.239999999998,37663.630000000005,437384.37]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1516309.47,1417460.0399999998,1377625.34,1489076.5299999998,1430417.0000000005,1779473.24,1678619.46,1513250.25,1481590.97,1490806.9000000001,1515558.39,1505586.85,18195774.440000001]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,34,34,34,34,33,34,34,33,33,33,33,33,33.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2175857,1940753,1852579,2107943,1993822,2690179,2539122,2167992,2115668,2133111,2183434,2169724,26070184]
[]
[null,"CET","Distribution Non-Gas Rev",null,null,null,null,-808792.48,-132681.70999999996,-497279.87999999989,-984789.7799999998,-2026863.8999999994,-4085502.5299999993,480578.83000000007,-6215402.3400000008,560923.65000000037,847690.30999999959,1116468.9799999997,-2156499.5099999998,-13902150.359999998]
[null,"DSM","Distribution Non-Gas Rev",null,null,null,null,550680.72000000009,484110.02999999985,604491.67000000004,1529413.9900000005,2609039.2600000002,4052568.57,3266454.05,3080048.4999999991,2096675.0999999996,1386014.9800000002,757485.6,606353.97,21023336.440000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,20059360.342028342,19869694.592611283,21007696.243305713,32465182.140878819,53509357.46585016,73945282.149966195,78547916.360646874,69472125.584200874,57086651.207452841,37476446.214667045,27860049.481094088,21823870.473543055,513123632.2562452]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,1318281.55369482,1208061.5738154396,1331245.0992358299,2872461.2438518605,11162947.205085682,16943178.358143412,18046079.82306451,12404730.726268711,10387410.226144055,2477651.1366126495,1932085.0498646398,1195456.9472409799,81279588.943022594]
[null,null,"Commodity Revenue",null,null,null,null,24457261.564276833,21902086.993573274,24743746.79745847,57257030.355269313,102070329.48906414,151893351.06189033,162501439.05628863,138148766.73953038,116913687.62640311,66478074.538720302,45128995.64904125,26573518.259215958,938068288.13073194]
[null,null,"Total Utah Revenue",null,null,null,null,45834903.459999993,42979843.159999996,47082688.140000015,92594673.739999995,166742634.15999997,242781811.56999993,259095435.24000001,220025623.04999995,184387749.06,106432171.88999999,74921130.179999977,49592845.679999992,1532471509.3299997]
[null,null,"# of Customers",null,null,null,null,1155614,1155101,1158687,1157332,1161051,1164555,1167735,1169641,1170877,1172966,1174804,1177127,1165457.5]
[null,null,"Sales Dth",null,null,null,null,2861302.2120000003,2562446.0269999988,2893231.3859999999,6699189.4090000018,11940577.502000004,17766632.816999994,19006826.251000002,16163489.038000001,13677317.982000003,7776339.3099999987,5279659.6900000023,3109036.4569999999,109736048.08100002]
[null,null,"Transportation Dth",null,null,null,null,8197974.7000000002,8456282.4000000004,8288310.9000000004,7054499.2999999998,8149564.2999999998,10216625.9,10296290.800000001,9182073,8308810.2000000002,6886509.5,8090031.9000000004,10509685.300000001,103636658.2]
[null,null,"Total Utah Dth",null,null,null,null,11059276.912,11018728.426999999,11181542.286,13753688.709000003,20090141.802000005,27983258.716999993,29303117.051000003,25345562.038000003,21986128.182000004,14662848.809999999,13369691.590000004,13618721.757000001,213372706.28100002,{"$f":"+T206-Z36","v":26070184.00000003}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,491379.19000000006,494724.41000000015,581991.65999999992,871713.27999999968,1441387.7700000003,1832549.8399999999,1833110.4099999997,1707478.3600000003,1483437.8599999999,1237059.8899999999,690588.89000000025,554618.89999999991,13220040.460000003]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,437508.06000000017,464876.59000000008,735185.3899999999,1639277.3000000007,3554769.9000000004,4695863.0500000007,4733858.8600000013,4031686.87,3721130.15,2509996.9400000004,1772829.1099999996,501584.25999999978,28798566.480000004]
["FIRM",null,"Total Revenue","sales",null,null,null,928887.25000000023,959601.00000000023,1317177.0499999998,2510990.5800000005,4996157.6700000009,6528412.8900000006,6566969.2700000014,5739165.2300000004,5204568.01,3747056.83,2463418,1056203.1599999997,42018606.939999998]
["FIRM",null,"# of Customers","sales",null,null,null,28016,27944,27931,27936,28090,28107,28132,28187,28188,28214,28259,28193,28099.75]
[null,null,"Total Dth","sales",null,null,null,50761.26,53924.876000000004,85280.22100000002,190153.45900000006,412347.51800000004,544712.59600000002,550509.31999999995,467384.71100000013,430634.19299999997,291155.89,205645.43099999998,58182.704000000012,3340692.179]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,15816,20205.480000000003,10298.140000000001,23017.83,16966.350000000002,25518.260000000002,31195.829999999998,19343.869999999995,26785.869999999995,26297.619999999995,14442.269999999997,16929.3,246816.81999999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,94374.909999999989,115417.1,62869.87,150106.23999999999,115141.63,175371.61,188921.22000000003,117486.26999999997,161984.49,156389.13999999998,86500.140000000014,97460.62999999999,1522023.25]
["FIRM",null,"Total Revenue","sales",null,null,null,110190.90999999999,135622.58000000002,73168.010000000009,173124.07,132107.98000000001,200889.87,220117.05000000002,136830.13999999996,188770.36,182686.75999999998,100942.41,114389.93,1768840.07]
["FIRM",null,"# of Customers","sales",null,null,null,31,31,26,25,25,25,24,24,24,24,24,24,25.583333333333332]
["FIRM",null,"Total Dth","sales",null,null,null,10947.321,13388.198999999999,7292.8229999999994,17412.221000000001,13356.178999999998,20342.838,21914.561000000002,13628.239999999998,18789.923000000003,18140.913999999997,10033.838,11305.261999999999,176552.31899999996]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2452.5687201400001,1318.4580605899998,1271.4574044699998,1313.2510913500003,740.20860903000016,437.05782538,276.08144025000001,766.14862632000006,978.68607606000012,1770.9643774900001,1770.9643774899998,1746.11058226,14841.957190829999]
["FIRM",null,"Total Revenue","sales",null,null,null,2452.5687201400001,1318.4580605899998,1271.4574044699998,1313.2510913500003,740.20860903000016,437.05782538,276.08144025000001,766.14862632000006,978.68607606000012,1770.9643774900001,1770.9643774899998,1746.11058226,14841.957190829999]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,284.49399999999997,152.93899999999996,147.48699999999997,152.33500000000001,85.863000000000014,50.697999999999993,32.024999999999999,88.872,113.52600000000001,205.429,205.42899999999997,202.54599999999999,1721.6429999999998]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,1968.51,2174.52,1023.52,2179.3199999999997,1584.37,4541.8700000000008,5915.65,1527.32,5716.01,3993.8900000000003,662.91000000000008,2992.82,34280.71]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,-205.01999999999998,31.220000000000027,-331.7,44.5,183.87,920.49,-401.69000000000005,-284.16000000000003,1013.04,-765.05,-459.87999999999994,331.24999999999994,76.87]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,24432.61,30857.11,-333.77000000000044,44200.45,24783.86,119909.56999999999,150696.65000000002,20938.57,140960.08000000002,92847.72,-3923.8299999999981,62779.16,708148.18]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,26196.100000000002,33062.85,358.0499999999995,46424.27,26552.1,125371.93,156210.61000000002,22181.73,147689.13,96076.56,-3720.7999999999979,66103.23000000001,742505.76]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,3,3,2,3,2,3,3,2,3,3,2,3,2.6666666666666665]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,3650.2360000000003,3736.8879999999999,81.028999999999769,4907.9050000000007,2955.877,9701.023000000001,19702.684000000001,3747.248,10553.064,14022.811000000002,1518.6030000000001,4448.76,79026.128000000012]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,9602,11303,16645,15818,19127,19420,19343,16607,10148,8953,15013,11581,173560]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,4,4,4,4,4,4,4,4,4,3.75]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4895,3389,3984,6262,4325,6566,9053,56988,27267,13135,28138,7816,171818]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,27757.290000000008,9664.7900000000009,-16388.909999999996,42911.359999999986,-94472.270000000048,-51971.390000000014,215008.25,168664.37999999995,130909.42000000001,38765.349999999991,101427.11999999997,53919.26,626194.64999999991]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,1535.0399999999995,1576.6699999999998,2588.6999999999998,5954.0500000000011,12549.11,17151.170000000002,6617.630000000001,6347.2799999999979,5163.9500000000016,4071.3500000000013,2302.81,1044.6099999999994,66902.37000000001]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,538456.03000000014,528345.87000000023,579513.10999999987,945775.83999999962,1378015.3300000005,1827789.75,2091847.7699999996,1903361.2100000004,1652013.1099999999,1310188.0999999999,809424.00000000035,629504.8899999999,14194235.01]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,-205.01999999999998,31.220000000000027,-331.7,44.5,183.87,920.49,-401.69000000000005,-284.16000000000003,1013.04,-765.05,-459.87999999999994,331.24999999999994,76.87]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,558768.14872014022,612469.25806059001,798992.94740446983,1834897.2410913508,3695435.5986090302,4991581.2878253814,5073752.8114402518,4170877.85862632,4025053.4060760597,2761004.7643774906,1857176.3843774896,663570.16058225976,31043579.867190834]
[null,null,"Total Wyoming Revenue",null,null,null,null,1097019.1587201403,1140846.3480605902,1378174.3574044697,2780717.5810913504,5073634.7986090314,6820291.5278253816,7165198.8914402518,6073954.9086263208,5678079.5560760591,4070427.8143774904,2666140.5043774899,1293406.3005822597,45237891.747190841]
[null,null,"# of Customers",null,null,null,null,28054,27982,27963,27969,28122,28140,28164,28218,28220,28246,28290,28225,28132.75]
[null,null,"Sales Dth",null,null,null,null,65643.311000000002,71202.902000000002,92801.560000000012,212625.92000000004,428745.43700000003,574807.15500000003,592158.59,484849.07100000011,460090.70600000001,323525.04399999999,217403.30099999998,74139.272000000012,3597992.2689999994]
[null,null,"Transportation Dth",null,null,null,null,14497,14692,20629,22080,23452,25986,28396,73595,37415,22088,43151,19397,345378]
[null,null,"Total Wyoming Dth",null,null,null,null,80140.311000000002,85894.902000000002,113430.56000000001,234705.92000000004,452197.43700000003,600793.15500000003,620554.59,558444.07100000011,497505.70600000001,345613.04399999999,260554.30099999998,93536.272000000012,3943370.2689999994,{"$f":"+T330-Z61","v":0}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,20597816.372028343,20398040.462611284,21587209.353305712,33410957.980878819,54887372.795850158,75773071.899966195,80639764.13064687,71375486.794200867,58738664.317452841,38786634.314667046,28669473.481094088,22453375.363543056,527317867.26624519]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,1318076.53369482,1208092.7938154396,1330913.3992358299,2872505.7438518605,11163131.075085681,16944098.84814341,18045678.133064508,12404446.56626871,10388423.266144054,2476886.0866126497,1931625.1698646399,1195788.1972409799,81279665.813022584]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,25016029.712996975,22514556.251633864,25542739.74486294,59091927.596360661,105765765.08767317,156884932.34971571,167575191.86772889,142319644.59815669,120938741.03247917,69239079.303097799,46986172.033418737,27237088.419798218,969111867.9979229]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,46931922.618720137,44120689.508060589,48460862.497404486,95375391.321091339,171816268.95860901,249602103.09782532,266260634.13144028,226099577.95862627,190065828.61607605,110502599.7043775,77587270.684377462,50886251.980582252,1577709401.0771899,{"$f":"+T367","v":1577709401.0771899}]
[null,null,"# of Customers",null,null,null,null,1183668,1183083,1186650,1185301,1189173,1192695,1195899,1197859,1199097,1201212,1203094,1205352,1193590.25]
[null,null,"Sales Dth",null,null,null,null,2926945.5230000005,2633648.9289999986,2986032.946,6911815.3290000018,12369322.939000005,18341439.971999995,19598984.841000002,16648338.109000001,14137408.688000003,8099864.3539999984,5497062.9910000023,3183175.7289999998,113334040.35000001]
[null,null,"Transportation Dth",null,null,null,null,8212471.7000000002,8470974.4000000004,8308939.9000000004,7076579.2999999998,8173016.2999999998,10242611.9,10324686.800000001,9255668,8346225.2000000002,6908597.5,8133182.9000000004,10529082.300000001,103982036.2]
[null,null,"SystemTotal Dth",null,null,null,null,11139417.223000001,11104623.329,11294972.846000001,13988394.629000003,20542339.239000004,28584051.871999994,29923671.641000003,25904006.109000001,22483633.888000004,15008461.853999998,13630245.891000003,13712258.029000001,217316076.55000004]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":33.5}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1175530}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":458}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1175989}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":17}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":17}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":9}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":245}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":833}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1088}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1177094}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28193}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":28218}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":3}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":3}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":4}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":4}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28225}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1205302}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1203723}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1596}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1204207}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":20}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1092}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1177094}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28225}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1205319}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1163849.6666666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":466.83333333333331}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1164317.5}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":16.916666666666668}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":16.916666666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8.0833333333333339}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":247.16666666666666}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0.16666666666666666}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":833.16666666666663}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1089.5833333333333}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1165424}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28099.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":25.583333333333332}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":28126.333333333332}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2.6666666666666665}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2.6666666666666665}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":3.75}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":0}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":3.75}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28132.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1193539.8333333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1191949.4166666667}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1607.3333333332557}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1192443.8333333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":19.583333333333336}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1093.3333333333333}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1165424}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28132.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1193556.75}]

{"sheet":"YE Proj Rev 2025 with CET ","index":37,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1205811},{"$f":"+$T$21","v":1205811},{"$f":"+$T$22","v":120484635},{"$f":"+$T$15","v":459186862.42774296},{"$f":"+$T$17","v":76405637.405640006},{"$f":"+$T$19","v":496221993.47925001},{"$f":"SUM(AA13:AC13)","v":1031814493.312633}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":435},{"$f":"+$T$49","v":2237764},{"$f":"+$T$42","v":3566243.792898213},{"$f":"+$T$44","v":1631660.9184600001},{"$f":"+$T$46","v":9216330.5665500015},{"$f":"SUM(AA14:AC14)","v":14414235.277908213}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,75571564.378962323,64730479.296245001,52866519.172014579,32712635.18598282,23044550.660158467,16726480.411345357,15462591.331652582,15306014.520677889,16408262.062181087,27415208.247334633,49303962.532921664,69638594.628266498,459186862.42774296,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1609012.7053827278},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2170012.464062728}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1206247},1206247,{"$f":"SUM(Z13:Z15)","v":122868217},{"$f":"SUM(AA13:AA15)","v":464362118.9260239},78174361.411380008,505862260.71720004,1048398741.0546039]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16615719.08976,13287148.60368,10519369.329839999,3266780.0720099998,1898371.02507,1055968.7248500001,893816.37267000007,810762.74487000005,905681.08293000003,2024928.91848,9795766.8219600003,15331324.619520001,76405637.405640006]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,91228963.175400004,72953375.302200004,57756823.6461,41020753.881449997,23837726.715149999,13259733.503249999,11223596.51715,10180697.286149999,11372580.94485,25426906.299600001,53783868.507150002,84176967.700800002,496221993.47925001,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15},{"$f":"+$T$103","v":219710},{"$f":"+$T$96","v":190175.43109485478},{"$f":"+$T$98","v":39457.7189},{"$f":"+$T$100","v":902039.17889999994},{"$f":"SUM(AA19:AC19)","v":1131672.3288948548}]
["FIRM",null,"Total Revenue","sales",null,null,null,183416246.64412233,150971003.20212501,121142712.14795458,77000169.139442816,48780648.400378466,31042182.639445357,27580004.221472584,26297474.551697887,28686524.089961089,54867043.465414636,112883597.86203167,169146886.94858649,1031814493.3126328,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15,{"$f":"SUM(Z19:Z19)","v":219710},190175.43109485478,39457.7189,902039.17889999994,1131672.3288948548]
["FIRM",null,"# of Customers","sales",null,null,null,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811]
["FIRM",null,"Total Dth","sales",null,null,null,22150748,17713364,14023582,9959999,5787893,3219515,2725133,2471913,2761307,6173752,13058933,20438496,120484635,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":10518598},{"$f":"+$T$123","v":6377846.375385507},{"$f":"+$T$125","v":83535.894719999982},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":6461382.2701055072}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":237},{"$f":"+$T$184","v":15952357},{"$f":"+$T$177","v":17141536.344929896},{"$f":"+$T$179","v":100024.95887999998},{"$f":"+$T$181","v":0},17241561.303809896]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":975},{"$f":"+$T$175","v":8447025},{"$f":"+$T$168","v":13029914.742281118},{"$f":"+$T$170","v":110167.02311999997},{"$f":"+$T$172","v":0},13140081.765401118]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1221,34965554,36595456.368056521,293727.87671999994,0,36889184.244776517]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1207483},1207483,158053481,501147750.72517526,{"$f":"+AB34+AB24+AB16+AB20","v":78507547.006999999},506764299.89610004,1086419597.6282754]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27245},{"$f":"+$T$244","v":27149.166666666668},{"$f":"+$T$245","v":2287571},{"$f":"+$T$238","v":11428703.001290001},0,{"$f":"+$T$242","v":12192913.559969999},{"$f":"SUM(AA41:AC41)","v":23621616.56126}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,442638.0209728714,397441.03596209676,370673.16039377381,240289.63584719051,225270.46296684985,197368.38829683434,199050.77660828742,186929.41169076524,210406.25675310951,285469.16528934671,384613.31755609909,426094.16056098865,3566243.792898213,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2868},{"$f":"+$T$256","v":27967.101239999993},0,{"$f":"+$T$260","v":15286.64076},{"$f":"SUM(AA43:AC43)","v":43253.741999999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,195965.41452000002,174220.86822,159786.50795999999,119350.3645,110967.40220000001,95285.104199999987,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1631660.9184600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27270},27174.166666666668,2465506,11696190.062390001,0,13141319.56542,24837509.627809998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028327.8011,914223.37335000001,838479.12030000007,730321.87874999992,679025.33849999995,583063.12349999999,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9216330.5665500015,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1666931.2365928716,1485885.2775320967,1368938.7886537737,1089961.8790971905,1015263.2036668498,875716.61599683436,867087.4595882874,815032.81693076529,933268.54135310953,1291577.8918193467,1416158.3894860991,1588413.1771909886,14414235.277908213,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,435,435,435,435,435,435,435,435,435,435,435,435,435,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,165493.78372580992,135667.82710420276,118597.62551573574,131375.44932921007,129720.29080414862,114636.27944575538,133836.11833646809,154128.36185372135,134420.94101532313,126752.0398492051,131386.48371937717,132997.50468377027,1609012.7053827278]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1234746},1234650.1666666667,160780483,512766014.8253504,78481956.253200009,519412769.75652003,1110660740.8350704]
["FIRM",null,"Total Revenue","sales",null,null,null,223194.98920580989,182969.88880420278,159947.97599573573,177180.92688921007,174948.67936414861,154605.46358575538,180499.5348764681,207866.88953372138,181288.26233532312,170945.5154692051,177195.80853937718,179368.52946377028,2170012.4640627275,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1233056},1232960.1666666667,122772206,470615565.42903298,76405637.405640006,508414907.03922004,1055436109.873893]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1705,38227987,42340624.827412307,2115776.5664599985,11899901.896200001,56356303.290072441]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1233517},1233421.1666666667,125333723,476058308.98841393,78174361.411380008,519003580.28262001,1073236250.6824139]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17,296480,213507.36949485479,53324.684000000001,1311228.6528,1578060.7062948549]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1227,35369990,36684373.898536518,293727.87671999994,0,36978101.775256515]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1207483},{"$f":"+Y36","v":1207483},158053481,501147750.72517526,78507547.006999999,506764299.89610004,1086419597.6282754]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1234761},1234665.1666666667,161000193,512956190.25644529,78521413.972100005,520314808.93542004,1111792413.1639655]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-70727284},{"$f":"+AA77-$T$362-$T$364","v":-24651664.458602998},{"$f":"+AB77-$T$363","v":-108415.11912000179},{"$f":"+AC77-$T$365","v":-5272638.4957500696},{"$f":"+AD77-$T$367","v":-30032718.073473215}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,21708.709378479121,20788.1261801363,20140.735772427135,18944.070513747822,15508.928939359828,11786.981539486867,9711.2986649904233,10024.22018689075,11669.523890865255,13425.745223565946,17345.333245411479,19121.757559493828,190175.43109485478]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5878.6990599999999,5321.9700599999996,5132.1434300000001,3710.68858,2671.04207,1814.57736,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,39457.7189]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,134392.38306000002,121665.05405999999,117325.44543000001,84829.700580000004,61062.440070000004,41482.881359999999,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,902039.17889999994]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,161979.79149847914,147775.1503001363,142598.32463242713,107484.45967374783,79242.411079359837,55084.440259486866,43088.565684990426,44897.015026890753,54405.624030865256,67924.664463565947,103661.71398541148,123530.16825949383,1131672.3288948548]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION","FT1L","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,506513.02285002323,474363.68698184931,480409.90565140784,445369.17782807595,464714.99164822535,504694.57233276468,583871.75299746555,602313.91408263473,562721.36154258321,605275.65755115892,569387.71291962173,578210.61899969634,6377846.375385507]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,83535.894719999982]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,513474.34741002321,481325.01154184929,487371.23021140782,452330.50238807593,471676.31620822533,511655.89689276466,590833.07755746553,609275.23864263471,569682.68610258319,612236.9821111589,576349.03747962171,585171.94355969632,6461382.2701055063]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,804329,732505,746393,665297,718181,817325,1011613,1054046,957849,1059757,966340,984963,10518598]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4246910,4068671,3843295,1483599,1787346,3723257,4153120,4321657,3823681,3084746,3198979,4324084,42059345]
["TRANSPORTATION"]
["TRANSPORTATION","TS (legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1441014.2056154301,1363315.4853635151,1321869.0519853851,1119191.2611347593,949494.16421705636,827496.23941509915,782722.49769483949,790171.99962439295,820546.23326578946,989367.86991102784,1255507.4869819733,1369218.2470718496,13029914.742281118]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,110167.02311999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1450194.7908754302,1372496.0706235152,1331049.6372453852,1128371.8463947594,958674.74947705632,836676.82467509911,791903.08295483945,799352.58488439291,829726.81852578942,998548.4551710278,1264688.0722419734,1378398.8323318497,13140081.765401118]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,975,975,975,975,975,975,975,975,975,975,975,975,975]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1611551.0501736528,1527122.7418575988,1540009.5555376296,1406647.2786707659,1310684.3163536442,1252021.9717148582,1308626.8632257271,1330471.3250690841,1300463.8966036139,1425841.3132208907,1562610.1269527625,1565485.9055496673,17141536.344929896]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,100024.95887999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1619886.4634136527,1535458.1550975987,1548344.9687776295,1414982.6919107658,1319019.7295936442,1260357.3849548581,1316962.276465727,1338806.738309084,1308799.3098436138,1434176.7264608906,1570945.5401927624,1573821.3187896672,17241561.303809896]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,237,237,237,237,237,237,237,237,237,237,237,237,237]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1856516.9586587872,1657876.7301252491,1684395.7278614924,1684472.8973050127,1709004.2823864522,1720508.914575188,1785364.99802992,1703826.4285225805,1629824.9228779781,1684887.8880188088,1697691.4181761369,1831620.2965654645,20645991.463103071]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1865551.5519187872,1666911.3233852491,1693430.3211214924,1693507.4905650127,1718038.8756464522,1729543.5078351879,1794399.59128992,1712861.0217825805,1638859.5161379781,1693922.4812788088,1706726.0114361369,1840654.8898254645,20754406.582223069]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,81811865.964847386,70500279.481689662,58594790.186412424,37948869.654571585,28037620.259114202,21543013.383925345,20453723.863060284,20271973.013957959,21266558.059520353,32735165.802298639,55115127.943993047,75754878.574887425,524033866.18827832]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16865172.639740001,13511760.166479999,10727902.587629998,3434544.20517,2056571.5554200001,1196345.5671700002,1033964.5694200001,947092.92293000012,1053972.4746400001,2212846.6083200001,10009201.67615,15566587.153050002,78615962.126120001]
[null,null,"Commodity Revenue",null,null,null,null,92435287.044960007,74025008.983110011,58743875.872230001,41870519.774579994,24611992.71252,13914483.44781,11865037.603259999,10794593.752169998,12070267.175519999,26377301.647470001,54767616.346770003,85288315.535700008,506764299.89610004]
[null,null,"Total Utah Revenue",null,null,null,null,191112325.6495474,158037048.63127968,128066568.64627242,83253933.63432157,54706184.527054206,36653842.398905344,33352726.035740282,32013659.689057954,34390797.709680349,61325314.058088645,119891945.96691304,176609781.26363742,1109414128.2104983]
[null,null,"# of Customers",null,null,null,null,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521]
[null,null,"Sales Dth",null,null,null,null,22448162,17977270,14266493,10169893,5979393,3381578,2884469,2625103,2934322,6407930,13301356,20711958,123087927]
[null,null,"Transportation Dth",null,null,null,null,10475250,9598935,9376998,6380878,6408003,8252752,9068394,9165062,8377879,8232530,8897046,10469886,104703613]
[null,null,"Total Utah Dth",null,null,null,null,32923412,27576205,23643491,16550771,12387396,11634330,11952863,11790165,11312201,14640460,22198402,31181844,227791540,{"$f":"+T206-Z36","v":69738059}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1620395.3571500001,1419301.63674,1248738.83403,1066617.9834099999,798189.80987999996,522241.78767999995,448445.11222000001,431810.08447,486499.03178999998,686959.24704000005,1128701.3610799999,1570802.7557999999,11428703.001290001]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2098901.6149499998,1772386.8568200001,1495068.64479,1199047.21713,764395.99884000001,317842.73424000002,199227.35646000001,174042.77571000002,263950.39646999998,588951.41472,1302093.4604400001,2017005.0893999999,12192913.559969999]
["FIRM",null,"Total Revenue","sales",null,null,null,3719296.9720999999,3191688.4935600003,2743807.4788199998,2265665.2005399996,1562585.8087200001,840084.52191999997,647672.46868000005,605852.86018000008,750449.42825999996,1275910.66176,2430794.8215199998,3587807.8451999999,23621616.56126]
["FIRM",null,"# of Customers","sales",null,null,null,27169,27191,27229,27265,27233,27186,27132,27040,26977,26980,27143,27245,27149.166666666668]
[null,null,"Total Dth","sales",null,null,null,393785,332526,280497,224959,143412,59632,37378,32653,49521,110496,244292,378420,2287571]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,27967.101239999993]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,15286.64076]
["FIRM",null,"Total Revenue","sales",null,null,null,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,43253.741999999998]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,239,239,239,239,239,239,239,239,239,239,239,239,2868]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,288495.40876000002,244131.1323,207577.05312,167815.72427999999,111468.43490000001,48699.507080000003,30435.853340000001,43098.867440000002,46159.765140000003,101114.92612,192088.73228,284463.59074000001,1765548.9954999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,861563.17494000006,729073.62494999997,619908.46128000005,501165.16181999998,332889.52185000002,145436.29002000001,90893.683709999998,128710.53036,137851.60041000001,301969.78577999998,573654.11381999997,849522.54680999997,5272638.4957500007]
["FIRM",null,"Total Revenue","sales",null,null,null,1150058.5837000001,973204.75725000002,827485.51439999999,668980.8861,444357.95675000001,194135.79710000003,121329.53705,171809.39780000001,184011.36555000002,403084.71189999999,765742.84609999997,1133986.1375500001,7038187.49125]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,161642,136785,116304,94026,62455,27286,17053,24148,25863,56654,107626,159383,989225]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1944037.0299000002,1692996.83907,1486163.50184,1260267.5158599999,930712.76726999995,587283.55101000005,493719.54917000001,490884.03022000002,550986.77243999997,812620.4841900001,1347631.6152899999,1887767.3400299998,13485070.996289998]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3142017.63423,2654721.3145500002,2271649.18365,1828267.3107,1192096.8058500001,526578.93558000005,345335.2353,366079.86774000002,474056.42580000003,995289.30117000011,2000769.69618,3026285.8243199992,18823147.535070002]
[null,null,"Total Wyoming Revenue",null,null,null,null,5099628.3648700006,4366372.9285400007,3766611.1932800002,3095861.2159799999,2130014.6015099999,1119846.33054,844634.84107000008,863015.50983000011,1031061.5522,1814249.3944300003,3356717.9115800001,4922989.1831099987,32411003.026940003]
[null,null,"# of Customers",null,null,null,null,28233,28255,28293,28329,28297,28250,28196,28104,28041,28044,28207,28309,28213.166666666668]
[null,null,"Sales Dth",null,null,null,null,589489,498065,426195,343010,223655,98794,64790,68682,88940,186731,375374,567776,3531501]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,624279,564715,473361,368526,259979,119974,99093,102595,109217,206728,405088,602382,3935937,{"$f":"+T330-Z61","v":989225}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,83755902.994747385,72193276.320759669,60080953.688252427,39209137.170431584,28968333.026384201,22130296.934935346,20947443.412230283,20762857.044177957,21817544.831960354,33547786.286488637,56462759.559283048,77642645.914917424,537518937.18456829]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16867391.137400001,13513744.2064,10729989.406019999,3436075.5863100002,2057482.8337700001,1196698.3375600001,1034242.0171000001,947522.28044000012,1054375.6408000002,2213566.4188700002,10010420.0255,15568321.201050002,78629829.091220006]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,95577304.67919001,76679730.297660008,61015525.055880003,43698787.085279994,25804089.518369999,14441062.38339,12210372.83856,11160673.619909998,12544323.601319999,27372590.94864,56768386.042950004,88314601.360020012,525587447.43117011]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,196211954.01441741,162403421.55981967,131833179.83955243,86349794.850301579,56836199.128564194,37773688.729445346,34197360.876810282,32876675.198887955,35421859.261880353,63139563.452518642,123248663.87849304,181532770.44674742,1141825131.2374387,{"$f":"+T367","v":1141825131.2374387}]
[null,null,"# of Customers",null,null,null,null,1235754,1235776,1235814,1235850,1235818,1235771,1235717,1235625,1235562,1235565,1235728,1235830,1235734.1666666667]
[null,null,"Sales Dth",null,null,null,null,23037651,18475335,14692688,10512903,6203048,3480372,2949259,2693785,3023262,6594661,13676730,21279734,126619428]
[null,null,"Transportation Dth",null,null,null,null,10510040,9665585,9424164,6406394,6444327,8273932,9102697,9198975,8398156,8252527,8926760,10504492,105108049]
[null,null,"SystemTotal Dth",null,null,null,null,33547691,28140920,24116852,16919297,12647375,11754304,12051956,11892760,11421418,14847188,22603490,31784226,231727477]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1069}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1205811}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1206247}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1207485}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27245}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27270}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27278}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1234748}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1233056}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1233517}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1207485}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27278}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1234763}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1205811}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1206247}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1207485}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27149.166666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27174.166666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27182.166666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1234652.1666666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1232960.1666666667}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1233421.1666666667}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1207485}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27182.166666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1234667.1666666667}]

{"sheet":"YE Projected Rev 2025 adj HDD ","index":38,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1205811},{"$f":"+$T$21","v":1205811},{"$f":"+$T$22","v":116119599},{"$f":"+$T$15","v":458099610.47919965},{"$f":"+$T$17","v":73747237.357349992},{"$f":"+$T$19","v":478244374.46144992},{"$f":"SUM(AA13:AC13)","v":1010091222.2979996}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":435},{"$f":"+$T$49","v":2237764},{"$f":"+$T$42","v":3570038.6508895354},{"$f":"+$T$44","v":1631660.9184600001},{"$f":"+$T$46","v":9216330.5665500015},{"$f":"SUM(AA14:AC14)","v":14418030.135899536}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,75447902.624820367,63701998.061949357,52791842.360201083,33406137.822340585,23105819.419360209,16765306.048473159,16132982.08856958,15468158.594319474,16101344.554572413,24475827.430622056,49679691.620987527,71022599.852983877,458099610.47919965,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1611458.7334363998},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2172458.4921164}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1206247},1206247,{"$f":"SUM(Z13:Z15)","v":118503181},{"$f":"SUM(AA13:AA15)","v":463281107.86352557},75515961.363089994,487884641.69939995,1026681710.9260156]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,15855936.794040002,12943436.8686,10284198.458519999,3092762.6815799996,1771812.8036699998,972915.09704999998,893816.37267000007,810762.74487000005,889861.46924999997,1945830.1941000002,9533461.1097599994,14752442.763239998,73747237.357349992]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,87057362.132850006,71066218.625249997,56465612.917049997,38835628.349100001,22248543.012150001,12216834.27225,11223596.51715,10180697.286149999,11173935.04125,24433668.544500001,52343673.350399993,80998604.413350001,478244374.46144992,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15},{"$f":"+$T$103","v":219710},{"$f":"+$T$96","v":190383.29411952611},{"$f":"+$T$98","v":39457.7189},{"$f":"+$T$100","v":902039.17889999994},{"$f":"SUM(AA19:AC19)","v":1131880.1919195261}]
["FIRM",null,"Total Revenue","sales",null,null,null,178361201.55171037,147711653.55579937,119541653.73577109,75334528.853020579,47126175.235180214,29955055.417773161,28250394.97838958,26459618.625339471,28165141.06507241,50855326.169222057,111556826.08114752,166773647.02957386,1010091222.2979996,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15,{"$f":"SUM(Z19:Z19)","v":219710},190383.29411952611,39457.7189,902039.17889999994,1131880.1919195261]
["FIRM",null,"# of Customers","sales",null,null,null,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811]
["FIRM",null,"Total Dth","sales",null,null,null,21137867,17255155,13710071,9429442,5402033,2966295,2725133,2471913,2713075,5932590,12709248,19666777,116119599,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":10518598},{"$f":"+$T$123","v":6391116.2239915077},{"$f":"+$T$125","v":83535.894719999982},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":6474652.1187115079}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":237},{"$f":"+$T$184","v":15952357},{"$f":"+$T$177","v":17157778.442370955},{"$f":"+$T$179","v":100024.95887999998},{"$f":"+$T$181","v":0},17257803.401250955]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":975},{"$f":"+$T$175","v":8447025},{"$f":"+$T$168","v":13043885.572736591},{"$f":"+$T$170","v":110167.02311999997},{"$f":"+$T$172","v":0},13154052.59585659]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1221,34965554,36638939.144559056,293727.87671999994,0,36932667.021279052]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1207483},1207483,153688445,500110430.30220419,{"$f":"+AB34+AB24+AB16+AB20","v":75849146.958709985},488786680.87829995,1064746258.1392143]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27245},{"$f":"+$T$244","v":27149.166666666668},{"$f":"+$T$245","v":2287571},{"$f":"+$T$238","v":11428703.001290001},0,{"$f":"+$T$242","v":12192913.559969999},{"$f":"SUM(AA41:AC41)","v":23621616.56126}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,443118.81286324916,397870.68935250537,371072.52698966651,240541.51370809332,225505.34483799769,197571.6955515724,199255.98683719774,187120.90540988243,210624.31742916995,285772.16803008982,385028.45655263634,426556.23332747497,3570038.6508895354,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2868},{"$f":"+$T$256","v":27967.101239999993},0,{"$f":"+$T$260","v":15286.64076},{"$f":"SUM(AA43:AC43)","v":43253.741999999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,195965.41452000002,174220.86822,159786.50795999999,119350.3645,110967.40220000001,95285.104199999987,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1631660.9184600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27270},27174.166666666668,2465506,11696190.062390001,0,13141319.56542,24837509.627809998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028327.8011,914223.37335000001,838479.12030000007,730321.87874999992,679025.33849999995,583063.12349999999,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9216330.5665500015,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1667412.0284832492,1486314.9309225054,1369338.1552496664,1090213.7569580933,1015498.0855379977,875919.9232515723,867292.66981719784,815224.31064988254,933486.60202916991,1291880.8945600898,1416573.5284826364,1588875.2499574749,14418030.135899536,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,435,435,435,435,435,435,435,435,435,435,435,435,435,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,165745.36808953027,135874.06992004099,118777.91813750307,131575.16685384366,129917.49214965447,114810.55001214363,134039.57658073827,154362.66845409779,134625.28830955178,126944.7288468085,131586.21801853826,133199.68806394906,1611458.7334363998]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1234746},1234650.1666666667,156415447,511728486.53935462,75823556.204909995,501435150.73871994,1088987193.4829845]
["FIRM",null,"Total Revenue","sales",null,null,null,223446.57356953027,183176.13162004098,160128.26861750308,177380.64441384366,175145.88070965448,154779.73415214365,180702.99312073828,208101.19613409782,181492.60962955179,171138.2044668085,177395.54283853827,179570.71284394906,2172458.4921164,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1233056},1232960.1666666667,118407170,469528313.48048967,73747237.357349992,490437288.02141994,1033712838.8592596]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1705,38227987,42390556.352984548,2115776.5664599985,11899901.896200001,56406234.815644741]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1233517},1233421.1666666667,120968687,474977297.9259156,75515961.363089994,501025961.26481992,1051519220.5538256]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17,296480,213715.23251952612,53324.684000000001,1311228.6528,1578268.5693195262]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1227,35369990,36727856.675039053,293727.87671999994,0,37021584.551759049]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1207483},{"$f":"+Y36","v":1207483},153688445,500110430.30220419,75849146.958709985,488786680.87829995,1064746258.1392143]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1234761},1234665.1666666667,156635157,511918869.83347422,75863013.92380999,502337189.91761994,1090119073.6749043]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-70727284},{"$f":"+AA77-$T$362-$T$364","v":-24672298.370125208},{"$f":"+AB77-$T$363","v":-108415.11912001669},{"$f":"+AC77-$T$365","v":-5272638.4957500696},{"$f":"+AD77-$T$367","v":-30053351.984995127}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,21733.768134181573,20811.969754863683,20163.72466407104,18965.480207568562,15525.80358773041,11798.94234322858,9720.5190430925795,10033.853700434898,11681.329620845076,13439.869525316406,17364.632067294468,19143.40147089884,190383.29411952611]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5878.6990599999999,5321.9700599999996,5132.1434300000001,3710.68858,2671.04207,1814.57736,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,39457.7189]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,134392.38306000002,121665.05405999999,117325.44543000001,84829.700580000004,61062.440070000004,41482.881359999999,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,902039.17889999994]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,162004.8502541816,147798.99387486366,142621.31352407104,107505.86936756856,79259.285727730414,55096.401063228579,43097.786063092586,44906.6485404349,54417.429760845072,67938.788765316407,103681.01280729446,123551.81217089883,1131880.1919195261]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION","FT1L","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,507566.48635671183,475349.74611669366,481408.64093493466,446294.44849468058,465680.81962069659,505744.21970141254,585087.39905453543,603568.22583363345,563892.66552649369,606536.17892672401,570572.9947136906,579414.39871130174,6391116.2239915077]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,83535.894719999982]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,514527.81091671181,482311.07067669363,488369.96549493464,453255.77305468055,472642.14418069657,512705.54426141252,592048.72361453541,610529.55039363343,570853.99008649366,613497.50348672399,577534.31927369058,586375.72327130171,6474652.1187115088]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,804329,732505,746393,665297,718181,817325,1011613,1054046,957849,1059757,966340,984963,10518598]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4246910,4068671,3843295,1483599,1787346,3723257,4153120,4321657,3823681,3084746,3198979,4324084,42059345]
["TRANSPORTATION"]
["TRANSPORTATION","TS (legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1442759.8257618076,1364933.9270543209,1323419.653482337,1120410.1162468866,950435.25078722218,828237.6272958843,783390.59462076996,790852.29034509335,821276.24548797158,990374.22407503892,1256949.4668884249,1370846.3506908342,13043885.572736591]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,110167.02311999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1451940.4110218077,1374114.512314321,1332600.2387423371,1129590.7015068866,959615.83604722214,837418.21255588427,792571.17988076992,800032.87560509332,830456.83074797154,999554.80933503888,1266130.052148425,1380026.9359508343,13154052.595856592]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,975,975,975,975,975,975,975,975,975,975,975,975,975]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1613095.315126403,1528579.0428167256,1541479.2811780537,1407978.0417201207,1311915.1115815553,1253191.6655888788,1309855.5433583262,1331722.7606793006,1301684.0564986153,1427192.0732943544,1564103.3835199689,1566982.1670086528,17157778.442370955]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,100024.95887999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1621430.7283664029,1536914.4560567255,1549814.6944180536,1416313.4549601206,1320250.5248215552,1261527.0788288787,1318190.9565983261,1340058.1739193005,1310019.4697386152,1435527.4865343543,1572438.7967599689,1575317.5802486527,17257803.401250955]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,237,237,237,237,237,237,237,237,237,237,237,237,237]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1858373.0448412697,1659533.3368299303,1686078.9732432489,1686156.2128815334,1710712.2351183968,1722228.4160131,1787149.6209905443,1705529.167833504,1631453.3586890998,1686571.6169349654,1699388.0058967914,1833451.385352744,20666625.374625128]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1867407.6381012697,1668567.9300899303,1695113.5665032489,1695190.8061415334,1719746.8283783968,1731263.0092730999,1796184.2142505443,1714563.761093504,1640487.9519490998,1695606.2101949654,1708422.5991567913,1842485.978612744,20775040.493745126]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,81695161.080503508,69478175.395664439,58526418.330510914,38648003.500413314,28104183.638683461,21586908.790239379,21129429.554904785,20439441.29882542,20964824.677524161,29801596.166155353,55497308.310164884,77145728.933239758,523017179.67682934]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16105390.344020002,13168048.431399999,10492731.716309998,3260526.8147399998,1930013.33402,1113291.93937,1033964.5694200001,947092.92293000012,1038152.86096,2133747.8839400001,9746895.9639499988,14987705.296769999,75957562.077829987]
[null,null,"Commodity Revenue",null,null,null,null,88263686.00241001,72137852.306160003,57452665.143179998,39685394.242229998,23022809.009520002,12871584.216810001,11865037.603259999,10794593.752169998,11871621.271919999,25384063.89237,53327421.190019995,82109952.248250008,488786680.87829995]
[null,null,"Total Utah Revenue",null,null,null,null,186064237.42693353,154784076.13322443,126471815.19000091,81593924.557383314,53057005.982223466,35571784.946419381,34028431.727584779,32181127.973925419,33874598.810404159,57319407.94246535,118571625.46413487,174243386.47825977,1087761422.6329594]
[null,null,"# of Customers",null,null,null,null,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521]
[null,null,"Sales Dth",null,null,null,null,21435281,17519061,13952982,9639336,5593533,3128358,2884469,2625103,2886090,6166768,12951671,19940239,118722891]
[null,null,"Transportation Dth",null,null,null,null,10475250,9598935,9376998,6380878,6408003,8252752,9068394,9165062,8377879,8232530,8897046,10469886,104703613]
[null,null,"Total Utah Dth",null,null,null,null,31910531,27117996,23329980,16020214,12001536,11381110,11952863,11790165,11263969,14399298,21848717,30410125,223426504,{"$f":"+T206-Z36","v":69738059}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1620395.3571500001,1419301.63674,1248738.83403,1066617.9834099999,798189.80987999996,522241.78767999995,448445.11222000001,431810.08447,486499.03178999998,686959.24704000005,1128701.3610799999,1570802.7557999999,11428703.001290001]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2098901.6149499998,1772386.8568200001,1495068.64479,1199047.21713,764395.99884000001,317842.73424000002,199227.35646000001,174042.77571000002,263950.39646999998,588951.41472,1302093.4604400001,2017005.0893999999,12192913.559969999]
["FIRM",null,"Total Revenue","sales",null,null,null,3719296.9720999999,3191688.4935600003,2743807.4788199998,2265665.2005399996,1562585.8087200001,840084.52191999997,647672.46868000005,605852.86018000008,750449.42825999996,1275910.66176,2430794.8215199998,3587807.8451999999,23621616.56126]
["FIRM",null,"# of Customers","sales",null,null,null,27169,27191,27229,27265,27233,27186,27132,27040,26977,26980,27143,27245,27149.166666666668]
[null,null,"Total Dth","sales",null,null,null,393785,332526,280497,224959,143412,59632,37378,32653,49521,110496,244292,378420,2287571]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,27967.101239999993]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,15286.64076]
["FIRM",null,"Total Revenue","sales",null,null,null,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,43253.741999999998]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,239,239,239,239,239,239,239,239,239,239,239,239,2868]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,288495.40876000002,244131.1323,207577.05312,167815.72427999999,111468.43490000001,48699.507080000003,30435.853340000001,43098.867440000002,46159.765140000003,101114.92612,192088.73228,284463.59074000001,1765548.9954999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,861563.17494000006,729073.62494999997,619908.46128000005,501165.16181999998,332889.52185000002,145436.29002000001,90893.683709999998,128710.53036,137851.60041000001,301969.78577999998,573654.11381999997,849522.54680999997,5272638.4957500007]
["FIRM",null,"Total Revenue","sales",null,null,null,1150058.5837000001,973204.75725000002,827485.51439999999,668980.8861,444357.95675000001,194135.79710000003,121329.53705,171809.39780000001,184011.36555000002,403084.71189999999,765742.84609999997,1133986.1375500001,7038187.49125]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,161642,136785,116304,94026,62455,27286,17053,24148,25863,56654,107626,159383,989225]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1944037.0299000002,1692996.83907,1486163.50184,1260267.5158599999,930712.76726999995,587283.55101000005,493719.54917000001,490884.03022000002,550986.77243999997,812620.4841900001,1347631.6152899999,1887767.3400299998,13485070.996289998]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3142017.63423,2654721.3145500002,2271649.18365,1828267.3107,1192096.8058500001,526578.93558000005,345335.2353,366079.86774000002,474056.42580000003,995289.30117000011,2000769.69618,3026285.8243199992,18823147.535070002]
[null,null,"Total Wyoming Revenue",null,null,null,null,5099628.3648700006,4366372.9285400007,3766611.1932800002,3095861.2159799999,2130014.6015099999,1119846.33054,844634.84107000008,863015.50983000011,1031061.5522,1814249.3944300003,3356717.9115800001,4922989.1831099987,32411003.026940003]
[null,null,"# of Customers",null,null,null,null,28233,28255,28293,28329,28297,28250,28196,28104,28041,28044,28207,28309,28213.166666666668]
[null,null,"Sales Dth",null,null,null,null,589489,498065,426195,343010,223655,98794,64790,68682,88940,186731,375374,567776,3531501]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,624279,564715,473361,368526,259979,119974,99093,102595,109217,206728,405088,602382,3935937,{"$f":"+T330-Z61","v":989225}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,83639198.110403508,71171172.234734446,60012581.832350917,39908271.016273312,29034896.405953459,22174192.34124938,21623149.104074784,20930325.329045419,21515811.449964162,30614216.650345352,56844939.925454885,79033496.273269758,536502250.67311943]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16107608.841680001,13170032.47132,10494818.534699999,3262058.19588,1930924.61237,1113644.70976,1034242.0171000001,947522.28044000012,1038556.02712,2134467.6944900001,9748114.3132999986,14989439.344769999,75971429.042930007]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,91405703.636640012,74792573.62071,59724314.32683,41513661.552929997,24214905.815370001,13398163.152390001,12210372.83856,11160673.619909998,12345677.697719999,26379353.193539999,55328190.886199996,85136238.072570011,507609828.41337001]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,191163865.79180354,159150449.06176445,130238426.38328092,84689785.773363322,55187020.583733454,36691631.276959382,34873066.568654783,33044143.483755417,34905660.362604164,59133657.336895347,121928343.37571487,179166375.66136977,1120172425.6598995,{"$f":"+T367","v":1120172425.6598995}]
[null,null,"# of Customers",null,null,null,null,1235754,1235776,1235814,1235850,1235818,1235771,1235717,1235625,1235562,1235565,1235728,1235830,1235734.1666666667]
[null,null,"Sales Dth",null,null,null,null,22024770,18017126,14379177,9982346,5817188,3227152,2949259,2693785,2975030,6353499,13327045,20508015,122254392]
[null,null,"Transportation Dth",null,null,null,null,10510040,9665585,9424164,6406394,6444327,8273932,9102697,9198975,8398156,8252527,8926760,10504492,105108049]
[null,null,"SystemTotal Dth",null,null,null,null,32534810,27682711,23803341,16388740,12261515,11501084,12051956,11892760,11373186,14606026,22253805,31012507,227362441]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1069}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1205811}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1206247}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1207485}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27245}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27270}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27278}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1234748}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1233056}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1233517}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1207485}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27278}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1234763}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1205811}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1206247}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1207485}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27149.166666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27174.166666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27182.166666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1234652.1666666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1232960.1666666667}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1233421.1666666667}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1207485}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27182.166666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1234667.1666666667}]

{"sheet":"YE Projected Rev 2025","index":39,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1205811},{"$f":"+$T$21","v":1205811},{"$f":"+$T$22","v":120484635},{"$f":"+$T$15","v":470175312.99671286},{"$f":"+$T$17","v":76405637.405640006},{"$f":"+$T$19","v":496221993.47925001},{"$f":"SUM(AA13:AC13)","v":1042802943.8816028}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":435},{"$f":"+$T$49","v":2237764},{"$f":"+$T$42","v":3566243.792898213},{"$f":"+$T$44","v":1631660.9184600001},{"$f":"+$T$46","v":9216330.5665500015},{"$f":"SUM(AA14:AC14)","v":14414235.277908213}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,78384371.039762333,65024338.986834995,53704056.167774588,34711600.260602824,24082356.899818469,17417034.785995353,16123379.970602581,15459442.825177889,16218152.625341086,25075692.789734628,50712895.274271667,73261991.370796502,470175312.99671286,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1609012.7053827278},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2170012.464062728}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1206247},1206247,{"$f":"SUM(Z13:Z15)","v":122868217},{"$f":"SUM(AA13:AA15)","v":475350569.49499381},78174361.411380008,505862260.71720004,1059387191.6235737]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16615719.08976,13287148.60368,10519369.329839999,3266780.0720099998,1898371.02507,1055968.7248500001,893816.37267000007,810762.74487000005,905681.08293000003,2024928.91848,9795766.8219600003,15331324.619520001,76405637.405640006]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,91228963.175400004,72953375.302200004,57756823.6461,41020753.881449997,23837726.715149999,13259733.503249999,11223596.51715,10180697.286149999,11372580.94485,25426906.299600001,53783868.507150002,84176967.700800002,496221993.47925001,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15},{"$f":"+$T$103","v":219710},{"$f":"+$T$96","v":190175.43109485478},{"$f":"+$T$98","v":39457.7189},{"$f":"+$T$100","v":902039.17889999994},{"$f":"SUM(AA19:AC19)","v":1131672.3288948548}]
["FIRM",null,"Total Revenue","sales",null,null,null,186229053.30492234,151264862.89271498,121980249.14371458,78999134.214062825,49818454.640038468,31732737.014095351,28240792.860422581,26450902.856197886,28496414.653121084,52527528.007814631,114292530.60338166,172770283.69111651,1042802943.8816028,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15,{"$f":"SUM(Z19:Z19)","v":219710},190175.43109485478,39457.7189,902039.17889999994,1131672.3288948548]
["FIRM",null,"# of Customers","sales",null,null,null,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811,1205811]
["FIRM",null,"Total Dth","sales",null,null,null,22150748,17713364,14023582,9959999,5787893,3219515,2725133,2471913,2761307,6173752,13058933,20438496,120484635,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":10518598},{"$f":"+$T$123","v":6377846.375385507},{"$f":"+$T$125","v":83535.894719999982},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":6461382.2701055072}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":237},{"$f":"+$T$184","v":15952357},{"$f":"+$T$177","v":17141536.344929896},{"$f":"+$T$179","v":100024.95887999998},{"$f":"+$T$181","v":0},17241561.303809896]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":975},{"$f":"+$T$175","v":8447025},{"$f":"+$T$168","v":13029914.742281118},{"$f":"+$T$170","v":110167.02311999997},{"$f":"+$T$172","v":0},13140081.765401118]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1221,34965554,36595456.368056521,293727.87671999994,0,36889184.244776517]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1207483},1207483,158053481,512136201.29414517,{"$f":"+AB34+AB24+AB16+AB20","v":78507547.006999999},506764299.89610004,1097408048.1972451]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27245},{"$f":"+$T$244","v":27149.166666666668},{"$f":"+$T$245","v":2287571},{"$f":"+$T$238","v":11428703.001290001},0,{"$f":"+$T$242","v":12192913.559969999},{"$f":"SUM(AA41:AC41)","v":23621616.56126}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,442638.0209728714,397441.03596209676,370673.16039377381,240289.63584719051,225270.46296684985,197368.38829683434,199050.77660828742,186929.41169076524,210406.25675310951,285469.16528934671,384613.31755609909,426094.16056098865,3566243.792898213,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2868},{"$f":"+$T$256","v":27967.101239999993},0,{"$f":"+$T$260","v":15286.64076},{"$f":"SUM(AA43:AC43)","v":43253.741999999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,195965.41452000002,174220.86822,159786.50795999999,119350.3645,110967.40220000001,95285.104199999987,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1631660.9184600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27270},27174.166666666668,2465506,11696190.062390001,0,13141319.56542,24837509.627809998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028327.8011,914223.37335000001,838479.12030000007,730321.87874999992,679025.33849999995,583063.12349999999,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9216330.5665500015,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1666931.2365928716,1485885.2775320967,1368938.7886537737,1089961.8790971905,1015263.2036668498,875716.61599683436,867087.4595882874,815032.81693076529,933268.54135310953,1291577.8918193467,1416158.3894860991,1588413.1771909886,14414235.277908213,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,435,435,435,435,435,435,435,435,435,435,435,435,435,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,165493.78372580992,135667.82710420276,118597.62551573574,131375.44932921007,129720.29080414862,114636.27944575538,133836.11833646809,154128.36185372135,134420.94101532313,126752.0398492051,131386.48371937717,132997.50468377027,1609012.7053827278,{"$f":"T67*'Booked DEC 2024 Rev'!U67","v":0}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1234746},1234650.1666666667,160780483,523754465.39432031,78481956.253200009,519412769.75652003,1121649191.4040401]
["FIRM",null,"Total Revenue","sales",null,null,null,223194.98920580989,182969.88880420278,159947.97599573573,177180.92688921007,174948.67936414861,154605.46358575538,180499.5348764681,207866.88953372138,181288.26233532312,170945.5154692051,177195.80853937718,179368.52946377028,2170012.4640627275,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1233056},1232960.1666666667,122772206,481604015.99800289,76405637.405640006,508414907.03922004,1066424560.4428627]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1705,38227987,42340624.827412307,2115776.5664599985,11899901.896200001,56356303.290072441]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1233517},1233421.1666666667,125333723,487046759.55738384,78174361.411380008,519003580.28262001,1084224701.2513835]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17,296480,213507.36949485479,53324.684000000001,1311228.6528,1578060.7062948549]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1227,35369990,36684373.898536518,293727.87671999994,0,36978101.775256515]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1207483},{"$f":"+Y36","v":1207483},158053481,512136201.29414517,78507547.006999999,506764299.89610004,1097408048.1972451]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1234761},1234665.1666666667,161000193,523944640.82541519,78521413.972100005,520314808.93542004,1122780863.7329352]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-70727284},{"$f":"+AA77-$T$362-$T$364","v":-24651664.458603177},{"$f":"+AB77-$T$363","v":-108415.11912000179},{"$f":"+AC77-$T$365","v":-5272638.4957500696},{"$f":"+AD77-$T$367","v":-30032718.073472977}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,21708.709378479121,20788.1261801363,20140.735772427135,18944.070513747822,15508.928939359828,11786.981539486867,9711.2986649904233,10024.22018689075,11669.523890865255,13425.745223565946,17345.333245411479,19121.757559493828,190175.43109485478]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5878.6990599999999,5321.9700599999996,5132.1434300000001,3710.68858,2671.04207,1814.57736,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,39457.7189]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,134392.38306000002,121665.05405999999,117325.44543000001,84829.700580000004,61062.440070000004,41482.881359999999,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,902039.17889999994]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,161979.79149847914,147775.1503001363,142598.32463242713,107484.45967374783,79242.411079359837,55084.440259486866,43088.565684990426,44897.015026890753,54405.624030865256,67924.664463565947,103661.71398541148,123530.16825949383,1131672.3288948548]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,506513.02285002323,474363.68698184931,480409.90565140784,445369.17782807595,464714.99164822535,504694.57233276468,583871.75299746555,602313.91408263473,562721.36154258321,605275.65755115892,569387.71291962173,578210.61899969634,6377846.375385507]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,83535.894719999982]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,513474.34741002321,481325.01154184929,487371.23021140782,452330.50238807593,471676.31620822533,511655.89689276466,590833.07755746553,609275.23864263471,569682.68610258319,612236.9821111589,576349.03747962171,585171.94355969632,6461382.2701055063]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,804329,732505,746393,665297,718181,817325,1011613,1054046,957849,1059757,966340,984963,10518598]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4246910,4068671,3843295,1483599,1787346,3723257,4153120,4321657,3823681,3084746,3198979,4324084,42059345]
["TRANSPORTATION"]
["TRANSPORTATION","TS (Legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1441014.2056154301,1363315.4853635151,1321869.0519853851,1119191.2611347593,949494.16421705636,827496.23941509915,782722.49769483949,790171.99962439295,820546.23326578946,989367.86991102784,1255507.4869819733,1369218.2470718496,13029914.742281118]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,110167.02311999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1450194.7908754302,1372496.0706235152,1331049.6372453852,1128371.8463947594,958674.74947705632,836676.82467509911,791903.08295483945,799352.58488439291,829726.81852578942,998548.4551710278,1264688.0722419734,1378398.8323318497,13140081.765401118]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,975,975,975,975,975,975,975,975,975,975,975,975,975]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1611551.0501736528,1527122.7418575988,1540009.5555376296,1406647.2786707659,1310684.3163536442,1252021.9717148582,1308626.8632257271,1330471.3250690841,1300463.8966036139,1425841.3132208907,1562610.1269527625,1565485.9055496673,17141536.344929896]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,100024.95887999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1619886.4634136527,1535458.1550975987,1548344.9687776295,1414982.6919107658,1319019.7295936442,1260357.3849548581,1316962.276465727,1338806.738309084,1308799.3098436138,1434176.7264608906,1570945.5401927624,1573821.3187896672,17241561.303809896]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,237,237,237,237,237,237,237,237,237,237,237,237,237]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1856516.9586587872,1657876.7301252491,1684395.7278614924,1684472.8973050127,1709004.2823864522,1720508.914575188,1785364.99802992,1703826.4285225805,1629824.9228779781,1684887.8880188088,1697691.4181761369,1831620.2965654645,20645991.463103071]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1865551.5519187872,1666911.3233852491,1693430.3211214924,1693507.4905650127,1718038.8756464522,1729543.5078351879,1794399.59128992,1712861.0217825805,1638859.5161379781,1693922.4812788088,1706726.0114361369,1840654.8898254645,20754406.582223069]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,84624672.625647396,70794139.172279656,59432327.182172433,39947834.729191579,29075426.498774204,22233567.758575343,21114512.502010286,20425401.318457961,21076448.622680351,30395650.344698634,56524060.685343049,79378275.317417428,535022316.75724828]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16865172.639740001,13511760.166479999,10727902.587629998,3434544.20517,2056571.5554200001,1196345.5671700002,1033964.5694200001,947092.92293000012,1053972.4746400001,2212846.6083200001,10009201.67615,15566587.153050002,78615962.126120001]
[null,null,"Commodity Revenue",null,null,null,null,92435287.044960007,74025008.983110011,58743875.872230001,41870519.774579994,24611992.71252,13914483.44781,11865037.603259999,10794593.752169998,12070267.175519999,26377301.647470001,54767616.346770003,85288315.535700008,506764299.89610004]
[null,null,"Total Utah Revenue",null,null,null,null,193925132.31034741,158330908.32186967,128904105.64203244,85252898.708941579,55743990.7667142,37344396.773555346,34013514.674690284,32167087.99355796,34200688.272840351,58985798.600488633,121300878.70826305,180233178.00616744,1120402578.7794683]
[null,null,"# of Customers",null,null,null,null,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521,1207521]
[null,null,"Sales Dth",null,null,null,null,22448162,17977270,14266493,10169893,5979393,3381578,2884469,2625103,2934322,6407930,13301356,20711958,123087927]
[null,null,"Transportation Dth",null,null,null,null,10475250,9598935,9376998,6380878,6408003,8252752,9068394,9165062,8377879,8232530,8897046,10469886,104703613]
[null,null,"Total Utah Dth",null,null,null,null,32923412,27576205,23643491,16550771,12387396,11634330,11952863,11790165,11312201,14640460,22198402,31181844,227791540,{"$f":"+T206-Z36","v":69738059}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1620395.3571500001,1419301.63674,1248738.83403,1066617.9834099999,798189.80987999996,522241.78767999995,448445.11222000001,431810.08447,486499.03178999998,686959.24704000005,1128701.3610799999,1570802.7557999999,11428703.001290001]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2098901.6149499998,1772386.8568200001,1495068.64479,1199047.21713,764395.99884000001,317842.73424000002,199227.35646000001,174042.77571000002,263950.39646999998,588951.41472,1302093.4604400001,2017005.0893999999,12192913.559969999]
["FIRM",null,"Total Revenue","sales",null,null,null,3719296.9720999999,3191688.4935600003,2743807.4788199998,2265665.2005399996,1562585.8087200001,840084.52191999997,647672.46868000005,605852.86018000008,750449.42825999996,1275910.66176,2430794.8215199998,3587807.8451999999,23621616.56126]
["FIRM",null,"# of Customers","sales",null,null,null,27169,27191,27229,27265,27233,27186,27132,27040,26977,26980,27143,27245,27149.166666666668]
[null,null,"Total Dth","sales",null,null,null,393785,332526,280497,224959,143412,59632,37378,32653,49521,110496,244292,378420,2287571]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,27967.101239999993]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,15286.64076]
["FIRM",null,"Total Revenue","sales",null,null,null,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,43253.741999999998]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,239,239,239,239,239,239,239,239,239,239,239,239,2868]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,288495.40876000002,244131.1323,207577.05312,167815.72427999999,111468.43490000001,48699.507080000003,30435.853340000001,43098.867440000002,46159.765140000003,101114.92612,192088.73228,284463.59074000001,1765548.9954999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,861563.17494000006,729073.62494999997,619908.46128000005,501165.16181999998,332889.52185000002,145436.29002000001,90893.683709999998,128710.53036,137851.60041000001,301969.78577999998,573654.11381999997,849522.54680999997,5272638.4957500007]
["FIRM",null,"Total Revenue","sales",null,null,null,1150058.5837000001,973204.75725000002,827485.51439999999,668980.8861,444357.95675000001,194135.79710000003,121329.53705,171809.39780000001,184011.36555000002,403084.71189999999,765742.84609999997,1133986.1375500001,7038187.49125]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,161642,136785,116304,94026,62455,27286,17053,24148,25863,56654,107626,159383,989225]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1944037.0299000002,1692996.83907,1486163.50184,1260267.5158599999,930712.76726999995,587283.55101000005,493719.54917000001,490884.03022000002,550986.77243999997,812620.4841900001,1347631.6152899999,1887767.3400299998,13485070.996289998]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3142017.63423,2654721.3145500002,2271649.18365,1828267.3107,1192096.8058500001,526578.93558000005,345335.2353,366079.86774000002,474056.42580000003,995289.30117000011,2000769.69618,3026285.8243199992,18823147.535070002]
[null,null,"Total Wyoming Revenue",null,null,null,null,5099628.3648700006,4366372.9285400007,3766611.1932800002,3095861.2159799999,2130014.6015099999,1119846.33054,844634.84107000008,863015.50983000011,1031061.5522,1814249.3944300003,3356717.9115800001,4922989.1831099987,32411003.026940003]
[null,null,"# of Customers",null,null,null,null,28233,28255,28293,28329,28297,28250,28196,28104,28041,28044,28207,28309,28213.166666666668]
[null,null,"Sales Dth",null,null,null,null,589489,498065,426195,343010,223655,98794,64790,68682,88940,186731,375374,567776,3531501]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,624279,564715,473361,368526,259979,119974,99093,102595,109217,206728,405088,602382,3935937,{"$f":"+T330-Z61","v":989225}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,86568709.655547395,72487136.011349663,60918490.684012435,41208102.245051578,30006139.266044203,22820851.309585344,21608232.051180284,20916285.348677959,21627435.395120353,31208270.828888632,57871692.300633051,81266042.657447428,548507387.75353837]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16867391.137400001,13513744.2064,10729989.406019999,3436075.5863100002,2057482.8337700001,1196698.3375600001,1034242.0171000001,947522.28044000012,1054375.6408000002,2213566.4188700002,10010420.0255,15568321.201050002,78629829.091220006]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,95577304.67919001,76679730.297660008,61015525.055880003,43698787.085279994,25804089.518369999,14441062.38339,12210372.83856,11160673.619909998,12544323.601319999,27372590.94864,56768386.042950004,88314601.360020012,525587447.43117011]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,199024760.67521739,162697281.25040966,132670716.83531243,88348759.924921572,57874005.368224204,38464243.104095347,34858149.515760288,33030103.503387958,35231749.825040355,60800047.99491863,124657596.61984305,185156167.18927744,1152813581.8064082,{"$f":"+T367","v":1152813581.8064082}]
[null,null,"# of Customers",null,null,null,null,1235754,1235776,1235814,1235850,1235818,1235771,1235717,1235625,1235562,1235565,1235728,1235830,1235734.1666666667]
[null,null,"Sales Dth",null,null,null,null,23037651,18475335,14692688,10512903,6203048,3480372,2949259,2693785,3023262,6594661,13676730,21279734,126619428]
[null,null,"Transportation Dth",null,null,null,null,10510040,9665585,9424164,6406394,6444327,8273932,9102697,9198975,8398156,8252527,8926760,10504492,105108049]
[null,null,"SystemTotal Dth",null,null,null,null,33547691,28140920,24116852,16919297,12647375,11754304,12051956,11892760,11421418,14847188,22603490,31784226,231727477]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1069}]
[null,null,null,null,null,null,null,4368086.4267704338,5730664.268092081,5645881.3328934237,1111909.622677438,2692324.4573826231,1050841.6392964367,581533.47411797941,244379.42064518668,-988777.8125334233,710263.63114123791,3040785.6881678477,5781146.9179687947]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1205811}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1206247}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1207485}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27245}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27270}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27278}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1234748}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1233056}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1233517}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1207485}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27278}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1234763}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1205811}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1206247}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1207485}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27149.166666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27174.166666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27182.166666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1234652.1666666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1232960.1666666667}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1233421.1666666667}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1207485}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27182.166666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1234667.1666666667}]

{"sheet":"YE Projected Rev 2026","index":40,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1227910},{"$f":"+$T$21","v":1227910},{"$f":"+$T$22","v":123208490},{"$f":"+$T$15","v":489937593.95821083},{"$f":"+$T$17","v":78130583.428530008},{"$f":"+$T$19","v":507440326.48949993},{"$f":"SUM(AA13:AC13)","v":1075508503.8762407}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":435},{"$f":"+$T$49","v":2237764},{"$f":"+$T$42","v":3641194.8948475635},{"$f":"+$T$44","v":1631660.9184600001},{"$f":"+$T$46","v":9216330.5665500015},{"$f":"SUM(AA14:AC14)","v":14489186.379857566}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,81884084.162639633,67853807.611765087,56029157.505917206,36125370.148041449,25022308.95603507,17994012.69167763,16642507.445187401,15948880.851953432,16741518.898074675,26027535.865525812,52982996.892474137,76685412.928919405,489937593.95821083,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1653070.4564101449},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2214070.2150901454}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1228346},1228346,{"$f":"SUM(Z13:Z15)","v":125592072},{"$f":"SUM(AA13:AA15)","v":495231859.30946857},79899307.434270009,517080593.72744995,1092211760.4711883]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16975501.395719998,13567505.953680001,10749002.065200001,3338732.8782600001,1945244.7319500002,1079349.1640099999,914224.89444000006,829649.06504999998,926307.06206999999,2070094.78143,10030559.6328,15704411.803920001,78130583.428530008]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,93204355.667549998,74492683.364700004,59017627.120499998,41924260.787699997,24426316.932750002,13553320.221450001,11479865.0538,10417851.63225,11631580.080149999,25994051.22735,55073003.486999996,86225410.914299995,507440326.48949993,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15},{"$f":"+$T$103","v":219710},{"$f":"+$T$96","v":194222.07680835575},{"$f":"+$T$98","v":39457.7189},{"$f":"+$T$100","v":902039.17889999994},{"$f":"SUM(AA19:AC19)","v":1135718.9746083557}]
["FIRM",null,"Total Revenue","sales",null,null,null,192063941.22590962,155913996.93014508,125795786.69161721,81388363.814001441,51393870.620735072,32626682.07713763,29036597.393427402,27196381.54925343,29299406.040294677,54091681.874305815,118086560.01227413,178615235.6471394,1075508503.8762407,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15,{"$f":"SUM(Z19:Z19)","v":219710},194222.07680835575,39457.7189,902039.17889999994,1135718.9746083557]
["FIRM",null,"# of Customers","sales",null,null,null,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910]
["FIRM",null,"Total Dth","sales",null,null,null,22630381,18087114,14329710,10179374,5930805,3290799,2787356,2529495,2824193,6311457,13371940,20935866,123208490,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":24000238},{"$f":"+$T$123","v":11031447.200532919},{"$f":"+$T$125","v":154871.02272000001},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":11186318.223252919}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":237},{"$f":"+$T$184","v":15952357},{"$f":"+$T$177","v":17457789.191014461},{"$f":"+$T$179","v":100024.95887999998},{"$f":"+$T$181","v":0},17557814.149894461]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":975},{"$f":"+$T$175","v":8447025},{"$f":"+$T$168","v":13301899.286940537},{"$f":"+$T$170","v":110167.02311999997},{"$f":"+$T$172","v":0},13412066.310060536]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1221,48447194,41837294.583947919,365063.00471999997,0,42202357.588667914]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1229582},1229582,174258976,537263375.97022486,{"$f":"+AB34+AB24+AB16+AB20","v":80303828.157890007},517982632.90634996,1135549837.0344646]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27360},{"$f":"+$T$244","v":27240.916666666668},{"$f":"+$T$245","v":2308925},{"$f":"+$T$238","v":11512105.385749999},0,{"$f":"+$T$242","v":12306731.874750001},{"$f":"SUM(AA41:AC41)","v":23818837.260499999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,452133.96144381422,405926.96022114757,378560.90490529122,245264.41805208151,229909.56131721448,201383.86461634238,203103.84216150417,190711.56606763034,214713.12816419158,291453.70871311176,392812.58292671217,435220.39625852165,3641194.8948475635,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2316},{"$f":"+$T$256","v":22584.311879999994},0,{"$f":"+$T$260","v":12344.442119999998},{"$f":"SUM(AA43:AC43)","v":34928.753999999994}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,195965.41452000002,174220.86822,159786.50795999999,119350.3645,110967.40220000001,95285.104199999987,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1631660.9184600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27385},27265.916666666668,2486308,11774209.65749,0,13252195.681560002,25026405.339049999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028327.8011,914223.37335000001,838479.12030000007,730321.87874999992,679025.33849999995,583063.12349999999,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9216330.5665500015,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1676427.1770638144,1494371.2017911477,1376826.5331652914,1094936.6613020813,1019902.3020172145,879732.09231634228,871140.52514150413,818814.97130763042,937575.41276419163,1297562.4352431118,1424357.6548567121,1597539.4128885216,14489186.379857561,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,435,435,435,435,435,435,435,435,435,435,435,435,435,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,170025.31035427281,139382.6637422179,121845.04838563302,134972.7527055589,133272.27287137159,117775.23331581146,137500.79939238398,158348.68215952013,138101.63560046349,130222.74570206238,134984.0892377868,136639.22294306243,1653070.4564101449]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,25561711.246929999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1256960},1256840.9166666667,177006780,548955613.01978648,80278237.404090002,530741978.88290995,1159975829.3067863]
["FIRM",null,"Total Revenue","sales",null,null,null,227726.51583427278,186684.7254422179,163195.398865633,180778.2302655589,178500.66143137158,157744.41745581146,184164.21593238399,212087.20983952016,184968.9569204635,174416.2213220624,180793.41405778681,183010.24772306244,2214070.2150901449,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1255270},1255150.9166666667,125517415,501449699.34396082,78130583.428530008,519747058.36424994,1099327341.1367407]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1705,51709075,47700135.752633989,2187111.6944600046,11896959.697560012,61784207.144653797]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1255731},1255611.9166666667,128078380,507006068.96695858,79899307.434270009,530332789.40900993,1117238165.8102384]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17,296480,217554.01520835576,53324.684000000001,1311228.6528,1582107.3520083558]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1227,48851630,41926212.114427917,365063.00471999997,0,42291275.119147912]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1229582},{"$f":"+Y36","v":1229582},174258976,537263375.97022486,80303828.157890007,517982632.90634996,1135549837.0344646]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,25561711.246929999]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1256975},1256855.9166666667,177226490,549149835.09659481,80317695.122990012,531644018.06180996,1161111548.2813945]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-74244403},{"$f":"+AA77-$T$362-$T$364","v":-25069793.517070983},{"$f":"+AB77-$T$363","v":-108415.11912000179},{"$f":"+AC77-$T$365","v":-5321632.4991900325},{"$f":"+AD77-$T$367","v":-30499841.135381222}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,22196.545469864741,21252.30646101715,20588.277310279002,19360.872417045484,15837.44389765736,12019.834250170188,9890.8008189405791,10211.765254145388,11899.357628359787,13700.71637722034,17721.039932908552,19543.116990747156,194222.07680835575]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5878.6990599999999,5321.9700599999996,5132.1434300000001,3710.68858,2671.04207,1814.57736,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,39457.7189]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,134392.38306000002,121665.05405999999,117325.44543000001,84829.700580000004,61062.440070000004,41482.881359999999,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,902039.17889999994]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,162467.62758986477,148239.33058101713,143045.86617027901,107901.26157704549,79570.926037657366,55317.292970170187,43268.06783894058,45084.560094145389,54635.457768359789,68199.635617220338,104037.42067290856,123951.52769074716,1135718.9746083557]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,895482.52950082591,850969.54898163257,868347.36034896353,828223.72816064651,852031.93372646102,889894.7112767623,975899.88266323309,995071.20123708923,950215.74334514944,998150.03723275219,957145.641346063,970014.88271333999,11031447.200532919]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,154871.02272000001]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,908388.44806082593,863875.46754163259,881253.27890896355,841129.64672064653,864937.85228646104,902800.62983676232,988805.80122323311,1007977.1197970893,963121.66190514946,1011055.9557927522,970051.55990606302,982920.80127334001,11186318.22325292]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1949345,1766713,1891409,1773377,1863197,1925405,2156629,2199062,2065929,2204773,2074420,2129979,24000238]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4483894,4068671,3843295,2967197,3574691,3723257,4153120,4321657,3823681,3084746,3198979,4324084,45567272]
["TRANSPORTATION"]
["TRANSPORTATION","TS (legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1474997.9960500244,1394823.3462867572,1352056.198447925,1142919.936394668,967815.25059496204,841929.62309426465,795729.0699145986,803415.95287839521,834758.14598557341,1008959.5854878986,1283579.9744271622,1400914.2073783069,13301899.286940537]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,110167.02311999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1484178.5813100245,1404003.9315467572,1361236.7837079251,1152100.521654668,976995.835854962,851110.20835426461,804909.65517459856,812596.53813839518,843938.73124557338,1018140.1707478985,1292760.5596871623,1410094.792638307,13412066.310060536]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,975,975,975,975,975,975,975,975,975,975,975,975,975]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1641610.7526640659,1555473.8373502695,1568621.7366229093,1432563.0298948148,1334655.7987076822,1274803.4444755635,1332552.1224331968,1354839.2674630475,1324226.4386318109,1452145.6326811081,1591682.2745937738,1594614.8554962217,17457789.191014461]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,100024.95887999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1649946.1659040658,1563809.2505902695,1576957.1498629092,1440898.4431348147,1342991.2119476821,1283138.8577155634,1340887.5356731967,1363174.6807030474,1332561.8518718109,1460481.045921108,1600017.6878337737,1602950.2687362216,17557814.149894461]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,237,237,237,237,237,237,237,237,237,237,237,237,237]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1892653.4684051701,1690129.2747019778,1717166.8515921782,1717245.4511053558,1742256.5194188529,1753986.0041407528,1820110.1371427553,1736977.2466951744,1661528.8863999699,1717668.4981884167,1730722.4282400934,1867270.057780128,21047714.823810823]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1901688.0616651701,1699163.8679619778,1726201.4448521782,1726280.0443653557,1751291.1126788529,1763020.5974007528,1829144.7304027553,1746011.8399551744,1670563.4796599699,1726703.0914484167,1739757.0215000934,1876304.651040128,21156129.942930825]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,88628050.561037675,74104990.10138011,62248519.135210387,41835865.034731627,30486759.89820927,23273825.032107297,22105242.325564008,21386549.365958437,22065205.09522019,31828774.665808383,59284268.45469863,83303165.124109745,560551214.79403579]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,17230899.539699998,13798062.110480001,10963479.916990001,3512441.6054199999,2109389.8563000001,1225670.6003299998,1060317.6851900001,971923.83710999996,1080543.0477799999,2263957.0652700001,10249939.08099,15945618.93145,80412243.277010009]
[null,null,"Commodity Revenue",null,null,null,null,94410679.537110001,75564317.045610011,60004679.34663,42774026.680829994,25200582.930120002,14208070.166010002,12121306.139909999,11031748.098269999,12329266.310819998,26944446.57522,56056751.326619998,87336758.749200001,517982632.9063499]
[null,null,"Total Utah Revenue",null,null,null,null,200269629.63784766,163467369.25747013,133216678.39883038,88122333.320981622,57796732.684629276,38707565.798447296,35286866.150664009,33390221.301338438,35475014.453820184,61037178.30629839,125590958.86230862,186585542.80475974,1158946090.9773955]
[null,null,"# of Customers",null,null,null,null,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620]
[null,null,"Sales Dth",null,null,null,null,22927795,18351020,14572621,10389268,6122305,3452862,2946692,2682685,2997208,6545635,13614363,21209328,125811782]
[null,null,"Transportation Dth",null,null,null,null,11857250,10633143,10522014,8972556,9340364,9360832,10213410,10310078,9485959,9377546,10005126,11614902,121693180]
[null,null,"Total Utah Dth",null,null,null,null,34785045,28984163,25094635,19361824,15462669,12813694,13160102,12992763,12483167,15923181,23619489,32824230,247504962,{"$f":"+T206-Z36","v":73245986}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1633553.58366,1431189.7802599999,1258519.54629,1075201.76064,804053.42112999992,525389.82478999998,450558.37504000001,433456.70186999999,488087.26781999995,690746.47937999992,1136632.5962,1584716.0486699999,11512105.385749999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2118351.0403800001,1789698.9241800001,1508788.2449700001,1210650.7795200001,771724.84508999996,320982.14546999999,200922.31872000001,175428.59391,265533.42726000003,594100.26234000002,1313222.6466000001,2037328.64631,12306731.874750001]
["FIRM",null,"Total Revenue","sales",null,null,null,3751904.6240400001,3220888.70444,2767307.7912600003,2285852.5401600003,1575778.2662199999,846371.97025999997,651480.69376000005,608885.29578000004,753620.69507999998,1284846.7417199998,2449855.2428000001,3622044.6949800001,23818837.260499999]
["FIRM",null,"# of Customers","sales",null,null,null,27266,27292,27339,27384,27345,27287,27221,27106,27028,27031,27232,27360,27240.916666666668]
[null,null,"Total Dth","sales",null,null,null,397434,335774,283071,227136,144787,60221,37696,32913,49818,111462,246380,382233,2308925]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,22584.311879999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,12344.442119999998]
["FIRM",null,"Total Revenue","sales",null,null,null,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,34928.754000000008]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,193,193,193,193,193,193,193,193,193,193,193,193,2316]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,291170.79398000002,246515.59838000001,209481.41338000001,169439.87408000001,112535.73334000001,49181.397680000002,30694.64644,43441.5452,46436.406040000002,101998.39222000001,193730.72988,287328.16264,1781954.6932600003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,869552.94987000001,736194.59846999997,625595.64596999995,506015.52552000002,336076.90370999998,146875.40892000002,91666.543860000005,129733.9038,138677.76126,304608.17043,578557.77821999998,858077.30916000006,5321632.4991899999]
["FIRM",null,"Total Revenue","sales",null,null,null,1160723.74385,982710.19684999995,835077.05935,675455.3996,448612.63705000002,196056.80660000001,122361.1903,173175.44899999999,185114.1673,406606.56264999998,772288.50809999998,1145405.4717999999,7103587.19245]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,163141,138121,117371,94936,63053,27556,17198,24340,26018,57149,108546,160988,998417]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1959422.0758500001,1706820.88289,1497400.0085799999,1270026.87711,937195.11117999989,590464.91294000007,495643.03930999996,492424.75959999999,552403.08358999994,816842.61684999999,1356756.28223,1904096.6390199999,13579496.28915]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3169211.6513700001,2678909.17221,2290810.7852999996,1844476.0535700002,1202367.8507399999,530912.28249000001,347557.87449000002,368243.87615999999,476220.43422,1002831.3502200001,2016557.3635199999,3054918.9603599999,18983017.654650003]
[null,null,"Total Wyoming Revenue",null,null,null,null,5142207.42796,4404384.8300200002,3797009.3016699995,3121829.3201000001,2146767.9903099998,1127361.03938,848780.97039999999,866720.24763,1034641.8717699999,1826013.57614,3381630.2458600001,4967951.6181399999,32665298.439380001]
[null,null,"# of Customers",null,null,null,null,28330,28356,28403,28448,28409,28351,28285,28170,28092,28095,28296,28424,28304.916666666668]
[null,null,"Sales Dth",null,null,null,null,594591,502603,429790,346051,225582,99607,65207,69088,89346,188146,378336,573148,3561495]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,629381,569253,476956,371567,261906,120787,99510,103001,109623,208143,408050,607754,3965931,{"$f":"+T330-Z61","v":998417}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,90587472.63688767,75811810.984270111,63745919.143790387,43105891.911841623,31423955.00938927,23864289.945047297,22600885.364874009,21878974.125558436,22617608.17881019,32645617.282658383,60641024.736928627,85207261.763129741,574130711.08318579]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,17233118.037359998,13800046.150400002,10965566.735380001,3513972.9865600001,2110301.1346499999,1226023.3707199998,1060595.1328700001,972353.19461999997,1080946.2139399999,2264676.8758200002,10251157.430339999,15947352.97945,80426110.242110014]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,97579891.188480005,78243226.217820004,62295490.131930001,44618502.734399997,26402950.780860003,14738982.448500002,12468864.0144,11399991.974429999,12805486.745039998,27947277.925439999,58073308.690139994,90391677.709560007,536965650.56099999]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,205411837.06580767,167871754.08749011,137013687.7005004,91244162.641081631,59943500.674939275,39834926.837827295,36135647.121064007,34256941.548968434,36509656.325590186,62863191.882438384,128972589.10816863,191553494.42289975,1191611389.4167757,{"$f":"+T367","v":1191611389.4167757}]
[null,null,"# of Customers",null,null,null,null,1257950,1257976,1258023,1258068,1258029,1257971,1257905,1257790,1257712,1257715,1257916,1258044,1257924.9166666667]
[null,null,"Sales Dth",null,null,null,null,23522386,18853623,15002411,10735319,6347887,3552469,3011899,2751773,3086554,6733781,13992699,21782476,129373277]
[null,null,"Transportation Dth",null,null,null,null,11892040,10699793,10569180,8998072,9376688,9382012,10247713,10343991,9506236,9397543,10034840,11649508,122097616]
[null,null,"SystemTotal Dth",null,null,null,null,35414426,29553416,25571591,19733391,15724575,12934481,13259612,13095764,12592790,16131324,24027539,33431984,251470893]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1069}]
[null,null,null,null,null,null,null,5318849.1549835578,6581831.086441718,6347162.0235725716,1407615.9410200976,2920459.8613026552,1176959.85762945,678601.17225685716,328016.81805881485,-921575.62777431682,927767.20312474668,3634023.6816909462,6747128.9973071516]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1227910}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1228346}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1229584}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27360}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27385}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27393}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1256962}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1255270}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1255731}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1229584}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27393}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1256977}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1227910}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1228346}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1229584}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27240.916666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27265.916666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27273.916666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1256842.9166666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1255150.9166666667}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1255611.9166666667}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1229584}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27273.916666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1256857.9166666667}]

{"sheet":"AVG Proj Rev 2025","index":41,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1205811},{"$f":"+$T$21","v":1195896.4166666667},{"$f":"+$T$22","v":119404253},{"$f":"+$T$15","v":466163849.07239026},{"$f":"+$T$17","v":75714430.771799996},{"$f":"+$T$19","v":491772386.19314998},{"$f":"SUM(AA13:AC13)","v":1033650666.0373402}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":437},{"$f":"+$T$49","v":2281221},{"$f":"+$T$42","v":3634520.0586916083},{"$f":"+$T$44","v":1663742.6584600001},{"$f":"+$T$46","v":9395322.7495500017},{"$f":"SUM(AA14:AC14)","v":14693585.46670161}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,77232819.157422826,64118979.863366798,53065065.750837661,34335874.068868764,23864307.350272369,17260355.515202578,15998896.363016693,15362646.650729476,16125947.940139774,24946171.761039685,50584196.012508467,73268588.638985276,466163849.07239026,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1609658.5444398855},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2170658.3031198857}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1206247},1196334.4166666667,{"$f":"SUM(Z13:Z15)","v":121831292},{"$f":"SUM(AA13:AA15)","v":471408027.67552179},77515236.517540008,501591645.61409998,1050514909.8071617]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16365830.113919999,13097767.30752,10391875.184040001,3230201.9712299998,1881483.1479600002,1045291.3383899999,886848.55310999998,806390.63817000005,899690.01759000006,2013778.8984299998,9767962.8740400001,15327310.727400001,75714430.771799996]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,89856942.376800001,71913573.220799997,57056814.29535,40561444.948349997,23625666.694199998,13125658.22655,11136102.04095,10125797.014649998,11297351.51055,25286896.19235,53631210.332849994,84154929.339750007,491772386.19314998,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15.5},{"$f":"+$T$103","v":251527},{"$f":"+$T$96","v":214690.80767549784},{"$f":"+$T$98","v":45171.733929999995},{"$f":"+$T$100","v":1032666.73593},{"$f":"SUM(AA19:AC19)","v":1292529.2775354977}]
["FIRM",null,"Total Revenue","sales",null,null,null,183455591.64814281,149130320.3916868,120513755.23022766,78127520.988448769,49371457.192432366,31431305.08014258,28021846.957076695,26294834.303549476,28322989.468279775,52246846.851819687,113983369.21939847,172750828.70613527,1033650666.0373404,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15.5,{"$f":"SUM(Z19:Z19)","v":251527},214690.80767549784,45171.733929999995,1032666.73593,1292529.2775354977]
["FIRM",null,"# of Customers","sales",null,null,null,1187966,1188818,1190757,1192818,1193848,1195808,1196217,1197189,1199528,1199562,1202435,1205811,1195896.4166666667]
["FIRM",null,"Total Dth","sales",null,null,null,21817616,17460896,13853617,9848477,5736404,3186961,2703889,2458583,2743041,6139757,13021867,20433145,119404253,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":7.583333333333333},{"$f":"+$T$130","v":8659486},{"$f":"+$T$123","v":5410873.0533726821},{"$f":"+$T$125","v":76120.224719999998},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":5486993.2780926824}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":235.5},{"$f":"+$T$184","v":15796818},{"$f":"+$T$177","v":16997214.128450409},{"$f":"+$T$179","v":99524.206319999983},{"$f":"+$T$181","v":0},17096738.334770408]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":967},{"$f":"+$T$175","v":8376623},{"$f":"+$T$168","v":12930064.123292094},{"$f":"+$T$170","v":109228.29455999998},{"$f":"+$T$172","v":0},13039292.417852094]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1211.0833333333333,32880501,35384310.210575186,284872.72560000001,0,35669182.936175182]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1207483},1197561,154963320,507007028.69377244,{"$f":"+AB34+AB24+AB16+AB20","v":77845280.977070019},502624312.35003,1087476622.0208724]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27245},{"$f":"+$T$244","v":27149.166666666668},{"$f":"+$T$245","v":2287571},{"$f":"+$T$238","v":11428703.001290001},0,{"$f":"+$T$242","v":12192913.559969999},{"$f":"SUM(AA41:AC41)","v":23621616.56126}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,458865.97602957196,411960.41166816646,384180.22334274172,248870.42112753657,233282.29505397202,204323.70407764812,199104.95947621317,186979.97290765325,210463.83260044173,285549.16889135964,384722.929155563,426216.16436074127,3634520.0586916083,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2868},{"$f":"+$T$256","v":27967.101239999993},0,{"$f":"+$T$260","v":15286.64076},{"$f":"SUM(AA43:AC43)","v":43253.741999999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,203313.27384000001,180753.258,165777.34434000001,123826.88656000001,115128.93218,98857.706679999988,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1663742.6584600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27270},27174.166666666668,2465506,11696190.062390001,0,13141319.56542,24837509.627809998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1066885.6662000001,948502.06500000006,869916.01244999992,757714.35480000009,704490.33314999996,604924.38690000004,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9395322.7495500017,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1729064.9160695721,1541215.7346681664,1419873.5801327415,1130411.6624875367,1052901.560383972,908105.7976576481,867141.64245621325,815083.3781476533,933326.11720044166,1291657.8954213597,1416268.0010855631,1588535.1809907411,14693585.466701606,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,439,439,439,439,439,439,435,435,435,435,435,435,437,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,259044,230300,211219,183975,171053,146878,139418,131084,150860,209973,210373,237044,2281221]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,165560.21101310817,135722.28259809074,118645.22922848957,131428.1819123927,129772.35902587675,114682.29312009474,133889.83860367976,154190.2271923653,134474.89602358206,126802.91664939148,131439.22073163613,133050.88834117833,1609658.5444398855]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1234746},1224727.6666666667,157658505,518600777.41736698,77813976.208240002,515142154.65341997,1111556908.279027]
["FIRM",null,"Total Revenue","sales",null,null,null,223261.41649310815,183024.34429809073,159995.57970848956,177233.6594723927,175000.74758587676,154651.47726009472,180553.25514367977,207928.75487236533,181342.21734358204,170996.39226939148,177248.54555163614,179421.91312117834,2170658.3031198857,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1233056},1223045.5833333335,121691824,477592552.07368028,75714430.771799996,503965299.75312001,1057272282.5986001]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1697.5833333332557,36218208,41222916.151362181,2144717.1703700274,12209521.636229992,55577154.957962275]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1233517},1223508.5833333335,124296798,483104217.73791182,77515236.517540008,514732965.17951995,1075352419.4349716]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17.5,328297,238022.74607549785,59038.699029999996,1441856.2098300001,1738917.6549354978]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1217.0833333333333,33284937,35473227.741055183,284872.72560000001,0,35758100.46665518]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1207483},{"$f":"+Y36","v":1197561},154963320,507007028.69377244,77845280.977070019,502624312.35003,1087476622.0208724]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1234761},1224743.1666666667,157910032,518815468.22504246,77859147.942170024,516174821.38935,1112849437.5565624]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-70727284},{"$f":"+AA77-$T$362-$T$364","v":-24657112.550644372},{"$f":"+AB77-$T$363","v":-108415.11911997199},{"$f":"+AC77-$T$365","v":-5272638.4957500696},{"$f":"+AD77-$T$367","v":-30038166.165514469}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,26622.000391187674,25486.782128380142,24688.096598984586,23211.996347382814,18976.1419663755,14385.276562689347,9713.733175211697,10026.763779672974,11672.641026625532,13429.474545357067,17350.428825940471,19127.472327690048,214690.80767549784]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7248.0728099999997,6561.67983,6327.6740599999994,4575.0552499999994,3293.3214199999998,2237.3322199999998,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,45171.733929999995]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,165697.50680999999,150005.94183000003,144656.35806,104589.90525000001,75288.309420000005,51147.440220000004,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,1032666.73593]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,199567.58001118767,182054.40378838018,175672.12871898458,132376.95684738283,97557.772806375506,67770.049002689353,43091.000195211702,44899.558619672971,54408.741166625536,67928.393785357068,103666.80956594046,123535.88302769006,1292529.2775354979]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,16,16,16,16,16,16,15,15,15,15,15,15,15.5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,40359,36537,35234,25475,18338,12458,7789,8138,9973,12718,20143,24365,251527]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,308556.32610928512,291461.67587258411,282434.7066550965,252394.96687865452,266728.66677785706,505049.63413608109,584282.93308425031,602738.16593979474,563117.55130041135,605702.00884170982,569788.62892341323,578617.78885354358,5410873.0533726821]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,5478.19056,5478.19056,5478.19056,5478.19056,5478.19056,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,76120.224719999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,314034.51666928513,296939.86643258412,287912.89721509651,257873.15743865451,272206.85733785707,512010.95869608107,591244.25764425029,609699.49049979472,570078.87586041132,612663.33340170979,576749.95348341321,585579.11341354356,5486993.2780926805]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,8,8,8,8,8,8,8,7.583333333333333]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,422657,387769,364721,295937,336509,817325,1011613,1054046,957849,1059757,966340,984963,8659486]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4246910,4068671,3843295,1483599,1787346,3723257,4153120,4321657,3823681,3084746,3198979,4324084,42059345]
["TRANSPORTATION"]
["TRANSPORTATION","TS (legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1418983.4089610225,1343435.832389174,1303902.4782819722,1103153.3917881034,935747.62490692199,815681.95474760153,782898.89922383556,790351.62075215811,820738.98265165777,989633.58347195049,1255888.2213490829,1369648.1247686152,12930064.123292094]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,109228.29455999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1428007.5394610225,1352459.962889174,1312926.6087819722,1112177.5222881034,944771.75540692196,824706.0852476015,792079.48448383552,799532.20601215807,829919.56791165774,998814.16873195046,1265068.806609083,1378828.7100286153,13039292.417852094]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,959,959,959,959,959,959,975,975,975,975,975,975,967]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1221546,1090231,1031947,706222,476566,339272,298819,299876,321900,540483,933672,1116089,8376623]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1574490.3286969182,1495356.1168187712,1512871.8152711706,1384661.9418981588,1294346.3995759385,1239865.1012497321,1308951.2788104485,1330801.7489152374,1300786.0625410574,1426197.9622851852,1563004.4001960948,1565880.972191697,16997214.128450409]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,99524.206319999983]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1582742.2831769183,1503608.0712987713,1521123.7697511707,1392913.8963781588,1302598.3540559385,1248117.0557297322,1317286.6920504484,1339137.1621552373,1309121.4757810573,1434533.3755251851,1571339.8134360947,1574216.3854316969,17096738.334770408]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,234,234,234,234,234,234,237,237,237,237,237,237,235.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1580183,1451961,1476216,1249560,1120431,1054055,1169036,1199248,1135891,1301428,1521458,1537351,15796818]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1857007.0319223539,1658314.1336584231,1684840.1649599774,1684917.352937446,1709455.243110775,1720962.9245717267,1785836.2024420784,1704276.0127169543,1630254.8882857426,1685332.4527877199,1698139.3781302324,1832103.7696209189,20651439.555144347]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1866041.6251823539,1667348.7269184231,1693874.7582199774,1693951.946197446,1718489.836370775,1729997.5178317267,1794870.7957020784,1713310.6059769543,1639289.4815457426,1694367.0460477199,1707173.9713902324,1841138.3628809189,20759854.674264349]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,83237770.275056288,69673941.650370404,58568803.716856092,39354457.019718431,28641288.242330089,22063326.028928153,20991522.433682412,20330103.995183311,20985699.65595929,30267757.204412356,56397152.751340441,79386769.275079668,529898592.24891698]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16622277.84945,13328427.922350001,10605871.761320001,3401583.9455999997,2042744.4401200002,1189423.6245299999,1026996.74986,942720.81623,1047981.4093000001,2201696.5882699997,9981397.7282299995,15562573.260930002,77953696.096189991]
[null,null,"Commodity Revenue",null,null,null,null,91133129.235210001,73047826.481130004,58102634.32626,41458363.522199996,24439623.555569999,13811933.99337,11777543.12706,10739693.480669998,11995037.741219999,26237291.54022,54614958.172469996,85266277.174650013,502624312.35003]
[null,null,"Total Utah Revenue",null,null,null,null,190993177.3597163,156050196.05385041,127277309.80443609,84214404.48751843,55123656.238020092,37064683.646828152,33796062.310602412,32012518.292083308,34028718.80647929,58706745.332902357,120993508.65204044,180215619.71065968,1110476600.695137]
[null,null,"# of Customers",null,null,null,null,1189661,1190513,1192452,1194513,1195543,1197504,1197927,1198899,1201238,1201272,1204145,1207521,1197599]
[null,null,"Sales Dth",null,null,null,null,22132017,17740028,14110818,10069833,5937551,3356686,2863225,2611773,2916056,6373935,13264290,20706607,122082819]
[null,null,"Transportation Dth",null,null,null,null,10030784,9202356,8952020,5979466,6004695,8238442,9068394,9165062,8377879,8232530,8897046,10469886,102618560]
[null,null,"Total Utah Dth",null,null,null,null,32162801,26942384,23062838,16049299,11942246,11595128,11931619,11776835,11293935,14606465,22161336,31176493,224701379,{"$f":"+T206-Z36","v":69738059}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1620395.3571500001,1419301.63674,1248738.83403,1066617.9834099999,798189.80987999996,522241.78767999995,448445.11222000001,431810.08447,486499.03178999998,686959.24704000005,1128701.3610799999,1570802.7557999999,11428703.001290001]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2098901.6149499998,1772386.8568200001,1495068.64479,1199047.21713,764395.99884000001,317842.73424000002,199227.35646000001,174042.77571000002,263950.39646999998,588951.41472,1302093.4604400001,2017005.0893999999,12192913.559969999]
["FIRM",null,"Total Revenue","sales",null,null,null,3719296.9720999999,3191688.4935600003,2743807.4788199998,2265665.2005399996,1562585.8087200001,840084.52191999997,647672.46868000005,605852.86018000008,750449.42825999996,1275910.66176,2430794.8215199998,3587807.8451999999,23621616.56126]
["FIRM",null,"# of Customers","sales",null,null,null,27169,27191,27229,27265,27233,27186,27132,27040,26977,26980,27143,27245,27149.166666666668]
[null,null,"Total Dth","sales",null,null,null,393785,332526,280497,224959,143412,59632,37378,32653,49521,110496,244292,378420,2287571]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,27967.101239999993]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,15286.64076]
["FIRM",null,"Total Revenue","sales",null,null,null,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,43253.741999999998]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,239,239,239,239,239,239,239,239,239,239,239,239,2868]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,288495.40876000002,244131.1323,207577.05312,167815.72427999999,111468.43490000001,48699.507080000003,30435.853340000001,43098.867440000002,46159.765140000003,101114.92612,192088.73228,284463.59074000001,1765548.9954999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,861563.17494000006,729073.62494999997,619908.46128000005,501165.16181999998,332889.52185000002,145436.29002000001,90893.683709999998,128710.53036,137851.60041000001,301969.78577999998,573654.11381999997,849522.54680999997,5272638.4957500007]
["FIRM",null,"Total Revenue","sales",null,null,null,1150058.5837000001,973204.75725000002,827485.51439999999,668980.8861,444357.95675000001,194135.79710000003,121329.53705,171809.39780000001,184011.36555000002,403084.71189999999,765742.84609999997,1133986.1375500001,7038187.49125]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,161642,136785,116304,94026,62455,27286,17053,24148,25863,56654,107626,159383,989225]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1944037.0299000002,1692996.83907,1486163.50184,1260267.5158599999,930712.76726999995,587283.55101000005,493719.54917000001,490884.03022000002,550986.77243999997,812620.4841900001,1347631.6152899999,1887767.3400299998,13485070.996289998]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3142017.63423,2654721.3145500002,2271649.18365,1828267.3107,1192096.8058500001,526578.93558000005,345335.2353,366079.86774000002,474056.42580000003,995289.30117000011,2000769.69618,3026285.8243199992,18823147.535070002]
[null,null,"Total Wyoming Revenue",null,null,null,null,5099628.3648700006,4366372.9285400007,3766611.1932800002,3095861.2159799999,2130014.6015099999,1119846.33054,844634.84107000008,863015.50983000011,1031061.5522,1814249.3944300003,3356717.9115800001,4922989.1831099987,32411003.026940003]
[null,null,"# of Customers",null,null,null,null,28233,28255,28293,28329,28297,28250,28196,28104,28041,28044,28207,28309,28213.166666666668]
[null,null,"Sales Dth",null,null,null,null,589489,498065,426195,343010,223655,98794,64790,68682,88940,186731,375374,567776,3531501]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,624279,564715,473361,368526,259979,119974,99093,102595,109217,206728,405088,602382,3935937,{"$f":"+T330-Z61","v":989225}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,85181807.304956287,71366938.489440411,60054967.218696095,40614724.53557843,29572001.009600088,22650609.579938155,21485241.982852411,20820988.02540331,21536686.428399291,31080377.688602354,57744784.366630442,81274536.615109667,543383663.24520683]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16624496.34711,13330411.962270001,10607958.579710001,3403115.3267399999,2043655.7184700002,1189776.3949199999,1027274.19754,943150.17374,1048384.5754600001,2202416.3988199998,9982616.0775799993,15564307.308930002,77967563.061289996]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,94275146.869440004,75702547.795680001,60374283.509910002,43286630.832899995,25631720.361419998,14338512.928950001,12122878.362360001,11105773.348409997,12469094.167019999,27232580.841389999,56615727.868649997,88292562.998970017,521447459.88510007]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,196092805.72458631,160416568.9823904,131043920.9977161,87310265.703498423,57253670.839530081,38184529.977368154,34640697.151672408,32875533.801913306,35059780.358679295,60520994.727332354,124350226.56362045,185138608.89376968,1142887603.7220769,{"$f":"+T367","v":1142887603.7220769}]
[null,null,"# of Customers",null,null,null,null,1217894,1218768,1220745,1222842,1223840,1225754,1226123,1227003,1229279,1229316,1232352,1235830,1225812.1666666667]
[null,null,"Sales Dth",null,null,null,null,22721506,18238093,14537013,10412843,6161206,3455480,2928015,2680455,3004996,6560666,13639664,21274383,125614320]
[null,null,"Transportation Dth",null,null,null,null,10065574,9269006,8999186,6004982,6041019,8259622,9102697,9198975,8398156,8252527,8926760,10504492,103022996]
[null,null,"SystemTotal Dth",null,null,null,null,32787080,27507099,23536199,16417825,12202225,11715102,12030712,11879430,11403152,14813193,22566424,31778875,228637316]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1069}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1205811}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1206247}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1207485}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27245}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27270}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27278}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1234748}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1233056}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1233517}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1207485}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27278}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1234763}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1195896.4166666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":437}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1196334.4166666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15.5}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15.5}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7.583333333333333}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":235.5}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":967}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1213.0833333333333}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1197563}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27149.166666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27174.166666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27182.166666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1224729.6666666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1223045.5833333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1699.5833333332557}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1223508.5833333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17.5}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1219.0833333333333}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1197563}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27182.166666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1224745.1666666667}]

{"sheet":"AVG Proj Rev 2025 with CET","index":42,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1205811},{"$f":"+$T$21","v":1195896.4166666667},{"$f":"+$T$22","v":119404253},{"$f":"+$T$15","v":455302931.16928035},{"$f":"+$T$17","v":75714430.771799996},{"$f":"+$T$19","v":491772386.19314998},{"$f":"SUM(AA13:AC13)","v":1022789748.1342304}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":437},{"$f":"+$T$49","v":2281221},{"$f":"+$T$42","v":3634520.0586916083},{"$f":"+$T$44","v":1663742.6584600001},{"$f":"+$T$46","v":9395322.7495500017},{"$f":"SUM(AA14:AC14)","v":14693585.46670161}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,74476422.567182824,63837281.388226792,52222953.181697652,32368558.372048754,22822044.908062369,16589855.979392581,15342141.506026693,15199477.725619474,16324766.121139774,27278512.193699688,49180523.577388458,69660393.648795262,455302931.16928035,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1609658.5444398855},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2170658.3031198857}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1206247},1196334.4166666667,{"$f":"SUM(Z13:Z15)","v":121831292},{"$f":"SUM(AA13:AA15)","v":460547109.77241188},77515236.517540008,501591645.61409998,1039653991.9040519]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16365830.113919999,13097767.30752,10391875.184040001,3230201.9712299998,1881483.1479600002,1045291.3383899999,886848.55310999998,806390.63817000005,899690.01759000006,2013778.8984299998,9767962.8740400001,15327310.727400001,75714430.771799996]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,89856942.376800001,71913573.220799997,57056814.29535,40561444.948349997,23625666.694199998,13125658.22655,11136102.04095,10125797.014649998,11297351.51055,25286896.19235,53631210.332849994,84154929.339750007,491772386.19314998,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15.5},{"$f":"+$T$103","v":251527},{"$f":"+$T$96","v":214690.80767549784},{"$f":"+$T$98","v":45171.733929999995},{"$f":"+$T$100","v":1032666.73593},{"$f":"SUM(AA19:AC19)","v":1292529.2775354977}]
["FIRM",null,"Total Revenue","sales",null,null,null,180699195.05790281,148848621.91654679,119671642.66108766,76160205.291628748,48329194.75022237,30760805.544332579,27365092.100086693,26131665.378439471,28521807.649279773,54579187.284479693,112579696.78427845,169142633.71594527,1022789748.1342304,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15.5,{"$f":"SUM(Z19:Z19)","v":251527},214690.80767549784,45171.733929999995,1032666.73593,1292529.2775354977]
["FIRM",null,"# of Customers","sales",null,null,null,1187966,1188818,1190757,1192818,1193848,1195808,1196217,1197189,1199528,1199562,1202435,1205811,1195896.4166666667]
["FIRM",null,"Total Dth","sales",null,null,null,21817616,17460896,13853617,9848477,5736404,3186961,2703889,2458583,2743041,6139757,13021867,20433145,119404253,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":7.583333333333333},{"$f":"+$T$130","v":8659486},{"$f":"+$T$123","v":5410873.0533726821},{"$f":"+$T$125","v":76120.224719999998},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":5486993.2780926824}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":235.5},{"$f":"+$T$184","v":15796818},{"$f":"+$T$177","v":16997214.128450409},{"$f":"+$T$179","v":99524.206319999983},{"$f":"+$T$181","v":0},17096738.334770408]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":967},{"$f":"+$T$175","v":8376623},{"$f":"+$T$168","v":12930064.123292094},{"$f":"+$T$170","v":109228.29455999998},{"$f":"+$T$172","v":0},13039292.417852094]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1211.0833333333333,32880501,35384310.210575186,284872.72560000001,0,35669182.936175182]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1207483},1197561,154963320,496146110.79066253,{"$f":"+AB34+AB24+AB16+AB20","v":77845280.977070019},502624312.35003,1076615704.1177626]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27245},{"$f":"+$T$244","v":27149.166666666668},{"$f":"+$T$245","v":2287571},{"$f":"+$T$238","v":11428703.001290001},0,{"$f":"+$T$242","v":12192913.559969999},{"$f":"SUM(AA41:AC41)","v":23621616.56126}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,458865.97602957196,411960.41166816646,384180.22334274172,248870.42112753657,233282.29505397202,204323.70407764812,199104.95947621317,186979.97290765325,210463.83260044173,285549.16889135964,384722.929155563,426216.16436074127,3634520.0586916083,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2868},{"$f":"+$T$256","v":27967.101239999993},0,{"$f":"+$T$260","v":15286.64076},{"$f":"SUM(AA43:AC43)","v":43253.741999999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,203313.27384000001,180753.258,165777.34434000001,123826.88656000001,115128.93218,98857.706679999988,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1663742.6584600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27270},27174.166666666668,2465506,11696190.062390001,0,13141319.56542,24837509.627809998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1066885.6662000001,948502.06500000006,869916.01244999992,757714.35480000009,704490.33314999996,604924.38690000004,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9395322.7495500017,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1729064.9160695721,1541215.7346681664,1419873.5801327415,1130411.6624875367,1052901.560383972,908105.7976576481,867141.64245621325,815083.3781476533,933326.11720044166,1291657.8954213597,1416268.0010855631,1588535.1809907411,14693585.466701606,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,439,439,439,439,439,439,435,435,435,435,435,435,437,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,259044,230300,211219,183975,171053,146878,139418,131084,150860,209973,210373,237044,2281221]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,165560.21101310817,135722.28259809074,118645.22922848957,131428.1819123927,129772.35902587675,114682.29312009474,133889.83860367976,154190.2271923653,134474.89602358206,126802.91664939148,131439.22073163613,133050.88834117833,1609658.5444398855]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1234746},1224727.6666666667,157658505,507739859.51425707,77813976.208240002,515142154.65341997,1100695990.375917]
["FIRM",null,"Total Revenue","sales",null,null,null,223261.41649310815,183024.34429809073,159995.57970848956,177233.6594723927,175000.74758587676,154651.47726009472,180553.25514367977,207928.75487236533,181342.21734358204,170996.39226939148,177248.54555163614,179421.91312117834,2170658.3031198857,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1233056},1223045.5833333335,121691824,466731634.17057037,75714430.771799996,503965299.75312001,1046411364.6954904]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1697.5833333332557,36218208,41222916.151362181,2144717.1703700274,12209521.636229992,55577154.957962275]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1233517},1223508.5833333335,124296798,472243299.83480191,77515236.517540008,514732965.17951995,1064491501.5318619]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17.5,328297,238022.74607549785,59038.699029999996,1441856.2098300001,1738917.6549354978]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1217.0833333333333,33284937,35473227.741055183,284872.72560000001,0,35758100.46665518]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1207483},{"$f":"+Y36","v":1197561},154963320,496146110.79066253,77845280.977070019,502624312.35003,1076615704.1177626]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1234761},1224743.1666666667,157910032,507954550.32193255,77859147.942170024,516174821.38935,1101988519.6534526]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-70727284},{"$f":"+AA77-$T$362-$T$364","v":-24657112.550644431},{"$f":"+AB77-$T$363","v":-108415.11911997199},{"$f":"+AC77-$T$365","v":-5272638.4957500696},{"$f":"+AD77-$T$367","v":-30038166.165514231}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"X77-'Booked DEC 2024 Rev'!X77","v":22927}]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,26622.000391187674,25486.782128380142,24688.096598984586,23211.996347382814,18976.1419663755,14385.276562689347,9713.733175211697,10026.763779672974,11672.641026625532,13429.474545357067,17350.428825940471,19127.472327690048,214690.80767549784]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7248.0728099999997,6561.67983,6327.6740599999994,4575.0552499999994,3293.3214199999998,2237.3322199999998,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,45171.733929999995]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,165697.50680999999,150005.94183000003,144656.35806,104589.90525000001,75288.309420000005,51147.440220000004,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,1032666.73593]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,199567.58001118767,182054.40378838018,175672.12871898458,132376.95684738283,97557.772806375506,67770.049002689353,43091.000195211702,44899.558619672971,54408.741166625536,67928.393785357068,103666.80956594046,123535.88302769006,1292529.2775354979]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,16,16,16,16,16,16,15,15,15,15,15,15,15.5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,40359,36537,35234,25475,18338,12458,7789,8138,9973,12718,20143,24365,251527]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,308556.32610928512,291461.67587258411,282434.7066550965,252394.96687865452,266728.66677785706,505049.63413608109,584282.93308425031,602738.16593979474,563117.55130041135,605702.00884170982,569788.62892341323,578617.78885354358,5410873.0533726821]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,5478.19056,5478.19056,5478.19056,5478.19056,5478.19056,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,76120.224719999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,314034.51666928513,296939.86643258412,287912.89721509651,257873.15743865451,272206.85733785707,512010.95869608107,591244.25764425029,609699.49049979472,570078.87586041132,612663.33340170979,576749.95348341321,585579.11341354356,5486993.2780926805]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,8,8,8,8,8,8,8,7.583333333333333]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,422657,387769,364721,295937,336509,817325,1011613,1054046,957849,1059757,966340,984963,8659486]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4246910,4068671,3843295,1483599,1787346,3723257,4153120,4321657,3823681,3084746,3198979,4324084,42059345]
["TRANSPORTATION"]
["TRANSPORTATION","TS (Legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1418983.4089610225,1343435.832389174,1303902.4782819722,1103153.3917881034,935747.62490692199,815681.95474760153,782898.89922383556,790351.62075215811,820738.98265165777,989633.58347195049,1255888.2213490829,1369648.1247686152,12930064.123292094]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,109228.29455999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1428007.5394610225,1352459.962889174,1312926.6087819722,1112177.5222881034,944771.75540692196,824706.0852476015,792079.48448383552,799532.20601215807,829919.56791165774,998814.16873195046,1265068.806609083,1378828.7100286153,13039292.417852094]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,959,959,959,959,959,959,975,975,975,975,975,975,967]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1221546,1090231,1031947,706222,476566,339272,298819,299876,321900,540483,933672,1116089,8376623]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1574490.3286969182,1495356.1168187712,1512871.8152711706,1384661.9418981588,1294346.3995759385,1239865.1012497321,1308951.2788104485,1330801.7489152374,1300786.0625410574,1426197.9622851852,1563004.4001960948,1565880.972191697,16997214.128450409]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,99524.206319999983]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1582742.2831769183,1503608.0712987713,1521123.7697511707,1392913.8963781588,1302598.3540559385,1248117.0557297322,1317286.6920504484,1339137.1621552373,1309121.4757810573,1434533.3755251851,1571339.8134360947,1574216.3854316969,17096738.334770408]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,234,234,234,234,234,234,237,237,237,237,237,237,235.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1580183,1451961,1476216,1249560,1120431,1054055,1169036,1199248,1135891,1301428,1521458,1537351,15796818]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1857007.0319223539,1658314.1336584231,1684840.1649599774,1684917.352937446,1709455.243110775,1720962.9245717267,1785836.2024420784,1704276.0127169543,1630254.8882857426,1685332.4527877199,1698139.3781302324,1832103.7696209189,20651439.555144347]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1866041.6251823539,1667348.7269184231,1693874.7582199774,1693951.946197446,1718489.836370775,1729997.5178317267,1794870.7957020784,1713310.6059769543,1639289.4815457426,1694367.0460477199,1707173.9713902324,1841138.3628809189,20759854.674264349]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,80481373.684816286,69392243.175230399,57726691.147716083,37387141.322898433,27599025.800120089,21392826.493118156,20334767.57669241,20166935.07007331,21184517.836959288,32600097.637072355,54993480.316220433,75778574.284889653,519037674.3458069]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16622277.84945,13328427.922350001,10605871.761320001,3401583.9455999997,2042744.4401200002,1189423.6245299999,1026996.74986,942720.81623,1047981.4093000001,2201696.5882699997,9981397.7282299995,15562573.260930002,77953696.096189991]
[null,null,"Commodity Revenue",null,null,null,null,91133129.235210001,73047826.481130004,58102634.32626,41458363.522199996,24439623.555569999,13811933.99337,11777543.12706,10739693.480669998,11995037.741219999,26237291.54022,54614958.172469996,85266277.174650013,502624312.35003]
[null,null,"Total Utah Revenue",null,null,null,null,188236780.76947629,155768497.57871041,126435197.23529609,82247088.790698439,54081393.795810089,36394184.111018151,33139307.45361241,31849349.366973307,34227536.987479284,61039085.765562356,119589836.21692044,176607424.72046965,1099615682.792027]
[null,null,"# of Customers",null,null,null,null,1189661,1190513,1192452,1194513,1195543,1197504,1197927,1198899,1201238,1201272,1204145,1207521,1197599]
[null,null,"Sales Dth",null,null,null,null,22132017,17740028,14110818,10069833,5937551,3356686,2863225,2611773,2916056,6373935,13264290,20706607,122082819]
[null,null,"Transportation Dth",null,null,null,null,10030784,9202356,8952020,5979466,6004695,8238442,9068394,9165062,8377879,8232530,8897046,10469886,102618560]
[null,null,"Total Utah Dth",null,null,null,null,32162801,26942384,23062838,16049299,11942246,11595128,11931619,11776835,11293935,14606465,22161336,31176493,224701379,{"$f":"+T206-Z36","v":69738059}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1620395.3571500001,1419301.63674,1248738.83403,1066617.9834099999,798189.80987999996,522241.78767999995,448445.11222000001,431810.08447,486499.03178999998,686959.24704000005,1128701.3610799999,1570802.7557999999,11428703.001290001]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2098901.6149499998,1772386.8568200001,1495068.64479,1199047.21713,764395.99884000001,317842.73424000002,199227.35646000001,174042.77571000002,263950.39646999998,588951.41472,1302093.4604400001,2017005.0893999999,12192913.559969999]
["FIRM",null,"Total Revenue","sales",null,null,null,3719296.9720999999,3191688.4935600003,2743807.4788199998,2265665.2005399996,1562585.8087200001,840084.52191999997,647672.46868000005,605852.86018000008,750449.42825999996,1275910.66176,2430794.8215199998,3587807.8451999999,23621616.56126]
["FIRM",null,"# of Customers","sales",null,null,null,27169,27191,27229,27265,27233,27186,27132,27040,26977,26980,27143,27245,27149.166666666668]
[null,null,"Total Dth","sales",null,null,null,393785,332526,280497,224959,143412,59632,37378,32653,49521,110496,244292,378420,2287571]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,27967.101239999993]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,15286.64076]
["FIRM",null,"Total Revenue","sales",null,null,null,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,43253.741999999998]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,239,239,239,239,239,239,239,239,239,239,239,239,2868]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,288495.40876000002,244131.1323,207577.05312,167815.72427999999,111468.43490000001,48699.507080000003,30435.853340000001,43098.867440000002,46159.765140000003,101114.92612,192088.73228,284463.59074000001,1765548.9954999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,861563.17494000006,729073.62494999997,619908.46128000005,501165.16181999998,332889.52185000002,145436.29002000001,90893.683709999998,128710.53036,137851.60041000001,301969.78577999998,573654.11381999997,849522.54680999997,5272638.4957500007]
["FIRM",null,"Total Revenue","sales",null,null,null,1150058.5837000001,973204.75725000002,827485.51439999999,668980.8861,444357.95675000001,194135.79710000003,121329.53705,171809.39780000001,184011.36555000002,403084.71189999999,765742.84609999997,1133986.1375500001,7038187.49125]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,161642,136785,116304,94026,62455,27286,17053,24148,25863,56654,107626,159383,989225]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1944037.0299000002,1692996.83907,1486163.50184,1260267.5158599999,930712.76726999995,587283.55101000005,493719.54917000001,490884.03022000002,550986.77243999997,812620.4841900001,1347631.6152899999,1887767.3400299998,13485070.996289998]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3142017.63423,2654721.3145500002,2271649.18365,1828267.3107,1192096.8058500001,526578.93558000005,345335.2353,366079.86774000002,474056.42580000003,995289.30117000011,2000769.69618,3026285.8243199992,18823147.535070002]
[null,null,"Total Wyoming Revenue",null,null,null,null,5099628.3648700006,4366372.9285400007,3766611.1932800002,3095861.2159799999,2130014.6015099999,1119846.33054,844634.84107000008,863015.50983000011,1031061.5522,1814249.3944300003,3356717.9115800001,4922989.1831099987,32411003.026940003]
[null,null,"# of Customers",null,null,null,null,28233,28255,28293,28329,28297,28250,28196,28104,28041,28044,28207,28309,28213.166666666668]
[null,null,"Sales Dth",null,null,null,null,589489,498065,426195,343010,223655,98794,64790,68682,88940,186731,375374,567776,3531501]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,624279,564715,473361,368526,259979,119974,99093,102595,109217,206728,405088,602382,3935937,{"$f":"+T330-Z61","v":989225}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,82425410.714716285,71085240.014300406,59212854.649556085,38647408.838758431,28529738.567390088,21980110.044128157,20828487.125862408,20657819.100293308,21735504.609399289,33412718.121262353,56341111.931510434,77666341.624919653,532522745.34209698]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16624496.34711,13330411.962270001,10607958.579710001,3403115.3267399999,2043655.7184700002,1189776.3949199999,1027274.19754,943150.17374,1048384.5754600001,2202416.3988199998,9982616.0775799993,15564307.308930002,77967563.061289996]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,94275146.869440004,75702547.795680001,60374283.509910002,43286630.832899995,25631720.361419998,14338512.928950001,12122878.362360001,11105773.348409997,12469094.167019999,27232580.841389999,56615727.868649997,88292562.998970017,521447459.88510007]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,193336409.13434631,160134870.50725043,130201808.4285761,85342950.006678432,56211408.397320084,37514030.441558152,33983942.294682413,32712364.876803309,35258598.539679289,62853335.159992352,122946554.12850043,181530413.90357968,1132026685.8189669,{"$f":"+T367","v":1132026685.8189669}]
[null,null,"# of Customers",null,null,null,null,1217894,1218768,1220745,1222842,1223840,1225754,1226123,1227003,1229279,1229316,1232352,1235830,1225812.1666666667]
[null,null,"Sales Dth",null,null,null,null,22721506,18238093,14537013,10412843,6161206,3455480,2928015,2680455,3004996,6560666,13639664,21274383,125614320]
[null,null,"Transportation Dth",null,null,null,null,10065574,9269006,8999186,6004982,6041019,8259622,9102697,9198975,8398156,8252527,8926760,10504492,103022996]
[null,null,"SystemTotal Dth",null,null,null,null,32787080,27507099,23536199,16417825,12202225,11715102,12030712,11879430,11403152,14813193,22566424,31778875,228637316]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1069}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1205811}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1206247}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1207485}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27245}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27270}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27278}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1234748}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1233056}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1233517}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1207485}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27278}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1234763}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1195896.4166666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":437}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1196334.4166666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15.5}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15.5}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7.583333333333333}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":235.5}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":967}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1213.0833333333333}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1197563}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27149.166666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27174.166666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27182.166666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1224729.6666666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1223045.5833333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1699.5833333332557}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1223508.5833333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17.5}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1219.0833333333333}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1197563}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27182.166666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1224745.1666666667}]

{"sheet":"AVG Proj Rev 2025 with CET HDD","index":43,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1205811},{"$f":"+$T$21","v":1195896.4166666667},{"$f":"+$T$22","v":115105700},{"$f":"+$T$15","v":455092994.98001063},{"$f":"+$T$17","v":73091331.556650028},{"$f":"+$T$19","v":474068580.7349999},{"$f":"SUM(AA13:AC13)","v":1002252907.2716606}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":437},{"$f":"+$T$49","v":2281221},{"$f":"+$T$42","v":3638395.2759553753},{"$f":"+$T$44","v":1663742.6584600001},{"$f":"+$T$46","v":9395322.7495500017},{"$f":"SUM(AA14:AC14)","v":14697460.683965378}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,74401240.814585388,63834934.431062326,52228555.898708612,32329197.557495058,22786422.229768436,16565847.465749064,15351681.980267091,15208158.266524304,16328037.647465441,27266504.787541516,49175815.205486856,69616598.695356563,455092994.98001063,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1612107.9669337762},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2173107.7256137766}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1206247},1196334.4166666667,{"$f":"SUM(Z13:Z15)","v":117532739},{"$f":"SUM(AA13:AA15)","v":460343498.22289979},74892137.302390039,483887840.15594989,1019123475.6812397]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,15617238.10836,12761727.04968,10159906.574999999,3059363.45988,1754813.4099600001,966231.31682999991,886848.55310999998,806390.31018000003,885344.71896000009,1937465.4651300001,9507349.4325600006,14748653.157,73091331.556650028]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,85746781.863150001,70068536.954699993,55783185.65625,38416236.402600005,22035082.6842,12132906.460349999,11136102.04095,10125792.8961,11117218.4892,24328633.163849998,52200306.624899998,80977797.498750001,474068580.7349999,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15.5},{"$f":"+$T$103","v":251527},{"$f":"+$T$96","v":214927.44988910822},{"$f":"+$T$98","v":45171.733929999995},{"$f":"+$T$100","v":1032666.73593},{"$f":"SUM(AA19:AC19)","v":1292765.9197491081}]
["FIRM",null,"Total Revenue","sales",null,null,null,175765260.78609538,146665198.43544233,118171648.12995861,73804797.419975072,46576318.323928438,29664985.242929064,27374632.574327089,26140341.472804304,28330600.855625439,53532603.416521519,110883471.26294686,165343049.35110658,1002252907.2716608,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15.5,{"$f":"SUM(Z19:Z19)","v":251527},214927.44988910822,45171.733929999995,1032666.73593,1292765.9197491081]
["FIRM",null,"# of Customers","sales",null,null,null,1187966,1188818,1190757,1192818,1193848,1195808,1196217,1197189,1199528,1199562,1202435,1205811,1195896.4166666667]
["FIRM",null,"Total Dth","sales",null,null,null,20819653,17012914,13544375,9327612,5350204,2945917,2703889,2458582,2699304,5907087,12674438,19661725,115105700,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":7.583333333333333},{"$f":"+$T$130","v":8659486},{"$f":"+$T$123","v":5422752.9968027519},{"$f":"+$T$125","v":76120.224719999998},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":5498873.2215227522}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":235.5},{"$f":"+$T$184","v":15796818},{"$f":"+$T$177","v":17013335.606436126},{"$f":"+$T$179","v":99524.206319999983},{"$f":"+$T$181","v":0},17112859.812756125]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":967},{"$f":"+$T$175","v":8376623},{"$f":"+$T$168","v":12943938.386531902},{"$f":"+$T$170","v":109228.29455999998},{"$f":"+$T$172","v":0},13053166.681091903]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1211.0833333333333,32880501,35426185.895230778,284872.72560000001,0,35711058.620830782]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1207483},1197561,150664767,495984611.56801969,{"$f":"+AB34+AB24+AB16+AB20","v":75222181.76192005},484920506.89187992,1056127300.2218196]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27245},{"$f":"+$T$244","v":27149.166666666668},{"$f":"+$T$245","v":2287571},{"$f":"+$T$238","v":11428703.001290001},0,{"$f":"+$T$242","v":12192913.559969999},{"$f":"SUM(AA41:AC41)","v":23621616.56126}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,459365.48735140619,412406.79353023379,384595.13880144217,249132.10865612535,233526.32355235255,204534.92670986982,199310.45446867598,187171.73235636877,210682.1958722019,285852.59209914005,385138.64422698232,426678.87833057623,3638395.2759553753,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2868},{"$f":"+$T$256","v":27967.101239999993},0,{"$f":"+$T$260","v":15286.64076},{"$f":"SUM(AA43:AC43)","v":43253.741999999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,203313.27384000001,180753.258,165777.34434000001,123826.88656000001,115128.93218,98857.706679999988,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1663742.6584600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27270},27174.166666666668,2465506,11696190.062390001,0,13141319.56542,24837509.627809998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1066885.6662000001,948502.06500000006,869916.01244999992,757714.35480000009,704490.33314999996,604924.38690000004,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9395322.7495500017,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1729564.4273914061,1541662.116530234,1420288.4955914421,1130673.3500161255,1053145.5888823525,908317.02028986986,867347.13744867593,815275.13759636879,933544.48047220195,1291961.31862914,1416683.7161569824,1588997.8949605762,14697460.683965376,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,439,439,439,439,439,439,435,435,435,435,435,435,437,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,259044,230300,211219,183975,171053,146878,139418,131084,150860,209973,210373,237044,2281221]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,165812.14450940746,135928.81162442759,118825.77204874724,131628.17659214596,129969.83403471089,114856.80552795267,134093.57919419944,154424.85894835333,134679.52689782649,126995.87304837734,131639.23220919553,133253.35229843232,1612107.9669337762]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1234746},1224727.6666666667,153359952,507578123.64940059,75190876.993090034,497438349.19526988,1080207349.8377604]
["FIRM",null,"Total Revenue","sales",null,null,null,223513.34998940746,183230.87332442758,160176.12252874725,177433.65415214596,175198.22259471088,154825.98966795267,180756.99573419944,208163.38662835333,181546.84821782648,171189.34866837735,177448.55702919554,179624.37707843233,2173107.7256137761,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1233056},1223045.5833333335,117393271,466521697.98130065,73091331.556650028,486261494.29496992,1025874523.8329206]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1697.5833333332557,36218208,41271353.117989063,2144717.1703700274,12209521.636229992,55625591.924589157]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1233517},1223508.5833333335,119998245,472039688.28528982,74892137.302390039,497029159.72136986,1043960985.3090497]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17.5,328297,238259.38828910823,59038.699029999996,1441856.2098300001,1739154.2971491083]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1217.0833333333333,33284937,35515103.425710775,284872.72560000001,0,35799976.151310779]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1207483},{"$f":"+Y36","v":1197561},150664767,495984611.56801969,75222181.76192005,484920506.89187992,1056127300.2218196]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1234761},1224743.1666666667,153611479,507793051.09928972,75236048.727020055,498471015.93119991,1081500115.7575097]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-70727284},{"$f":"+AA77-$T$362-$T$364","v":-24677775.096576367},{"$f":"+AB77-$T$363","v":-108415.11911994219},{"$f":"+AC77-$T$365","v":-5272638.4957501292},{"$f":"+AD77-$T$367","v":-30058828.711446285}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"X77-'Booked DEC 2024 Rev'!X77","v":22927}]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,26652.939077292827,25516.220755976185,24716.479708693892,23238.429474664204,18996.977144819302,14400.044424556725,9722.9663487616253,10036.410661987689,11684.463139838193,13443.618447905288,17369.754429487955,19149.14627512432,214927.44988910822]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7248.0728099999997,6561.67983,6327.6740599999994,4575.0552499999994,3293.3214199999998,2237.3322199999998,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,45171.733929999995]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,165697.50680999999,150005.94183000003,144656.35806,104589.90525000001,75288.309420000005,51147.440220000004,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,1032666.73593]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,199598.51869729283,182083.84241597622,175700.51182869388,132403.3899746642,97578.607984819304,67784.81686455672,43100.233368761634,44909.205501987686,54420.563279838192,67942.537687905293,103686.13516948796,123557.55697512432,1292765.9197491084]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,16,16,16,16,16,16,15,15,15,15,15,15,15.5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,40359,36537,35234,25475,18338,12458,7789,8138,9973,12718,20143,24365,251527]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,309231.88477098057,292099.37556860957,283052.41511884495,252946.14994302383,267311.59145894984,506158.95665400306,585567.725453855,604063.82983241056,564355.47147385671,607034.23647404171,571041.32357718935,579890.03647698753,5422752.9968027519]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,5478.19056,5478.19056,5478.19056,5478.19056,5478.19056,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,76120.224719999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,314710.07533098059,297577.56612860959,288530.60567884496,258424.34050302382,272789.78201894986,513120.28121400304,592529.05001385498,611025.15439241054,571316.79603385669,613995.56103404169,578002.64813718933,586851.36103698751,5498873.2215227522]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,8,8,8,8,8,8,8,7.583333333333333]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,422657,387769,364721,295937,336509,817325,1011613,1054046,957849,1059757,966340,984963,8659486]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4246910,4068671,3843295,1483599,1787346,3723257,4153120,4321657,3823681,3084746,3198979,4324084,42059345]
["TRANSPORTATION"]
["TRANSPORTATION","TS (Legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1420703.5484631904,1345032.1964051877,1305434.0717361937,1104356.0818943887,936676.03530816699,816413.64166154549,783567.92329169717,791032.85553655552,821470.00793784345,990641.33418954466,1257332.2023425039,1371278.4877650829,12943938.386531902]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,109228.29455999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1429727.6789631904,1354056.3269051877,1314458.2022361937,1113380.2123943886,945700.16580816696,825437.77216154546,792748.50855169713,800213.44079655549,830650.59319784341,999821.91944954463,1266512.787602504,1380459.0730250829,13053166.681091903]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,959,959,959,959,959,959,975,975,975,975,975,975,967]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1221546,1090231,1031947,706222,476566,339272,298819,299876,321900,540483,933672,1116089,8376623]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1575999.6326386761,1496782.8800801144,1514316.8450421458,1385973.2281909061,1295563.4958122845,1241025.3878381262,1310181.6640250317,1332054.9211861035,1302007.9156934437,1427550.5968547422,1564499.7290083834,1567379.3100661691,17013335.606436126]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,99524.206319999983]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1584251.5871186762,1505034.8345601144,1522568.7995221459,1394225.1826709062,1303815.4502922846,1249277.3423181262,1318517.0772650316,1340390.3344261034,1310343.3289334436,1435886.0100947421,1572835.1422483833,1575714.723306169,17112859.812756125]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,234,234,234,234,234,234,237,237,237,237,237,237,235.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1580183,1451961,1476216,1249560,1120431,1054055,1169036,1199248,1135891,1301428,1521458,1537351,15796818]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1858865.6938613316,1659973.0392949299,1686525.7462410077,1686603.0045106369,1711165.5660292378,1722684.8122227034,1787623.3019871647,1705981.1149795279,1631885.5839349718,1687018.5182741506,1699838.3202657674,1833937.3994749403,20672102.101076368]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1867900.2871213316,1669007.6325549299,1695560.3395010077,1695637.5977706369,1720200.1592892378,1731719.4054827034,1796657.8952471646,1715015.7082395279,1640920.1771949718,1696053.1115341506,1708872.9135257674,1842971.9927349403,20780517.22019637]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,80412737.979767665,69395898.300191805,57738197.619085692,37353019.434716947,27568304.21474896,21373941.666047823,20349697.820886474,20181016.822275613,21193045.673805423,32593979.432829417,54995297.943066373,75741700.761673868,518896837.66909611]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,15873685.84389,12992387.66451,10373903.152279999,3230745.4342499999,1916074.70212,1110363.6029699999,1026996.74986,942720.48824000009,1033636.1106700001,2125383.15497,9720784.28675,14983915.69053,75330596.881040022]
[null,null,"Commodity Revenue",null,null,null,null,87022968.721560001,71202790.21503,56829005.68716,39313154.976450004,22849039.545570001,12819182.22717,11777543.12706,10739689.362119999,11814904.719869999,25279028.511719998,53184054.46452,82089145.333650008,484920506.89187992]
[null,null,"Total Utah Revenue",null,null,null,null,183309392.54521766,153591076.17973179,124941106.45852569,79896919.845416948,52333418.462438956,35303487.496187821,33154237.697806474,31863426.672635611,34041586.504345424,59998391.099519417,117900136.69433638,172814761.78585386,1079147941.4420161]
[null,null,"# of Customers",null,null,null,null,1189661,1190513,1192452,1194513,1195543,1197504,1197927,1198899,1201238,1201272,1204145,1207521,1197599]
[null,null,"Sales Dth",null,null,null,null,21134054,17292046,13801576,9548968,5551351,3115642,2863225,2611772,2872319,6141265,12916861,19935187,117784266]
[null,null,"Transportation Dth",null,null,null,null,10030784,9202356,8952020,5979466,6004695,8238442,9068394,9165062,8377879,8232530,8897046,10469886,102618560]
[null,null,"Total Utah Dth",null,null,null,null,31164838,26494402,22753596,15528434,11556046,11354084,11931619,11776834,11250198,14373795,21813907,30405073,220402826,{"$f":"+T206-Z36","v":69738059}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1620395.3571500001,1419301.63674,1248738.83403,1066617.9834099999,798189.80987999996,522241.78767999995,448445.11222000001,431810.08447,486499.03178999998,686959.24704000005,1128701.3610799999,1570802.7557999999,11428703.001290001]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2098901.6149499998,1772386.8568200001,1495068.64479,1199047.21713,764395.99884000001,317842.73424000002,199227.35646000001,174042.77571000002,263950.39646999998,588951.41472,1302093.4604400001,2017005.0893999999,12192913.559969999]
["FIRM",null,"Total Revenue","sales",null,null,null,3719296.9720999999,3191688.4935600003,2743807.4788199998,2265665.2005399996,1562585.8087200001,840084.52191999997,647672.46868000005,605852.86018000008,750449.42825999996,1275910.66176,2430794.8215199998,3587807.8451999999,23621616.56126]
["FIRM",null,"# of Customers","sales",null,null,null,27169,27191,27229,27265,27233,27186,27132,27040,26977,26980,27143,27245,27149.166666666668]
[null,null,"Total Dth","sales",null,null,null,393785,332526,280497,224959,143412,59632,37378,32653,49521,110496,244292,378420,2287571]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,27967.101239999993]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,15286.64076]
["FIRM",null,"Total Revenue","sales",null,null,null,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,43253.741999999998]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,239,239,239,239,239,239,239,239,239,239,239,239,2868]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,288495.40876000002,244131.1323,207577.05312,167815.72427999999,111468.43490000001,48699.507080000003,30435.853340000001,43098.867440000002,46159.765140000003,101114.92612,192088.73228,284463.59074000001,1765548.9954999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,861563.17494000006,729073.62494999997,619908.46128000005,501165.16181999998,332889.52185000002,145436.29002000001,90893.683709999998,128710.53036,137851.60041000001,301969.78577999998,573654.11381999997,849522.54680999997,5272638.4957500007]
["FIRM",null,"Total Revenue","sales",null,null,null,1150058.5837000001,973204.75725000002,827485.51439999999,668980.8861,444357.95675000001,194135.79710000003,121329.53705,171809.39780000001,184011.36555000002,403084.71189999999,765742.84609999997,1133986.1375500001,7038187.49125]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,161642,136785,116304,94026,62455,27286,17053,24148,25863,56654,107626,159383,989225]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1944037.0299000002,1692996.83907,1486163.50184,1260267.5158599999,930712.76726999995,587283.55101000005,493719.54917000001,490884.03022000002,550986.77243999997,812620.4841900001,1347631.6152899999,1887767.3400299998,13485070.996289998]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3142017.63423,2654721.3145500002,2271649.18365,1828267.3107,1192096.8058500001,526578.93558000005,345335.2353,366079.86774000002,474056.42580000003,995289.30117000011,2000769.69618,3026285.8243199992,18823147.535070002]
[null,null,"Total Wyoming Revenue",null,null,null,null,5099628.3648700006,4366372.9285400007,3766611.1932800002,3095861.2159799999,2130014.6015099999,1119846.33054,844634.84107000008,863015.50983000011,1031061.5522,1814249.3944300003,3356717.9115800001,4922989.1831099987,32411003.026940003]
[null,null,"# of Customers",null,null,null,null,28233,28255,28293,28329,28297,28250,28196,28104,28041,28044,28207,28309,28213.166666666668]
[null,null,"Sales Dth",null,null,null,null,589489,498065,426195,343010,223655,98794,64790,68682,88940,186731,375374,567776,3531501]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,624279,564715,473361,368526,259979,119974,99093,102595,109217,206728,405088,602382,3935937,{"$f":"+T330-Z61","v":989225}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,82356775.009667665,71088895.139261812,59224361.120925695,38613286.950576946,28499016.982018959,21961225.217057824,20843417.370056473,20671900.852495611,21744032.446245424,33406599.917019416,56342929.558356375,77629468.101703867,532381908.66538608]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,15875904.34155,12994371.704430001,10375989.97067,3232276.8153900001,1916985.9804700001,1110716.3733599999,1027274.19754,943149.84575000009,1034039.2768300001,2126102.9655200001,9722002.6360999998,14985649.738530001,75344463.846139997]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,90164986.355790004,73857511.529579997,59100654.870810002,41141422.287150003,24041136.35142,13345761.16275,12122878.362360001,11105769.229859998,12288961.145669999,26274317.812889997,55184824.160700001,85115431.157970011,503743654.42695004]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,188409020.91008765,157957449.10827181,128707717.6518057,82992781.061396956,54463433.063948959,36423333.826727822,33998872.538876474,32726442.182465613,35072648.056545421,61812640.493949413,121256854.60591638,177737750.96896386,1111558944.468956,{"$f":"+T367","v":1111558944.468956}]
[null,null,"# of Customers",null,null,null,null,1217894,1218768,1220745,1222842,1223840,1225754,1226123,1227003,1229279,1229316,1232352,1235830,1225812.1666666667]
[null,null,"Sales Dth",null,null,null,null,21723543,17790111,14227771,9891978,5775006,3214436,2928015,2680454,2961259,6327996,13292235,20502963,121315767]
[null,null,"Transportation Dth",null,null,null,null,10065574,9269006,8999186,6004982,6041019,8259622,9102697,9198975,8398156,8252527,8926760,10504492,103022996]
[null,null,"SystemTotal Dth",null,null,null,null,31789117,27059117,23226957,15896960,11816025,11474058,12030712,11879429,11359415,14580523,22218995,31007455,224338763]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1069}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1205811}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1206247}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1207485}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27245}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27270}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27278}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1234748}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1233056}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1233517}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1207485}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27278}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1234763}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1195896.4166666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":437}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1196334.4166666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15.5}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15.5}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7.583333333333333}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":235.5}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":967}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1213.0833333333333}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1197563}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27149.166666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27174.166666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27182.166666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1224729.6666666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1223045.5833333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1699.5833333332557}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1223508.5833333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17.5}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1219.0833333333333}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1197563}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27182.166666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1224745.1666666667}]

{"sheet":"AVG Projected Rev 2025 adj HDD","index":44,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
["AVG Projected Rev 2025 adj HDD",null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1205811},{"$f":"+$T$21","v":1195896.4166666667},{"$f":"+$T$22","v":115105700},{"$f":"+$T$15","v":454266091.87560064},{"$f":"+$T$17","v":73091331.556650028},{"$f":"+$T$19","v":474068580.7349999},{"$f":"SUM(AA13:AC13)","v":1001426004.1672506}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":437},{"$f":"+$T$49","v":2281221},{"$f":"+$T$42","v":3638395.2759553753},{"$f":"+$T$44","v":1663742.6584600001},{"$f":"+$T$46","v":9395322.7495500017},{"$f":"SUM(AA14:AC14)","v":14697460.683965378}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,74338565.436465397,62826369.633402333,52165128.043698616,33054067.815415058,22886407.881098434,16640185.273709064,16008436.837257091,15371324.536194304,16020839.80998544,24367894.076431513,49557555.455536865,71029317.076406553,454266091.87560064,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1612107.9669337762},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2173107.7256137766}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1206247},1196334.4166666667,{"$f":"SUM(Z13:Z15)","v":117532739},{"$f":"SUM(AA13:AA15)","v":459516595.1184898},74892137.302390039,483887840.15594989,1018296572.5768298]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,15617238.10836,12761727.04968,10159906.574999999,3059363.45988,1754813.4099600001,966231.31682999991,886848.55310999998,806390.31018000003,885344.71896000009,1937465.4651300001,9507349.4325600006,14748653.157,73091331.556650028]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,85746781.863150001,70068536.954699993,55783185.65625,38416236.402600005,22035082.6842,12132906.460349999,11136102.04095,10125792.8961,11117218.4892,24328633.163849998,52200306.624899998,80977797.498750001,474068580.7349999,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15.5},{"$f":"+$T$103","v":251527},{"$f":"+$T$96","v":214927.44988910822},{"$f":"+$T$98","v":45171.733929999995},{"$f":"+$T$100","v":1032666.73593},{"$f":"SUM(AA19:AC19)","v":1292765.9197491081}]
["FIRM",null,"Total Revenue","sales",null,null,null,175702585.40797541,145656633.63778234,118108220.27494861,74529667.677895069,46676303.97525844,29739323.050889064,28031387.431317091,26303507.742474303,28023403.018145438,50633992.705411509,111265211.51299687,166755767.73215657,1001426004.1672509,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15.5,{"$f":"SUM(Z19:Z19)","v":251527},214927.44988910822,45171.733929999995,1032666.73593,1292765.9197491081]
["FIRM",null,"# of Customers","sales",null,null,null,1187966,1188818,1190757,1192818,1193848,1195808,1196217,1197189,1199528,1199562,1202435,1205811,1195896.4166666667]
["FIRM",null,"Total Dth","sales",null,null,null,20819653,17012914,13544375,9327612,5350204,2945917,2703889,2458582,2699304,5907087,12674438,19661725,115105700,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":7.583333333333333},{"$f":"+$T$130","v":8659486},{"$f":"+$T$123","v":5422752.9968027519},{"$f":"+$T$125","v":76120.224719999998},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":5498873.2215227522}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":235.5},{"$f":"+$T$184","v":15796818},{"$f":"+$T$177","v":17013335.606436126},{"$f":"+$T$179","v":99524.206319999983},{"$f":"+$T$181","v":0},17112859.812756125]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":967},{"$f":"+$T$175","v":8376623},{"$f":"+$T$168","v":12943938.386531902},{"$f":"+$T$170","v":109228.29455999998},{"$f":"+$T$172","v":0},13053166.681091903]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1211.0833333333333,32880501,35426185.895230778,284872.72560000001,0,35711058.620830782]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1207483},1197561,150664767,495157708.4636097,{"$f":"+AB34+AB24+AB16+AB20","v":75222181.76192005},484920506.89187992,1055300397.1174097]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27245},{"$f":"+$T$244","v":27149.166666666668},{"$f":"+$T$245","v":2287571},{"$f":"+$T$238","v":11428703.001290001},0,{"$f":"+$T$242","v":12192913.559969999},{"$f":"SUM(AA41:AC41)","v":23621616.56126}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,459365.48735140619,412406.79353023379,384595.13880144217,249132.10865612535,233526.32355235255,204534.92670986982,199310.45446867598,187171.73235636877,210682.1958722019,285852.59209914005,385138.64422698232,426678.87833057623,3638395.2759553753,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2868},{"$f":"+$T$256","v":27967.101239999993},0,{"$f":"+$T$260","v":15286.64076},{"$f":"SUM(AA43:AC43)","v":43253.741999999991}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,203313.27384000001,180753.258,165777.34434000001,123826.88656000001,115128.93218,98857.706679999988,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1663742.6584600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27270},27174.166666666668,2465506,11696190.062390001,0,13141319.56542,24837509.627809998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1066885.6662000001,948502.06500000006,869916.01244999992,757714.35480000009,704490.33314999996,604924.38690000004,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9395322.7495500017,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1729564.4273914061,1541662.116530234,1420288.4955914421,1130673.3500161255,1053145.5888823525,908317.02028986986,867347.13744867593,815275.13759636879,933544.48047220195,1291961.31862914,1416683.7161569824,1588997.8949605762,14697460.683965376,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,439,439,439,439,439,439,435,435,435,435,435,435,437,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,259044,230300,211219,183975,171053,146878,139418,131084,150860,209973,210373,237044,2281221]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,165812.14450940746,135928.81162442759,118825.77204874724,131628.17659214596,129969.83403471089,114856.80552795267,134093.57919419944,154424.85894835333,134679.52689782649,126995.87304837734,131639.23220919553,133253.35229843232,1612107.9669337762]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1234746},1224727.6666666667,153359952,506751220.5449906,75190876.993090034,497438349.19526988,1079380446.7333505]
["FIRM",null,"Total Revenue","sales",null,null,null,223513.34998940746,183230.87332442758,160176.12252874725,177433.65415214596,175198.22259471088,154825.98966795267,180756.99573419944,208163.38662835333,181546.84821782648,171189.34866837735,177448.55702919554,179624.37707843233,2173107.7256137761,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1233056},1223045.5833333335,117393271,465694794.87689066,73091331.556650028,486261494.29496992,1025047620.7285106]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1697.5833333332557,36218208,41271353.117989063,2144717.1703700274,12209521.636229992,55625591.924589157]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1233517},1223508.5833333335,119998245,471212785.18087983,74892137.302390039,497029159.72136986,1043134082.2046398]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17.5,328297,238259.38828910823,59038.699029999996,1441856.2098300001,1739154.2971491083]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1217.0833333333333,33284937,35515103.425710775,284872.72560000001,0,35799976.151310779]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1207483},{"$f":"+Y36","v":1197561},150664767,495157708.4636097,75222181.76192005,484920506.89187992,1055300397.1174097]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27278},27182.166666666668,2946712,11808439.531270001,13866.965100000001,13550509.03932,25372815.535689998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1234761},1224743.1666666667,153611479,506966147.99487972,75236048.727020055,498471015.93119991,1080673212.6530998]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-70727284},{"$f":"+AA77-$T$362-$T$364","v":-24677775.096576307},{"$f":"+AB77-$T$363","v":-108415.11911994219},{"$f":"+AC77-$T$365","v":-5272638.4957501292},{"$f":"+AD77-$T$367","v":-30058828.711446524}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,26652.939077292827,25516.220755976185,24716.479708693892,23238.429474664204,18996.977144819302,14400.044424556725,9722.9663487616253,10036.410661987689,11684.463139838193,13443.618447905288,17369.754429487955,19149.14627512432,214927.44988910822]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7248.0728099999997,6561.67983,6327.6740599999994,4575.0552499999994,3293.3214199999998,2237.3322199999998,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,45171.733929999995]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,165697.50680999999,150005.94183000003,144656.35806,104589.90525000001,75288.309420000005,51147.440220000004,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,1032666.73593]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,199598.51869729283,182083.84241597622,175700.51182869388,132403.3899746642,97578.607984819304,67784.81686455672,43100.233368761634,44909.205501987686,54420.563279838192,67942.537687905293,103686.13516948796,123557.55697512432,1292765.9197491084]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,16,16,16,16,16,16,15,15,15,15,15,15,15.5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,40359,36537,35234,25475,18338,12458,7789,8138,9973,12718,20143,24365,251527]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,309231.88477098057,292099.37556860957,283052.41511884495,252946.14994302383,267311.59145894984,506158.95665400306,585567.725453855,604063.82983241056,564355.47147385671,607034.23647404171,571041.32357718935,579890.03647698753,5422752.9968027519]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,5478.19056,5478.19056,5478.19056,5478.19056,5478.19056,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,76120.224719999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,314710.07533098059,297577.56612860959,288530.60567884496,258424.34050302382,272789.78201894986,513120.28121400304,592529.05001385498,611025.15439241054,571316.79603385669,613995.56103404169,578002.64813718933,586851.36103698751,5498873.2215227522]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,7,7,7,7,7,8,8,8,8,8,8,8,7.583333333333333]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,422657,387769,364721,295937,336509,817325,1011613,1054046,957849,1059757,966340,984963,8659486]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4246910,4068671,3843295,1483599,1787346,3723257,4153120,4321657,3823681,3084746,3198979,4324084,42059345]
["TRANSPORTATION"]
["TRANSPORTATION","TS (Legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1420703.5484631904,1345032.1964051877,1305434.0717361937,1104356.0818943887,936676.03530816699,816413.64166154549,783567.92329169717,791032.85553655552,821470.00793784345,990641.33418954466,1257332.2023425039,1371278.4877650829,12943938.386531902]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9024.1305000000011,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,109228.29455999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1429727.6789631904,1354056.3269051877,1314458.2022361937,1113380.2123943886,945700.16580816696,825437.77216154546,792748.50855169713,800213.44079655549,830650.59319784341,999821.91944954463,1266512.787602504,1380459.0730250829,13053166.681091903]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,959,959,959,959,959,959,975,975,975,975,975,975,967]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1221546,1090231,1031947,706222,476566,339272,298819,299876,321900,540483,933672,1116089,8376623]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1575999.6326386761,1496782.8800801144,1514316.8450421458,1385973.2281909061,1295563.4958122845,1241025.3878381262,1310181.6640250317,1332054.9211861035,1302007.9156934437,1427550.5968547422,1564499.7290083834,1567379.3100661691,17013335.606436126]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8251.9544800000003,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,99524.206319999983]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1584251.5871186762,1505034.8345601144,1522568.7995221459,1394225.1826709062,1303815.4502922846,1249277.3423181262,1318517.0772650316,1340390.3344261034,1310343.3289334436,1435886.0100947421,1572835.1422483833,1575714.723306169,17112859.812756125]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,234,234,234,234,234,234,237,237,237,237,237,237,235.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1580183,1451961,1476216,1249560,1120431,1054055,1169036,1199248,1135891,1301428,1521458,1537351,15796818]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1858865.6938613316,1659973.0392949299,1686525.7462410077,1686603.0045106369,1711165.5660292378,1722684.8122227034,1787623.3019871647,1705981.1149795279,1631885.5839349718,1687018.5182741506,1699838.3202657674,1833937.3994749403,20672102.101076368]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1867900.2871213316,1669007.6325549299,1695560.3395010077,1695637.5977706369,1720200.1592892378,1731719.4054827034,1796657.8952471646,1715015.7082395279,1640920.1771949718,1696053.1115341506,1708872.9135257674,1842971.9927349403,20780517.22019637]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,80350062.601647675,68387333.502531812,57674769.764075696,38077889.692636944,27668289.866078958,21448279.474007823,21006452.677876476,20344183.091945615,20885847.836325422,29695368.721719414,55377038.193116382,77154419.142723858,518069934.56468606]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,15873685.84389,12992387.66451,10373903.152279999,3230745.4342499999,1916074.70212,1110363.6029699999,1026996.74986,942720.48824000009,1033636.1106700001,2125383.15497,9720784.28675,14983915.69053,75330596.881040022]
[null,null,"Commodity Revenue",null,null,null,null,87022968.721560001,71202790.21503,56829005.68716,39313154.976450004,22849039.545570001,12819182.22717,11777543.12706,10739689.362119999,11814904.719869999,25279028.511719998,53184054.46452,82089145.333650008,484920506.89187992]
[null,null,"Total Utah Revenue",null,null,null,null,183246717.16709769,152582511.38207179,124877678.6035157,80621790.103336945,52433404.113768958,35377825.304147825,33810992.554796472,32026592.942305613,33734388.666865423,57099780.388409413,118281876.94438639,174227480.16690385,1078321038.337606]
[null,null,"# of Customers",null,null,null,null,1189661,1190513,1192452,1194513,1195543,1197504,1197927,1198899,1201238,1201272,1204145,1207521,1197599]
[null,null,"Sales Dth",null,null,null,null,21134054,17292046,13801576,9548968,5551351,3115642,2863225,2611772,2872319,6141265,12916861,19935187,117784266]
[null,null,"Transportation Dth",null,null,null,null,10030784,9202356,8952020,5979466,6004695,8238442,9068394,9165062,8377879,8232530,8897046,10469886,102618560]
[null,null,"Total Utah Dth",null,null,null,null,31164838,26494402,22753596,15528434,11556046,11354084,11931619,11776834,11250198,14373795,21813907,30405073,220402826,{"$f":"+T206-Z36","v":69738059}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1620395.3571500001,1419301.63674,1248738.83403,1066617.9834099999,798189.80987999996,522241.78767999995,448445.11222000001,431810.08447,486499.03178999998,686959.24704000005,1128701.3610799999,1570802.7557999999,11428703.001290001]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2098901.6149499998,1772386.8568200001,1495068.64479,1199047.21713,764395.99884000001,317842.73424000002,199227.35646000001,174042.77571000002,263950.39646999998,588951.41472,1302093.4604400001,2017005.0893999999,12192913.559969999]
["FIRM",null,"Total Revenue","sales",null,null,null,3719296.9720999999,3191688.4935600003,2743807.4788199998,2265665.2005399996,1562585.8087200001,840084.52191999997,647672.46868000005,605852.86018000008,750449.42825999996,1275910.66176,2430794.8215199998,3587807.8451999999,23621616.56126]
["FIRM",null,"# of Customers","sales",null,null,null,27169,27191,27229,27265,27233,27186,27132,27040,26977,26980,27143,27245,27149.166666666668]
[null,null,"Total Dth","sales",null,null,null,393785,332526,280497,224959,143412,59632,37378,32653,49521,110496,244292,378420,2287571]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,2330.59177,27967.101239999993]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,1273.8867299999999,15286.64076]
["FIRM",null,"Total Revenue","sales",null,null,null,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,3604.4785000000002,43253.741999999998]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,239,239,239,239,239,239,239,239,239,239,239,239,2868]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,288495.40876000002,244131.1323,207577.05312,167815.72427999999,111468.43490000001,48699.507080000003,30435.853340000001,43098.867440000002,46159.765140000003,101114.92612,192088.73228,284463.59074000001,1765548.9954999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,861563.17494000006,729073.62494999997,619908.46128000005,501165.16181999998,332889.52185000002,145436.29002000001,90893.683709999998,128710.53036,137851.60041000001,301969.78577999998,573654.11381999997,849522.54680999997,5272638.4957500007]
["FIRM",null,"Total Revenue","sales",null,null,null,1150058.5837000001,973204.75725000002,827485.51439999999,668980.8861,444357.95675000001,194135.79710000003,121329.53705,171809.39780000001,184011.36555000002,403084.71189999999,765742.84609999997,1133986.1375500001,7038187.49125]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,161642,136785,116304,94026,62455,27286,17053,24148,25863,56654,107626,159383,989225]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1944037.0299000002,1692996.83907,1486163.50184,1260267.5158599999,930712.76726999995,587283.55101000005,493719.54917000001,490884.03022000002,550986.77243999997,812620.4841900001,1347631.6152899999,1887767.3400299998,13485070.996289998]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3142017.63423,2654721.3145500002,2271649.18365,1828267.3107,1192096.8058500001,526578.93558000005,345335.2353,366079.86774000002,474056.42580000003,995289.30117000011,2000769.69618,3026285.8243199992,18823147.535070002]
[null,null,"Total Wyoming Revenue",null,null,null,null,5099628.3648700006,4366372.9285400007,3766611.1932800002,3095861.2159799999,2130014.6015099999,1119846.33054,844634.84107000008,863015.50983000011,1031061.5522,1814249.3944300003,3356717.9115800001,4922989.1831099987,32411003.026940003]
[null,null,"# of Customers",null,null,null,null,28233,28255,28293,28329,28297,28250,28196,28104,28041,28044,28207,28309,28213.166666666668]
[null,null,"Sales Dth",null,null,null,null,589489,498065,426195,343010,223655,98794,64790,68682,88940,186731,375374,567776,3531501]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,624279,564715,473361,368526,259979,119974,99093,102595,109217,206728,405088,602382,3935937,{"$f":"+T330-Z61","v":989225}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,82294099.631547675,70080330.341601819,59160933.265915699,39338157.208496943,28599002.633348957,22035563.025017824,21500172.227046475,20835067.122165613,21436834.608765423,30507989.205909412,56724669.808406383,79042186.482753858,531555005.56097603]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,15875904.34155,12994371.704430001,10375989.97067,3232276.8153900001,1916985.9804700001,1110716.3733599999,1027274.19754,943149.84575000009,1034039.2768300001,2126102.9655200001,9722002.6360999998,14985649.738530001,75344463.846139997]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,90164986.355790004,73857511.529579997,59100654.870810002,41141422.287150003,24041136.35142,13345761.16275,12122878.362360001,11105769.229859998,12288961.145669999,26274317.812889997,55184824.160700001,85115431.157970011,503743654.42695004]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,188346345.5319677,156948884.31061181,128644289.79679571,83717651.319316953,54563418.715278953,36497671.634687826,34655627.395866476,32889608.452135615,34765450.21906542,58914029.782839403,121638594.85596639,179150469.35001385,1110732041.3645463,{"$f":"+T367","v":1110732041.3645463}]
[null,null,"# of Customers",null,null,null,null,1217894,1218768,1220745,1222842,1223840,1225754,1226123,1227003,1229279,1229316,1232352,1235830,1225812.1666666667]
[null,null,"Sales Dth",null,null,null,null,21723543,17790111,14227771,9891978,5775006,3214436,2928015,2680454,2961259,6327996,13292235,20502963,121315767]
[null,null,"Transportation Dth",null,null,null,null,10065574,9269006,8999186,6004982,6041019,8259622,9102697,9198975,8398156,8252527,8926760,10504492,103022996]
[null,null,"SystemTotal Dth",null,null,null,null,31789117,27059117,23226957,15896960,11816025,11474058,12030712,11879429,11359415,14580523,22218995,31007455,224338763]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1069}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1205811}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1206247}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1207485}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27245}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27270}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27278}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1234748}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1233056}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1233517}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1207485}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27278}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1234763}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1195896.4166666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":437}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1196334.4166666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15.5}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15.5}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":7.583333333333333}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":235.5}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":967}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1213.0833333333333}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1197563}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27149.166666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27174.166666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27182.166666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1224729.6666666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1223045.5833333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1699.5833333332557}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1223508.5833333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17.5}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1219.0833333333333}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1197563}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27182.166666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1224745.1666666667}]

{"sheet":"YE Proj Rev 2026 with CET","index":45,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1227910},{"$f":"+$T$21","v":1227910},{"$f":"+$T$22","v":123208490},{"$f":"+$T$15","v":477327213.47781092},{"$f":"+$T$17","v":78130583.428530008},{"$f":"+$T$19","v":507440326.48949993},{"$f":"SUM(AA13:AC13)","v":1062898123.3958409}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":435},{"$f":"+$T$49","v":2237764},{"$f":"+$T$42","v":3641194.8948475635},{"$f":"+$T$44","v":1631660.9184600001},{"$f":"+$T$46","v":9216330.5665500015},{"$f":"SUM(AA14:AC14)","v":14489186.379857566}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,78811828.018409625,67412947.558295071,55032240.290397197,34001720.999041446,23875389.85168507,17260135.336667631,15938861.628457401,15761852.070273433,16904370.834844675,28349882.957175814,51331422.348604135,72646561.583959401,477327213.47781092,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1653070.4564101449},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2214070.2150901454}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1228346},1228346,{"$f":"SUM(Z13:Z15)","v":125592072},{"$f":"SUM(AA13:AA15)","v":482621478.82906866},79899307.434270009,517080593.72744995,1079601379.9907885]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16975501.395719998,13567505.953680001,10749002.065200001,3338732.8782600001,1945244.7319500002,1079349.1640099999,914224.89444000006,829649.06504999998,926307.06206999999,2070094.78143,10030559.6328,15704411.803920001,78130583.428530008]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,93204355.667549998,74492683.364700004,59017627.120499998,41924260.787699997,24426316.932750002,13553320.221450001,11479865.0538,10417851.63225,11631580.080149999,25994051.22735,55073003.486999996,86225410.914299995,507440326.48949993,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15},{"$f":"+$T$103","v":219710},{"$f":"+$T$96","v":194222.07680835575},{"$f":"+$T$98","v":39457.7189},{"$f":"+$T$100","v":902039.17889999994},{"$f":"SUM(AA19:AC19)","v":1135718.9746083557}]
["FIRM",null,"Total Revenue","sales",null,null,null,188991685.08167961,155473136.87667507,124798869.4760972,79264714.665001452,50246951.516385071,31892804.722127631,28332951.576697402,27009352.767573431,29462257.977064677,56414028.965955809,116434985.46840413,174576384.3021794,1062898123.3958411,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15,{"$f":"SUM(Z19:Z19)","v":219710},194222.07680835575,39457.7189,902039.17889999994,1135718.9746083557]
["FIRM",null,"# of Customers","sales",null,null,null,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910]
["FIRM",null,"Total Dth","sales",null,null,null,22630381,18087114,14329710,10179374,5930805,3290799,2787356,2529495,2824193,6311457,13371940,20935866,123208490,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":24000238},{"$f":"+$T$123","v":11031447.200532919},{"$f":"+$T$125","v":154871.02272000001},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":11186318.223252919}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":237},{"$f":"+$T$184","v":15952357},{"$f":"+$T$177","v":17457789.191014461},{"$f":"+$T$179","v":100024.95887999998},{"$f":"+$T$181","v":0},17557814.149894461]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":975},{"$f":"+$T$175","v":8447025},{"$f":"+$T$168","v":13301899.286940537},{"$f":"+$T$170","v":110167.02311999997},{"$f":"+$T$172","v":0},13412066.310060536]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1221,48447194,41837294.583947919,365063.00471999997,0,42202357.588667914]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1229582},1229582,174258976,524652995.48982489,{"$f":"+AB34+AB24+AB16+AB20","v":80303828.157890007},517982632.90634996,1122939456.5540648]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27360},{"$f":"+$T$244","v":27240.916666666668},{"$f":"+$T$245","v":2308925},{"$f":"+$T$238","v":11512105.385749999},0,{"$f":"+$T$242","v":12306731.874750001},{"$f":"SUM(AA41:AC41)","v":23818837.260499999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,452133.96144381422,405926.96022114757,378560.90490529122,245264.41805208151,229909.56131721448,201383.86461634238,203103.84216150417,190711.56606763034,214713.12816419158,291453.70871311176,392812.58292671217,435220.39625852165,3641194.8948475635,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2316},{"$f":"+$T$256","v":22584.311879999994},0,{"$f":"+$T$260","v":12344.442119999998},{"$f":"SUM(AA43:AC43)","v":34928.753999999994}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,195965.41452000002,174220.86822,159786.50795999999,119350.3645,110967.40220000001,95285.104199999987,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1631660.9184600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27385},27265.916666666668,2486308,11774209.65749,0,13252195.681560002,25026405.339049999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028327.8011,914223.37335000001,838479.12030000007,730321.87874999992,679025.33849999995,583063.12349999999,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9216330.5665500015,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1676427.1770638144,1494371.2017911477,1376826.5331652914,1094936.6613020813,1019902.3020172145,879732.09231634228,871140.52514150413,818814.97130763042,937575.41276419163,1297562.4352431118,1424357.6548567121,1597539.4128885216,14489186.379857561,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,435,435,435,435,435,435,435,435,435,435,435,435,435,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,170025.31035427281,139382.6637422179,121845.04838563302,134972.7527055589,133272.27287137159,117775.23331581146,137500.79939238398,158348.68215952013,138101.63560046349,130222.74570206238,134984.0892377868,136639.22294306243,1653070.4564101449]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,25561711.246929999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1256960},1256840.9166666667,177006780,536345232.53938657,80278237.404090002,530741978.88290995,1147365448.8263865]
["FIRM",null,"Total Revenue","sales",null,null,null,227726.51583427278,186684.7254422179,163195.398865633,180778.2302655589,178500.66143137158,157744.41745581146,184164.21593238399,212087.20983952016,184968.9569204635,174416.2213220624,180793.41405778681,183010.24772306244,2214070.2150901449,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1255270},1255150.9166666667,125517415,488839318.86356091,78130583.428530008,519747058.36424994,1086716960.6563408]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1705,51709075,47700135.752633989,2187111.6944600046,11896959.697560012,61784207.144653797]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1255731},1255611.9166666667,128078380,494395688.48655868,79899307.434270009,530332789.40900993,1104627785.3298385]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17,296480,217554.01520835576,53324.684000000001,1311228.6528,1582107.3520083558]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1227,48851630,41926212.114427917,365063.00471999997,0,42291275.119147912]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1229582},{"$f":"+Y36","v":1229582},174258976,524652995.48982489,80303828.157890007,517982632.90634996,1122939456.5540648]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,25561711.246929999]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1256975},1256855.9166666667,177226490,536539454.6161949,80317695.122990012,531644018.06180996,1148501167.8009946]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-74244403},{"$f":"+AA77-$T$362-$T$364","v":-25069793.517070804},{"$f":"+AB77-$T$363","v":-108415.11912000179},{"$f":"+AC77-$T$365","v":-5321632.4991900325},{"$f":"+AD77-$T$367","v":-30499841.135381222}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,22196.545469864741,21252.30646101715,20588.277310279002,19360.872417045484,15837.44389765736,12019.834250170188,9890.8008189405791,10211.765254145388,11899.357628359787,13700.71637722034,17721.039932908552,19543.116990747156,194222.07680835575]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5878.6990599999999,5321.9700599999996,5132.1434300000001,3710.68858,2671.04207,1814.57736,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,39457.7189]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,134392.38306000002,121665.05405999999,117325.44543000001,84829.700580000004,61062.440070000004,41482.881359999999,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,902039.17889999994]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,162467.62758986477,148239.33058101713,143045.86617027901,107901.26157704549,79570.926037657366,55317.292970170187,43268.06783894058,45084.560094145389,54635.457768359789,68199.635617220338,104037.42067290856,123951.52769074716,1135718.9746083557]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,895482.52950082591,850969.54898163257,868347.36034896353,828223.72816064651,852031.93372646102,889894.7112767623,975899.88266323309,995071.20123708923,950215.74334514944,998150.03723275219,957145.641346063,970014.88271333999,11031447.200532919]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,154871.02272000001]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,908388.44806082593,863875.46754163259,881253.27890896355,841129.64672064653,864937.85228646104,902800.62983676232,988805.80122323311,1007977.1197970893,963121.66190514946,1011055.9557927522,970051.55990606302,982920.80127334001,11186318.22325292]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1949345,1766713,1891409,1773377,1863197,1925405,2156629,2199062,2065929,2204773,2074420,2129979,24000238]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4483894,4068671,3843295,2967197,3574691,3723257,4153120,4321657,3823681,3084746,3198979,4324084,45567272]
["TRANSPORTATION"]
["TRANSPORTATION","TS (legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1474997.9960500244,1394823.3462867572,1352056.198447925,1142919.936394668,967815.25059496204,841929.62309426465,795729.0699145986,803415.95287839521,834758.14598557341,1008959.5854878986,1283579.9744271622,1400914.2073783069,13301899.286940537]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,110167.02311999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1484178.5813100245,1404003.9315467572,1361236.7837079251,1152100.521654668,976995.835854962,851110.20835426461,804909.65517459856,812596.53813839518,843938.73124557338,1018140.1707478985,1292760.5596871623,1410094.792638307,13412066.310060536]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,975,975,975,975,975,975,975,975,975,975,975,975,975]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1641610.7526640659,1555473.8373502695,1568621.7366229093,1432563.0298948148,1334655.7987076822,1274803.4444755635,1332552.1224331968,1354839.2674630475,1324226.4386318109,1452145.6326811081,1591682.2745937738,1594614.8554962217,17457789.191014461]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,100024.95887999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1649946.1659040658,1563809.2505902695,1576957.1498629092,1440898.4431348147,1342991.2119476821,1283138.8577155634,1340887.5356731967,1363174.6807030474,1332561.8518718109,1460481.045921108,1600017.6878337737,1602950.2687362216,17557814.149894461]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,237,237,237,237,237,237,237,237,237,237,237,237,237]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1892653.4684051701,1690129.2747019778,1717166.8515921782,1717245.4511053558,1742256.5194188529,1753986.0041407528,1820110.1371427553,1736977.2466951744,1661528.8863999699,1717668.4981884167,1730722.4282400934,1867270.057780128,21047714.823810823]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1901688.0616651701,1699163.8679619778,1726201.4448521782,1726280.0443653557,1751291.1126788529,1763020.5974007528,1829144.7304027553,1746011.8399551744,1670563.4796599699,1726703.0914484167,1739757.0215000934,1876304.651040128,21156129.942930825]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,85555794.416807666,73664130.047910094,61251601.919690378,39712215.885731623,29339840.793859269,22539947.677097298,21401596.508834012,21199520.584278438,22228057.031990189,34151121.757458381,57632693.910828628,79264313.779149741,547940834.31363571]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,17230899.539699998,13798062.110480001,10963479.916990001,3512441.6054199999,2109389.8563000001,1225670.6003299998,1060317.6851900001,971923.83710999996,1080543.0477799999,2263957.0652700001,10249939.08099,15945618.93145,80412243.277010009]
[null,null,"Commodity Revenue",null,null,null,null,94410679.537110001,75564317.045610011,60004679.34663,42774026.680829994,25200582.930120002,14208070.166010002,12121306.139909999,11031748.098269999,12329266.310819998,26944446.57522,56056751.326619998,87336758.749200001,517982632.9063499]
[null,null,"Total Utah Revenue",null,null,null,null,197197373.49361765,163026509.20400012,132219761.18331039,85998684.171981618,56649813.580279276,37973688.443437301,34583220.333934009,33203192.519658439,35637866.390590191,63359525.397948384,123939384.31843862,182546691.45979974,1146335710.4969954]
[null,null,"# of Customers",null,null,null,null,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620]
[null,null,"Sales Dth",null,null,null,null,22927795,18351020,14572621,10389268,6122305,3452862,2946692,2682685,2997208,6545635,13614363,21209328,125811782]
[null,null,"Transportation Dth",null,null,null,null,11857250,10633143,10522014,8972556,9340364,9360832,10213410,10310078,9485959,9377546,10005126,11614902,121693180]
[null,null,"Total Utah Dth",null,null,null,null,34785045,28984163,25094635,19361824,15462669,12813694,13160102,12992763,12483167,15923181,23619489,32824230,247504962,{"$f":"+T206-Z36","v":73245986}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1633553.58366,1431189.7802599999,1258519.54629,1075201.76064,804053.42112999992,525389.82478999998,450558.37504000001,433456.70186999999,488087.26781999995,690746.47937999992,1136632.5962,1584716.0486699999,11512105.385749999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2118351.0403800001,1789698.9241800001,1508788.2449700001,1210650.7795200001,771724.84508999996,320982.14546999999,200922.31872000001,175428.59391,265533.42726000003,594100.26234000002,1313222.6466000001,2037328.64631,12306731.874750001]
["FIRM",null,"Total Revenue","sales",null,null,null,3751904.6240400001,3220888.70444,2767307.7912600003,2285852.5401600003,1575778.2662199999,846371.97025999997,651480.69376000005,608885.29578000004,753620.69507999998,1284846.7417199998,2449855.2428000001,3622044.6949800001,23818837.260499999]
["FIRM",null,"# of Customers","sales",null,null,null,27266,27292,27339,27384,27345,27287,27221,27106,27028,27031,27232,27360,27240.916666666668]
[null,null,"Total Dth","sales",null,null,null,397434,335774,283071,227136,144787,60221,37696,32913,49818,111462,246380,382233,2308925]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,22584.311879999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,12344.442119999998]
["FIRM",null,"Total Revenue","sales",null,null,null,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,34928.754000000008]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,193,193,193,193,193,193,193,193,193,193,193,193,2316]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,291170.79398000002,246515.59838000001,209481.41338000001,169439.87408000001,112535.73334000001,49181.397680000002,30694.64644,43441.5452,46436.406040000002,101998.39222000001,193730.72988,287328.16264,1781954.6932600003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,869552.94987000001,736194.59846999997,625595.64596999995,506015.52552000002,336076.90370999998,146875.40892000002,91666.543860000005,129733.9038,138677.76126,304608.17043,578557.77821999998,858077.30916000006,5321632.4991899999]
["FIRM",null,"Total Revenue","sales",null,null,null,1160723.74385,982710.19684999995,835077.05935,675455.3996,448612.63705000002,196056.80660000001,122361.1903,173175.44899999999,185114.1673,406606.56264999998,772288.50809999998,1145405.4717999999,7103587.19245]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,163141,138121,117371,94936,63053,27556,17198,24340,26018,57149,108546,160988,998417]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1959422.0758500001,1706820.88289,1497400.0085799999,1270026.87711,937195.11117999989,590464.91294000007,495643.03930999996,492424.75959999999,552403.08358999994,816842.61684999999,1356756.28223,1904096.6390199999,13579496.28915]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3169211.6513700001,2678909.17221,2290810.7852999996,1844476.0535700002,1202367.8507399999,530912.28249000001,347557.87449000002,368243.87615999999,476220.43422,1002831.3502200001,2016557.3635199999,3054918.9603599999,18983017.654650003]
[null,null,"Total Wyoming Revenue",null,null,null,null,5142207.42796,4404384.8300200002,3797009.3016699995,3121829.3201000001,2146767.9903099998,1127361.03938,848780.97039999999,866720.24763,1034641.8717699999,1826013.57614,3381630.2458600001,4967951.6181399999,32665298.439380001]
[null,null,"# of Customers",null,null,null,null,28330,28356,28403,28448,28409,28351,28285,28170,28092,28095,28296,28424,28304.916666666668]
[null,null,"Sales Dth",null,null,null,null,594591,502603,429790,346051,225582,99607,65207,69088,89346,188146,378336,573148,3561495]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,629381,569253,476956,371567,261906,120787,99510,103001,109623,208143,408050,607754,3965931,{"$f":"+T330-Z61","v":998417}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,87515216.492657661,75370950.930800095,62749001.928270377,40982242.76284162,30277035.905039269,23130412.590037297,21897239.548144013,21691945.343878437,22780460.11558019,34967964.374308385,58989450.193058625,81168410.418169737,561520330.60278571]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,17233118.037359998,13800046.150400002,10965566.735380001,3513972.9865600001,2110301.1346499999,1226023.3707199998,1060595.1328700001,972353.19461999997,1080946.2139399999,2264676.8758200002,10251157.430339999,15947352.97945,80426110.242110014]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,97579891.188480005,78243226.217820004,62295490.131930001,44618502.734399997,26402950.780860003,14738982.448500002,12468864.0144,11399991.974429999,12805486.745039998,27947277.925439999,58073308.690139994,90391677.709560007,536965650.56099999]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,202339580.92157766,167430894.0340201,136016770.48498037,89120513.492081612,58796581.570589274,39101049.4828173,35432001.304334015,34069912.767288432,36672508.262360185,65185538.974088386,127321014.56429863,187514643.07793975,1179001008.9363759,{"$f":"+T367","v":1179001008.9363759}]
[null,null,"# of Customers",null,null,null,null,1257950,1257976,1258023,1258068,1258029,1257971,1257905,1257790,1257712,1257715,1257916,1258044,1257924.9166666667]
[null,null,"Sales Dth",null,null,null,null,23522386,18853623,15002411,10735319,6347887,3552469,3011899,2751773,3086554,6733781,13992699,21782476,129373277]
[null,null,"Transportation Dth",null,null,null,null,11892040,10699793,10569180,8998072,9376688,9382012,10247713,10343991,9506236,9397543,10034840,11649508,122097616]
[null,null,"SystemTotal Dth",null,null,null,null,35414426,29553416,25571591,19733391,15724575,12934481,13259612,13095764,12592790,16131324,24027539,33431984,251470893]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1069}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1227910}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1228346}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1229584}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27360}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27385}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27393}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1256962}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1255270}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1255731}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1229584}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27393}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1256977}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1227910}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1228346}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1229584}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27240.916666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27265.916666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27273.916666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1256842.9166666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1255150.9166666667}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1255611.9166666667}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1229584}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27273.916666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1256857.9166666667}]

{"sheet":"AVG Proj Rev 2026","index":46,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1227910},{"$f":"+$T$21","v":1217621.6666666667},{"$f":"+$T$22","v":122102603},{"$f":"+$T$15","v":485800019.10347807},{"$f":"+$T$17","v":77422407.133949995},{"$f":"+$T$19","v":502885675.58565003},{"$f":"SUM(AA13:AC13)","v":1066108101.8230782}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":435},{"$f":"+$T$49","v":2237764},{"$f":"+$T$42","v":3642767.5074316487},{"$f":"+$T$44","v":1631660.9184600001},{"$f":"+$T$46","v":9216330.5665500015},{"$f":"SUM(AA14:AC14)","v":14490758.99244165}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,80678411.6585076,66924121.115321368,55348922.829905137,35732925.56850104,24773460.182963751,17837642.154918872,16508192.467022698,15844959.989357641,16672064.149017546,25905067.988219015,52864338.278897837,76709912.720845431,485800019.10347807,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1654836.9744931778},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2215836.7331731776}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1228346},1218057.6666666667,{"$f":"SUM(Z13:Z15)","v":124486185},{"$f":"SUM(AA13:AA15)","v":491097623.58540291},79191131.139689997,512525942.82360005,1082814697.5486929]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16717273.33584,13375998.817440001,10614163.494480001,3300796.8988800002,1925062.5232799998,1069160.15466,906420.70038000005,824688.21629999997,923263.97085000004,2059905.77208,10004120.15316,15701553.0966,77422407.133949995]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,91786548.948599994,73441209.312600002,58277293.046700001,41447901.057599999,24172890.195599999,13425377.465700001,11381868.275099998,10355558.5635,11593368.173250001,25866108.4716,54927836.955150001,86209715.120249987,502885675.58565003,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15},{"$f":"+$T$103","v":219710},{"$f":"+$T$96","v":194307.74467723566},{"$f":"+$T$98","v":39457.7189},{"$f":"+$T$100","v":902039.17889999994},{"$f":"SUM(AA19:AC19)","v":1135804.6424772355}]
["FIRM",null,"Total Revenue","sales",null,null,null,189182233.9429476,153741329.24536139,124240379.37108514,80481623.524981037,50871412.901843749,32332179.775278874,28796481.4425027,27025206.769157641,29188696.293117546,53831082.231899016,117796295.38720784,178621180.93769541,1066108101.823078,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15,{"$f":"SUM(Z19:Z19)","v":219710},194307.74467723566,39457.7189,902039.17889999994,1135804.6424772355]
["FIRM",null,"# of Customers","sales",null,null,null,1209391,1210275,1212285,1214423,1215490,1217523,1217961,1218969,1221394,1221430,1224409,1227910,1217621.6666666667]
["FIRM",null,"Total Dth","sales",null,null,null,22286132,17831812,14149954,10063712,5869272,3259734,2763562,2514370,2814915,6280392,13336693,20932055,122102603,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":18422902},{"$f":"+$T$123","v":9214344.3480023555},{"$f":"+$T$125","v":125148.05272000002},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":9339492.4007223547}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":237},{"$f":"+$T$184","v":15952357},{"$f":"+$T$177","v":17464483.581398845},{"$f":"+$T$179","v":100024.95887999998},{"$f":"+$T$181","v":0},17564508.540278845]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":975},{"$f":"+$T$175","v":8447025},{"$f":"+$T$168","v":13307657.191784229},{"$f":"+$T$170","v":110167.02311999997},{"$f":"+$T$172","v":0},13417824.214904228]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1221,42869858,40032644.026645429,335340.03472,0,40367984.061365426]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1229582},1219293.6666666667,167575753,531324575.35672557,{"$f":"+AB34+AB24+AB16+AB20","v":79565928.893309996},513427982.00250006,1124318486.2525356]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27360},{"$f":"+$T$244","v":27240.916666666668},{"$f":"+$T$245","v":2308925},{"$f":"+$T$238","v":11512105.385749999},0,{"$f":"+$T$242","v":12306731.874750001},{"$f":"SUM(AA41:AC41)","v":23818837.260499999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,452333.20428349526,406105.01099049707,378726.40468529548,245368.79793837917,230006.89795111187,201468.11652417923,203188.88270698726,190790.92240270096,214803.49401858088,291579.2751379445,392984.61892629787,435411.88186617917,3642767.5074316487,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2316},{"$f":"+$T$256","v":22584.311879999994},0,{"$f":"+$T$260","v":12344.442119999998},{"$f":"SUM(AA43:AC43)","v":34928.753999999994}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,195965.41452000002,174220.86822,159786.50795999999,119350.3645,110967.40220000001,95285.104199999987,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1631660.9184600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27385},27265.916666666668,2486308,11774209.65749,0,13252195.681560002,25026405.339049999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028327.8011,914223.37335000001,838479.12030000007,730321.87874999992,679025.33849999995,583063.12349999999,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9216330.5665500015,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1676626.4199034953,1494549.252560497,1376992.0329452956,1095041.0411883791,1019999.6386511119,879816.34422417916,871225.56568698725,818894.32764270098,937665.77861858089,1297688.0016679445,1424529.690856298,1597730.8984961791,14490758.99244165,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,435,435,435,435,435,435,435,435,435,435,435,435,435,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,170207.00423437904,139531.61201904854,121975.25546813614,135116.98842609127,133414.69141081208,117901.0912782347,137647.73665547295,158517.89806279549,138249.21493420494,130361.90543007814,135128.33707285981,136785.23950106485,1654836.9744931778]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,25561711.246929999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1256960},1246552.5833333335,170323557,543016726.73841834,79540338.139509991,526187327.97906005,1148744392.8569884]
["FIRM",null,"Total Revenue","sales",null,null,null,227908.20971437905,186833.67371904856,163325.60594813613,180922.46598609127,178643.07997081208,157870.2754182347,184311.15319547296,212256.42574279552,185116.53625420496,174555.38105007814,180937.66189285982,183156.26428106485,2215836.733173178,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1255270},1244862.5833333335,124411528,497312124.48922807,77422407.133949995,515192407.46040004,1089926939.0835781]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1705,46131739,45898909.993867457,2157388.7244600058,11896959.697560012,59953258.415887356]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1255731},1245323.5833333335,126972493,502871833.24289292,79191131.139689997,525778138.50516003,1107841102.887743]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17,296480,217639.68307723568,53324.684000000001,1311228.6528,1582193.0198772356]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1227,43274294,40121561.557125427,335340.03472,0,40456901.591845423]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1229582},{"$f":"+Y36","v":1219293.6666666667},167575753,531324575.35672557,79565928.893309996,513427982.00250006,1124318486.2525356]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,25561711.246929999]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1256975},1246567.5833333335,170543267,543211034.48309553,79579795.858410001,527089367.15796006,1149880197.4994655]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-74244403},{"$f":"+AA77-$T$362-$T$364","v":-25078297.702893231},{"$f":"+AB77-$T$363","v":-108415.11912000179},{"$f":"+AC77-$T$365","v":-5321632.4991899133},{"$f":"+AD77-$T$367","v":-30508345.321203232}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,22206.873057532277,21262.133237874088,20597.751842110814,19369.696136036015,15844.398565479038,12024.763742778036,9894.6008800968066,10215.735583801234,11904.223209295858,13706.537523930654,17728.993676557329,19552.037221743507,194307.74467723566]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5878.6990599999999,5321.9700599999996,5132.1434300000001,3710.68858,2671.04207,1814.57736,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,39457.7189]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,134392.38306000002,121665.05405999999,117325.44543000001,84829.700580000004,61062.440070000004,41482.881359999999,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,902039.17889999994]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,162477.95517753231,148249.15735787409,143055.34070211081,107910.08529603602,79577.880705479038,55322.222462778038,43271.867900096811,45088.530423801232,54640.323349295861,68205.456763930662,104045.37441655733,123960.4479217435,1135804.6424772358]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,527147.42971209914,493676.9991672046,499971.66492123698,463491.05502303183,483631.82937704975,891219.65493549639,977353.48830754217,996553.48798185936,951630.92900940089,999636.92997417704,958571.1946661676,971459.68492708926,9214344.3480023555]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,125148.05272000002]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,534108.75427209912,500638.32372720458,506932.98948123696,470452.37958303181,490593.15393704973,904125.57349549641,990259.40686754219,1009459.4065418594,964536.84756940091,1012542.8485341771,971477.11322616762,984365.60348708928,9339492.4007223547]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,804329,732505,746393,665297,718181,1925405,2156629,2199062,2065929,2204773,2074420,2129979,18422902]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4483894,4068671,3843295,2967197,3574691,3723257,4153120,4321657,3823681,3084746,3198979,4324084,45567272]
["TRANSPORTATION"]
["TRANSPORTATION","TS (legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1475717.4318287259,1395490.3669144795,1352695.2595831552,1143422.2721817347,968203.10765519866,842235.17711127328,796004.41812454409,803696.32654470287,835059.0115910751,1009374.341760868,1284174.2684329071,1401585.2100555659,13307657.191784229]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,110167.02311999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1484898.0170887259,1404670.9521744796,1361875.8448431552,1152602.8574417348,977383.69291519863,851415.76237127325,805185.00338454405,812876.91180470283,844239.59685107507,1018554.9270208679,1293354.8536929071,1410765.795315566,13417824.214904228]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,975,975,975,975,975,975,975,975,975,975,975,975,975]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1642247.1694956177,1556074.032038589,1569227.4619886456,1433111.5549591666,1335163.1385816552,1275285.5982775688,1333058.5500971733,1355355.0709382389,1324729.380106075,1452702.3933773304,1592297.7129133486,1595231.5186254377,17464483.581398845]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,100024.95887999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1650582.5827356176,1564409.4452785889,1577562.8752286455,1441446.9681991665,1343498.5518216551,1283621.0115175687,1341393.9633371732,1363690.4841782388,1333064.7933460749,1461037.8066173303,1600633.1261533485,1603566.9318654377,17564508.540278848]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,237,237,237,237,237,237,237,237,237,237,237,237,237]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1893418.4487541222,1690812.0380988477,1717860.5936022236,1717939.2225550469,1742960.4451392109,1754694.6896937299,1820845.663826297,1737679.0243799384,1662200.0383138976,1718362.4400668505,1731421.6702317069,1868024.7349715938,21056219.009633467]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1902453.0420141222,1699846.6313588477,1726895.1868622235,1726973.8158150469,1751995.0383992109,1763729.2829537299,1829880.257086297,1746713.6176399384,1671234.6315738976,1727397.0333268505,1740456.2634917069,1877059.3282315938,21164634.128753468]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,87056555.054383546,72820297.859657899,61202152.473675944,41080689.853680514,29871356.85328427,23120490.871742133,21974134.033470817,21285861.287501678,21998883.301590078,31709729.687390193,59169268.606337689,83331498.483644098,554620918.36635888]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16966726.885820001,13600610.380240001,10822696.75227,3468561.0320400004,2083263.05363,1215481.5909799999,1052513.49113,966962.98835999996,1077499.9565600001,2253768.0559200002,10223499.60135,15942760.224129999,79674344.012429997]
[null,null,"Commodity Revenue",null,null,null,null,92992872.818159997,74512842.993510008,59264345.272830002,42297666.950729996,24947156.19297,14080127.410260001,12023309.361209998,10969455.029519999,12291054.40392,26816503.81947,55911584.794770002,87321062.955149993,513427982.00250006]
[null,null,"Total Utah Revenue",null,null,null,null,197016154.75836354,160933751.23340791,131289194.49877596,86846917.836450517,56901776.099884272,38416099.872982137,35049956.885810815,33222279.305381678,35367437.662070081,60780001.562780187,125304353.00245769,186595321.66292411,1147723244.381289]
[null,null,"# of Customers",null,null,null,null,1211101,1211985,1213995,1216133,1217200,1219233,1219671,1220679,1223104,1223140,1226119,1229620,1219331.6666666667]
[null,null,"Sales Dth",null,null,null,null,22583546,18095718,14392865,10273606,6060772,3421797,2922898,2667560,2987930,6514570,13579116,21205517,124705895]
[null,null,"Transportation Dth",null,null,null,null,10712234,9598935,9376998,7864476,8195348,9360832,10213410,10310078,9485959,9377546,10005126,11614902,116115844]
[null,null,"Total Utah Dth",null,null,null,null,33295780,27694653,23769863,18138082,14256120,12782629,13136308,12977638,12473889,15892116,23584242,32820419,240821739,{"$f":"+T206-Z36","v":73245986}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1633553.58366,1431189.7802599999,1258519.54629,1075201.76064,804053.42112999992,525389.82478999998,450558.37504000001,433456.70186999999,488087.26781999995,690746.47937999992,1136632.5962,1584716.0486699999,11512105.385749999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2118351.0403800001,1789698.9241800001,1508788.2449700001,1210650.7795200001,771724.84508999996,320982.14546999999,200922.31872000001,175428.59391,265533.42726000003,594100.26234000002,1313222.6466000001,2037328.64631,12306731.874750001]
["FIRM",null,"Total Revenue","sales",null,null,null,3751904.6240400001,3220888.70444,2767307.7912600003,2285852.5401600003,1575778.2662199999,846371.97025999997,651480.69376000005,608885.29578000004,753620.69507999998,1284846.7417199998,2449855.2428000001,3622044.6949800001,23818837.260499999]
["FIRM",null,"# of Customers","sales",null,null,null,27266,27292,27339,27384,27345,27287,27221,27106,27028,27031,27232,27360,27240.916666666668]
[null,null,"Total Dth","sales",null,null,null,397434,335774,283071,227136,144787,60221,37696,32913,49818,111462,246380,382233,2308925]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,22584.311879999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,12344.442119999998]
["FIRM",null,"Total Revenue","sales",null,null,null,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,34928.754000000008]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,193,193,193,193,193,193,193,193,193,193,193,193,2316]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,291170.79398000002,246515.59838000001,209481.41338000001,169439.87408000001,112535.73334000001,49181.397680000002,30694.64644,43441.5452,46436.406040000002,101998.39222000001,193730.72988,287328.16264,1781954.6932600003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,869552.94987000001,736194.59846999997,625595.64596999995,506015.52552000002,336076.90370999998,146875.40892000002,91666.543860000005,129733.9038,138677.76126,304608.17043,578557.77821999998,858077.30916000006,5321632.4991899999]
["FIRM",null,"Total Revenue","sales",null,null,null,1160723.74385,982710.19684999995,835077.05935,675455.3996,448612.63705000002,196056.80660000001,122361.1903,173175.44899999999,185114.1673,406606.56264999998,772288.50809999998,1145405.4717999999,7103587.19245]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,163141,138121,117371,94936,63053,27556,17198,24340,26018,57149,108546,160988,998417]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1959422.0758500001,1706820.88289,1497400.0085799999,1270026.87711,937195.11117999989,590464.91294000007,495643.03930999996,492424.75959999999,552403.08358999994,816842.61684999999,1356756.28223,1904096.6390199999,13579496.28915]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3169211.6513700001,2678909.17221,2290810.7852999996,1844476.0535700002,1202367.8507399999,530912.28249000001,347557.87449000002,368243.87615999999,476220.43422,1002831.3502200001,2016557.3635199999,3054918.9603599999,18983017.654650003]
[null,null,"Total Wyoming Revenue",null,null,null,null,5142207.42796,4404384.8300200002,3797009.3016699995,3121829.3201000001,2146767.9903099998,1127361.03938,848780.97039999999,866720.24763,1034641.8717699999,1826013.57614,3381630.2458600001,4967951.6181399999,32665298.439380001]
[null,null,"# of Customers",null,null,null,null,28330,28356,28403,28448,28409,28351,28285,28170,28092,28095,28296,28424,28304.916666666668]
[null,null,"Sales Dth",null,null,null,null,594591,502603,429790,346051,225582,99607,65207,69088,89346,188146,378336,573148,3561495]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,629381,569253,476956,371567,261906,120787,99510,103001,109623,208143,408050,607754,3965931,{"$f":"+T330-Z61","v":998417}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,89015977.130233541,74527118.742547899,62699552.482255943,42350716.730790511,30808551.96446427,23710955.784682132,22469777.072780818,21778286.047101676,22551286.385180078,32526572.304240193,60526024.888567686,85235595.122664094,568200414.65550876]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16968945.383480001,13602594.420160001,10824783.570660001,3470092.4131800006,2084174.33198,1215834.3613699998,1052790.93881,967392.34586999996,1077903.1227200001,2254487.8664700002,10224717.9507,15944494.272129999,79688210.977530003]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,96162084.469530001,77191752.165720001,61555156.058130004,44142143.004299998,26149524.043710001,14611039.692750001,12370867.235699998,11337698.905679999,12767274.83814,27819335.169689998,57928142.158289999,90375981.915509999,532410999.65714997]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,202158362.18632352,165338136.0634279,135086203.80044594,89968747.156550512,59048544.09019427,39543460.912362136,35898737.856210813,34088999.553011678,36402079.533840075,62606015.138920188,128685983.24831769,191563273.28106409,1180388542.8206687,{"$f":"+T367","v":1180388542.8206687}]
[null,null,"# of Customers",null,null,null,null,1239431,1240341,1242398,1244581,1245609,1247584,1247956,1248849,1251196,1251235,1254415,1258044,1247636.5833333333]
[null,null,"Sales Dth",null,null,null,null,23178137,18598321,14822655,10619657,6286354,3521404,2988105,2736648,3077276,6702716,13957452,21778665,128267390]
[null,null,"Transportation Dth",null,null,null,null,10747024,9665585,9424164,7889992,8231672,9382012,10247713,10343991,9506236,9397543,10034840,11649508,116520280]
[null,null,"SystemTotal Dth",null,null,null,null,33925161,28263906,24246819,18509649,14518026,12903416,13235818,13080639,12583512,16100259,23992292,33428173,244787670]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1068.9999999997672}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1227910}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1228346}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1229584}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27360}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27385}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27393}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1256962}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1255270}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1255731}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1229584}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27393}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1256977}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1217621.6666666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1218057.6666666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1219295.6666666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27240.916666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27265.916666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27273.916666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1246554.5833333335}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1244862.5833333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1245323.5833333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1219295.6666666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27273.916666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1246569.5833333335}]

{"sheet":"AVG Proj Rev 2026 with CET","index":47,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1227910},{"$f":"+$T$21","v":1217621.6666666667},{"$f":"+$T$22","v":122102603},{"$f":"+$T$15","v":473283108.1494078},{"$f":"+$T$17","v":77422407.133949995},{"$f":"+$T$19","v":502885675.58565003},{"$f":"SUM(AA13:AC13)","v":1053591190.8690078}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":435},{"$f":"+$T$49","v":2237764},{"$f":"+$T$42","v":3642767.5074316487},{"$f":"+$T$44","v":1631660.9184600001},{"$f":"+$T$46","v":9216330.5665500015},{"$f":"SUM(AA14:AC14)","v":14490758.99244165}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,77660943.830857605,66476926.844671361,54357455.015315138,33641807.251511037,23642029.123643752,17118180.748668872,15813477.278702697,15651428.69083764,16819952.560147546,28209770.382989015,51209255.446997829,72681880.975065425,473283108.1494078,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1654836.9744931778},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2215836.7331731776}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1228346},1218057.6666666667,{"$f":"SUM(Z13:Z15)","v":124486185},{"$f":"SUM(AA13:AA15)","v":478580712.63133264},79191131.139689997,512525942.82360005,1070297786.5946226]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16717273.33584,13375998.817440001,10614163.494480001,3300796.8988800002,1925062.5232799998,1069160.15466,906420.70038000005,824688.21629999997,923263.97085000004,2059905.77208,10004120.15316,15701553.0966,77422407.133949995]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,91786548.948599994,73441209.312600002,58277293.046700001,41447901.057599999,24172890.195599999,13425377.465700001,11381868.275099998,10355558.5635,11593368.173250001,25866108.4716,54927836.955150001,86209715.120249987,502885675.58565003,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15},{"$f":"+$T$103","v":219710},{"$f":"+$T$96","v":194307.74467723566},{"$f":"+$T$98","v":39457.7189},{"$f":"+$T$100","v":902039.17889999994},{"$f":"SUM(AA19:AC19)","v":1135804.6424772355}]
["FIRM",null,"Total Revenue","sales",null,null,null,186164766.11529762,153294134.97471136,123248911.55649513,78390505.207991034,49739981.842523754,31612718.369028874,28101766.254182696,26831675.470637642,29336584.704247545,56135784.626669019,116141212.55530784,174593149.19191539,1053591190.8690081,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15,{"$f":"SUM(Z19:Z19)","v":219710},194307.74467723566,39457.7189,902039.17889999994,1135804.6424772355]
["FIRM",null,"# of Customers","sales",null,null,null,1209391,1210275,1212285,1214423,1215490,1217523,1217961,1218969,1221394,1221430,1224409,1227910,1217621.6666666667]
["FIRM",null,"Total Dth","sales",null,null,null,22286132,17831812,14149954,10063712,5869272,3259734,2763562,2514370,2814915,6280392,13336693,20932055,122102603,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":18422902},{"$f":"+$T$123","v":9214344.3480023555},{"$f":"+$T$125","v":125148.05272000002},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":9339492.4007223547}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":237},{"$f":"+$T$184","v":15952357},{"$f":"+$T$177","v":17464483.581398845},{"$f":"+$T$179","v":100024.95887999998},{"$f":"+$T$181","v":0},17564508.540278845]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":975},{"$f":"+$T$175","v":8447025},{"$f":"+$T$168","v":13307657.191784229},{"$f":"+$T$170","v":110167.02311999997},{"$f":"+$T$172","v":0},13417824.214904228]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1221,42869858,40032644.026645429,335340.03472,0,40367984.061365426]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1229582},1219293.6666666667,167575753,518807664.4026553,{"$f":"+AB34+AB24+AB16+AB20","v":79565928.893309996},513427982.00250006,1111801575.2984653]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27360},{"$f":"+$T$244","v":27240.916666666668},{"$f":"+$T$245","v":2308925},{"$f":"+$T$238","v":11512105.385749999},0,{"$f":"+$T$242","v":12306731.874750001},{"$f":"SUM(AA41:AC41)","v":23818837.260499999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,452333.20428349526,406105.01099049707,378726.40468529548,245368.79793837917,230006.89795111187,201468.11652417923,203188.88270698726,190790.92240270096,214803.49401858088,291579.2751379445,392984.61892629787,435411.88186617917,3642767.5074316487,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2316},{"$f":"+$T$256","v":22584.311879999994},0,{"$f":"+$T$260","v":12344.442119999998},{"$f":"SUM(AA43:AC43)","v":34928.753999999994}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,195965.41452000002,174220.86822,159786.50795999999,119350.3645,110967.40220000001,95285.104199999987,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1631660.9184600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27385},27265.916666666668,2486308,11774209.65749,0,13252195.681560002,25026405.339049999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028327.8011,914223.37335000001,838479.12030000007,730321.87874999992,679025.33849999995,583063.12349999999,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9216330.5665500015,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1676626.4199034953,1494549.252560497,1376992.0329452956,1095041.0411883791,1019999.6386511119,879816.34422417916,871225.56568698725,818894.32764270098,937665.77861858089,1297688.0016679445,1424529.690856298,1597730.8984961791,14490758.99244165,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,435,435,435,435,435,435,435,435,435,435,435,435,435,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,170207.00423437904,139531.61201904854,121975.25546813614,135116.98842609127,133414.69141081208,117901.0912782347,137647.73665547295,158517.89806279549,138249.21493420494,130361.90543007814,135128.33707285981,136785.23950106485,1654836.9744931778]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,25561711.246929999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1256960},1246552.5833333335,170323557,530499815.78434807,79540338.139509991,526187327.97906005,1136227481.9029181]
["FIRM",null,"Total Revenue","sales",null,null,null,227908.20971437905,186833.67371904856,163325.60594813613,180922.46598609127,178643.07997081208,157870.2754182347,184311.15319547296,212256.42574279552,185116.53625420496,174555.38105007814,180937.66189285982,183156.26428106485,2215836.733173178,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1255270},1244862.5833333335,124411528,484795213.5351578,77422407.133949995,515192407.46040004,1077410028.1295078]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1705,46131739,45898909.993867517,2157388.7244600058,11896959.697560012,59953258.415887356]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1255731},1245323.5833333335,126972493,490354922.28882265,79191131.139689997,525778138.50516003,1095324191.9336727]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17,296480,217639.68307723568,53324.684000000001,1311228.6528,1582193.0198772356]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1227,43274294,40121561.557125427,335340.03472,0,40456901.591845423]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1229582},{"$f":"+Y36","v":1219293.6666666667},167575753,518807664.4026553,79565928.893309996,513427982.00250006,1111801575.2984653]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,{"$f":"+AD61","v":25561711.246929999}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1256975},1246567.5833333335,170543267,530694123.52902532,79579795.858410001,527089367.15796006,1137363286.5453951]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-74244403},{"$f":"+AA77-$T$362-$T$364","v":-25078297.702893469},{"$f":"+AB77-$T$363","v":-108415.11912000179},{"$f":"+AC77-$T$365","v":-5321632.4991899133},{"$f":"+AD77-$T$367","v":-30508345.321203709}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,22206.873057532277,21262.133237874088,20597.751842110814,19369.696136036015,15844.398565479038,12024.763742778036,9894.6008800968066,10215.735583801234,11904.223209295858,13706.537523930654,17728.993676557329,19552.037221743507,194307.74467723566]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5878.6990599999999,5321.9700599999996,5132.1434300000001,3710.68858,2671.04207,1814.57736,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,39457.7189]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,134392.38306000002,121665.05405999999,117325.44543000001,84829.700580000004,61062.440070000004,41482.881359999999,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,902039.17889999994]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,162477.95517753231,148249.15735787409,143055.34070211081,107910.08529603602,79577.880705479038,55322.222462778038,43271.867900096811,45088.530423801232,54640.323349295861,68205.456763930662,104045.37441655733,123960.4479217435,1135804.6424772358]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,527147.42971209914,493676.9991672046,499971.66492123698,463491.05502303183,483631.82937704975,891219.65493549639,977353.48830754217,996553.48798185936,951630.92900940089,999636.92997417704,958571.1946661676,971459.68492708926,9214344.3480023555]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,125148.05272000002]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,534108.75427209912,500638.32372720458,506932.98948123696,470452.37958303181,490593.15393704973,904125.57349549641,990259.40686754219,1009459.4065418594,964536.84756940091,1012542.8485341771,971477.11322616762,984365.60348708928,9339492.4007223547]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,804329,732505,746393,665297,718181,1925405,2156629,2199062,2065929,2204773,2074420,2129979,18422902]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","TBF Lakeside","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4483894,4068671,3843295,2967197,3574691,3723257,4153120,4321657,3823681,3084746,3198979,4324084,45567272]
["TRANSPORTATION"]
["TRANSPORTATION","TS (legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1475717.4318287259,1395490.3669144795,1352695.2595831552,1143422.2721817347,968203.10765519866,842235.17711127328,796004.41812454409,803696.32654470287,835059.0115910751,1009374.341760868,1284174.2684329071,1401585.2100555659,13307657.191784229]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,110167.02311999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1484898.0170887259,1404670.9521744796,1361875.8448431552,1152602.8574417348,977383.69291519863,851415.76237127325,805185.00338454405,812876.91180470283,844239.59685107507,1018554.9270208679,1293354.8536929071,1410765.795315566,13417824.214904228]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,975,975,975,975,975,975,975,975,975,975,975,975,975]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1642247.1694956177,1556074.032038589,1569227.4619886456,1433111.5549591666,1335163.1385816552,1275285.5982775688,1333058.5500971733,1355355.0709382389,1324729.380106075,1452702.3933773304,1592297.7129133486,1595231.5186254377,17464483.581398845]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,100024.95887999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1650582.5827356176,1564409.4452785889,1577562.8752286455,1441446.9681991665,1343498.5518216551,1283621.0115175687,1341393.9633371732,1363690.4841782388,1333064.7933460749,1461037.8066173303,1600633.1261533485,1603566.9318654377,17564508.540278848]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,237,237,237,237,237,237,237,237,237,237,237,237,237]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1893418.4487541222,1690812.0380988477,1717860.5936022236,1717939.2225550469,1742960.4451392109,1754694.6896937299,1820845.663826297,1737679.0243799384,1662200.0383138976,1718362.4400668505,1731421.6702317069,1868024.7349715938,21056219.009633467]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1902453.0420141222,1699846.6313588477,1726895.1868622235,1726973.8158150469,1751995.0383992109,1763729.2829537299,1829880.257086297,1746713.6176399384,1671234.6315738976,1727397.0333268505,1740456.2634917069,1877059.3282315938,21164634.128753468]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,84039087.22673355,72373103.589007899,60210684.659085944,38989571.536690511,28739925.793964271,22401029.465492133,21279418.845150817,21092329.988981672,22146771.712720077,34014432.08216019,57514185.774437673,79303466.737864092,542104007.4122889]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16966726.885820001,13600610.380240001,10822696.75227,3468561.0320400004,2083263.05363,1215481.5909799999,1052513.49113,966962.98835999996,1077499.9565600001,2253768.0559200002,10223499.60135,15942760.224129999,79674344.012429997]
[null,null,"Commodity Revenue",null,null,null,null,92992872.818159997,74512842.993510008,59264345.272830002,42297666.950729996,24947156.19297,14080127.410260001,12023309.361209998,10969455.029519999,12291054.40392,26816503.81947,55911584.794770002,87321062.955149993,513427982.00250006]
[null,null,"Total Utah Revenue",null,null,null,null,193998686.93071353,160486556.96275792,130297726.68418595,84755799.519460499,55770345.040564269,37696638.466732137,34355241.697490811,33028748.006861672,35515326.073200077,63084703.957550183,123649270.17055768,182567289.91714409,1135206333.4272189]
[null,null,"# of Customers",null,null,null,null,1211101,1211985,1213995,1216133,1217200,1219233,1219671,1220679,1223104,1223140,1226119,1229620,1219331.6666666667]
[null,null,"Sales Dth",null,null,null,null,22583546,18095718,14392865,10273606,6060772,3421797,2922898,2667560,2987930,6514570,13579116,21205517,124705895]
[null,null,"Transportation Dth",null,null,null,null,10712234,9598935,9376998,7864476,8195348,9360832,10213410,10310078,9485959,9377546,10005126,11614902,116115844]
[null,null,"Total Utah Dth",null,null,null,null,33295780,27694653,23769863,18138082,14256120,12782629,13136308,12977638,12473889,15892116,23584242,32820419,240821739,{"$f":"+T206-Z36","v":73245986}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1633553.58366,1431189.7802599999,1258519.54629,1075201.76064,804053.42112999992,525389.82478999998,450558.37504000001,433456.70186999999,488087.26781999995,690746.47937999992,1136632.5962,1584716.0486699999,11512105.385749999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2118351.0403800001,1789698.9241800001,1508788.2449700001,1210650.7795200001,771724.84508999996,320982.14546999999,200922.31872000001,175428.59391,265533.42726000003,594100.26234000002,1313222.6466000001,2037328.64631,12306731.874750001]
["FIRM",null,"Total Revenue","sales",null,null,null,3751904.6240400001,3220888.70444,2767307.7912600003,2285852.5401600003,1575778.2662199999,846371.97025999997,651480.69376000005,608885.29578000004,753620.69507999998,1284846.7417199998,2449855.2428000001,3622044.6949800001,23818837.260499999]
["FIRM",null,"# of Customers","sales",null,null,null,27266,27292,27339,27384,27345,27287,27221,27106,27028,27031,27232,27360,27240.916666666668]
[null,null,"Total Dth","sales",null,null,null,397434,335774,283071,227136,144787,60221,37696,32913,49818,111462,246380,382233,2308925]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,22584.311879999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,12344.442119999998]
["FIRM",null,"Total Revenue","sales",null,null,null,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,34928.754000000008]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,193,193,193,193,193,193,193,193,193,193,193,193,2316]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,291170.79398000002,246515.59838000001,209481.41338000001,169439.87408000001,112535.73334000001,49181.397680000002,30694.64644,43441.5452,46436.406040000002,101998.39222000001,193730.72988,287328.16264,1781954.6932600003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,869552.94987000001,736194.59846999997,625595.64596999995,506015.52552000002,336076.90370999998,146875.40892000002,91666.543860000005,129733.9038,138677.76126,304608.17043,578557.77821999998,858077.30916000006,5321632.4991899999]
["FIRM",null,"Total Revenue","sales",null,null,null,1160723.74385,982710.19684999995,835077.05935,675455.3996,448612.63705000002,196056.80660000001,122361.1903,173175.44899999999,185114.1673,406606.56264999998,772288.50809999998,1145405.4717999999,7103587.19245]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,163141,138121,117371,94936,63053,27556,17198,24340,26018,57149,108546,160988,998417]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1959422.0758500001,1706820.88289,1497400.0085799999,1270026.87711,937195.11117999989,590464.91294000007,495643.03930999996,492424.75959999999,552403.08358999994,816842.61684999999,1356756.28223,1904096.6390199999,13579496.28915]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3169211.6513700001,2678909.17221,2290810.7852999996,1844476.0535700002,1202367.8507399999,530912.28249000001,347557.87449000002,368243.87615999999,476220.43422,1002831.3502200001,2016557.3635199999,3054918.9603599999,18983017.654650003]
[null,null,"Total Wyoming Revenue",null,null,null,null,5142207.42796,4404384.8300200002,3797009.3016699995,3121829.3201000001,2146767.9903099998,1127361.03938,848780.97039999999,866720.24763,1034641.8717699999,1826013.57614,3381630.2458600001,4967951.6181399999,32665298.439380001]
[null,null,"# of Customers",null,null,null,null,28330,28356,28403,28448,28409,28351,28285,28170,28092,28095,28296,28424,28304.916666666668]
[null,null,"Sales Dth",null,null,null,null,594591,502603,429790,346051,225582,99607,65207,69088,89346,188146,378336,573148,3561495]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,629381,569253,476956,371567,261906,120787,99510,103001,109623,208143,408050,607754,3965931,{"$f":"+T330-Z61","v":998417}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,85998509.302583545,74079924.4718979,61708084.667665944,40259598.413800508,29677120.905144271,22991494.378432132,21775061.884460818,21584754.74858167,22699174.796310078,34831274.699010193,58870942.056667671,81207563.376884088,555683503.70143878]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16968945.383480001,13602594.420160001,10824783.570660001,3470092.4131800006,2084174.33198,1215834.3613699998,1052790.93881,967392.34586999996,1077903.1227200001,2254487.8664700002,10224717.9507,15944494.272129999,79688210.977530003]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,96162084.469530001,77191752.165720001,61555156.058130004,44142143.004299998,26149524.043710001,14611039.692750001,12370867.235699998,11337698.905679999,12767274.83814,27819335.169689998,57928142.158289999,90375981.915509999,532410999.65714997]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,199140894.35867354,164890941.7927779,134094735.98585594,87877628.839560509,57917113.030874267,38823999.506112136,35204022.667890817,33895468.254491672,36549967.944970079,64910717.533690192,127030900.41641767,187535241.5352841,1167871631.8665988,{"$f":"+T367","v":1167871631.8665988}]
[null,null,"# of Customers",null,null,null,null,1239431,1240341,1242398,1244581,1245609,1247584,1247956,1248849,1251196,1251235,1254415,1258044,1247636.5833333333]
[null,null,"Sales Dth",null,null,null,null,23178137,18598321,14822655,10619657,6286354,3521404,2988105,2736648,3077276,6702716,13957452,21778665,128267390]
[null,null,"Transportation Dth",null,null,null,null,10747024,9665585,9424164,7889992,8231672,9382012,10247713,10343991,9506236,9397543,10034840,11649508,116520280]
[null,null,"SystemTotal Dth",null,null,null,null,33925161,28263906,24246819,18509649,14518026,12903416,13235818,13080639,12583512,16100259,23992292,33428173,244787670]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+T368-Y77","v":1068.9999999997672}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1227910}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1228346}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1229584}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27360}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27385}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27393}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1256962}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1255270}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1255731}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1229584}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27393}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1256977}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1217621.6666666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1218057.6666666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1219295.6666666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27240.916666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27265.916666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27273.916666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1246554.5833333335}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1244862.5833333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1245323.5833333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1219295.6666666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27273.916666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1246569.5833333335}]

{"sheet":"AVG Proj Rev 2026 with CET HDD ","index":48,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1227910},{"$f":"+$T$21","v":1217621.6666666667},{"$f":"+$T$22","v":117706908},{"$f":"+$T$15","v":473032123.81623387},{"$f":"+$T$17","v":74740530.039030001},{"$f":"+$T$19","v":484781785.94340003},{"$f":"SUM(AA13:AC13)","v":1032554439.7986639}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":435},{"$f":"+$T$49","v":2237764},{"$f":"+$T$42","v":3648957.1688864036},{"$f":"+$T$44","v":1631660.9184600001},{"$f":"+$T$46","v":9216330.5665500015},{"$f":"SUM(AA14:AC14)","v":14496948.653896406}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,77559987.099436194,66483761.298375249,54374246.542470708,33586993.137167327,23590782.898962215,17083313.5321314,15829270.707305459,15665807.785292292,16826001.577332314,28194570.570218563,51209914.916904047,72627473.750638157,473032123.81623387,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1658628.2263143712},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2219627.9849943714}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1228346},1218057.6666666667,{"$f":"SUM(Z13:Z15)","v":120090490},{"$f":"SUM(AA13:AA15)","v":478339709.21143466},76509254.044770002,494422053.18135005,1049271016.4375547]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,15952962.565680001,13033006.44744,10377371.613839999,3126325.8982799998,1795449.4030200001,988265.68503000005,906420.70038000005,824688.54428999999,908109.52089000004,1981863.1754999999,9737215.45524,15108851.029440001,74740530.039030001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,87590084.219700009,71558002.325100005,56977182.131099999,39257079.570600003,22545346.317899998,12409590.649349999,11381868.275099998,10355562.682050001,11403074.68905,24886132.447500002,53462390.968350001,82955471.667600006,484781785.94340003,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15},{"$f":"+$T$103","v":219710},{"$f":"+$T$96","v":194644.92576157363},{"$f":"+$T$98","v":39457.7189},{"$f":"+$T$100","v":902039.17889999994},{"$f":"SUM(AA19:AC19)","v":1136141.8235615736}]
["FIRM",null,"Total Revenue","sales",null,null,null,181103033.8848162,151074770.07091525,121728800.28741071,75970398.606047332,47931578.619882211,30481169.866511397,28117559.682785459,26846059.011632293,29137185.787272315,55062566.193218559,114409521.34049404,170691796.44767815,1032554439.7986639,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15,{"$f":"SUM(Z19:Z19)","v":219710},194644.92576157363,39457.7189,902039.17889999994,1136141.8235615736]
["FIRM",null,"# of Customers","sales",null,null,null,1209391,1210275,1212285,1214423,1215490,1217523,1217961,1218969,1221394,1221430,1224409,1227910,1217621.6666666667]
["FIRM",null,"Total Dth","sales",null,null,null,21267214,17374562,13834282,9531772,5474098,3013097,2763562,2514371,2768711,6042450,12980877,20141912,117706908,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":18422902},{"$f":"+$T$123","v":9243728.1791454013},{"$f":"+$T$125","v":125148.05272000002},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":9368876.2318654004}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":237},{"$f":"+$T$184","v":15952357},{"$f":"+$T$177","v":17490832.104278289},{"$f":"+$T$179","v":100024.95887999998},{"$f":"+$T$181","v":0},17590857.063158289]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":975},{"$f":"+$T$175","v":8447025},{"$f":"+$T$168","v":13330319.7912376},{"$f":"+$T$170","v":110167.02311999997},{"$f":"+$T$172","v":0},13440486.814357599]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1221,42869858,40111038.980121292,335340.03472,0,40446379.014841288]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1229582},1219293.6666666667,163180058,518645393.11731756,{"$f":"+AB34+AB24+AB16+AB20","v":76884051.798390001},495324092.36025006,1090853537.2759576]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27360},{"$f":"+$T$244","v":27240.916666666668},{"$f":"+$T$245","v":2308925},{"$f":"+$T$238","v":11512105.385749999},0,{"$f":"+$T$242","v":12306731.874750001},{"$f":"SUM(AA41:AC41)","v":23818837.260499999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,453117.40615079366,406805.80277815211,379377.79690959584,245779.6277672718,230390.00617308312,201799.7244431767,203523.59463270727,191103.26178832681,215159.16588039941,292073.4932738113,393661.73712201871,436165.55196706665,3648957.1688864036,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2316},{"$f":"+$T$256","v":22584.311879999994},0,{"$f":"+$T$260","v":12344.442119999998},{"$f":"SUM(AA43:AC43)","v":34928.753999999994}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,195965.41452000002,174220.86822,159786.50795999999,119350.3645,110967.40220000001,95285.104199999987,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1631660.9184600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27385},27265.916666666668,2486308,11774209.65749,0,13252195.681560002,25026405.339049999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028327.8011,914223.37335000001,838479.12030000007,730321.87874999992,679025.33849999995,583063.12349999999,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9216330.5665500015,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1677410.6217707936,1495250.0443481521,1377643.425169596,1095451.8710172717,1020382.7468730831,880147.95214317669,871560.27761270734,819206.66702832677,938021.45048039942,1298182.2198038113,1425206.8090520187,1598484.5685970667,14496948.653896404,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,435,435,435,435,435,435,435,435,435,435,435,435,435,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,170596.9505703201,139851.28065489302,122254.70227562344,135426.54310509606,133720.34610645974,118171.20412555378,137963.08930973546,158881.06451301713,138565.94558258698,130660.56615557187,135437.91775175364,137098.6161637597,1658628.2263143712]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,25561711.246929999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1256960},1246552.5833333335,165927862,530337207.31792593,76858461.044589996,508083438.33681005,1115279106.699326]
["FIRM",null,"Total Revenue","sales",null,null,null,228298.15605032007,187153.34235489304,163605.05275562342,181232.02066509606,178948.73466645973,158140.38826555377,184626.50584973546,212619.59219301713,185433.266902587,174854.04177557188,181247.24257175365,183469.6409437597,2219627.984994371,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1255270},1244862.5833333335,120015833,484544229.20198387,74740530.039030001,497088517.81815004,1056373277.0591638]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1705,46131739,45987623.041703701,2157388.7244600058,11896959.697560012,60041971.46372366]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1255731},1245323.5833333335,122576798,490113918.86892468,76509254.044770002,507674248.86291003,1074297421.7766047]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17,296480,217976.86416157364,53324.684000000001,1311228.6528,1582530.2009615737]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1227,43274294,40199956.51060129,335340.03472,0,40535296.545321286]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1229582},{"$f":"+Y36","v":1219293.6666666667},163180058,518645393.11731756,76884051.798390001,495324092.36025006,1090853537.2759576]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,{"$f":"+AD61","v":25561711.246929999}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1256975},1246567.5833333335,166147572,530531852.24368757,76897918.763490006,508985477.51571006,1116415248.5228875]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-74244403},{"$f":"+AA77-$T$362-$T$364","v":-25111769.419091735},{"$f":"+AB77-$T$363","v":-108415.11911998689},{"$f":"+AC77-$T$365","v":-5321632.4991900325},{"$f":"+AD77-$T$367","v":-30541817.037401915}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,22247.521520652335,21300.810554349668,20635.042753612299,19404.425506287575,15871.771517179493,12044.165785624633,9909.5575815746488,10231.362446893632,11923.373701507766,13729.449037726807,17760.298901527771,19587.14645463699,194644.92576157363]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5878.6990599999999,5321.9700599999996,5132.1434300000001,3710.68858,2671.04207,1814.57736,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,39457.7189]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,134392.38306000002,121665.05405999999,117325.44543000001,84829.700580000004,61062.440070000004,41482.881359999999,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,902039.17889999994]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,162518.60364065235,148287.83467434967,143092.63161361229,107944.81466628758,79605.253657179506,55341.624505624633,43286.824601574655,45104.157286893635,54659.473841507766,68228.368277726811,104076.67964152776,123995.55715463699,1136141.8235615739]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,528824.40918336762,495246.65391978523,501561.50330416631,464963.91896389419,485169.27247462224,894063.73076479009,980473.74516058923,999735.3106176646,954668.71496693464,1002828.6396713776,961631.23545012285,974561.04466808611,9243728.1791454013]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,125148.05272000002]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,535785.7337433676,502207.9784797852,508522.82786416629,471925.24352389417,492130.59703462222,906969.64932479011,993379.66372058925,1012641.2291776646,967574.63352693466,1015734.5582313776,974537.15401012287,987466.96322808613,9368876.2318654023]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,804329,732505,746393,665297,718181,1925405,2156629,2199062,2065929,2204773,2074420,2129979,18422902]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","TBF Lakeside","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4483894,4068671,3843295,2967197,3574691,3723257,4153120,4321657,3823681,3084746,3198979,4324084,45567272]
["TRANSPORTATION"]
["TRANSPORTATION","TS (legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1478549.0668292497,1398115.7005598999,1355210.5471620853,1145399.4209958699,969729.67842009047,843437.81044521322,797088.1640983501,804799.85226613481,836243.19175587257,1011006.7854257697,1286513.3565865827,1404226.2166924828,13330319.7912376]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,110167.02311999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1487729.6520892498,1407296.2858199,1364391.1324220854,1154580.00625587,978910.26368009043,852618.39570521319,806268.74935835006,813980.43752613477,845423.77701587253,1020187.3706857697,1295693.9418465828,1413406.8019524829,13440486.814357601]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,975,975,975,975,975,975,975,975,975,975,975,975,975]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1644752.0493362334,1558436.3447523545,1571611.5429553182,1435270.5006352065,1337159.9830226982,1277183.3125883075,1335051.8041671652,1357385.2273645732,1326708.9128407838,1454893.753766095,1594720.0231970078,1597658.6496525442,17490832.104278289]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,100024.95887999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1653087.4625762333,1566771.7579923545,1579946.9561953181,1443605.9138752064,1345495.3962626981,1285518.7258283074,1343387.2174071651,1365720.6406045731,1335044.3260807837,1463229.1670060949,1603055.4364370077,1605994.0628925441,17590857.063158285]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,237,237,237,237,237,237,237,237,237,237,237,237,237]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1896429.3431147675,1693499.3338762417,1720591.100221036,1720669.8450456022,1745731.0339325783,1757484.0127633461,1823740.6311893791,1740441.1586968726,1664841.6323311741,1721093.7333497109,1734173.8242868211,1870995.0770242594,21089690.725831792]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1905463.9363747675,1702533.9271362417,1729625.693481036,1729704.4383056022,1754765.6271925783,1766518.6060233461,1832775.2244493791,1749475.7519568726,1673876.2255911741,1730128.3266097109,1743208.4175468211,1880029.6702842594,21198105.84495179]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,83949369.680651575,72390241.777340919,60237664.029732153,38943852.117146552,28697227.152248919,22375517.118307412,21304969.519294962,21116477.855235774,22162355.375781573,34009794.866798624,57526436.841719888,79261301.508891001,541975207.84314942]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16202416.115660001,13257618.01024,10585904.871629998,3294090.03144,1953649.9333700002,1134587.1213500001,1052513.49113,966963.31634999998,1062345.5066,2175725.4593400001,9956594.9034299999,15350058.15697,76992466.917510003]
[null,null,"Commodity Revenue",null,null,null,null,88796408.089260012,72629636.006010011,57964234.35723,40106845.46373,23319612.315269999,13064340.593909999,12023309.361209998,10969459.14807,12100760.91972,25836527.795370001,54446138.807970002,84066819.502500013,495324092.36025]
[null,null,"Total Utah Revenue",null,null,null,null,188948193.8855716,158277495.79359093,128787803.25859216,82344787.612316549,53970489.40088892,36574444.833567411,34380792.37163496,33052900.319655776,35325461.802101575,62022048.121508628,121929170.55311988,178678179.16836101,1114291767.1209095]
[null,null,"# of Customers",null,null,null,null,1211101,1211985,1213995,1216133,1217200,1219233,1219671,1220679,1223104,1223140,1226119,1229620,1219331.6666666667]
[null,null,"Sales Dth",null,null,null,null,21564628,17638468,14077193,9741666,5665598,3175160,2922898,2667561,2941726,6276628,13223300,20415374,120310200]
[null,null,"Transportation Dth",null,null,null,null,10712234,9598935,9376998,7864476,8195348,9360832,10213410,10310078,9485959,9377546,10005126,11614902,116115844]
[null,null,"Total Utah Dth",null,null,null,null,32276862,27237403,23454191,17606142,13860946,12535992,13136308,12977639,12427685,15654174,23228426,32030276,236426044,{"$f":"+T206-Z36","v":73245986}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1633553.58366,1431189.7802599999,1258519.54629,1075201.76064,804053.42112999992,525389.82478999998,450558.37504000001,433456.70186999999,488087.26781999995,690746.47937999992,1136632.5962,1584716.0486699999,11512105.385749999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2118351.0403800001,1789698.9241800001,1508788.2449700001,1210650.7795200001,771724.84508999996,320982.14546999999,200922.31872000001,175428.59391,265533.42726000003,594100.26234000002,1313222.6466000001,2037328.64631,12306731.874750001]
["FIRM",null,"Total Revenue","sales",null,null,null,3751904.6240400001,3220888.70444,2767307.7912600003,2285852.5401600003,1575778.2662199999,846371.97025999997,651480.69376000005,608885.29578000004,753620.69507999998,1284846.7417199998,2449855.2428000001,3622044.6949800001,23818837.260499999]
["FIRM",null,"# of Customers","sales",null,null,null,27266,27292,27339,27384,27345,27287,27221,27106,27028,27031,27232,27360,27240.916666666668]
[null,null,"Total Dth","sales",null,null,null,397434,335774,283071,227136,144787,60221,37696,32913,49818,111462,246380,382233,2308925]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,22584.311879999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,12344.442119999998]
["FIRM",null,"Total Revenue","sales",null,null,null,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,34928.754000000008]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,193,193,193,193,193,193,193,193,193,193,193,193,2316]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,291170.79398000002,246515.59838000001,209481.41338000001,169439.87408000001,112535.73334000001,49181.397680000002,30694.64644,43441.5452,46436.406040000002,101998.39222000001,193730.72988,287328.16264,1781954.6932600003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,869552.94987000001,736194.59846999997,625595.64596999995,506015.52552000002,336076.90370999998,146875.40892000002,91666.543860000005,129733.9038,138677.76126,304608.17043,578557.77821999998,858077.30916000006,5321632.4991899999]
["FIRM",null,"Total Revenue","sales",null,null,null,1160723.74385,982710.19684999995,835077.05935,675455.3996,448612.63705000002,196056.80660000001,122361.1903,173175.44899999999,185114.1673,406606.56264999998,772288.50809999998,1145405.4717999999,7103587.19245]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,163141,138121,117371,94936,63053,27556,17198,24340,26018,57149,108546,160988,998417]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1959422.0758500001,1706820.88289,1497400.0085799999,1270026.87711,937195.11117999989,590464.91294000007,495643.03930999996,492424.75959999999,552403.08358999994,816842.61684999999,1356756.28223,1904096.6390199999,13579496.28915]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3169211.6513700001,2678909.17221,2290810.7852999996,1844476.0535700002,1202367.8507399999,530912.28249000001,347557.87449000002,368243.87615999999,476220.43422,1002831.3502200001,2016557.3635199999,3054918.9603599999,18983017.654650003]
[null,null,"Total Wyoming Revenue",null,null,null,null,5142207.42796,4404384.8300200002,3797009.3016699995,3121829.3201000001,2146767.9903099998,1127361.03938,848780.97039999999,866720.24763,1034641.8717699999,1826013.57614,3381630.2458600001,4967951.6181399999,32665298.439380001]
[null,null,"# of Customers",null,null,null,null,28330,28356,28403,28448,28409,28351,28285,28170,28092,28095,28296,28424,28304.916666666668]
[null,null,"Sales Dth",null,null,null,null,594591,502603,429790,346051,225582,99607,65207,69088,89346,188146,378336,573148,3561495]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,629381,569253,476956,371567,261906,120787,99510,103001,109623,208143,408050,607754,3965931,{"$f":"+T330-Z61","v":998417}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,85908791.75650157,74097062.66023092,61735064.038312152,40213878.994256549,29634422.263428919,22965982.031247411,21800612.558604963,21608902.614835773,22714758.459371574,34826637.483648628,58883193.123949885,81165398.147910997,555554704.1322993]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16204634.61332,13259602.05016,10587991.690019999,3295621.4125800002,1954561.2117200003,1134939.8917400001,1052790.93881,967392.67385999998,1062748.67276,2176445.2698900001,9957813.2527799997,15351792.20497,77006333.882609993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,91965619.740630016,75308545.178220004,60255045.142530002,41951321.517300002,24521980.16601,13595252.876399999,12370867.235699998,11337703.02423,12576981.353939999,26839359.14559,56462696.171489999,87121738.462860018,514307110.01490009]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,194090401.31353158,162681880.62361091,132584812.56026214,85466616.932416558,56117257.391198918,37701805.87294741,35229573.342034958,33919620.567285776,36360103.673871577,63848061.69764863,125310800.79897989,183646130.78650102,1146957065.5602894,{"$f":"+T367","v":1146957065.5602894}]
[null,null,"# of Customers",null,null,null,null,1239431,1240341,1242398,1244581,1245609,1247584,1247956,1248849,1251196,1251235,1254415,1258044,1247636.5833333333]
[null,null,"Sales Dth",null,null,null,null,22159219,18141071,14506983,10087717,5891180,3274767,2988105,2736649,3031072,6464774,13601636,20988522,123871695]
[null,null,"Transportation Dth",null,null,null,null,10747024,9665585,9424164,7889992,8231672,9382012,10247713,10343991,9506236,9397543,10034840,11649508,116520280]
[null,null,"SystemTotal Dth",null,null,null,null,32906243,27806656,23931147,17977709,14122852,12656779,13235818,13080640,12537308,15862317,23636476,32638030,240391975]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+T368-Y77","v":1068.9999999997672}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1227910}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1228346}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1229584}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27360}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27385}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27393}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1256962}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1255270}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1255731}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1229584}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27393}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1256977}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1217621.6666666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1218057.6666666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1219295.6666666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27240.916666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27265.916666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27273.916666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1246554.5833333335}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1244862.5833333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1245323.5833333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1219295.6666666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27273.916666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1246569.5833333335}]

{"sheet":"AVG Projected Rev 2026 adj HDD","index":49,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1227910},{"$f":"+$T$21","v":1217621.6666666667},{"$f":"+$T$22","v":117706908},{"$f":"+$T$15","v":473601138.15576392},{"$f":"+$T$17","v":74740530.039030001},{"$f":"+$T$19","v":484781785.94340003},{"$f":"SUM(AA13:AC13)","v":1033123454.138194}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":435},{"$f":"+$T$49","v":2237764},{"$f":"+$T$42","v":3648957.1688864036},{"$f":"+$T$44","v":1631660.9184600001},{"$f":"+$T$46","v":9216330.5665500015},{"$f":"SUM(AA14:AC14)","v":14496948.653896406}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,77700183.443616197,65614333.62878526,54441535.926990718,34409502.315467335,23758188.348632216,17192826.614211399,16523985.895625457,15859341.739252293,16563632.746692315,25310853.925418563,51818749.355604053,74408004.215468168,473601138.15576392,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1658628.2263143712},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2219627.9849943714}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1228346},1218057.6666666667,{"$f":"SUM(Z13:Z15)","v":120090490},{"$f":"SUM(AA13:AA15)","v":478908723.55096471},76509254.044770002,494422053.18135005,1049840030.7770848]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,15952962.565680001,13033006.44744,10377371.613839999,3126325.8982799998,1795449.4030200001,988265.68503000005,906420.70038000005,824688.54428999999,908109.52089000004,1981863.1754999999,9737215.45524,15108851.029440001,74740530.039030001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,87590084.219700009,71558002.325100005,56977182.131099999,39257079.570600003,22545346.317899998,12409590.649349999,11381868.275099998,10355562.682050001,11403074.68905,24886132.447500002,53462390.968350001,82955471.667600006,484781785.94340003,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15},{"$f":"+$T$103","v":219710},{"$f":"+$T$96","v":194644.92576157363},{"$f":"+$T$98","v":39457.7189},{"$f":"+$T$100","v":902039.17889999994},{"$f":"SUM(AA19:AC19)","v":1136141.8235615736}]
["FIRM",null,"Total Revenue","sales",null,null,null,181243230.22899622,150205342.40132529,121796089.67193072,76792907.78434734,48098984.069552213,30590682.948591396,28812274.871105455,27039592.965592295,28874816.956632316,52178849.548418567,115018355.77919406,172472326.91250819,1033123454.1381941,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15,{"$f":"SUM(Z19:Z19)","v":219710},194644.92576157363,39457.7189,902039.17889999994,1136141.8235615736]
["FIRM",null,"# of Customers","sales",null,null,null,1209391,1210275,1212285,1214423,1215490,1217523,1217961,1218969,1221394,1221430,1224409,1227910,1217621.6666666667]
["FIRM",null,"Total Dth","sales",null,null,null,21267214,17374562,13834282,9531772,5474098,3013097,2763562,2514371,2768711,6042450,12980877,20141912,117706908,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":18422902},{"$f":"+$T$123","v":9243728.1791454013},{"$f":"+$T$125","v":125148.05272000002},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":9368876.2318654004}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":237},{"$f":"+$T$184","v":15952357},{"$f":"+$T$177","v":17490832.104278289},{"$f":"+$T$179","v":100024.95887999998},{"$f":"+$T$181","v":0},17590857.063158289]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":975},{"$f":"+$T$175","v":8447025},{"$f":"+$T$168","v":13330319.7912376},{"$f":"+$T$170","v":110167.02311999997},{"$f":"+$T$172","v":0},13440486.814357599]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1221,42869858,40111038.980121292,335340.03472,0,40446379.014841288]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1229582},1219293.6666666667,163180058,519214407.45684761,{"$f":"+AB34+AB24+AB16+AB20","v":76884051.798390001},495324092.36025006,1091422551.6154878]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27360},{"$f":"+$T$244","v":27240.916666666668},{"$f":"+$T$245","v":2308925},{"$f":"+$T$238","v":11512105.385749999},0,{"$f":"+$T$242","v":12306731.874750001},{"$f":"SUM(AA41:AC41)","v":23818837.260499999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,453117.40615079366,406805.80277815211,379377.79690959584,245779.6277672718,230390.00617308312,201799.7244431767,203523.59463270727,191103.26178832681,215159.16588039941,292073.4932738113,393661.73712201871,436165.55196706665,3648957.1688864036,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2316},{"$f":"+$T$256","v":22584.311879999994},0,{"$f":"+$T$260","v":12344.442119999998},{"$f":"SUM(AA43:AC43)","v":34928.753999999994}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,195965.41452000002,174220.86822,159786.50795999999,119350.3645,110967.40220000001,95285.104199999987,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1631660.9184600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27385},27265.916666666668,2486308,11774209.65749,0,13252195.681560002,25026405.339049999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028327.8011,914223.37335000001,838479.12030000007,730321.87874999992,679025.33849999995,583063.12349999999,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9216330.5665500015,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1677410.6217707936,1495250.0443481521,1377643.425169596,1095451.8710172717,1020382.7468730831,880147.95214317669,871560.27761270734,819206.66702832677,938021.45048039942,1298182.2198038113,1425206.8090520187,1598484.5685970667,14496948.653896404,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,435,435,435,435,435,435,435,435,435,435,435,435,435,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,170596.9505703201,139851.28065489302,122254.70227562344,135426.54310509606,133720.34610645974,118171.20412555378,137963.08930973546,158881.06451301713,138565.94558258698,130660.56615557187,135437.91775175364,137098.6161637597,1658628.2263143712]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,25561711.246929999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1256960},1246552.5833333335,165927862,530906221.65745598,76858461.044589996,508083438.33681005,1115848121.038856]
["FIRM",null,"Total Revenue","sales",null,null,null,228298.15605032007,187153.34235489304,163605.05275562342,181232.02066509606,178948.73466645973,158140.38826555377,184626.50584973546,212619.59219301713,185433.266902587,174854.04177557188,181247.24257175365,183469.6409437597,2219627.984994371,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1255270},1244862.5833333335,120015833,485113243.54151392,74740530.039030001,497088517.81815004,1056942291.3986939]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1705,46131739,45987623.041703701,2157388.7244600058,11896959.697560012,60041971.463723779]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1255731},1245323.5833333335,122576798,490682933.20845473,76509254.044770002,507674248.86291003,1074866436.1161349]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17,296480,217976.86416157364,53324.684000000001,1311228.6528,1582530.2009615737]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1227,43274294,40199956.51060129,335340.03472,0,40535296.545321286]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1229582},{"$f":"+Y36","v":1219293.6666666667},163180058,519214407.45684761,76884051.798390001,495324092.36025006,1091422551.6154878]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,{"$f":"+AD61","v":25561711.246929999}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1256975},1246567.5833333335,166147572,531100866.58321762,76897918.763490006,508985477.51571006,1116984262.8624177]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-74244403},{"$f":"+AA77-$T$362-$T$364","v":-25111769.419091795},{"$f":"+AB77-$T$363","v":-108415.11911998689},{"$f":"+AC77-$T$365","v":-5321632.4991900325},{"$f":"+AD77-$T$367","v":-30541817.037401676}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,22247.521520652335,21300.810554349668,20635.042753612299,19404.425506287575,15871.771517179493,12044.165785624633,9909.5575815746488,10231.362446893632,11923.373701507766,13729.449037726807,17760.298901527771,19587.14645463699,194644.92576157363]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5878.6990599999999,5321.9700599999996,5132.1434300000001,3710.68858,2671.04207,1814.57736,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,39457.7189]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,134392.38306000002,121665.05405999999,117325.44543000001,84829.700580000004,61062.440070000004,41482.881359999999,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,902039.17889999994]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,162518.60364065235,148287.83467434967,143092.63161361229,107944.81466628758,79605.253657179506,55341.624505624633,43286.824601574655,45104.157286893635,54659.473841507766,68228.368277726811,104076.67964152776,123995.55715463699,1136141.8235615739]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,528824.40918336762,495246.65391978523,501561.50330416631,464963.91896389419,485169.27247462224,894063.73076479009,980473.74516058923,999735.3106176646,954668.71496693464,1002828.6396713776,961631.23545012285,974561.04466808611,9243728.1791454013]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,6961.32456,6961.32456,6961.32456,6961.32456,6961.32456,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,125148.05272000002]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,535785.7337433676,502207.9784797852,508522.82786416629,471925.24352389417,492130.59703462222,906969.64932479011,993379.66372058925,1012641.2291776646,967574.63352693466,1015734.5582313776,974537.15401012287,987466.96322808613,9368876.2318654023]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,804329,732505,746393,665297,718181,1925405,2156629,2199062,2065929,2204773,2074420,2129979,18422902]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4483894,4068671,3843295,2967197,3574691,3723257,4153120,4321657,3823681,3084746,3198979,4324084,45567272]
["TRANSPORTATION"]
["TRANSPORTATION","TS (legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1478549.0668292497,1398115.7005598999,1355210.5471620853,1145399.4209958699,969729.67842009047,843437.81044521322,797088.1640983501,804799.85226613481,836243.19175587257,1011006.7854257697,1286513.3565865827,1404226.2166924828,13330319.7912376]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,110167.02311999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1487729.6520892498,1407296.2858199,1364391.1324220854,1154580.00625587,978910.26368009043,852618.39570521319,806268.74935835006,813980.43752613477,845423.77701587253,1020187.3706857697,1295693.9418465828,1413406.8019524829,13440486.814357601]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,975,975,975,975,975,975,975,975,975,975,975,975,975]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1644752.0493362334,1558436.3447523545,1571611.5429553182,1435270.5006352065,1337159.9830226982,1277183.3125883075,1335051.8041671652,1357385.2273645732,1326708.9128407838,1454893.753766095,1594720.0231970078,1597658.6496525442,17490832.104278289]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,100024.95887999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1653087.4625762333,1566771.7579923545,1579946.9561953181,1443605.9138752064,1345495.3962626981,1285518.7258283074,1343387.2174071651,1365720.6406045731,1335044.3260807837,1463229.1670060949,1603055.4364370077,1605994.0628925441,17590857.063158285]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,237,237,237,237,237,237,237,237,237,237,237,237,237]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1896429.3431147675,1693499.3338762417,1720591.100221036,1720669.8450456022,1745731.0339325783,1757484.0127633461,1823740.6311893791,1740441.1586968726,1664841.6323311741,1721093.7333497109,1734173.8242868211,1870995.0770242594,21089690.725831792]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1905463.9363747675,1702533.9271362417,1729625.693481036,1729704.4383056022,1754765.6271925783,1766518.6060233461,1832775.2244493791,1749475.7519568726,1673876.2255911741,1730128.3266097109,1743208.4175468211,1880029.6702842594,21198105.84495179]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,84089566.024831578,71520814.107750937,60304953.414252162,39766361.29544656,28864632.601918921,22485030.200387411,21999684.707614962,21310011.809195776,21899986.545141574,31126078.221998625,58135271.280419894,81041831.973721012,542544222.18267941]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16202416.115660001,13257618.01024,10585904.871629998,3294090.03144,1953649.9333700002,1134587.1213500001,1052513.49113,966963.31634999998,1062345.5066,2175725.4593400001,9956594.9034299999,15350058.15697,76992466.917510003]
[null,null,"Commodity Revenue",null,null,null,null,88796408.089260012,72629636.006010011,57964234.35723,40106845.46373,23319612.315269999,13064340.593909999,12023309.361209998,10969459.14807,12100760.91972,25836527.795370001,54446138.807970002,84066819.502500013,495324092.36025]
[null,null,"Total Utah Revenue",null,null,null,null,189088390.22975159,157408068.12400097,128855092.64311215,83167296.790616557,54137894.850558922,36683957.91564741,35075507.559954956,33246434.273615777,35063092.971461572,59138331.476708621,122538004.9918199,180458709.63319102,1114860781.4604394]
[null,null,"# of Customers",null,null,null,null,1211101,1211985,1213995,1216133,1217200,1219233,1219671,1220679,1223104,1223140,1226119,1229620,1219331.6666666667]
[null,null,"Sales Dth",null,null,null,null,21564628,17638468,14077193,9741666,5665598,3175160,2922898,2667561,2941726,6276628,13223300,20415374,120310200]
[null,null,"Transportation Dth",null,null,null,null,10712234,9598935,9376998,7864476,8195348,9360832,10213410,10310078,9485959,9377546,10005126,11614902,116115844]
[null,null,"Total Utah Dth",null,null,null,null,32276862,27237403,23454191,17606142,13860946,12535992,13136308,12977639,12427685,15654174,23228426,32030276,236426044,{"$f":"+T206-Z36","v":73245986}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1633553.58366,1431189.7802599999,1258519.54629,1075201.76064,804053.42112999992,525389.82478999998,450558.37504000001,433456.70186999999,488087.26781999995,690746.47937999992,1136632.5962,1584716.0486699999,11512105.385749999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2118351.0403800001,1789698.9241800001,1508788.2449700001,1210650.7795200001,771724.84508999996,320982.14546999999,200922.31872000001,175428.59391,265533.42726000003,594100.26234000002,1313222.6466000001,2037328.64631,12306731.874750001]
["FIRM",null,"Total Revenue","sales",null,null,null,3751904.6240400001,3220888.70444,2767307.7912600003,2285852.5401600003,1575778.2662199999,846371.97025999997,651480.69376000005,608885.29578000004,753620.69507999998,1284846.7417199998,2449855.2428000001,3622044.6949800001,23818837.260499999]
["FIRM",null,"# of Customers","sales",null,null,null,27266,27292,27339,27384,27345,27287,27221,27106,27028,27031,27232,27360,27240.916666666668]
[null,null,"Total Dth","sales",null,null,null,397434,335774,283071,227136,144787,60221,37696,32913,49818,111462,246380,382233,2308925]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,22584.311879999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,12344.442119999998]
["FIRM",null,"Total Revenue","sales",null,null,null,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,34928.754000000008]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,193,193,193,193,193,193,193,193,193,193,193,193,2316]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,291170.79398000002,246515.59838000001,209481.41338000001,169439.87408000001,112535.73334000001,49181.397680000002,30694.64644,43441.5452,46436.406040000002,101998.39222000001,193730.72988,287328.16264,1781954.6932600003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,869552.94987000001,736194.59846999997,625595.64596999995,506015.52552000002,336076.90370999998,146875.40892000002,91666.543860000005,129733.9038,138677.76126,304608.17043,578557.77821999998,858077.30916000006,5321632.4991899999]
["FIRM",null,"Total Revenue","sales",null,null,null,1160723.74385,982710.19684999995,835077.05935,675455.3996,448612.63705000002,196056.80660000001,122361.1903,173175.44899999999,185114.1673,406606.56264999998,772288.50809999998,1145405.4717999999,7103587.19245]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,163141,138121,117371,94936,63053,27556,17198,24340,26018,57149,108546,160988,998417]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1959422.0758500001,1706820.88289,1497400.0085799999,1270026.87711,937195.11117999989,590464.91294000007,495643.03930999996,492424.75959999999,552403.08358999994,816842.61684999999,1356756.28223,1904096.6390199999,13579496.28915]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3169211.6513700001,2678909.17221,2290810.7852999996,1844476.0535700002,1202367.8507399999,530912.28249000001,347557.87449000002,368243.87615999999,476220.43422,1002831.3502200001,2016557.3635199999,3054918.9603599999,18983017.654650003]
[null,null,"Total Wyoming Revenue",null,null,null,null,5142207.42796,4404384.8300200002,3797009.3016699995,3121829.3201000001,2146767.9903099998,1127361.03938,848780.97039999999,866720.24763,1034641.8717699999,1826013.57614,3381630.2458600001,4967951.6181399999,32665298.439380001]
[null,null,"# of Customers",null,null,null,null,28330,28356,28403,28448,28409,28351,28285,28170,28092,28095,28296,28424,28304.916666666668]
[null,null,"Sales Dth",null,null,null,null,594591,502603,429790,346051,225582,99607,65207,69088,89346,188146,378336,573148,3561495]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,629381,569253,476956,371567,261906,120787,99510,103001,109623,208143,408050,607754,3965931,{"$f":"+T330-Z61","v":998417}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,86048988.100681573,73227634.990640938,61802353.422832161,41036388.172556557,29801827.713098921,23075495.11332741,22495327.746924963,21802436.568795774,22452389.628731575,31942920.838848624,59492027.562649891,82945928.612741008,556123718.47182941]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16204634.61332,13259602.05016,10587991.690019999,3295621.4125800002,1954561.2117200003,1134939.8917400001,1052790.93881,967392.67385999998,1062748.67276,2176445.2698900001,9957813.2527799997,15351792.20497,77006333.882609993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,91965619.740630016,75308545.178220004,60255045.142530002,41951321.517300002,24521980.16601,13595252.876399999,12370867.235699998,11337703.02423,12576981.353939999,26839359.14559,56462696.171489999,87121738.462860018,514307110.01490009]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,194230597.65771157,161812452.95402095,132652101.94478217,86289126.110716552,56284662.84086892,37811318.955027409,35924288.530354962,34113154.521245778,36097734.843231574,60964345.052848622,125919635.2376799,185426661.25133103,1147526079.8998194,{"$f":"+T367","v":1147526079.8998194}]
[null,null,"# of Customers",null,null,null,null,1239431,1240341,1242398,1244581,1245609,1247584,1247956,1248849,1251196,1251235,1254415,1258044,1247636.5833333333]
[null,null,"Sales Dth",null,null,null,null,22159219,18141071,14506983,10087717,5891180,3274767,2988105,2736649,3031072,6464774,13601636,20988522,123871695]
[null,null,"Transportation Dth",null,null,null,null,10747024,9665585,9424164,7889992,8231672,9382012,10247713,10343991,9506236,9397543,10034840,11649508,116520280]
[null,null,"SystemTotal Dth",null,null,null,null,32906243,27806656,23931147,17977709,14122852,12656779,13235818,13080640,12537308,15862317,23636476,32638030,240391975]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+T368-Y77","v":1068.9999999997672}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1227910}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1228346}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1229584}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27360}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27385}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27393}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1256962}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1255270}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1255731}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1229584}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27393}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1256977}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1217621.6666666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1218057.6666666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1219295.6666666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27240.916666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27265.916666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27273.916666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1246554.5833333335}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1244862.5833333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1245323.5833333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1219295.6666666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27273.916666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1246569.5833333335}]

{"sheet":"YE Projected Rev 2026 adj HDD","index":50,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,3,4,5,6,7,8,9,10,11,12,13,14]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12-Month"]
["Rate Class",null,"Description",null,null,null,null,"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","Total"]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST","AVG CUST","DTH","DNG","SNG","COMMODITY","TOTAL  REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UTAH"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS",{"$f":"+$S$21","v":1227910},{"$f":"+$T$21","v":1227910},{"$f":"+$T$22","v":118775737},{"$f":"+$T$15","v":477639688.05546731},{"$f":"+$T$17","v":75427491.081870005},{"$f":"+$T$19","v":489183811.62134993},{"$f":"SUM(AA13:AC13)","v":1042250990.7586873}]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS",{"$f":"+$S$48","v":435},{"$f":"+$T$48","v":435},{"$f":"+$T$49","v":2237764},{"$f":"+$T$42","v":3647336.6199951665},{"$f":"+$T$44","v":1631660.9184600001},{"$f":"+$T$46","v":9216330.5665500015},{"$f":"SUM(AA14:AC14)","v":14495328.105005167}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,78870342.036739364,66554753.957013637,55111379.273616917,34781311.746791221,23981080.698137209,17319415.726148982,16658313.435502386,15963234.304099707,16658313.435502386,25445845.547024898,51936660.441113621,74359037.453777015,477639688.05546731,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":145818},{"$f":"+$T$60","v":1655824.5467396742},{"$f":"+$T$62","v":137063.08727999998},{"$f":"+$T$64","v":423936.67140000011},{"$f":"SUM(AA15:AC15)","v":2216824.3054196741}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL UTAH FIRM",{"$f":"SUM(X13:X15)","v":1228346},1228346,{"$f":"SUM(Z13:Z15)","v":121159319},{"$f":"SUM(AA13:AA15)","v":482942849.22220218},77196215.087610006,498824078.85929996,1058963143.1691121]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16201794.622440001,13226706.934559999,10509521.004360002,3161526.4410600001,1812339.90405,994773.3346200001,914224.89444000006,829649.06504999998,914224.89444000006,1993574.0584499999,9763446.4015200008,15105709.52688,75427491.081870005]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,88956301.981350005,72621519.017399997,57702751.203149997,39699090.593699999,22757439.287250001,12491306.799899999,11479865.0538,10417851.63225,11479865.0538,25033185.275249999,53606412.543300003,82938223.180199996,489183811.62134993,null,null,"IS",{"$f":"+$S$102","v":15},{"$f":"+$T$102","v":15},{"$f":"+$T$103","v":219710},{"$f":"+$T$96","v":194556.64654249651},{"$f":"+$T$98","v":39457.7189},{"$f":"+$T$100","v":902039.17889999994},{"$f":"SUM(AA19:AC19)","v":1136053.5443424964}]
["FIRM",null,"Total Revenue","sales",null,null,null,184028438.64052936,152402979.90897363,123323651.4811269,77641928.781551212,48550859.889437214,30805495.86066898,29052403.383742385,27210735.001399707,29052403.383742385,52472604.880724892,115306519.38593362,172402970.16085702,1042250990.7586873,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":15},15,{"$f":"SUM(Z19:Z19)","v":219710},194556.64654249651,39457.7189,902039.17889999994,1136053.5443424964]
["FIRM",null,"# of Customers","sales",null,null,null,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910,1227910]
["FIRM",null,"Total Dth","sales",null,null,null,21598937,17632788,14010453,9639094,5525595,3032938,2787356,2529495,2787356,6078155,13015846,20137724,118775737,null,null,"CET",null,null,null,{"$f":"+$T$195","v":0},null,null,{"$f":"SUM(AA22:AC22)","v":0}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DSM",null,null,null,{"$f":"+$T$196","v":0},null,null,{"$f":"SUM(AA23:AC23)","v":0}]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA22:AA23)","v":0},null,null,{"$f":"SUM(AD22:AD23)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"TRANSPORTATION"]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT1",{"$f":"+$S$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":24000238},{"$f":"+$T$123","v":11057079.334604433},{"$f":"+$T$125","v":154871.02272000001},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":11211950.357324433}]
["FIRM",null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT2",{"$f":"+$S$138","v":0},{"$f":"+$T$138","v":0},{"$f":"+$T$139","v":0},{"$f":"+$T$132","v":0},{"$f":"+$T$134","v":0},{"$f":"+$T$136","v":0},0]
["FIRM",null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"FT1L",{"$f":"+$S$120","v":0},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$f":"+$S$183","v":237},{"$f":"+$T$183","v":237},{"$f":"+$T$184","v":15952357},{"$f":"+$T$177","v":17483933.653774112},{"$f":"+$T$179","v":100024.95887999998},{"$f":"+$T$181","v":0},17583958.612654112]
["FIRM",null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,"MT",{"$f":"+$S$147","v":1},{"$f":"+$T$147","v":1},{"$f":"+$T$148","v":47574},{"$f":"+$T$141","v":46158.905459999994},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},46158.905459999994]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":0},{"$f":"+$T$165","v":0},{"$f":"+$T$166","v":0},{"$f":"+$T$159","v":0},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},0]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$f":"+$S$174","v":975},{"$f":"+$T$174","v":975},{"$f":"+$T$175","v":8447025},{"$f":"+$T$168","v":13324386.372446278},{"$f":"+$T$170","v":110167.02311999997},{"$f":"+$T$172","v":0},13434553.395566277]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"TOTAL UTAH TRANSPORTATION",{"$f":"SUM(X27:X33)","v":1221},1221,48447194,41911558.266284823,365063.00471999997,0,42276621.271004826]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1229582},1229582,169826223,525048964.13502949,{"$f":"+AB34+AB24+AB16+AB20","v":77600735.811230004},499726118.03819996,1102375817.9844594]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING"]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"FIRM"]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS1",{"$f":"+$S$244","v":27360},{"$f":"+$T$244","v":27240.916666666668},{"$f":"+$T$245","v":2308925},{"$f":"+$T$238","v":11512105.385749999},0,{"$f":"+$T$242","v":12306731.874750001},{"$f":"SUM(AA41:AC41)","v":23818837.260499999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,452912.08999968029,406622.32467312191,379207.25237261481,245672.06617791008,230289.7025282289,201712.90437242287,203435.96188509124,191021.48651697315,215066.04549804717,291944.09933878906,393484.45712870255,435968.22950358473,3647336.6199951665,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":175067},{"$f":"+$T$247","v":239519.95986000003},0,{"$f":"+$T$251","v":933119.36468999996},{"$f":"SUM(AA42:AC42)","v":1172639.32455}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV",{"$f":"+$S$262","v":1},{"$f":"+$T$262","v":1},{"$f":"+$T$263","v":2316},{"$f":"+$T$256","v":22584.311879999994},0,{"$f":"+$T$260","v":12344.442119999998},{"$f":"SUM(AA43:AC43)","v":34928.753999999994}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,195965.41452000002,174220.86822,159786.50795999999,119350.3645,110967.40220000001,95285.104199999987,93836.679080000016,88227.397039999996,101537.83159999999,141324.42738000001,165113.35278000002,186045.56897999998,1631660.9184600001,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27385},27265.916666666668,2486308,11774209.65749,0,13252195.681560002,25026405.339049999]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028327.8011,914223.37335000001,838479.12030000007,730321.87874999992,679025.33849999995,583063.12349999999,574200.00390000001,539876.00820000004,621324.45299999998,864784.29914999998,866431.71915000002,976273.44764999999,9216330.5665500015,null,null,"CET",null,null,null,{"$f":"+$T$319","v":0},null,null,{"$f":"SUM(AA46:AC46)","v":0}]
["FIRM",null,"Total Revenue","sales",null,null,null,1677205.3056196803,1495066.5662431219,1377472.8806326147,1095344.30942791,1020282.4432282288,880061.13207242289,871472.64486509119,819124.89175697323,937928.33009804715,1298052.8258687891,1425029.5290587025,1598287.2461335848,14495328.105005167,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,435,435,435,435,435,435,435,435,435,435,435,435,435,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":0},null,null,{"$f":"SUM(AD46:AD47)","v":0}]
["FIRM",null,"Total Dth","sales",null,null,null,249682,221977,203586,177326,164871,141570,139418,131084,150860,209973,210373,237044,2237764]
["FIRM"]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"INTERRUPTIBLE"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I4",{"$f":"+$S$289","v":0},{"$f":"+$T$289","v":0},{"$f":"+$T$290","v":0},{"$f":"+$T$283","v":0},{"$f":"+$T$285","v":0},{"$f":"+$T$287","v":0},{"$f":"SUM(AA52:AC52)","v":0}]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IS",{"$f":"+$S$280","v":2},{"$f":"+$T$280","v":2},{"$f":"+$T$281","v":76770},{"$f":"+$T$274","v":23331.938400000006},{"$f":"+$T$276","v":13866.965100000001},{"$f":"+$T$278","v":409189.47390000004},{"$f":"SUM(AA53:AC53)","v":446388.37740000006}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":2},2,76770,23331.938400000006,13866.965100000001,409189.47390000004,446388.37740000006]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":226097},{"$f":"+$T$310","v":19616.399999999998},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":19616.399999999998}]
["FIRM",null,"Total Sales Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IT",{"$f":"+$S$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":178339},{"$f":"+$T$301","v":69301.130479999993},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":69301.130479999993}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},6,404436,88917.530479999987,0,0,88917.530479999987]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,170308.58023016111,139614.88157953267,122048.04776061952,135197.62343114405,133494.31052045434,117971.45219436886,137729.8819583694,158612.49824342519,138331.7191868131,130439.70270061748,135208.97885054862,136866.87008361996,1655824.5467396742]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,25561711.246929999]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,14097.52008,11556.808199999999,10102.69008,11191.163759999999,11050.169760000001,9765.2444400000004,11400.77484,13129.361280000001,11450.592720000001,10797.320519999999,11192.103720000001,11329.337880000001,137063.08727999998]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,43603.685400000002,35745.253500000006,31247.660400000001,34614.313800000004,34178.218800000002,30203.939700000003,35262.6417,40609.166400000002,35416.728600000002,33396.155100000004,34617.221100000002,35041.686900000001,423936.67140000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1256960},1256840.9166666667,172574027,536740866.61485702,77575145.057429999,512485464.01475996,1126801475.687047]
["FIRM",null,"Total Revenue","sales",null,null,null,228009.78571016109,186916.94327953266,163398.39824061951,181003.10099114405,178722.69908045433,157940.63633436884,184393.2984983694,212351.02592342522,185199.04050681312,174633.17832061747,181018.30367054863,183237.89486361996,2216824.3054196746,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1255270},1255150.9166666667,121084662,489151793.4412173,75427491.081870005,501490543.49609995,1066069828.0191872]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1705},1705,51709075,47783629.820182204,2187111.6944600046,11896959.697560012,61867701.212202072]
["FIRM",null,"Total Dth","sales",null,null,null,14998,12295,10748,11906,11756,10389,12129,13968,12182,11487,11907,12053,145818,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1255731},1255611.9166666667,123645627,494717058.8796922,77196215.087610006,512076274.54085994,1083989548.508162]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":17},17,296480,217888.58494249653,53324.684000000001,1311228.6528,1582441.9217424965]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1227},1227,48851630,42000475.796764821,365063.00471999997,0,42365538.801484823]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1229582},{"$f":"+Y36","v":1229582},169826223,525048964.13502949,77600735.811230004,499726118.03819996,1102375817.9844594]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":27393},27273.916666666668,2967514,11886459.12637,13866.965100000001,13661385.155460002,{"$f":"+AD61","v":25561711.246929999}]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1256975},1256855.9166666667,172793737,536935423.26139951,77614602.776330009,513387503.19365996,1127937529.2313893]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":-2},{"$f":"Y77-T508","v":-2},{"$f":"+Z77-$T$371","v":-74244403},{"$f":"+AA77-$T$362-$T$364","v":-25103006.006482694},{"$f":"+AB77-$T$363","v":-108415.11912000179},{"$f":"+AC77-$T$365","v":-5321632.4991899729},{"$f":"+AD77-$T$367","v":-30533053.624793053}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,22236.879124777297,21290.68423513075,20625.279416642763,19395.332820406889,15864.604855370411,12039.08603094536,9905.6416859692599,10227.271092620085,11918.359806672415,13723.450449313375,17752.102709802355,19577.954314845516,194556.64654249651]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,5878.6990599999999,5321.9700599999996,5132.1434300000001,3710.68858,2671.04207,1814.57736,1398.8265100000001,1461.50342,1791.05107,2284.0256200000003,3617.4813700000004,4375.7103499999994,39457.7189]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,134392.38306000002,121665.05405999999,117325.44543000001,84829.700580000004,61062.440070000004,41482.881359999999,31978.440510000004,33411.291420000001,40945.049070000001,52214.893620000003,82698.899369999999,100032.70035,902039.17889999994]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,162507.96124477731,148277.70835513074,143082.86827664278,107935.7219804069,79598.086995370424,55336.544750945359,43282.908705969268,45100.065932620084,54654.459946672418,68222.369689313375,104068.48344980236,123986.36501484551,1136053.5443424964]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,15,15,15,15,15,15,15,15,15,15,15,15,15]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,32734,29634,28577,20662,14873,10104,7789,8138,9973,12718,20143,24365,219710]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,897563.05231267062,852946.33406025334,870364.62182558549,830147.46362178831,854011.15234549204,891962.20343484555,978167.85227127583,997383.86429495201,952423.8532537471,1000469.8788393069,959369.91294854856,972269.14539596555,11057079.334604433]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,12905.91856,154871.02272000001]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,910468.97087267064,865852.25262025336,883270.54038558551,843053.38218178833,866917.07090549206,904868.12199484557,991073.77083127585,1010289.782854952,965329.77181374712,1013375.7973993069,972275.83150854858,985175.06395596557,11211950.357324433]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1949345,1766713,1891409,1773377,1863197,1925405,2156629,2199062,2065929,2204773,2074420,2129979,24000238]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,8188.8345099999997,6547.5518700000002,5498.2516800000003,3267.69796,1995.16164,1342.62526,1271.22585,1415.8322499999999,1565.86139,2260.8759,5946.5315199999995,6858.4556299999995,46158.905459999994]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,8769,6953,5792,3324,1916,1194,1115,1275,1441,2210,6288,7297,47574]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,186677,2240124]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,4483894,4068671,3843295,2967197,3574691,3723257,4153120,4321657,3823681,3084746,3198979,4324084,45567272]
["TRANSPORTATION"]
["TRANSPORTATION","TS (Legacy)","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","TSS","Distribution Non-Gas Rev","trans",null,null,null,1477807.7010227002,1397428.3476365379,1354552.0059997116,1144881.7728791451,969329.99860042217,843122.94245148241,796804.4226529299,804510.93217708555,835933.1550870192,1010579.3864445942,1285900.9471569324,1403534.7603377181,13324386.372446278]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,9180.5852599999998,110167.02311999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1486988.2862827003,1406608.9328965379,1363732.5912597117,1154062.3581391452,978510.58386042214,852303.52771148237,805985.00791292987,813691.51743708551,845113.74034701916,1019759.9717045942,1295081.5324169325,1412715.3455977181,13434553.395566279]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,975,975,975,975,975,975,975,975,975,975,975,975,975]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1241112,1106385,1045441,716209,483308,343731,298819,299876,321900,540483,933672,1116089,8447025]
["TRANSPORTATION"]
["TRANSPORTATION","TSM","Distribution Non-Gas Rev","trans",null,null,null,1644096.2330800712,1557817.8547739075,1570987.3537117932,1434705.2552914349,1336637.1782878006,1276686.4616535334,1334529.9394462402,1356853.7010363836,1326190.6405779133,1454320.0217494611,1594085.8249276981,1597023.1892378735,17483933.653774112]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,8335.4132399999999,100024.95887999998]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1652431.6463200711,1566153.2680139074,1579322.7669517931,1443040.6685314348,1344972.5915278005,1285021.8748935333,1342865.3526862401,1365189.1142763835,1334526.0538179132,1462655.434989461,1602421.238167698,1605358.6024778734,17583958.612654109]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,237,237,237,237,237,237,237,237,237,237,237,237,237]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,1623411,1487650,1506028,1271625,1135325,1063906,1169036,1199248,1135891,1301428,1521458,1537351,15952357]
["TRANSPORTATION"]
["TRANSPORTATION","TSL","Distribution Non-Gas Rev","trans",null,null,null,1895641.0444375353,1692795.7583093131,1719876.21138799,1719954.9258755513,1745005.6509667709,1756753.7248744781,1822982.6839917651,1739717.9892436708,1664150.0221913534,1720378.6385558685,1733453.2678204041,1870217.3955679864,21080927.313222688]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,9034.5932599999996,108415.11911999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,1904675.6376975353,1701830.3515693131,1728910.80464799,1728989.5191355513,1754040.2442267709,1765788.3181344781,1832017.2772517651,1748752.5825036708,1673184.6154513534,1729413.2318158685,1742487.8610804041,1879251.9888279864,21189342.432342682]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,36,36,36,36,36,36,36,36,36,36,36,36,36]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,2550719,2196771,2230049,2240824,2281927,2303339,2434691,2288960,2137117,2243906,2270309,2500102,27678714]
[]
[null,"CET","Distribution Non-Gas Rev"]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,85625773.451456964,72816494.694151446,61341215.297771879,40501210.884848602,29454385.457881749,22607684.12642106,22129818.045244031,21409654.878954817,21990570.092493951,31256638.60100285,58248539.46417626,80988030.453848615,548370015.4482522]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16457192.766420001,13457263.091359999,10723998.856150001,3335235.1682200003,1976485.0284,1141094.7709400002,1060317.6851900001,971923.83710999996,1068460.8801500001,2187436.3422900001,9982825.8497100007,15346916.654409999,77709150.930350006]
[null,null,"Commodity Revenue",null,null,null,null,90162625.850910008,73693152.698310003,58689803.429279998,40548856.486829996,23531705.284620002,13146056.74446,12121306.139909999,11031748.098269999,12177551.284469999,25983580.623119999,54590160.382920004,84049571.015100002,499726118.0381999]
[null,null,"Total Utah Revenue",null,null,null,null,192245592.06878698,159966910.48382145,130755017.58320187,84385302.539898604,54962575.770901754,36894835.641821064,35311441.870344028,33413326.814334817,35236582.257113948,59427655.566412851,122821525.69680625,180384518.12335861,1125805284.4168022]
[null,null,"# of Customers",null,null,null,null,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620,1229620]
[null,null,"Sales Dth",null,null,null,null,21896351,17896694,14253364,9848988,5717095,3195001,2946692,2682685,2960371,6312333,13258269,20411186,121379029]
[null,null,"Transportation Dth",null,null,null,null,11857250,10633143,10522014,8972556,9340364,9360832,10213410,10310078,9485959,9377546,10005126,11614902,121693180]
[null,null,"Total Utah Dth",null,null,null,null,33753601,28529837,24775378,18821544,15057459,12555833,13160102,12992763,12446330,15689879,23263395,32026088,243072209,{"$f":"+T206-Z36","v":73245986}]
[]
[]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commodity Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Revenue",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transportation Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Idaho Dth",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Wyoming"]
[]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,null,null,1633553.58366,1431189.7802599999,1258519.54629,1075201.76064,804053.42112999992,525389.82478999998,450558.37504000001,433456.70186999999,488087.26781999995,690746.47937999992,1136632.5962,1584716.0486699999,11512105.385749999]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2118351.0403800001,1789698.9241800001,1508788.2449700001,1210650.7795200001,771724.84508999996,320982.14546999999,200922.31872000001,175428.59391,265533.42726000003,594100.26234000002,1313222.6466000001,2037328.64631,12306731.874750001]
["FIRM",null,"Total Revenue","sales",null,null,null,3751904.6240400001,3220888.70444,2767307.7912600003,2285852.5401600003,1575778.2662199999,846371.97025999997,651480.69376000005,608885.29578000004,753620.69507999998,1284846.7417199998,2449855.2428000001,3622044.6949800001,23818837.260499999]
["FIRM",null,"# of Customers","sales",null,null,null,27266,27292,27339,27384,27345,27287,27221,27106,27028,27031,27232,27360,27240.916666666668]
[null,null,"Total Dth","sales",null,null,null,397434,335774,283071,227136,144787,60221,37696,32913,49818,111462,246380,382233,2308925]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,29082.926780000002,23895.220979999998,24005.835160000002,20926.582640000001,17190.654320000001,13418.10872,12041.17072,12922.0687,15319.034300000001,21004.59806,22460.98976,27252.76972,239519.95986000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,114815.03787,93441.457169999994,93819.892140000011,81592.711559999996,66647.19528,51616.397880000004,45753.320879999999,49383.098550000002,59083.825949999999,81853.884990000006,87796.913039999999,107315.62938,933119.36468999996]
["FIRM",null,"Total Revenue","sales",null,null,null,143897.96465000001,117336.67814999999,117825.72730000001,102519.2942,83837.849600000001,65034.506600000008,57794.491600000001,62305.167249999999,74402.860249999998,102858.48305000001,110257.9028,134568.39910000001,1172639.32455]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21541,17531,17602,15308,12504,9684,8584,9265,11085,15357,16472,20134,175067]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,1882.0259899999999,22584.311879999994]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,1028.7035100000001,12344.442119999998]
["FIRM",null,"Total Revenue","sales",null,null,null,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,2910.7294999999999,34928.754000000008]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
["FIRM",null,"Total Dth","sales",null,null,null,193,193,193,193,193,193,193,193,193,193,193,193,2316]
["FIRM"]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,null,null,291170.79398000002,246515.59838000001,209481.41338000001,169439.87408000001,112535.73334000001,49181.397680000002,30694.64644,43441.5452,46436.406040000002,101998.39222000001,193730.72988,287328.16264,1781954.6932600003]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,869552.94987000001,736194.59846999997,625595.64596999995,506015.52552000002,336076.90370999998,146875.40892000002,91666.543860000005,129733.9038,138677.76126,304608.17043,578557.77821999998,858077.30916000006,5321632.4991899999]
["FIRM",null,"Total Revenue","sales",null,null,null,1160723.74385,982710.19684999995,835077.05935,675455.3996,448612.63705000002,196056.80660000001,122361.1903,173175.44899999999,185114.1673,406606.56264999998,772288.50809999998,1145405.4717999999,7103587.19245]
["FIRM",null,"# of Customers","sales",null,null,null,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031,1031]
["FIRM",null,"Total Dth","sales",null,null,null,163141,138121,117371,94936,63053,27556,17198,24340,26018,57149,108546,160988,998417]
["FIRM"]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,null,null,3732.7454400000001,3338.2572800000003,3511.1877600000003,2576.6337600000002,1533.2764000000002,593.55576000000008,466.82112000000006,722.41784000000007,678.34944000000007,1211.1212,2049.9404,2917.6320000000001,23331.938400000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,65463.919739999998,58545.488880000004,61578.298710000003,45188.333460000002,26890.203150000001,10409.62671,8186.9875200000006,12669.57639,11896.71624,21240.328949999999,35951.32215,51168.671999999999,409189.47390000004]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,71415.162840000005,63867.786080000005,67176.304860000004,49296.348360000004,29334.757900000001,11355.952860000001,8931.2563200000004,13821.35174,12978.23184,23171.260699999999,39219.611900000004,55820.351999999999,446388.37740000006]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,12282,10984,11553,8478,5045,1953,1536,2377,2232,3985,6745,9600,76770]
["INTERRUPTIBLE"]
[null,"I-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IC","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sales"," (To Commodity Costs) ","sales"]
[null,null,null,"sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,6807.0030799999995,6501.1349999999993,5710.6894000000002,5310.0082799999991,5903.5500399999992,5372.2735599999996,5048.0089199999993,5398.5543599999992,5354.8877999999995,5262.2985199999994,6493.2507599999999,6139.4707599999992,69301.130479999993]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19966,18453,14543,12561,15497,12869,11265,12999,12783,12325,18414,16664,178339]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4548.2,10169.6,1001,485,390.2,258.79999999999995,254.6,223.7,260.29999999999995,357.5,605,1062.5,19616.399999999998]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,14824,48197,32623,12955,20827,8311,23038,20914,7494,7672,11300,17942,226097]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales"]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1959422.0758500001,1706820.88289,1497400.0085799999,1270026.87711,937195.11117999989,590464.91294000007,495643.03930999996,492424.75959999999,552403.08358999994,816842.61684999999,1356756.28223,1904096.6390199999,13579496.28915]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,2218.49766,1984.0399200000002,2086.8183900000004,1531.3811400000002,911.27835000000005,352.77039000000002,277.44767999999999,429.35751000000005,403.16616000000005,719.81055000000003,1218.3493500000002,1734.0480000000002,13866.965100000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,3169211.6513700001,2678909.17221,2290810.7852999996,1844476.0535700002,1202367.8507399999,530912.28249000001,347557.87449000002,368243.87615999999,476220.43422,1002831.3502200001,2016557.3635199999,3054918.9603599999,18983017.654650003]
[null,null,"Total Wyoming Revenue",null,null,null,null,5142207.42796,4404384.8300200002,3797009.3016699995,3121829.3201000001,2146767.9903099998,1127361.03938,848780.97039999999,866720.24763,1034641.8717699999,1826013.57614,3381630.2458600001,4967951.6181399999,32665298.439380001]
[null,null,"# of Customers",null,null,null,null,28330,28356,28403,28448,28409,28351,28285,28170,28092,28095,28296,28424,28304.916666666668]
[null,null,"Sales Dth",null,null,null,null,594591,502603,429790,346051,225582,99607,65207,69088,89346,188146,378336,573148,3561495]
[null,null,"Transportation Dth",null,null,null,null,34790,66650,47166,25516,36324,21180,34303,33913,20277,19997,29714,34606,404436]
[null,null,"Total Wyoming Dth",null,null,null,null,629381,569253,476956,371567,261906,120787,99510,103001,109623,208143,408050,607754,3965931,{"$f":"+T330-Z61","v":998417}]
[]
[]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales"]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,"Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"IC",null,"trans"]
[null,null,"Supplier Non-Gas Revenue","trans"]
[null,null,null,"trans"]
[null,null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"# of Customers",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sales Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Transportation Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total Colorado Dth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,null,null,87585195.527306959,74523315.577041447,62838615.306351878,41771237.761958599,30391580.569061749,23198149.03936106,22625461.084554031,21902079.638554815,22542973.176083952,32073481.21785285,59605295.746406257,82892127.092868611,561949511.7374022]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,16459411.264080001,13459247.131279999,10726085.674540002,3336766.5493600005,1977396.30675,1141447.5413300002,1060595.1328700001,972353.19461999997,1068864.0463100001,2188156.1528400001,9984044.1990600005,15348650.702409999,77723017.895450011]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11355.203079999999,16670.735000000001,6711.6894000000002,5795.0082799999991,6293.750039999999,5631.0735599999998,5302.6089199999997,5622.254359999999,5615.1877999999997,5619.7985199999994,7098.2507599999999,7201.9707599999992,88917.530479999987]
[null,null,"Commodity Revenue",null,null,null,null,93331837.502280012,76372061.870519996,60980614.214579999,42393332.540399998,24734073.135360003,13676969.02695,12468864.0144,11399991.974429999,12653771.718689999,26986411.973339997,56606717.746440001,87104489.975460008,518709135.69284993]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,197387799.49674696,164371295.31384146,134552026.8848719,87507131.859998599,57109343.761211753,38022196.681201056,36160222.840744033,34280047.06196481,36271224.12888395,61253669.142552845,126203155.94266626,185352469.74149862,1158470582.8561823,{"$f":"+T367","v":1158470582.8561823}]
[null,null,"# of Customers",null,null,null,null,1257950,1257976,1258023,1258068,1258029,1257971,1257905,1257790,1257712,1257715,1257916,1258044,1257924.9166666667]
[null,null,"Sales Dth",null,null,null,null,22490942,18399297,14683154,10195039,5942677,3294608,3011899,2751773,3049717,6500479,13636605,20984334,124940524]
[null,null,"Transportation Dth",null,null,null,null,11892040,10699793,10569180,8998072,9376688,9382012,10247713,10343991,9506236,9397543,10034840,11649508,122097616]
[null,null,"SystemTotal Dth",null,null,null,null,34382982,29099090,25252334,19193111,15319365,12676620,13259612,13095764,12555953,15898022,23671445,32633842,247038140]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+T368-Y77","v":1069}]
[]
[null,"UTAH","ENDING CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENDING CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$21","v":1227910}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1228346}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T390:T396)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1229584}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27360}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27385}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27393}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1256962}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1255270}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1255731}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1229584}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27393}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1256977}]
[]
[null,"UTAH","AVG CUST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVG CUST"]
[null,"FIRM"]
[null,null,"GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$21","v":1227910}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":435}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":1}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1228346}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":15}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":15}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[null,"TRANSPORTATION"]
[null,null,"FT1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$138","v":0}]
[null,null,"FT1L",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$156","v":2}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$183","v":237}]
[null,null,"MT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$147","v":1}]
[null,null,"TS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$165","v":0}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$174","v":975}]
[null,null,"TOTAL UTAH TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T458:T464)","v":1223}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1229584}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27240.916666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T472:T474)","v":27265.916666666668}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$280","v":2}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":2}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":27273.916666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1256842.9166666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1255150.9166666667}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1707}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1255611.9166666667}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":17}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1229}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1229584}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27273.916666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1256857.9166666667}]

{"sheet":"Other Rev","index":51,"n_rows":148,"n_cols":13,"rows_kept":148,"cut":false,"hidden":false,"merged":[[8,3,8,4]]}
[null,"Other Revenues"]
[null,{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"HOT",1]
[null,null,null,null,null,null,null,"QGC Other Rev December 2022","QGC Other Rev December 2023","QGC Other Rev December 2024",null,"QGC Other Rev December 2024",2]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3}]
[null,"FERC Acct",null,"Description",null,null,null,null,null,null,null,null,4]
[369,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,5]
[370,null,null,null,null,null,null,null,null,null,null,null,6]
[371,null,null,null,null,null,null,null,null,null,null,null,7]
[372,null,null,null,null,null,null,null,null,null,null,null,8]
[373,483,"Sales For Resale ",null,null,null,null,null,null,null,null,null,9]
[374,null,null,"Utah",null,"PT",null,2404392.7137369998,402142.52889300004,-76753.945587000038,null,{"$f":"HLOOKUP($L$7,$H$7:$J$146,M14,FALSE)","v":-76753.945587000038},10]
[375,null,null,"Wyoming",null,"PT",null,75744.176262999972,12440.541106999988,-2355.3944129999982,null,-2355.3944129999982,11]
[376,null,null,"Total",null,null,null,2480136.89,414583.07,{"$f":"SUM(J15:J16)","v":-79109.34000000004},null,-79109.34000000004,12]
[377,null,null,null,null,null,null,null,null,null,null,0,13]
[378,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,0,14]
[379,null,null,"Utah",null,"G",null,2730159.310788,4393013.4439090006,4130103.3318410008,null,4130103.3318410008,15]
[380,null,null,"Wyoming",null,"G",null,91766.749212000039,149964.88609100002,137947.35815900011,null,137947.35815900011,16]
[381,null,null,"Total",null,null,null,2821926.06,4542978.33,{"$f":"SUM(J20:J21)","v":4268050.6900000013},null,4268050.6900000013,17]
[382,null,null,null,null,null,null,null,null,null,null,0,18]
[383,"488011","NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,0,19]
[384,null,null,"Utah",null,"G",null,2865279.0647000005,2893849.6509999996,2911877.7859999994,null,2911877.7859999994,20]
[385,null,null,"Wyoming",null,"G",null,93867.935300000012,94623.348999999987,96245.214000000065,null,96245.214000000065,21]
[386,null,null,"Total",null,null,null,2959147,2988473,{"$f":"SUM(J25:J26)","v":3008122.9999999995},null,3008122.9999999995,22]
[387,null,null,null,null,null,null,null,null,null,null,0,23]
[388,"488012","NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,0,24]
[389,null,null,"Utah",null,"G",null,0,0,0,null,0,25]
[390,null,null,"Wyoming",null,"G",null,0,0,0,null,0,26]
[391,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J30:J31)","v":0},null,0,27]
[392,null,null,null,null,null,null,null,null,null,null,0,28]
[393,"488013","NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,0,29]
[394,null,null,"Utah",null,"G",null,0,0,0,null,0,30]
[395,null,null,"Wyoming",null,"G",null,0,0,0,null,0,31]
[396,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J35:J36)","v":0},null,0,32]
[397,null,null,null,null,null,null,null,null,null,null,0,33]
[398,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,0,34]
[399,null,null,"Utah",null,"G",null,0,0,0,null,0,35]
[400,null,null,"Wyoming",null,"G",null,0,0,0,null,0,36]
[401,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J40:J41)","v":0},null,0,37]
[402,null,null,null,null,null,null,null,null,null,null,0,38]
[403,"488002","New Premises Fees",null,null,null,null,null,null,null,null,0,39]
[404,null,null,"Utah",null,"G",null,0,0,0,null,0,40]
[405,null,null,"Wyoming",null,"G",null,0,0,0,null,0,41]
[406,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J45:J46)","v":0},null,{"$f":"HLOOKUP($L$7,$H$7:$J$146,M46,FALSE)","v":0},42]
[407,null,null,null,null,null,null,null,null,null,null,0,43]
[408,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,0,44]
[409,null,null,"Utah",null,"G",null,0,0,0,null,0,45]
[410,null,null,"Wyoming",null,"G",null,0,0,0,null,0,46]
[411,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J50:J51)","v":0},null,0,47]
[412,null,null,null,null,null,null,null,null,null,null,0,48]
[413,"488004","BLANK",null,null,null,null,null,null,null,null,0,49]
[414,null,null,"Utah",null,"G",null,0,0,0,null,0,50]
[415,null,null,"Wyoming",null,"G",null,0,0,0,null,0,51]
[416,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J55:J56)","v":0},null,0,52]
[417,null,null,null,null,null,null,null,null,null,null,0,53]
[418,"488005","Contributions - Mains",null,null,null,null,null,null,null,null,0,54]
[419,null,null,"Utah",null,"G",null,0,0,0,null,0,55]
[420,null,null,"Wyoming",null,"G",null,0,0,0,null,0,56]
[421,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J60:J61)","v":0},null,0,57]
[422,null,null,null,null,null,null,null,null,null,null,0,58]
[423,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,0,59]
[424,null,null,"Utah",null,"G",null,0,0,0,null,0,60]
[425,null,null,"Wyoming",null,"G",null,0,0,0,null,0,61]
[426,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J65:J66)","v":0},null,0,{"$f":"+M66+1","v":62}]
[427,null,null,null,null,null,null,null,null,null,null,0,63]
[428,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,0,64]
[429,null,null,"Utah",null,"G",null,0,0,0,null,0,65]
[430,null,null,"Wyoming",null,"G",null,0,0,0,null,0,66]
[431,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J70:J71)","v":0},null,0,67]
[432,null,null,null,null,null,null,null,null,null,null,0,68]
[433,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,0,69]
[434,null,null,"Utah",null,"G",null,0,0,0,null,0,70]
[435,null,null,"Wyoming",null,"G",null,0,0,0,null,0,71]
[436,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J75:J76)","v":0},null,0,72]
[437,null,null,null,null,null,null,null,null,null,null,0,73]
[438,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($L$7,$H$7:$J$146,M78,FALSE)","v":0},74]
[439,null,null,"Utah",null,"G",null,0,0,0,null,0,75]
[440,null,null,"Wyoming",null,"G",null,0,0,0,null,0,76]
[441,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J80:J81)","v":0},null,0,77]
[442,null,null,null,null,null,null,null,null,null,null,0,78]
[443,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,0,79]
[444,null,null,"Utah",null,"G",null,0,0,0,null,0,80]
[445,null,null,"Wyoming",null,"G",null,0,0,0,null,0,81]
[446,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J85:J86)","v":0},null,0,82]
[447,null,null,null,null,null,null,null,null,null,null,0,83]
[448,4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,0,84]
[449,null,null,"Utah",null,"G",null,270787.53999999998,414634.51999999996,331320.52,null,331320.52,85]
[450,null,null,"Wyoming",null,"G",null,0,0,0,null,0,86]
[451,null,null,"Total",null,null,null,270787.53999999998,414634.51999999996,{"$f":"SUM(J90:J91)","v":331320.52},null,331320.52,87]
[452,null,null,null,null,null,null,null,null,null,null,0,88]
[453,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,0,89]
[454,null,null,"Utah",null,"PT",null,12845640.512373999,6835442.6069569988,6810924.6550509995,null,6810924.6550509995,90]
[455,null,null,"Wyoming",null,"PT",null,440386.90762599965,224968.32304299995,224967.26494899986,null,224967.26494899986,91]
[456,null,null,"Total",null,null,null,13286027.42,7060410.9299999988,{"$f":"SUM(J95:J96)","v":7035891.919999999},null,7035891.919999999,92]
[457,null,null,null,null,null,null,null,null,null,null,0,93]
[458,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,0,94]
[459,null,null,"Utah",null,"PT",null,0,0,0,null,0,95]
[460,null,null,"Wyoming",null,"G",null,0,0,0,null,0,96]
[461,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J100:J101)","v":0},null,0,97]
[462,null,null,null,null,null,null,null,null,null,null,0,98]
[463,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,0,99]
[464,null,null,"Utah",null,"PT",null,3076745.2090760004,2380126.3038929999,2032023.5451910004,null,2032023.5451910004,100]
[465,null,null,"Wyoming",null,"PT",null,100479.98092400003,78315.776106999983,66176.844809000002,null,66176.844809000002,101]
[466,null,null,"Total",null,null,null,3177225.19,2458442.08,{"$f":"SUM(J105:J106)","v":2098200.3900000006},null,2098200.3900000006,102]
[467,null,null,null,null,null,null,null,null,null,null,0,103]
[468,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,0,104]
[469,null,null,"Utah",null,"PT",null,0,0,0,null,0,105]
[470,null,null,"Wyoming",null,"G",null,0,0,0,null,{"$f":"HLOOKUP($L$7,$H$7:$J$146,M110,FALSE)","v":0},106]
[471,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J110:J111)","v":0},null,0,107]
[472,null,null,null,null,null,null,null,null,null,null,0,108]
[473,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,0,109]
[474,null,null,"Utah",null,"PT",null,1713372.1170259998,1430676.0356220002,1241118.2453080001,null,1241118.2453080001,110]
[475,null,null,"Wyoming",null,"G",null,58902.182974000127,45830.324377999983,40593.614691999996,null,40593.614691999996,111]
[476,null,null,"Total",null,null,null,1772274.2999999998,1476506.3599999999,{"$f":"SUM(J115:J116)","v":1281711.8600000001},null,1281711.8600000001,112]
[477,null,null,null,null,null,null,null,null,null,null,0,113]
[478,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,0,114]
[479,null,null,"Utah",null,"PT",null,15025946.150343997,15948668.937145002,8798284.4456550013,null,8798284.4456550013,115]
[480,null,null,"Wyoming",null,"PT",null,494380.82965599978,556848.09285499982,299534.86434500013,null,299534.86434500013,116]
[481,null,null,"Total",null,null,null,15520326.98,16505517.030000001,{"$f":"SUM(J120:J121)","v":9097819.3100000024},null,9097819.3100000024,117]
[482,null,null,null,null,null,null,null,null,null,null,0,118]
[483,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,0,119]
[484,null,null,"Utah",null,"PT",null,3128544.9014999997,1728880.3507000001,2041555.9434999998,null,2041555.9434999998,120]
[485,null,null,"Wyoming",null,"PT",null,103964.09849999996,56408.649299999968,67353.056500000006,null,67353.056500000006,121]
[486,null,null,"Total",null,null,null,3232509,1785289,{"$f":"SUM(J125:J126)","v":2108909},null,2108909,122]
[487,null,null,null,null,null,null,null,null,null,null,0,123]
[488,4974,"Standby Charges",null,null,null,null,null,null,null,null,0,124]
[489,null,null,"Utah",null,"G",null,0,0,0,null,0,125]
[490,null,null,"Wyoming",null,"G",null,0,0,0,null,0,{"$f":"+M130+1","v":126}]
[491,null,null,"Total",null,null,null,0,0,{"$f":"SUM(J130:J131)","v":0},null,0,127]
[492,null,null,null,null,null,null,null,null,null,null,0,128]
[493,"System Total Other Revenues",null,null,null,null,null,0,0,0,null,0,129]
[494,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,0,130]
[495,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"H15+H95+H100+H105+H110+H115+H120+H125","v":38194641.604056999},{"$f":"I15+I95+I100+I105+I110+I115+I120+I125","v":28725936.763209999},{"$f":"J15+J95+J100+J105+J110+J115+J120+J125","v":20847152.889118005},null,20847152.889118005,131]
[496,null,null,"General Other Revenues",null,null,null,{"$f":"+H130+H90+H85+H80+H75+H70+H65+H60+H55+H50+H45+H40+H35+H30+H25+H20","v":5866225.915488001},{"$f":"+I130+I90+I85+I80+I75+I70+I65+I60+I55+I50+I45+I40+I35+I30+I25+I20","v":7701497.6149090007},{"$f":"+J130+J90+J85+J80+J75+J70+J65+J60+J55+J50+J45+J40+J35+J30+J25+J20","v":7373301.6378410002},null,7373301.6378410002,132]
[497,null,null,"Utah Total Other Revenues",null,null,null,{"$f":"SUM(H136:H137)","v":44060867.519545004},{"$f":"SUM(I136:I137)","v":36427434.378118999},{"$f":"SUM(J136:J137)","v":28220454.526959006},null,28220454.526959006,133]
[498,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,0,134]
[499,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"+H126+H121+H106+H96+H16","v":1214955.9929689993},{"$f":"+I126+I121+I106+I96+I16","v":928981.38241199963},{"$f":"+J126+J121+J106+J96+J16","v":655676.63618999999},null,655676.63618999999,135]
[500,null,null,"General Other Revenues",null,null,null,{"$f":"+H131+H116+H111+H101+H91+H86+H81+H66+H61+H56+H51+H46+H41+H36+H31+H26+H21","v":244536.86748600018},{"$f":"+I131+I116+I111+I101+I91+I86+I81+I66+I61+I56+I51+I46+I41+I36+I31+I26+I21","v":290418.55946899997},{"$f":"+J131+J116+J111+J101+J91+J86+J81+J66+J61+J56+J51+J46+J41+J36+J31+J26+J21","v":274786.18685100018},null,274786.18685100018,136]
[501,null,null,"Wyoming Total Other Revenues",null,null,null,{"$f":"SUM(H140:H141)","v":1459492.8604549994},{"$f":"SUM(I140:I141)","v":1219399.9418809996},{"$f":"SUM(J140:J141)","v":930462.82304100017},null,930462.82304100017,137]
[502,null,null,null,null,null,null,null,null,null,null,0,138]
[503,null,"System Total Other Revenue",null,null,null,null,{"$f":"H17+H22+H27+H32+H37+H42+H47+H52+H57+H62+H67+H72+H77+H82+H87+H92+H97+H102+H107+H112+H117+H122+H127+H132","v":45520360.380000003},{"$f":"I17+I22+I27+I32+I37+I42+I47+I52+I57+I62+I67+I72+I77+I82+I87+I92+I97+I102+I107+I112+I117+I122+I127+I132","v":37646834.32},{"$f":"J17+J22+J27+J32+J37+J42+J47+J52+J57+J62+J67+J72+J77+J82+J87+J92+J97+J102+J107+J112+J117+J122+J127+J132","v":29150917.350000001},null,29150917.350000001,139]
[null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"General Related Other Revenue",null,null,null,null,{"$f":"+H137+H141","v":6110762.782974001},{"$f":"+I137+I141","v":7991916.1743780002},{"$f":"+J137+J141","v":7648087.8246920006},null,{"$f":"+L137+L141","v":7648087.8246920006},141]
[null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,143]

{"sheet":"Utah Bad Debt","index":52,"n_rows":47,"n_cols":19,"rows_kept":47,"cut":false,"hidden":false,"merged":[[32,9,32,13]]}
[null,"Average Bad Debt Removal",null,null,null,null,null,null,null,"Average Bad Debt Removal"]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 26"},null,null,null,null,"HOT",null,null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 26"}]
[null,null,"Utah Bad Debt 2024","Utah Bad Debt 2025","Utah Bad Debt 2026",null,{"$f":"+'Control Panel'!B33","v":"Utah Bad Debt 2026"},1,null,null,null,null,"A",null,"B","C","D"]
[null,null,null,null,null,null,null,{"$f":"+H5+1","v":2},null,null,null,null,"2024-12-31",null,"2025-12-31","2026-12-31"]
[null,null,null,null,null,null,null,{"$f":"+H6+1","v":3},null,null,null,null,"3 Year Average",null,"3 Year Average","3 Year Average"]
[null,null,"Bad Debt ","Bad Debt ","Bad Debt ",null,null,4,null,null,null,null,"Bad Debt ",null,"Bad Debt ","Bad Debt "]
[null,null,"Ratio","Ratio","Ratio",null,null,5,null,null,null,null,"Ratio",null,"Ratio","Ratio"]
[null,null,"Adjustment","Adjustment","Adjustment",null,null,6,null,null,null,null,"Adjustment",null,"Adjustment","Adjustment"]
[null,null,null,null,null,null,null,7,null,904,"Uncollectible Accounts"]
[null,"Utah",{"$f":"$Q$44","v":-1875283.5030371908},{"$f":"R44","v":-1824255.658480162},{"$f":"S44","v":-1758469.602580681},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H12,FALSE)","v":-1758469.602580681},8,null,null,null,"Utah",{"$f":"+Q44","v":-1875283.5030371908},null,{"$f":"R44","v":-1824255.658480162},{"$f":"S44","v":-1758469.602580681}]
[null,"Wyoming",{"$f":"$Q$45","v":-393875.17161474843},{"$f":"R45","v":-397649.7129964988},{"$f":"S45","v":-397381.93241935631},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H13,FALSE)","v":-397381.93241935631},9,null,null,null,"Wyoming",{"$f":"+Q45","v":-393875.17161474843},null,{"$f":"R45","v":-397649.7129964988},{"$f":"S45","v":-397381.93241935631}]
[null,"Total",{"$f":"SUM(C12:C13)","v":-2269158.6746519394},{"$f":"SUM(D12:D13)","v":-2221905.3714766609},-2155851.5350000374,null,{"$f":"SUM(G12:G13)","v":-2155851.5350000374},10,null,null,null,"Total",{"$f":"SUM(M12:M13)","v":-2269158.6746519394},null,{"$f":"SUM(O12:O13)","v":-2221905.3714766609},{"$f":"SUM(P12:P13)","v":-2155851.5350000374}]
[null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,12]
[null,"Bad Debt %",{"$f":"$R$31","v":2.8358988257475514E-3},{"$f":"$R$31","v":2.8358988257475514E-3},2.8358988257475514E-3,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H17,FALSE)","v":2.8358988257475514E-3},{"$f":"+H16+1","v":13},null,"Revenues are lagging the Charge Offs by 6 Months.",null,null,null,null,"12 MONTHS ","12 MONTHS ","12 MONTHS "]
[null,null,null,null,null,null,null,14,null,"6 Months af aging is required from time of billing to Charge Off.",null,null,null,null,2022,2023,2024,"3 YR AVERAGE"]
[null,null,null,null,null,null,null,15]
["SNG and Commodity of acc 904 Removal",null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,{"$f":"+H20+1","v":17}]
[null,null,"SNG","SNG","SNG",null,"SNG",18,1,"CHARGE OFFS (ACC 144004) Dec of Each Year",null,null,null,null,3944654.7700000037,6699155.5999999931,7014391.2100000028,{"$f":"AVERAGE(O22:Q22)","v":5886067.1933333324}]
[904.1,"Uncollectible Accounts",null,null,null,null,null,19,{"$f":"I22+1","v":2},"COLLECTED (ACC 144005) Dec of Each Year",null,null,null,null,-1498079.8200000008,-1853226.2499999991,-2271100.2099999995,{"$f":"AVERAGE(O23:Q23)","v":-1874135.4266666665}]
[null,"Utah",{"$f":"-EXPENSES!$K$301","v":-208219.58000000002},{"$f":"-EXPENSES!$K$301","v":-208219.58000000002},{"$f":"-EXPENSES!$K$301","v":-208219.58000000002},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H24,FALSE)","v":-208219.58000000002},20,{"$f":"I23+1","v":3},"NET CHARGE OFFS",null,null,null,null,{"$f":"SUM(O22:O23)","v":2446574.950000003},{"$f":"SUM(P22:P23)","v":4845929.349999994},{"$f":"SUM(Q22:Q23)","v":4743291.0000000037},{"$f":"AVERAGE(O24:Q24)","v":4011931.7666666671}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$302","v":0},{"$f":"-EXPENSES!$K$302","v":0},{"$f":"-EXPENSES!$K$302","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H25,FALSE)","v":0},21,4]
[null,"Total",{"$f":"SUM(C24:C25)","v":-208219.58000000002},{"$f":"SUM(D24:D25)","v":-208219.58000000002},-208219.58000000002,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H26,FALSE)","v":-208219.58000000002},22,5,"HISTORICAL BOOKED SYSTEM REVENUES (GREY BACK)",null,null,null,null,1115090304,1550892613.4300001,1578101952.8499999,{"$f":"AVERAGE(O26:Q26)","v":1414694956.76}]
[null,null,null,null,null,null,null,23,6,"NET CHARGE OFFS",null,null,null,null,2446574.950000003,4845929.349999994,4743291.0000000037,{"$f":"AVERAGE(O27:Q27)","v":4011931.7666666671}]
[904.2,"Uncollectible Accounts","Commodity","Commodity","Commodity",null,"Commodity",24,7]
[null,"Utah",{"$f":"-EXPENSES!$K$306","v":-2216277.5499999998},{"$f":"-EXPENSES!$K$306","v":-2216277.5499999998},{"$f":"-EXPENSES!$K$306","v":-2216277.5499999998},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H29,FALSE)","v":-2216277.5499999998},25,8,"% of Uncollectible Accounts to Total Revenues",null,null,null,null,{"$f":"O27/O26","v":2.1940599261098077E-3},{"$f":"P27/P26","v":3.1246066349381813E-3},{"$f":"Q27/Q26","v":3.0056936381288781E-3},{"$f":"R27/R26","v":2.8358988257475514E-3}]
[null,"Wyoming",{"$f":"-EXPENSES!$K$307","v":0},{"$f":"-EXPENSES!$K$307","v":0},{"$f":"-EXPENSES!$K$307","v":0},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H30,FALSE)","v":0},26,9,"Adjustment to Reflect change in Security Deposits"]
[null,"Total",{"$f":"SUM(C29:C30)","v":-2216277.5499999998},{"$f":"SUM(D29:D30)","v":-2216277.5499999998},-2216277.5499999998,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H31,FALSE)","v":-2216277.5499999998},27,10,"Adjusted % of Uncollectible Accounts to Total Revenues",null,null,null,null,null,null,null,{"$f":"SUM(R29:R30)","v":2.8358988257475514E-3}]
[null,null,null,null,null,null,null,28,11,null,null,null,null,null,null,null,"Booked","Projected","Projected"]
["Total 904",null,{"$f":"C31+C26+C14","v":-4693655.8046519393},{"$f":"D31+D26+D14","v":-4646402.5014766604},-4580348.6650000373,null,{"$f":"G31+G26+G14","v":-4580348.6650000373},29,12,null,null,null,null,null,null,null,2024,2025,2026]
[null,null,null,null,null,null,null,30,13,null,null,null,null,null,"UT Distribution Non Gas Rev (Includes Energy Eff.)",null,{"$f":"Revenue!F199","v":522922508.20051658},{"$f":"Revenue!I199+'ENERGY EFFICIENCY & STEP ADJ'!T22","v":540916043.12275684},{"$f":"Revenue!P199+'ENERGY EFFICIENCY & STEP ADJ'!Y22","v":564113646.40190053}]
[null,null,null,null,null,null,null,31,14,null,null,null,null,null,"WY Distribution Non Gas Rev",null,{"$f":"Revenue!F322+Revenue!F352","v":14816056.907169754},{"$f":"Revenue!I322","v":13485070.996290002},{"$f":"Revenue!P322","v":13579496.289150001}]
[null,null,null,null,null,null,null,32,15,null,null,null,null,null,"3 YR BAD DEBT AVG FACTOR",null,{"$f":"R31","v":2.8358988257475514E-3},{"$f":"R31","v":2.8358988257475514E-3},{"$f":"R31","v":2.8358988257475514E-3}]
[null,null,null,null,null,null,null,33,16,null,null,null,null,null,"3YR Average UT DNG Bad Debt",null,{"$f":"Q34*Q36","v":1482955.3269628093},{"$f":"R34*R36","v":1533983.171519838},{"$f":"S34*S36","v":1599769.2274193191}]
[null,null,null,null,null,null,null,34,17,null,null,null,null,null,"3 YR Average WY DNG Bad Debt",null,{"$f":"Q35*Q36","v":42016.838385251605},{"$f":"R35*R36","v":38242.297003501182},{"$f":"S35*S36","v":38510.077580643723}]
[null,null,null,null,null,null,null,35,18]
[null,null,null,null,null,null,null,36,19,null,null,null,null,null,"Less Expensed UT DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AT719","v":3358238.83},{"$f":"'PROJECTED EXPENSES'!AU719","v":3358238.83},{"$f":"'PROJECTED EXPENSES'!AV719","v":3358238.83}]
[null,null,null,null,null,null,null,37,20,null,null,null,null,null,"Less Expensed WY DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AT720","v":435892.01},{"$f":"'PROJECTED EXPENSES'!AU720","v":435892.01},{"$f":"'PROJECTED EXPENSES'!AV720","v":435892.01}]
[null,null,null,null,null,null,null,38,21,null,null,null,null,null,"System Total",null,{"$f":"SUM(Q40:Q41)","v":3794130.84},{"$f":"SUM(R40:R41)","v":3794130.84},{"$f":"SUM(S40:S41)","v":3794130.84}]
[null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,"Utah ",null,{"$f":"Q37-Q40","v":-1875283.5030371908},{"$f":"R37-R40","v":-1824255.658480162},-1758469.602580681]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,"Wyoming",null,{"$f":"Q38-Q41","v":-393875.17161474843},-397649.7129964988,-397381.93241935631]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,"System Adjustment",null,{"$f":"SUM(Q44:Q45)","v":-2269158.6746519394},{"$f":"SUM(R44:R45)","v":-2221905.3714766609},{"$f":"SUM(S44:S45)","v":-2155851.5350000374}]
[null,null,null,null,null,null,null,null,26]

{"sheet":"Capital Str","index":53,"n_rows":65,"n_cols":48,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,21,8,21],[7,22,8,22],[7,23,8,23],[7,16,8,16],[7,17,8,17],[7,18,8,18],[7,19,8,19],[7,20,8,20],[27,21,28,21],[27,22,28,22],[27,23,28,23],[27,16,28,16],[27,17,28,17],[27,18,28,18],[27,19,28,19],[27,20,28,20]]}
[null,"CAPITAL STRUCTURE"]
[null,{"$f":"+'Control Panel'!B1","v":"Enbridge Gas Utah"}]
[null,{"$f":"+'Control Panel'!B2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[null,{"$f":"+'Control Panel'!B3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,{"$f":"+'Control Panel'!B69","v":"AVG CAP STR DEC 26"},null,"Weighted"]
[null,null,null,"Weight","Cost","Cost",null,null,null,null,null,null,null,null,null,null,"Long Term Debt:"]
[null,null,"Long Term Debt",{"$f":"L24","v":0.47000251440644514},{"$f":"L30","v":4.2462626085553373E-2},{"$f":"+E7*D7","v":1.9957541028510793E-2},null,null,null,null,null,null,null,null,null,null,"Monthly Outstanding Ending Principal Schedule"]
[null,null,"Short Term Debt",{"$f":"L25","v":0},{"$f":"L31","v":0},{"$f":"+E8*D8","v":0},null,null,null,null,null,null,null,null,null,null,"Name","Type","Principal\n(USD millions)","Issue Date","Maturity Date","Interest Rate","Monthly Split","Deal #","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01"]
[null,null,"Common Equity",{"$f":"L26","v":0.52999748559355486},{"$f":"L32","v":0.106},{"$f":"+E9*D9","v":5.6179733472916812E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Plan","Plan","Plan","Plan","Plan","Plan","Plan","Plan","Plan","Plan","Plan","Plan"]
[null,null,null,{"$f":"SUM(D7:D9)","v":1},null,{"$f":"SUM(F7:F9)","v":7.6137274501427599E-2},null,null,null,null,null,null,null,null,null,null,"Existing Issuances"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Line ",null,null,null,"908 16-B Sr Notes QGC","MTN",50,"2016-12-15","2051-12-01",3.6700000000000003E-2,"/12",4850073,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"Total LT & ST Debt",{"$f":"SUM(D7:D8)","v":0.47000251440644514},null,{"$f":"SUM(F7:F8)","v":1.9957541028510793E-2},null,null,null,null,null,null,"No.",null,null,null,"924 18-A Sr Notes QGC","MTN",50,"2018-04-01","2030-04-01",3.3000000000000002E-2,"/12",4852440,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"906 16-A Sr Notes QGC","MTN",50,"2016-12-15","2046-12-01",3.6200000000000003E-2,"/12",4847662,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"907 13-B Sr Notes QGC","MTN",60,"2013-12-20","2048-12-01",4.8300000000000003E-2,"/12",4850069,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"905 13-A Sr Notes QGC","MTN",90,"2013-12-20","2043-12-01",4.7800000000000002E-2,"/12",4850084,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90]
[null,{"$f":"+B2","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"901 08-7.2% Notes QGC","MTN",100,"2008-03-27","2038-04-01",7.1999999999999995E-2,"/12",4850078,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,{"$f":"+B3","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"914 17-A Notes QGC","MTN",100,"2017-11-15","2032-11-15",3.3799999999999997E-2,"/12",4850075,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,{"$f":"+B4","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"925 18-B Notes QGC","MTN",100,"2018-04-02","2047-11-15",3.9699999999999999E-2,"/12",4852442,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"903 12-B Notes QGC","MTN",110,"2012-12-14","2027-12-01",3.2800000000000003E-2,"/12",4850080,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110,110]
[null,null,"BOOKED","BOOKED",null,"ORDERED CAP STR 22-057-03","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,"HOT",null,null,null,null,"927 21-A Notes QGC","MTN",125,"2021-08-16","2031-08-16",2.2100000000000002E-2,"/12",4853870,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
[null,"QGC Cost Of Capital Scenarios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"928 21-B Notes QGC","MTN",125,"2021-08-16","2051-08-16",3.15E-2,"/12",4853871,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
[null,null,"YE CAP STR DEC 24","AVG CAP STR DEC 24",null,"ORDERED CAP STR 22-057-03","AVG CAP STR DEC 25","YE CAP STR DEC 25","AVG CAP STR DEC 26","YE CAP STR DEC 26",null,{"$f":"+'Control Panel'!F69","v":"AVG CAP STR DEC 26"},1,null,null,null,"929 22-A Notes QGC","MTN",125,"2022-08-30","2032-09-01",4.3900000000000002E-2,"/12",4853862,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
[null,"Weights",null,null,null,null,null,null,null,null,null,null,2,null,null,null,"930 22-B Notes QGC","MTN",125,"2022-08-30","2052-09-01",4.7E-2,"/12",4853863,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125,125]
[null,"Long Term Debt",{"$f":"1-C26","v":0.45822889638118447},{"$f":"1-D26","v":0.42281675142555797},null,0.49,{"$f":"1-G26","v":0.47004407564786854},{"$f":"1-H26","v":0.4700232918679329},{"$f":"1-I26","v":0.47000251440644514},{"$f":"1-J26","v":0.46998174326052433},null,{"$f":"HLOOKUP($L$22,CapStr,M24,FALSE)","v":0.47000251440644514},3,null,null,null,"Questar 2024 MTN 10 Yr - 5.33% due Dec 2034","MTN",200,"2024-12-18","2034-12-18",5.33E-2,"/12",4999530,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,"Short Term Debt",0,0,null,0,0,0,0,0,null,{"$f":"HLOOKUP($L$22,CapStr,M25,FALSE)","v":0},4,null,null,null,"Total Outstanding Questar USD Fixed Long-Term Debt Principal",null,null,null,null,null,null,null,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410,1410]
[null,"Common Equity",{"$f":"+C60/C63","v":0.54177110361881553},{"$f":"+D60/D63","v":0.57718324857444203},null,0.51,{"$f":"+G60/G63","v":0.52995592435213146},{"$f":"+H60/H63","v":0.5299767081320671},0.52999748559355486,{"$f":"+J60/J63","v":0.53001825673947567},null,{"$f":"HLOOKUP($L$22,CapStr,M26,FALSE)","v":0.52999748559355486},5]
[null,null,{"$f":"SUM(C24:C26)","v":1},{"$f":"SUM(D24:D26)","v":1},null,{"$f":"SUM(F24:F26)","v":1},{"$f":"SUM(G24:G26)","v":1},1,1,1,null,1,6,null,null,null,"Monthly Interest Expense Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,null,"Name","Type","Principal\n(USD millions)","Issue Date","Maturity Date","Interest Rate","Monthly Split","Deal #","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01"]
[null,"Costs (Rates)",null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,"Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast","Plan","Plan","Plan","Plan","Plan","Plan","Plan","Plan","Plan","Plan","Plan","Plan"]
[null,"Long Term Debt",{"$f":"C52","v":3.8176901305352284E-2},{"$f":"D52","v":4.036479262503672E-2},null,0.04,{"$f":"G52","v":4.2471783332595964E-2},{"$f":"H52","v":4.2467204215428017E-2},{"$f":"I52","v":4.2462626085553373E-2},{"$f":"J52","v":4.2458048942652767E-2},null,{"$f":"HLOOKUP($L$22,CapStr,M30,FALSE)","v":4.2462626085553373E-2},9,null,null,null,"Existing Issuances"]
[null,"Short Term Debt",0,0,null,0,0,0,0,0,null,{"$f":"HLOOKUP($L$22,CapStr,M31,FALSE)","v":0},10,null,null,null,"908 16-B Sr Notes QGC","MTN",50,"2016-12-15","2051-12-01",3.6700000000000003E-2,"/12",4850073,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667,0.15291666666666667]
[null,"Common Equity",{"$f":"'Control Panel'!F19","v":0.106},{"$f":"'Control Panel'!F19","v":0.106},null,9.6000000000000002E-2,{"$f":"+'Control Panel'!$F$19","v":0.106},{"$f":"+'Control Panel'!$F$19","v":0.106},{"$f":"+'Control Panel'!$F$19","v":0.106},{"$f":"+'Control Panel'!$F$19","v":0.106},null,{"$f":"HLOOKUP($L$22,CapStr,M32,FALSE)","v":0.106},11,null,null,null,"924 18-A Sr Notes QGC","MTN",50,"2018-04-01","2030-04-01",3.3000000000000002E-2,"/12",4852440,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001,0.13750000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"906 16-A Sr Notes QGC","MTN",50,"2016-12-15","2046-12-01",3.6200000000000003E-2,"/12",4847662,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335,0.15083333333333335]
[null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,"907 13-B Sr Notes QGC","MTN",60,"2013-12-20","2048-12-01",4.8300000000000003E-2,"/12",4850069,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002,0.24150000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,"905 13-A Sr Notes QGC","MTN",90,"2013-12-20","2043-12-01",4.7800000000000002E-2,"/12",4850084,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004,0.35850000000000004]
[null,null,"ACTUAL","ACTUAL",null,null,"BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,"HOT",15,null,null,null,"901 08-7.2% Notes QGC","MTN",100,"2008-03-27","2038-04-01",7.1999999999999995E-2,"/12",4850078,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[null,null,{"$f":"+C22","v":"YE CAP STR DEC 24"},{"$f":"+D22","v":"AVG CAP STR DEC 24"},null,"ORDERED CAP STR 22-057-03",{"$f":"+G22","v":"AVG CAP STR DEC 25"},{"$f":"+H22","v":"YE CAP STR DEC 25"},{"$f":"+I22","v":"AVG CAP STR DEC 26"},{"$f":"J22","v":"YE CAP STR DEC 26"},null,{"$f":"+'Control Panel'!B69","v":"AVG CAP STR DEC 26"},16,null,null,null,"914 17-A Notes QGC","MTN",100,"2017-11-15","2032-11-15",3.3799999999999997E-2,"/12",4850075,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668,0.28166666666666668]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,"925 18-B Notes QGC","MTN",100,"2018-04-02","2047-11-15",3.9699999999999999E-2,"/12",4852442,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331,0.33083333333333331]
[null,"LONG-TERM DEBT",null,null,null,null,null,null,null,null,null,null,18,null,null,null,"903 12-B Notes QGC","MTN",110,"2012-12-14","2027-12-01",3.2800000000000003E-2,"/12",4850080,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669,0.30066666666666669]
["221","Bonds - Long Term",0,0,null,0,null,null,null,null,null,{"$f":"HLOOKUP($L$22,CapStr,M40,FALSE)","v":0},19,null,null,null,"927 21-A Notes QGC","MTN",125,"2021-08-16","2031-08-16",2.2100000000000002E-2,"/12",4853870,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335,0.23020833333333335]
["224","Notes - Long Term",1410000000,1256666666.6666667,null,775805671.91499996,{"$f":"C41","v":1410000000},{"$f":"G41","v":1410000000},{"$f":"H41","v":1410000000},1410000000,null,{"$f":"HLOOKUP($L$22,CapStr,M41,FALSE)","v":1410000000},20,null,null,null,"928 21-B Notes QGC","MTN",125,"2021-08-16","2051-08-16",3.15E-2,"/12",4853871,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125,0.328125]
["189","Unamort Loss on Reacq Debt",0,-4020.2020833333336,null,-1454534.51,{"$f":"C42","v":0},{"$f":"G42","v":0},{"$f":"H42","v":0},0,null,{"$f":"HLOOKUP($L$22,CapStr,M42,FALSE)","v":0},21,null,null,null,"929 22-A Notes QGC","MTN",125,"2022-08-30","2032-09-01",4.3900000000000002E-2,"/12",4853862,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665,0.45729166666666665]
["181","Unamortized Debt Expense",-5018070.9800000004,-4553428.9220833331,null,-4351137.4049999993,{"$f":"C43+C49/2","v":-4866559.4600000009},{"$f":"C43+C49","v":-4715047.9400000004},{"$f":"H43+C49/2","v":-4563536.4200000009},{"$f":"H43+C49","v":-4412024.9000000004},null,{"$f":"HLOOKUP($L$22,CapStr,M43,FALSE)","v":-4563536.4200000009},22,null,null,null,"930 22-B Notes QGC","MTN",125,"2022-08-30","2052-09-01",4.7E-2,"/12",4853863,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331,0.48958333333333331]
[null,"TOTAL LONG-TERM DEBT",{"$f":"SUM(C40:C43)","v":1404981929.02},{"$f":"SUM(D40:D43)","v":1252109217.5425},null,{"$f":"SUM(F40:F43)","v":770000000},{"$f":"+(H44+C44)/2","v":1405133440.54},{"$f":"SUM(H41:H43)","v":1405284952.0599999},{"$f":"SUM(I41:I43)","v":1405436463.5799999},1405587975.0999999,null,{"$f":"SUM(L40:L43)","v":1405436463.5799999},24,null,null,null,"Questar 2024 MTN 10 Yr - 5.33% due Dec 2034","MTN",200,"2024-12-18","2034-12-18",5.33E-2,"/12",4999530,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331,0.88833333333333331]
[null,null,null,null,null,null,null,null,null,null,null,null,25,null,null,null,"<Add Lines as Necessary to mirror table above>"]
[null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,"LONG TERM DEBT COSTS",null,null,null,null,null,null,null,null,null,null,27,null,null,null,"Total Outstanding Questar USD Fixed Long-Term Debt Interest Expense",null,null,null,null,null,null,null,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332,4.9479583333333332]
["427","Interest - Long term Debt",53334833.400000006,50196422.220000006,null,32940553.683977142,{"$f":"$S$49*1000000","v":59375499.999999993},{"$f":"$S$49*1000000","v":59375499.999999993},{"$f":"$S$52*1000000","v":59375499.999999993},{"$f":"$S$52*1000000","v":59375499.999999993},null,{"$f":"HLOOKUP($L$22,CapStr,M48,FALSE)","v":303023.03999999998},28]
["428","Amortization of Debt Discount & Expense",303023.03999999998,344706.69,null,708446.31602285802,{"$f":"C49","v":303023.03999999998},{"$f":"C49","v":303023.03999999998},{"$f":"C49","v":303023.03999999998},{"$f":"C49","v":303023.03999999998},null,{"$f":"HLOOKUP($L$22,CapStr,M49,FALSE)","v":59678523.039999992},29,null,null,null,"Total 2025 Debt Cost",null,{"$f":"SUM(Y47:AJ47)","v":59.375499999999995}]
[null,"TOTAL LONG TERM DEBT COSTS",{"$f":"SUM(C48:C49)","v":53637856.440000005},{"$f":"SUM(D48:D49)","v":50541128.910000004},null,{"$f":"SUM(F48:F49)","v":33649000},{"$f":"SUM(G48:G49)","v":59678523.039999992},59678523.039999992,59678523.039999992,59678523.039999992,null,{"$f":"SUM(L48:L49)","v":59981546.079999991},30]
[null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,"LONG-TERM DEBIT COST %",{"$f":"+C50/C44","v":3.8176901305352284E-2},{"$f":"+D50/D44","v":4.036479262503672E-2},null,{"$f":"+F50/F44","v":4.3700000000000003E-2},{"$f":"+G50/G44","v":4.2471783332595964E-2},{"$f":"+H50/H44","v":4.2467204215428017E-2},{"$f":"+I50/I44","v":4.2462626085553373E-2},{"$f":"+J50/J44","v":4.2458048942652767E-2},null,{"$f":"HLOOKUP($L$22,CapStr,M52,FALSE)","v":0},32,null,null,null,"Total 2026 Debt Cost",null,{"$f":"SUM(AK47:AV47)","v":59.375499999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,"COMMON EQUITY",null,null,null,null,null,null,null,null,null,null,35]
["201","Common Stock Issued",22974065,22974065,null,22974065,{"$f":"C56","v":22974065},{"$f":"G56","v":22974065},{"$f":"H56","v":22974065},{"$f":"I56","v":22974065},null,{"$f":"HLOOKUP($L$22,CapStr,M56,FALSE)","v":272445462.82999998},36]
["207","Premium on Common Stock",272445462.82999998,272445462.82999998,null,272445462.82999998,{"$f":"C57","v":272445462.82999998},{"$f":"G57","v":272445462.82999998},272445462.82999998,{"$f":"I57","v":272445462.82999998},null,{"$f":"HLOOKUP($L$22,CapStr,M57,FALSE)","v":339433264.80000001},37]
[211,"Misc Paid In Capital",339433264.80000001,339044622.4954167,null,203257106.87,339433264.80000001,339433264.80000001,339433264.80000001,{"$f":"I58","v":339433264.80000001},null,{"$f":"HLOOKUP($L$22,CapStr,M58,FALSE)","v":949985094.45999992},38]
["216","Unappropriated Ret. Earnings",1026279048.38,1074778596.8329165,null,660500000,{"$f":"C59+G65","v":949379048.38},{"$f":"G59+H65","v":949682071.41999996},{"$f":"H59+I65","v":949985094.45999992},{"$f":"I59+J65","v":950288117.49999988},null,{"$f":"HLOOKUP($L$22,CapStr,M59,FALSE)","v":1584837887.0899999},39]
[null,"TOTAL COMMON EQUITY",{"$f":"SUM(C56:C59)","v":1661131841.01},{"$f":"SUM(D56:D59)","v":1709242747.1583333},null,{"$f":"SUM(F56:F59)","v":1159176634.7},{"$f":"SUM(G56:G59)","v":1584231841.01},1584534864.05,1584837887.0899999,1585140910.1299999,null,{"$f":"SUM(L56:L59)","v":3146701709.1799998},40]
[null,null,null,null,null,null,null,null,null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"TOTAL CAPITAL",{"$f":"+C60+C44","v":3066113770.0299997},{"$f":"+D60+D44","v":2961351964.7008333},null,{"$f":"+F60+F44","v":1929176634.7},{"$f":"+G60+G44","v":2989365281.5500002},{"$f":"+H60+H44","v":2989819816.1099997},{"$f":"+I60+I44","v":2990274350.6700001},{"$f":"+J60+J44","v":2990728885.2299995},null,{"$f":"L44+L60","v":4552138172.7600002},43]
[]
[null,null,null,null,null,"Projected Equity Adj",-76900000,{"$f":"C49","v":303023.03999999998},{"$f":"H65","v":303023.03999999998},{"$f":"I65","v":303023.03999999998}]

{"sheet":"Utah Allocation","index":54,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[[37,0,37,4],[38,0,38,4],[5,0,5,4],[6,0,6,4],[20,0,20,5],[21,0,21,5]]}
["Calculation of Allocation Factors"]
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : AVG CAP STR DEC 26"}]
["Allocation Base # 1 - Gross Plant"]
["Gross Plant By State and Function"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Accounts 101 & 106 Non Gen Plant",null,{"$f":"'ROR-Model'!I1130+'ROR-Model'!I1142","v":74930143.431999996},{"$f":"'ROR-Model'!I1133+'ROR-Model'!I1144+'ROR-Model'!I1131","v":4721605661.7130623},{"$f":"'ROR-Model'!I1132+'ROR-Model'!I1143","v":133043528.60786366},{"$f":"SUM(B10:E10)","v":4929579333.7529259}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C10*D46","v":73000172.974288121},{"$f":"$C10*E46","v":1929970.4577118906},{"$f":"SUM(D12:E12)","v":74930143.432000011}]
[]
[]
["Subtotal with Production Allocated to States",null,null,{"$f":"D10+D12","v":4794605834.6873503},{"$f":"E10+E12","v":134973499.06557557},{"$f":"SUM(D15:E15)","v":4929579333.7529259}]
[]
[]
["Gross Plant Allocation Formulas",null,null,{"$f":"+D$15/$F$15","v":0.97261967199890476},{"$f":"+E$15/$F$15","v":2.7380328001095224E-2},{"$f":"SUM(D18:E18)","v":1}]
[]
[]
["Allocation Base #2 - Rate Base"]
["Rate Base Allocation Method"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Adjusted System Total Rate Base",{"$f":"'ROR-Model'!I1089+'ROR-Model'!I1100+'ROR-Model'!I1106+'ROR-Model'!I1112+'ROR-Model'!I1123+'ROR-Model'!I1145+'ROR-Model'!I1153+'ROR-Model'!I1160+'ROR-Model'!I1257","v":-459043949.97703487},{"$f":"'ROR-Model'!I1296","v":935681.23339692131},{"$f":"'ROR-Model'!I1256+'ROR-Model'!I1144+'ROR-Model'!I1152+'ROR-Model'!I1159+'ROR-Model'!I1071+'ROR-Model'!I1076+'ROR-Model'!I1082+'ROR-Model'!I1088+'ROR-Model'!I1094+'ROR-Model'!I1099+'ROR-Model'!I1105+'ROR-Model'!I1111+'ROR-Model'!I1117+'ROR-Model'!I1122+'ROR-Model'!I1133+'ROR-Model'!I1131+'ROR-Model'!I1150","v":3993704399.8697462},{"$f":"'ROR-Model'!I1255+'ROR-Model'!I1143+'ROR-Model'!I1151+'ROR-Model'!I1158+'ROR-Model'!I1070+'ROR-Model'!I1075+'ROR-Model'!I1081+'ROR-Model'!I1087+'ROR-Model'!I1093+'ROR-Model'!I1098+'ROR-Model'!I1104+'ROR-Model'!I1110+'ROR-Model'!I1116+'ROR-Model'!I1121+'ROR-Model'!I1132","v":106399364.32955596},{"$f":"SUM(B25:E25)","v":3641995495.4556642}]
[]
["Allocation of General by Gross Plant",null,null,{"$f":"$B25*D$18","v":-446475176.05974531},{"$f":"$B25*E$18","v":-12568773.917289563},{"$f":"SUM(B27:E27)","v":-459043949.97703487}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C25*D$46","v":911580.95738543477},{"$f":"$C25*E$46","v":24100.276011486636},{"$f":"SUM(B29:E29)","v":935681.23339692142}]
[]
[]
["Subtotal with Production and General Allocated",null,null,{"$f":"SUM(D25:D30)","v":3548140804.7673864},{"$f":"SUM(E25:E30)","v":93854690.688277885},{"$f":"SUM(B32:E32)","v":3641995495.4556642}]
[]
[]
["Rate Base Allocation Formulas",null,null,{"$f":"+D$32/$F$32","v":0.97422987183663845},{"$f":"+E$32/$F$32","v":2.5770128163361543E-2},{"$f":"SUM(D35:E35)","v":1}]
[]
[]
["Allocation Base #3 - Sales"]
["Dth Sales By State"]
["Note: Allocation based on sales by state including interruptible sales.  May want to change to just include Firm Sales"]
[]
[null,null,null,"Utah & Idaho","Wyo & Co","Total"]
["Dth Sales by State (Excluding Transportation)",null,null,{"$f":"Revenue!F204+Revenue!F233","v":135626222.27399999},{"$f":"Revenue!F328+Revenue!F356","v":3585670.9869999997},{"$f":"SUM(D43:E43)","v":139211893.26099998}]
[]
[]
["Dth Sales Allocation Formulas",null,null,{"$f":"D$43/$F$43","v":0.97424307002076738},{"$f":"E$43/$F$43","v":2.5756929979232748E-2},{"$f":"SUM(D46:E46)","v":1.0000000000000002}]

{"sheet":"ALLOCATIONS&PRETAX","index":55,"n_rows":61,"n_cols":7,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Capital Structure"]
[null,null,null,{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[1,null,null,null,"Actual",null,"Weighted"]
[{"$f":"+A6+1","v":2},null,null,"CAPITAL COMPONENT","Weight","     Cost","Cost"]
[{"$f":"+A7+1","v":3}]
[4,null,1,"Long Term Debt",{"$f":"'Capital Str'!L24","v":0.47000251440644514},{"$f":"'Capital Str'!L30","v":4.2462626085553373E-2},{"$f":"E9*F9","v":1.9957541028510793E-2}]
[5,null,2,"Common Equity",{"$f":"'Capital Str'!L26","v":0.52999748559355486},{"$f":"'Capital Str'!L32","v":0.106},{"$f":"E10*F10","v":5.6179733472916812E-2}]
[6,null,3,"Weighted Cost of Capital",{"$f":"SUM(E9:E10)","v":1},null,{"$f":"SUM(G9:G10)","v":7.6137274501427599E-2}]
[7]
[8]
[9,null,null,"PRE TAX RATE OF RETURN"]
[10,null,null,null,null,null,"Weighted"]
[11,null,null,"CAPITAL COMPONENT",null,null,"Cost"]
[12]
[13]
[14]
[15]
[16]
[17]
[18,null,4,"Common Equity",null,null,{"$f":"+G10","v":5.6179733472916812E-2}]
[19]
[20,null,5,"Effective Tax Rate",null,null,{"$f":"Taxes!P23","v":0.24450058769999999}]
[21]
[22,null,6,"Pre-Tax Equity Return (Line 4/(1-Line 5)",null,null,{"$f":"G23/(1-G25)","v":7.4361055162023723E-2}]
[]
[null,null,7,"Long Term Debt",null,null,{"$f":"+G9","v":1.9957541028510793E-2}]
[]
[null,null,8,"Total Pre-tax Rate of Return (Line 6+Line 7)",null,null,{"$f":"G29+G27","v":9.4318596190534509E-2}]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Capital Str'!L37","v":"AVG CAP STR DEC 26"}]
[null,null,null,"LONG-TERM DEBT"]
[null,null,null,"Bonds - Long Term",null,null,{"$f":"+'Capital Str'!L40","v":0}]
[null,null,null,"Notes - Long Term",null,null,{"$f":"+'Capital Str'!L41","v":1410000000}]
[null,null,null,"Unamort Loss on Reacq Debt",null,null,{"$f":"+'Capital Str'!L42","v":0}]
[null,null,null,"Unamortized Debt Expense",null,null,{"$f":"+'Capital Str'!L43","v":-4563536.4200000009}]
[null,null,null,"TOTAL LONG-TERM DEBT",null,null,{"$f":"+'Capital Str'!L44","v":1405436463.5799999}]
[]
[]
[null,null,null,"LONG TERM DEBT COSTS"]
[null,null,null,"Interest - Long term Debt",null,null,{"$f":"+'Capital Str'!L48","v":303023.03999999998}]
[null,null,null,"Amortization of Debt Discount & Expense",null,null,{"$f":"+'Capital Str'!L49","v":59678523.039999992}]
[null,null,null,"TOTAL LONG TERM DEBT COSTS",null,null,{"$f":"+'Capital Str'!L50","v":59981546.079999991}]
[]
[null,null,null,"LONG-TERM DEBIT COST %",null,null,{"$f":"+'Capital Str'!L52","v":0}]
[]
[]
[null,null,null,"COMMON EQUITY"]
[null,null,null,"Common Stock Issued",null,null,{"$f":"+'Capital Str'!L56","v":272445462.82999998}]
[null,null,null,"Premium on Common Stock",null,null,{"$f":"+'Capital Str'!L57","v":339433264.80000001}]
[null,null,null,"Misc Paid In Capital",null,null,{"$f":"+'Capital Str'!L58","v":949985094.45999992}]
[null,null,null,"Unappropriated Ret. Earnings",null,null,{"$f":"'Capital Str'!L59","v":1584837887.0899999}]
[null,null,null,"TOTAL COMMON EQUITY",null,null,{"$f":"+'Capital Str'!L60","v":3146701709.1799998}]
[]
[]
[null,null,null,"TOTAL CAPITAL",null,null,{"$f":"+'Capital Str'!L63","v":4552138172.7600002}]

{"sheet":"RNGT -NGV Volume","index":56,"n_rows":1255,"n_cols":21,"rows_kept":1255,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,null,null,null,"A",null,"B",null,"C",null,"D",null,"E"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B+C+D)"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,null,null,"Throughput (Dth)",null,"First 270,000 Dth ($6.65602/Dth)",null,"Additional Dth ($1.13152/Dth)",null,"Annual Admin Fee",null,"Total Bill"]
[null,null,null,null,null,null,null,null,null,null,null,1,0,null,{"$f":"M4*6.65602","v":0},null,0,null,0,null,{"$f":"O4+Q4+S4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,2,0,null,{"$f":"M5*6.65602","v":0},null,0,null,0,null,{"$f":"O5+Q5+S5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,3,0,null,{"$f":"M6*6.65602","v":0},null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,4,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,5,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,6,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,7,0,null,0,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,8,0,null,0,null,0,null,0,null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",{"$f":"O14*6.65602","v":0}]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E24:E24)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E26:E26)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E28:E28)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E24:E28)","v":0},null,{"$f":"SUM(E29:E29)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E31:E31)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E33:E33)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E35:E35)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E37:E37)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E33:E37)","v":0},null,{"$f":"SUM(E38:E38)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E40:E40)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E42:E42)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E44:E44)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E46:E46)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E42:E46)","v":0},null,{"$f":"SUM(E47:E47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E49:E49)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E51:E51)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E51:E55)","v":0},null,{"$f":"SUM(G51:G55)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E58:E58)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E60:E60)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E62:E62)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E64:E64)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E60:E64)","v":0},null,{"$f":"SUM(G60:G64)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E67:E67)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"O15","v":0},null,{"$f":"SUM(E69:E69)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E71:E71)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E73:E73)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E69:E73)","v":0},null,{"$f":"SUM(G69:G73)","v":0}]
[]
[null,null,"Total Dth",null,{"$f":"O14","v":0},null,{"$f":"SUM(E76:E76)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E78:E78)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E80:E80)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E82:E82)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E78:E82)","v":0},null,{"$f":"SUM(G78:G82)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E85:E85)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E87:E87)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E89:E89)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E91:E91)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E87:E91)","v":0},null,{"$f":"SUM(G87:G91)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E94:E94)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E96:E96)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E98:E98)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E100:E100)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E96:E100)","v":0},null,{"$f":"SUM(G96:G100)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E103:E103)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E105:E105)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E107:E107)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E109:E109)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E105:E109)","v":0},null,{"$f":"SUM(G105:G109)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E112:E112)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E114:E114)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E116:E116)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E118:E118)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E114:E118)","v":0},null,{"$f":"SUM(G114:G118)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E121:E121)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E123:E123)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E125:E125)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E127:E127)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E123:E127)","v":0},null,{"$f":"SUM(G123:G127)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E130:E130)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E132:E132)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E134:E134)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E136:E136)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E132:E136)","v":0},null,{"$f":"SUM(G132:G136)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E139:E139)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E141:E141)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E143:E143)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E145:E145)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E141:E145)","v":0},null,{"$f":"SUM(G141:G145)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E148:E148)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E150:E150)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E152:E152)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E154:E154)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E150:E154)","v":0},null,{"$f":"SUM(G150:G154)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E157:E157)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E159:E159)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E161:E161)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E163:E163)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E159:E163)","v":0},null,{"$f":"SUM(G159:G163)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E166:E166)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E168:E168)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E170:E170)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E172:E172)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E168:E172)","v":0},null,{"$f":"SUM(G168:G172)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E175:E175)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E177:E177)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E179:E179)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E181:E181)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E177:E181)","v":0},null,{"$f":"SUM(G177:G181)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E184:E184)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E186:E186)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E188:E188)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E190:E190)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E186:E190)","v":0},null,{"$f":"SUM(G186:G190)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E193:E193)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E195:E195)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E199:E199)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E195:E199)","v":0},null,{"$f":"SUM(G195:G199)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E202:E202)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E204:E204)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E205:E205)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E24+E42+E51+E60+E69+E78+E87+E96+E105+E114+E123+E132+E141+E150+E159+E168+E177+E186+E195+E33+E204+E205","v":0},null,{"$f":"+G24+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G33+G204+G205","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E26+E44+E53+E62+E70+E71+E80+E89+E98+E107+E116+E125+E134+E143+E152+E161+E170+E179+E188+E197+E35","v":0},null,{"$f":"+G26+G44+G53+G62+G70+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188+G197+G35","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E28+E46+E55+E64+E72+E73+E82+E91+E100+E109+E118+E127+E136+E145+E154+E163+E172+E181+E190+E199+E37","v":0},null,{"$f":"+G28+G46+G55+G64+G72+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190+G199+G37","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E29+E47+E56+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E200+E38+E204+E205","v":0},null,{"$f":"+G29+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G200+G38+G204+G205","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E31+E49+E58+E67+E76+E85+E94+E103+E112+E121+E202+E40","v":0},null,{"$f":"G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G202","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E139+E148+E157+E166+E175+E184+E193+E130","v":0},null,{"$f":"G139+G148+G157+G166+G175+G184+G193+G130","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E31+E49+E58+E67+E76+E85+E94+E103+E112+E121+E130+E139+E148+E157+E166+E175+E184+E193+E202+E40","v":0},null,{"$f":"+G31+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G202+G40","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E218:E218)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E220:E220)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E222:E222)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E218:E222)","v":0},null,{"$f":"SUM(G218:G222)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E225:E225)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E227:E227)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E229:E229)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E231:E231)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E227:E231)","v":0},null,{"$f":"SUM(G227:G231)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E234:E234)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E218+E227","v":0},null,{"$f":"+G218+G227","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E220+E229","v":0},null,{"$f":"+G220+G229","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E222+E231","v":0},null,{"$f":"+G222+G231","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E223+E232","v":0},null,{"$f":"+G223+G232","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E225+E234","v":0},null,{"$f":"G225+G234","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E225+E234","v":0},null,{"$f":"+G225+G234","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E247:E247)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E249:E249)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E251:E251)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E247:E251)","v":0},null,{"$f":"SUM(G247:G251)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E254:E254)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E256:E256)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E258:E258)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E260:E260)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E256:E260)","v":0},null,{"$f":"SUM(G256:G260)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E263:E263)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E265:E265)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E267:E267)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E269:E269)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E265:E269)","v":0},null,{"$f":"SUM(G265:G269)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E272:E272)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E274:E274)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E276:E276)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E278:E278)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E274:E278)","v":0},null,{"$f":"SUM(G274:G278)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E281:E281)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E283:E283)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E285:E285)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E287:E287)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E283:E287)","v":0},null,{"$f":"SUM(G283:G287)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E290:E290)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E292:E292)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E294:E294)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E296:E296)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E292:E296)","v":0},null,{"$f":"SUM(G292:G296)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E299:E299)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E301:E301)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E303:E303)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E305:E305)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E301:E305)","v":0},null,{"$f":"SUM(G301:G305)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E308:E308)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E310:E310)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E312:E312)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E314:E314)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E310:E314)","v":0},null,{"$f":"SUM(G310:G314)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E317:E317)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E319:E319)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E323:E323)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E319:E323)","v":0},null,{"$f":"SUM(G319:G323)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E326:E326)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E328:E328)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E329:E329)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E247+E256+E265+E274+E283+E328+E329)","v":0},null,{"$f":"+G247+G256+G265+G274+G283+G328+G329","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E285+E294)","v":0},null,{"$f":"+G285+G294","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E292+E301+E310+E319)","v":0},null,{"$f":"+G292+G301+G310+G319","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E251+E260+E269+E278+E287+E296+E305+E314+E323)","v":0},null,{"$f":"+G251+G260+G269+G278+G287+G296+G305+G314+G323","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E252+E261+E270+E279+E288+E297+E306+E315+E324+E328+E329","v":0},null,{"$f":"G1*+G252+G261+G270+G279+G288+G297+G306+G315+G324+G328+G329","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E254+E263+E272+E281+E290+E299)","v":0},null,{"$f":"G254+G263+G272+G281+G290+G299","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E317+E326+E308)","v":0},null,{"$f":"G317+G326+G308","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E254+E263+E272+E281+E290+E299+E308+E317+E326","v":0},null,{"$f":"+G254+G263+G272+G281+G290+G299+G308+G317+G326","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E342:E342)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E344:E344)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E346:E346)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E342:E346)","v":0},null,{"$f":"SUM(G342:G346)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E349:E349)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E351:E351)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E353:E353)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E355:E355)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E351:E355)","v":0},null,{"$f":"SUM(G351:G355)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E358:E358)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E342+E351","v":0},null,{"$f":"+G342+G351","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E345+E354","v":0},null,{"$f":"+G345+G354","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E347+E356","v":0},null,{"$f":"G347+G356","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E349","v":0},null,{"$f":"G349","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E358","v":0},null,{"$f":"G358","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E349+E358","v":0},null,{"$f":"G349+G358","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E208+E237+E331+E361)","v":0},null,{"$f":"(G208+G237+G331+G361)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E209+E238+E332)","v":0},null,{"$f":"(G209+G238+G332)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E333)","v":0},null,{"$f":"(G333)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E210+E239+E334+E362)","v":0},null,{"$f":"(G210+G239+G334+G362)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E211+E240+E335+E363)","v":0},null,{"$f":"(G211+G240+G335+G363)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E213+E242+E337+E365)","v":0},null,{"$f":"(G213+G242+G337+G365)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E214+E243+E338+E366)","v":0},null,{"$f":"(G214+G243+G338+G366)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E215+E244+E339+E367)","v":0},null,{"$f":"(G215+G244+G339+G367)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E388:E388)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E389:E389)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E388:E389)","v":0},null,{"$f":"SUM(G388:G389)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E393:E393)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E394:E394)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E393:E394)","v":0},null,{"$f":"SUM(G393:G394)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E398:E398)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E399:E399)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E398:E399)","v":0},null,{"$f":"SUM(G398:G399)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E403:E403)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E404:E404)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E403:E404)","v":0},null,{"$f":"SUM(G403:G404)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E408:E408)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E409:E409)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E408:E409)","v":0},null,{"$f":"SUM(G408:G409)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E413:E413)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E414:E414)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E413:E414)","v":0},null,{"$f":"SUM(G413:G414)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E418:E418)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E419:E419)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E418:E419)","v":0},null,{"$f":"SUM(G418:G419)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E423:E423)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E424:E424)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E423:E424)","v":0},null,{"$f":"SUM(G423:G424)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E428:E428)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E429:E429)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E428:E429)","v":0},null,{"$f":"SUM(G428:G429)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E433:E433)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E434:E434)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E433:E434)","v":0},null,{"$f":"SUM(G433:G434)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E438:E438)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E439:E439)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E438:E439)","v":0},null,{"$f":"SUM(G438:G439)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E443:E443)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E444:E444)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E443:E444)","v":0},null,{"$f":"SUM(G443:G444)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E448:E448)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E449:E449)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E448:E449)","v":0},null,{"$f":"SUM(G448:G449)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E453:E453)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E454:E454)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E453:E454)","v":0},null,{"$f":"SUM(G453:G454)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E458:E458)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E459:E459)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E458:E459)","v":0},null,{"$f":"SUM(G458:G459)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E463:E463)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E464:E464)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E463:E464)","v":0},null,{"$f":"SUM(G463:G464)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E468:E468)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E469:E469)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E468:E469)","v":0},null,{"$f":"SUM(G468:G469)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E473:E473)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E474:E474)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E473:E474)","v":0},null,{"$f":"SUM(G473:G474)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E478:E478)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E479:E479)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E478:E479)","v":0},null,{"$f":"SUM(G478:G479)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E483:E483)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E484:E484)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E483:E484)","v":0},null,{"$f":"SUM(G483:G484)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E488:E488)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E489:E489)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E488:E489)","v":0},null,{"$f":"SUM(G488:G489)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E493:E493)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E494:E494)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E493:E494)","v":0},null,{"$f":"SUM(G493:G494)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E498:E498)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E499:E499)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E498:E499)","v":0},null,{"$f":"SUM(G498:G499)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E503:E503)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E504:E504)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E503:E504)","v":0},null,{"$f":"SUM(G503:G504)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E388+E468+E473+E478+E483+E488+E493+E498","v":0},null,{"$f":"G388+G468+G473+G478+G483+G488+G493+G498","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E393+E398+E403+E408+E413+E418+E423+E428+E433+E438+E443+E448+E453+E458+E463+E503","v":0},null,{"$f":"G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G458+G463+G503","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E388+E393+E398+E403+E408+E413+E418+E423+E428+E433+E438+E443+E448+E453+E458+E463+E468+E473+E478+E483+E488+E493+E498+E503","v":0},null,{"$f":"G388+G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G458+G463+G468+G473+G478+G483+G488+G493+G498+G503","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E494+E499","v":0},null,{"$f":"G494+G499","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E389+E394+E399+E404+E409+E414+E419+E424+E429+E434+E439+E444+E449+E454+E459+E464+E469+E474+E479+E484+E489+E504","v":0},null,{"$f":"G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G484+G489+G504","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E389+E394+E399+E404+E409+E414+E419+E424+E429+E434+E439+E444+E449+E454+E459+E464+E469+E474+E479+E484+E489+E494+E499+E504","v":0},null,{"$f":"G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G484+G489+G494+G499+G504","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495+E500+E505","v":0},null,{"$f":"G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495+G500+G505","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E376+E517","v":0},null,{"$f":"SUM(E520:E520)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E529:E529)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E530:E530)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E529:E530)","v":0},null,{"$f":"SUM(G529:G530)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E534:E534)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E535:E535)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E534:E535)","v":0},null,{"$f":"SUM(G534:G535)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E539:E539)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E540:E540)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E539:E540)","v":0},null,{"$f":"SUM(G539:G540)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E544:E544)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E545:E545)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E544:E545)","v":0},null,{"$f":"SUM(G544:G545)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E549:E549)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E550:E550)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E549:E550)","v":0},null,{"$f":"SUM(G549:G550)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E554:E554)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E555:E555)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E554:E555)","v":0},null,{"$f":"SUM(G554:G555)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E559:E559)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E560:E560)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E559:E560)","v":0},null,{"$f":"SUM(G559:G560)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E564:E564)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E565:E565)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E564:E565)","v":0},null,{"$f":"SUM(G564:G565)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E569:E569)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E570:E570)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E569:E570)","v":0},null,{"$f":"SUM(G569:G570)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E574:E574)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E575:E575)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E574:E575)","v":0},null,{"$f":"SUM(G574:G575)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E579:E579)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E580:E580)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E579:E580)","v":0},null,{"$f":"SUM(G579:G580)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E584:E584)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E585:E585)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E584:E585)","v":0},null,{"$f":"SUM(G584:G585)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E589:E589)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E590:E590)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E589:E590)","v":0},null,{"$f":"SUM(G589:G590)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E594:E594)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E595:E595)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E594:E595)","v":0},null,{"$f":"SUM(G594:G595)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E599:E599)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E600:E600)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E599:E600)","v":0},null,{"$f":"SUM(G599:G600)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E604:E604)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E605:E605)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E604:E605)","v":0},null,{"$f":"SUM(G604:G605)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E609:E609)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E610:E610)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E609:E610)","v":0},null,{"$f":"SUM(G609:G610)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E614:E614)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E615:E615)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E614:E615)","v":0},null,{"$f":"SUM(G614:G615)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E619:E619)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E620:E620)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E619:E620)","v":0},null,{"$f":"SUM(G619:G620)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E624:E624)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E625:E625)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E624:E625)","v":0},null,{"$f":"SUM(G624:G625)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E629:E629)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E630:E630)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E629:E630)","v":0},null,{"$f":"SUM(G629:G630)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E634:E634)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E635:E635)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E634:E635)","v":0},null,{"$f":"SUM(G634:G635)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E544+E619+E636","v":0},null,{"$f":"G544+G619+G636","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E529+E534+E539+E549+E554+E559+E564+E569+E574+E579+E584+E589+E594+E599+E604+E609+E614+E624+E629","v":0},null,{"$f":"G529+G534+G539+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G624+G629","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E545+E620","v":0},null,{"$f":"G545+G620","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E530+E535+E540+E550+E555+E560+E565+E570+E575+E580+E585+E590+E595+E600+E605+E610+E615+E625+E630","v":0},null,{"$f":"G530+G535+G540+G550+G555+G560+G565+G570+G575+G580+G585+G590+G595+G600+G605+G610+G615+G625+G630","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E209+E210+E238+E239+E509)-E640","v":0},null,{"$f":"+(G209+G210+G238+G239+G509)-G640","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E332+E334+E362+E513)-E642","v":0},null,{"$f":"+(G332+G334+G362+G513)-G642-G641","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E531+E536+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E611+E616+E621+E626+E631+E643+E644","v":0},null,{"$f":"G531+G536+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G611+G616+G621+G626+G631+G643+G644","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E662:E662)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E663:E663)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E662:E663)","v":0},null,{"$f":"SUM(G662:G663)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E667:E667)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E668:E668)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E667:E668)","v":0},null,{"$f":"SUM(G667:G668)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E672:E672)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E673:E673)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E672:E673)","v":0},null,{"$f":"SUM(G672:G673)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E677:E677)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E678:E678)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E677:E678)","v":0},null,{"$f":"SUM(G677:G678)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E682:E682)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E683:E683)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E682:E683)","v":0},null,{"$f":"SUM(G682:G683)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E687:E687)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E688:E688)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E687:E688)","v":0},null,{"$f":"SUM(G687:G688)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E692:E692)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E693:E693)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E692:E693)","v":0},null,{"$f":"SUM(G692:G693)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E697:E697)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E698:E698)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E697:E698)","v":0},null,{"$f":"SUM(G697:G698)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,{"$f":"O16","v":0},null,{"$f":"SUM(E702:E702)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E703:E703)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E702:E703)","v":0},null,{"$f":"SUM(G702:G703)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E707:E707)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E708:E708)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E707:E708)","v":0},null,{"$f":"SUM(G707:G708)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E712:E712)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E713:E713)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E712:E713)","v":0},null,{"$f":"SUM(G712:G713)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E717:E717)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E718:E718)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E717:E718)","v":0},null,{"$f":"SUM(G717:G718)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E722:E722)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E723:E723)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E722:E723)","v":0},null,{"$f":"SUM(G722:G723)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E727:E727)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E728:E728)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E727:E728)","v":0},null,{"$f":"SUM(G727:G728)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E732:E732)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E733:E733)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E732:E733)","v":0},null,{"$f":"SUM(G732:G733)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E737:E737)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E738:E738)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E737:E738)","v":0},null,{"$f":"SUM(G737:G738)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E742:E742)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E743:E743)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E742:E743)","v":0},null,{"$f":"SUM(G742:G743)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E747:E747)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E748:E748)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E747:E748)","v":0},null,{"$f":"SUM(G747:G748)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E752:E752)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E753:E753)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E752:E753)","v":0},null,{"$f":"SUM(G752:G753)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E662+E667+E672+E677+E682+E687+E692+E697+E702+E707+E712+E717+E722+E727+E732+E737+E742+E747+E752","v":0},null,{"$f":"G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747+G752","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G663+G668+G673+G678+G683+G688+G693+G698+G703+G708+G713+G718+G723+G728+G733+G738+G743+G748+G753","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744+E749+E754","v":0},null,{"$f":"G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744+G749+G754","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E765:E765)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E766:E766)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E765:E766)","v":0},null,{"$f":"SUM(G765:G766)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E770:E770)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E771:E771)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E770:E771)","v":0},null,{"$f":"SUM(G770:G771)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E775:E775)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E776:E776)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E775:E776)","v":0},null,{"$f":"SUM(G775:G776)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E780:E780)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E781:E781)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E780:E781)","v":0},null,{"$f":"SUM(G780:G781)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E785:E785)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E786:E786)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E785:E786)","v":0},null,{"$f":"SUM(G785:G786)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E790:E790)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E791:E791)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E790:E791)","v":0},null,{"$f":"SUM(G790:G791)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E795:E795)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E796:E796)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E795:E796)","v":0},null,{"$f":"SUM(G795:G796)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E800:E800)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E801:E801)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E800:E801)","v":0},null,{"$f":"SUM(G800:G801)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E805:E805)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E806:E806)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E805:E806)","v":0},null,{"$f":"SUM(G805:G806)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E765+E770+E775+E780+E785+E790+E805+E800+E795","v":0},null,{"$f":"G765+G770+G775+G780+G785+G790+G805+G795+G800","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E766+E771+E776+E781+E786+E791+E806","v":0},null,{"$f":"G766+G771+G776+G781+G786+G791+G806","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E767+E772+E777+E782+E802+E797+E792+E807+E787","v":0},null,{"$f":"G767+G772+G777+G782+G787+G792+G807+G797+G802","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E818:E818)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E819:E819)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E818:E819)","v":0},null,{"$f":"SUM(G818:G819)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E823:E823)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E824:E824)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E823:E824)","v":0},null,{"$f":"SUM(G823:G824)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E828:E828)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E829:E829)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E828:E829)","v":0},null,{"$f":"SUM(G828:G829)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E833:E833)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E834:E834)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E833:E834)","v":0},null,{"$f":"SUM(G833:G834)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E818+E823+E828+E833","v":0},null,{"$f":"G818+G823+G828+G833","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G819+G824+G829+G834","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E820+E825+E830+E835","v":0},null,{"$f":"SUM(E841:E841)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E886:E886)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E887:E887)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E886:E887)","v":0},null,{"$f":"SUM(E888:E888)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E890:E890)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E891:E891)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E890:E891)","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E846+E850+E854+E858+E862+E866+E870+E874+E878+E882+E886+E890","v":0},null,{"$f":"SUM(E894:E894)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E895:E895)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E894+E895)=E892+E888+E884+E880+E876+E872+E868+E864+E860+E856+E852+E848,E894+E895,\"ERROR\")","v":0},null,{"$f":"SUM(E897:E897)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E657+E760+E813+E841+E897","v":0},null,{"$f":"SUM(E900:E900)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E911:E911)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E908:E911)","v":0},null,{"$f":"SUM(G908:G911)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E915:E915)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E916:E916)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E915:E918)","v":0},null,{"$f":"SUM(G915:G918)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E912+E919","v":0},null,{"$f":"SUM(E921:E921)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E926:E926)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E928:E928)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E925:E928)","v":0},null,{"$f":"SUM(G925:G928)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G520)-(G647+G900+G921+G929-G933))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E933:E933)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E935:E935)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E937:E937)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E939:E939)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E929+E931+E933+E935+E937+E939","v":0},null,{"$f":"SUM(E941:E941)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E921+E941","v":0},null,{"$f":"SUM(E944:E944)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E647+E900+E944","v":0},null,{"$f":"SUM(E947:E947)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E958:E958)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E959:E959)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E958:E959)","v":0},null,{"$f":"SUM(E961:E961)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E964:E964)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E964:E970)","v":0},null,{"$f":"+G1099","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E976:E976)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E977:E977)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E976:E977)","v":0},null,{"$f":"SUM(E978:E978)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E981:E981)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E982:E982)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E981:E982)","v":0},null,{"$f":"SUM(E983:E983)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E986:E986)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E990:E992)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E993,E989)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E997:E997)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E998:E998)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E997:E998)","v":0},null,{"$f":"SUM(E999:E999)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1002:E1002)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1003:E1003)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1002:E1003)","v":0},null,{"$f":"SUM(E1004:E1004)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1007:E1007)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1008:E1008)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1007:E1008)","v":0},null,{"$f":"SUM(E1009:E1009)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1012:E1012)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1013:E1013)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1012:E1013)","v":0},null,{"$f":"SUM(E1014:E1014)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1017:E1017)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1018:E1018)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1017:E1018)","v":0},null,{"$f":"SUM(E1019:E1019)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1022:E1022)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1023:E1023)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1022:E1023)","v":0},null,{"$f":"SUM(E1024:E1024)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1029+E1024+E1019+E1014+E1009+E1004+E999+E994+E983+E978","v":0},null,{"$f":"+G1029+G1024+G1019+G1014+G1009+G1004+G999+G994+G983+G978","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1035:E1035)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1036:E1036)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1035:E1036)","v":0},null,{"$f":"SUM(E1037:E1037)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1041:E1041)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1042:E1042)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1040:E1042)","v":0},null,{"$f":"SUM(E1043:E1043)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1047:E1047)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1048:E1048)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1046:E1048)","v":0},null,{"$f":"SUM(E1049:E1049)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1052:E1052)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1053:E1053)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1054:E1054)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1052:E1054)","v":0},null,{"$f":"SUM(E1055:E1055)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1058:E1058)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1059:E1059)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1058:E1059)","v":0},null,{"$f":"SUM(E1060:E1060)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1064:E1064)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1065:E1065)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1063:E1065)","v":0},null,{"$f":"SUM(E1066:E1066)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1070:E1070)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1071:E1071)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1069:E1071)","v":0},null,{"$f":"SUM(E1072:E1072)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1075:E1075)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1076:E1076)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1077:E1077)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1075:E1077)","v":0},null,{"$f":"SUM(E1078:E1078)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1081:E1081)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1082:E1082)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1081:E1082)","v":0},null,{"$f":"SUM(E1083:E1083)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1086:E1086)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1087:E1087)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1088:E1088)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1086:E1088)","v":0},null,{"$f":"SUM(E1089:E1089)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1092:E1093)","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1089+E1083+E1078+E1072+E1066+E1060+E1055+E1049+E1043+E1037+E1094)","v":0},null,{"$f":"SUM(E1096:E1096)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E972","v":0},null,{"$f":"SUM(E1099:E1099)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E958+E976+E981+E989+E997+E1002+E1007+E1012+E1017+E1022+E1027)","v":0},null,{"$f":"SUM(E1100:E1100)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E959+E977+E982+E993+E998+E1003+E1008+E1013+E1018+E1023+E1028)","v":0},null,{"$f":"SUM(E1101:E1101)","v":0}]
[null,null,"General",null,{"$f":"+E1096","v":0},null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1099:E1102)","v":0},null,{"$f":"SUM(G1099:G1102)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1106:E1106)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1106)","v":0},null,{"$f":"SUM(G1106)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1113:E1113)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1110:E1113)","v":0},null,{"$f":"SUM(G1110:G1113)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1120:E1120)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1117:E1120)","v":0},null,{"$f":"SUM(G1117:G1120)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1124:E1124)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1125:E1125)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1126:E1126)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1127:E1127)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1124:E1127)","v":0},null,{"$f":"SUM(G1124:G1127)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1099+E1110+E1117+E1124","v":0},null,{"$f":"G1099+G1110+G1117+G1124","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1100+E1111+E1118+E1125","v":0},null,{"$f":"G1100+G1111+G1118+G1125","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1101+E1106+E1112+E1119+E1126","v":0},null,{"$f":"G1101+G1106+G1112+G1119+G1126","v":0}]
[null,"General",null,null,{"$f":"E1102+E1113+E1120+E1127","v":0},null,{"$f":"G1102+G1113+G1120+G1127","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1103+E1107+E1114+E1121+E1128","v":0},null,{"$f":"G1103+G1107+G1114+G1121+G1128","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1144:E1144)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1144:E1145)","v":0},null,{"$f":"SUM(G1144:G1145)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149)","v":0},null,{"$f":"SUM(G1149)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1153:E1153)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1153)","v":0},null,{"$f":"SUM(G1153)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1160:E1160)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1157:E1160)","v":0},null,{"$f":"SUM(G1157:G1160)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1165:E1165)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1166:E1166)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1167:E1167)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1164:E1167)","v":0},null,{"$f":"SUM(G1164:G1167)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1171:E1171)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1172:E1172)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1171:E1172)","v":0},null,{"$f":"SUM(G1171:G1172)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1176:E1176)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1176:E1177)","v":0},null,{"$f":"SUM(G1176:G1177)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1181:E1181)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1181)","v":0},null,{"$f":"SUM(G1181)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1188:E1188)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1185:E1188)","v":0},null,{"$f":"SUM(G1185:G1188)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1195:E1195)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1192:E1195)","v":0},null,{"$f":"SUM(G1192:G1195)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1199:E1199)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1200:E1200)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1201:E1201)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1202:E1202)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1199:E1202)","v":0},null,{"$f":"SUM(G1199:G1202)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1206:E1206)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1206)","v":0},null,{"$f":"SUM(G1206)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1149+E1157+E1164+E1185+E1192+E1199","v":0},null,{"$f":"G1149+G1157+G1164+G1185+G1192+G1199","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1144+E1158+E1165+E1171+E1186+E1193+E1200+E1176","v":0},null,{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1145+E1159+E1166+E1172+E1187+E1194+E1201+E1177","v":0},null,{"$f":"G1145+G1159+G1166+G1172+G1187+G1194+G1201+G1177","v":0}]
[null,"General",null,null,{"$f":"E1153+E1160+E1167+E1181+E1188+E1195+E1202+E1206","v":0},null,{"$f":"G1153+G1160+G1167+G1181+G1188+G1195+G1202+G1206","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1146+E1150+E1154+E1161+E1168+E1173+E1178+E1182+E1189+E1196+E1203+E1207","v":0},null,{"$f":"+G1146+G1150+G1154+G1161+G1168+G1173+G1178+G1182+G1189+G1196+G1203+G1207","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1132+E1210","v":0},null,{"$f":"G1132+G1210","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1133+G1211","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1134+G1212","v":0}]
[null,"General",null,null,0,null,{"$f":"G1135+G1213","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1138+E1216","v":0},null,{"$f":"G1138+G1216","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E647","v":0},null,{"$f":"SUM(E1230:E1230)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E900","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E929","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E931+E933+E935","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1230:E1236)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1238/365","v":0},null,{"$f":"SUM(E1240:E1240)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1240*E1242","v":0},null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"G1242*G1240","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1219","v":0},null,{"$f":"SUM(E1249:E1249)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1250:E1250)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1251:E1251)","v":0}]
[null,"General",null,null,{"$f":"E1222+E1245","v":0},null,{"$f":"G1222+G1245","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1253:E1253)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1254:E1254)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1225+E1245","v":0},null,{"$f":"SUM(E1255:E1255)","v":0}]

{"sheet":"Pension","index":57,"n_rows":1247,"n_cols":28,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,null,null,"Incentive Compensation"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,"HOT"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,"Pension 2024","Pension 2025","Pension 2026",null,{"$f":"+'Control Panel'!F41","v":"Pension 2026"},1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,2,null,null,2820,"Accum Deferred Income Taxes - Federal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Production",null,{"$f":"'190_255_282 FORECAST'!D28","v":0},{"$f":"Y5/$Y$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Distribution - Wyoming",null,{"$f":"'190_255_282 FORECAST'!D29","v":0},{"$f":"Y6/$Y$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Distribution - Utah",null,{"$f":"'190_255_282 FORECAST'!D30","v":0},{"$f":"Y7/$Y$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,6,null,null,null,"General",null,{"$f":"'190_255_282 FORECAST'!D32","v":-277324007.85000002},{"$f":"Y8/Y18","v":0.80289100877128983}]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,null,null,"Removal of Financial Based Payouts",null,null,null,null,null,7,null,null,null,"Total",null,{"$f":"'190_255_282 FORECAST'!D33","v":-283724007.85000002}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,"A",null,"B","C",null,"D",9,null,null,2821,"Accum Deferred Income Taxes - State"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Production",null,{"$f":"'190_255_282 FORECAST'!D36","v":0},{"$f":"Y12/$Y$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,"Distribution - Wyoming",null,{"$f":"'190_255_282 FORECAST'!D37","v":0},{"$f":"Y13/$Y$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Distribution - Utah",null,{"$f":"'190_255_282 FORECAST'!D38","v":0},{"$f":"Y14/$Y$18","v":0}]
["Utah",null,null,null,null,null,null,null,null,null,null,1,"282 ADIT",15522803.164282497,14328432.164282497,{"$f":"O15-AB23","v":13134061.164282497},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S15,FALSE)","v":13134061.164282497},13,null,null,null,"General",null,{"$f":"'190_255_282 FORECAST'!D40","v":-60282784.380000003},{"$f":"Y15/$Y$18","v":0.17452692227273517}]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,null,2,"186007 Deferred Pension Asset ",{"$f":"'RB FORECAST'!T282*-1","v":-73498225.074999988},{"$f":"'RB FORECAST'!AJ282*-1","v":-8380.36},{"$f":"'RB FORECAST'!BA282*-1","v":-8380.36},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S16,FALSE)","v":-8380.36},14,null,null,null,"Total",null,{"$f":"'190_255_282 FORECAST'!D41","v":-61682784.380000003}]
[null,null,null,null,null,null,null,null,null,null,null,3,"Total Rate Base",{"$f":"SUM(N15:N16)","v":-57975421.910717487},{"$f":"SUM(O15:O16)","v":14320051.804282498},13125680.804282498,null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S17,FALSE)","v":13125680.804282498},15]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,"GRAND TOTAL",null,{"$f":"+Y16+Y9","v":-345406792.23000002}]
[null,null,null,null,null,null,null,null,null,null,null,4,"Pension Expense Labor (Utah)",2976253.3218606957,{"$f":"N19*(1+O24)","v":3255479.2663192051},{"$f":"O19*(1+P24)","v":3376645.4793681717},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S19,FALSE)","v":3376645.4793681717},17]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,null,5,"Pension Expense Labor (Wyoming)",84893.988139303052,{"$f":"N20*(1+O24)","v":92858.56690782895},{"$f":"O20*(1+P24)","v":96314.685033900445},null,{"$f":"HLOOKUP($R$3,$N$3:$P$21,S20,FALSE)","v":96314.685033900445},18]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,null,6,"Total Expense",{"$f":"SUM(N19:N20)","v":3061147.3099999987},{"$f":"SUM(O19:O20)","v":3348337.8332270342},{"$f":"SUM(P19:P20)","v":3472960.1644020723},null,{"$f":"HLOOKUP($R$3,$N$3:$P$21,S21,FALSE)","v":3472960.1644020723},19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pension ADIT adjustment per year"]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1194371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation",{"$f":"'Labor Forecast'!J14","v":9.3817936264895152E-2},{"$f":"'Labor Forecast'!K14","v":3.7219162874891444E-2}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,{"$f":"R19","v":3376645.4793681717},null,{"$f":"SUM(E862:E862)","v":3376645.4793681717}]
[null,null,"Wyoming",null,{"$f":"R20","v":96314.685033900445},null,{"$f":"SUM(E863:E863)","v":96314.685033900445}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":3472960.1644020723},null,{"$f":"SUM(E864:E864)","v":3472960.1644020723}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":3376645.4793681717},null,{"$f":"SUM(E886:E886)","v":3376645.4793681717}]
[null,"Wyoming Administrative & General Exp",null,null,96314.685033900445,null,{"$f":"SUM(E887:E887)","v":96314.685033900445}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":3472960.1644020723},null,{"$f":"SUM(E889:E889)","v":3472960.1644020723}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":3472960.1644020723},null,{"$f":"SUM(E892:E892)","v":3472960.1644020723}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":-151669.83130450649},null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":-151669.83130450649}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":-151669.83130450649},null,{"$f":"SUM(E933:E933)","v":-151669.83130450649}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":-151669.83130450649},null,{"$f":"SUM(E936:E936)","v":-151669.83130450649}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":3321290.3330975659},null,{"$f":"SUM(E939:E939)","v":3321290.3330975659}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,{"$f":"$R$15*Z5","v":0},null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"$R$15*Z6","v":0},null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,0,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,{"$f":"$R$15*Z8","v":10545219.617454596},null,{"$f":"SUM(E1187:E1187)","v":10545219.617454596}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":10545219.617454596},null,{"$f":"SUM(G1184:G1187)","v":10545219.617454596}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,{"$f":"$R$15*Z12","v":0},null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"$R$15*Z13","v":0},null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,0,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,2292247.2719440809,null,{"$f":"SUM(E1194:E1194)","v":2292247.2719440809}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":2292247.2719440809},null,{"$f":"SUM(G1191:G1194)","v":2292247.2719440809}]
[]
[186007,"Deffered Pension Asset"]
[null,"General",null,null,{"$f":"R16","v":-8380.36},null,{"$f":"SUM(E1198:E1198)","v":-8380.36}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":-8380.36},null,{"$f":"SUM(G1198)","v":-8380.36}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":12829086.529398678},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":12829086.529398678}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":12829086.529398678},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":12829086.529398678}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,12829086.529398678,null,{"$f":"G1127+G1205","v":12829086.529398678}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":12829086.529398678},null,{"$f":"G1130+G1208","v":12829086.529398678}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":3472960.1644020723},null,3472960.1644020723]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":-151669.83130450649},null,-151669.83130450649]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":3321290.3330975659},null,3321290.3330975659]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":9099.4255701303173},null,{"$f":"SUM(E1232:E1232)","v":9099.4255701303173}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":68363.984308389074},null,{"$f":"SUM(E1237:E1237)","v":68363.984308389074}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":68363.984308389074}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":12897450.513707068},null,{"$f":"G1214+G1237","v":12897450.513707068}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":12897450.513707068},null,{"$f":"SUM(E1247:E1247)","v":12897450.513707068}]

{"sheet":"Optional Adjustment 1","index":58,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,null,null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,null,null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,null,null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,null,null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,null,null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 2","index":59,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,{"$f":"L4","v":0},null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 3","index":60,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,{"$f":"J6","v":0},null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 4","index":61,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,{"$f":"K8","v":0},null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 5","index":62,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
["496","EDIT"]
[null,null,"Utah",null,{"$f":"K7","v":0},null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,0,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,0,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 6","index":63,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,{"$f":"L5+L4","v":0},null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"E1130","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 7","index":64,"n_rows":1247,"n_cols":8,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,"Commission Ordered Labor Adjustment (Accepts UAE"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,-1641040]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,{"$f":"H3","v":-1641040},null,{"$f":"SUM(E838:E838)","v":-1641040}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":-1641040},null,{"$f":"SUM(E840:E840)","v":-1641040}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":-1641040},null,{"$f":"SUM(E886:E886)","v":-1641040}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":-1641040},null,{"$f":"SUM(E889:E889)","v":-1641040}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":-1641040},null,{"$f":"SUM(E892:E892)","v":-1641040}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":71666.8916952}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-1641040},null,{"$f":"SUM(E939:E939)","v":-1641040}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":-1641040},null,-1641040]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":-1641040},null,-1641040]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":-4496},null,{"$f":"SUM(E1232:E1232)","v":-4496}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":-33778.447999999997},null,{"$f":"SUM(E1237:E1237)","v":-33778.447999999997}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":-33778.447999999997}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-33778.447999999997},null,{"$f":"G1214+G1237","v":-33778.447999999997}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-33778.447999999997},null,{"$f":"SUM(E1247:E1247)","v":-33778.447999999997}]

{"sheet":"Optional Adjustment 8","index":65,"n_rows":1247,"n_cols":12,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,"Capitalized Incentive - Order"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,"RB",-1484941]
[null,null,null,null,null,null,null,"Exp",{"$f":"I3*0.025-11385","v":-48508.525000000001},"To match:",-174491,"in order"]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"I4","v":-48508.525000000001},null,{"$f":"SUM(E902:E902)","v":-48508.525000000001}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":-48508.525000000001},null,{"$f":"SUM(G900:G903)","v":-48508.525000000001}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":-48508.525000000001},null,{"$f":"SUM(E913:E913)","v":-48508.525000000001}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":2118.4463556457504}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":-48508.525000000001},null,{"$f":"SUM(E936:E936)","v":-48508.525000000001}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-48508.525000000001},null,{"$f":"SUM(E939:E939)","v":-48508.525000000001}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,{"$f":"I3","v":-1484941},null,-1484941]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":-1484941},null,-1484941]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":-1484941},null,-1484941]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":-1484941},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":-1484941}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":-1484941},null,{"$f":"SUM(E1093:E1093)","v":-1484941}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":-1484941},null,{"$f":"SUM(G1091:G1094)","v":-1484941}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":-1484941},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":-1484941}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":-1484941},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":-1484941}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,-1484941,null,{"$f":"G1126+G1204","v":-1484941}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":-1484941},null,{"$f":"G1130+G1208","v":-1484941}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,-1484941,null,{"$f":"SUM(E1243:E1243)","v":-1484941}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-1484941},null,{"$f":"SUM(E1247:E1247)","v":-1484941}]

{"sheet":"Optional Adjustment 9","index":66,"n_rows":1247,"n_cols":12,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,"Other Insurance and Workman's Comp"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,"Adjusts to 5 year average",null,null,-59786,"Plugged to match commission ordered deficiency"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!F2","v":114669748.89931697}]
[null,null,null,null,null,null,null,null,null,null,47756054]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,{"$f":"K2","v":-59786},null,{"$f":"SUM(E862:E862)","v":-59786}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":-59786},null,{"$f":"SUM(E864:E864)","v":-59786}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":-59786},null,{"$f":"SUM(E886:E886)","v":-59786}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":-59786},null,{"$f":"SUM(E889:E889)","v":-59786}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":-59786},null,{"$f":"SUM(E892:E892)","v":-59786}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":2610.9520711800001}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-59786},null,{"$f":"SUM(E939:E939)","v":-59786}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":-59786},null,-59786]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":-59786},null,-59786]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":-163.7972602739726},null,{"$f":"SUM(E1232:E1232)","v":-163.7972602739726}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":-1230.6088164383561},null,{"$f":"SUM(E1237:E1237)","v":-1230.6088164383561}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":-1230.6088164383561}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-1230.6088164383561},null,{"$f":"G1214+G1237","v":-1230.6088164383561}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":-1230.6088164383561},null,{"$f":"SUM(E1247:E1247)","v":-1230.6088164383561}]

{"sheet":"Optional Adjustment 10","index":67,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 11","index":68,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 12","index":69,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 13","index":70,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 14","index":71,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 15","index":72,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 16","index":73,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 17","index":74,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 18","index":75,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 19","index":76,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 20","index":77,"n_rows":1247,"n_cols":12,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,"Original Adjustment",null,"Update Adjustment","Change"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0},null,{"$f":"-(11505279+3475420)","v":-14980699},null,-3079812.6830380452,{"$f":"K1186-I1186","v":11900886.316961955}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0},null,{"$f":"Report!L13","v":656644956.74246621}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 21","index":78,"n_rows":1247,"n_cols":14,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,"Original Adjustment","Updated Adj",null,"Difference"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0},null,null,null,-246189,-167071,null,{"$f":"L842-K842","v":79118}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 22","index":79,"n_rows":1247,"n_cols":7,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Optional Adjustment 23","index":80,"n_rows":1247,"n_cols":12,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,null,null,null,null,null,null,"   "]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E54:E54)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E56:E56)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E59:E59)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E65:E65)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E61:E65)","v":0},null,{"$f":"SUM(G61:G65)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E68:E68)","v":0}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E70:E70)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E72:E72)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E74:E74)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E70:E74)","v":0},null,{"$f":"SUM(G70:G74)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E77:E77)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E79:E79)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E81:E81)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E83:E83)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E79:E83)","v":0},null,{"$f":"SUM(G79:G83)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E86:E86)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E88:E88)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E90:E90)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E92:E92)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E88:E92)","v":0},null,{"$f":"SUM(G88:G92)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E95:E95)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E97:E97)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E99:E99)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E101:E101)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E97:E101)","v":0},null,{"$f":"SUM(G97:G101)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E104:E104)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E106:E106)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E108:E108)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E110:E110)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E106:E110)","v":0},null,{"$f":"SUM(G106:G110)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E113:E113)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E115:E115)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E117:E117)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E119:E119)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E115:E119)","v":0},null,{"$f":"SUM(G115:G119)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E124:E124)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E126:E126)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E128:E128)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E124:E128)","v":0},null,{"$f":"SUM(G124:G128)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E131:E131)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E133:E133)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E135:E135)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E137:E137)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E133:E137)","v":0},null,{"$f":"SUM(G133:G137)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E140:E140)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E142:E142)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E144:E144)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E146:E146)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E142:E146)","v":0},null,{"$f":"SUM(G142:G146)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E149:E149)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E151:E151)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E153:E153)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E155:E155)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E151:E155)","v":0},null,{"$f":"SUM(G151:G155)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E158:E158)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E160:E160)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E162:E162)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E164:E164)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E160:E164)","v":0},null,{"$f":"SUM(G160:G164)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E167:E167)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E169:E169)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E171:E171)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E173:E173)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E169:E173)","v":0},null,{"$f":"SUM(G169:G173)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E176:E176)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E178:E178)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E180:E180)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E182:E182)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E178:E182)","v":0},null,{"$f":"SUM(G178:G182)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E185:E185)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E187:E187)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E189:E189)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E191:E191)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E187:E191)","v":0},null,{"$f":"SUM(G187:G191)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E194:E194)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E196:E196)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E16+E34+E43+E52+E61+E70+E79+E88+E97+E106+E115+E124+E133+E142+E151+E160+E169+E178+E187+E25+E196+E197","v":0},null,{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E18+E36+E45+E54+E62+E63+E72+E81+E90+E99+E108+E117+E126+E135+E144+E153+E162+E171+E180+E189+E27","v":0},null,{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E20+E38+E47+E56+E64+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E29","v":0},null,{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E21+E39+E48+E57+E66+E75+E84+E93+E102+E111+E120+E129+E138+E147+E156+E165+E174+E183+E192+E30+E196+E197","v":0},null,{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E194+E32","v":0},null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*E131+E140+E149+E158+E167+E176+E185+E122","v":0},null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G122","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E23+E41+E50+E59+E68+E77+E86+E95+E104+E113+E122+E131+E140+E149+E158+E167+E176+E185+E194+E32","v":0},null,{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":0}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E210:E210)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E212:E212)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E214:E214)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E210:E214)","v":0},null,{"$f":"SUM(G210:G214)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E217:E217)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E219:E219)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E221:E221)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E223:E223)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E219:E223)","v":0},null,{"$f":"SUM(G219:G223)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E226:E226)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E210+E219","v":0},null,{"$f":"+G210+G219","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E212+E221","v":0},null,{"$f":"+G212+G221","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E214+E223","v":0},null,{"$f":"+G214+G223","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E215+E224","v":0},null,{"$f":"+G215+G224","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E217+E226","v":0},null,{"$f":"G217+G226","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E217+E226","v":0},null,{"$f":"+G217+G226","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E239:E239)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E241:E241)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E243:E243)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E239:E243)","v":0},null,{"$f":"SUM(G239:G243)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E246:E246)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E248:E248)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E250:E250)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E252:E252)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E248:E252)","v":0},null,{"$f":"SUM(G248:G252)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E255:E255)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E257:E257)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E259:E259)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E261:E261)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E257:E261)","v":0},null,{"$f":"SUM(G257:G261)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E264:E264)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E266:E266)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E268:E268)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E270:E270)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E266:E270)","v":0},null,{"$f":"SUM(G266:G270)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E273:E273)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E275:E275)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E277:E277)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E279:E279)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E275:E279)","v":0},null,{"$f":"SUM(G275:G279)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E282:E282)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E284:E284)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E286:E286)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E288:E288)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E284:E288)","v":0},null,{"$f":"SUM(G284:G288)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E291:E291)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E293:E293)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E295:E295)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E297:E297)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E293:E297)","v":0},null,{"$f":"SUM(G293:G297)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E300:E300)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E302:E302)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E304:E304)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E306:E306)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E302:E306)","v":0},null,{"$f":"SUM(G302:G306)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E309:E309)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E311:E311)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E313:E313)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E315:E315)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E311:E315)","v":0},null,{"$f":"SUM(G311:G315)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E318:E318)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E320:E320)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E239+E248+E257+E266+E275+E320+E321)","v":0},null,{"$f":"+G239+G248+G257+G266+G275+G320+G321","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E277+E286)","v":0},null,{"$f":"+G277+G286","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E284+E293+E302+E311)","v":0},null,{"$f":"+G284+G293+G302+G311","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E243+E252+E261+E270+E279+E288+E297+E306+E315)","v":0},null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E244+E253+E262+E271+E280+E289+E298+E307+E316+E320+E321","v":0},null,{"$f":"G1*+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E246+E255+E264+E273+E282+E291)","v":0},null,{"$f":"G246+G255+G264+G273+G282+G291","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E309+E318+E300)","v":0},null,{"$f":"G309+G318+G300","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E246+E255+E264+E273+E282+E291+E300+E309+E318","v":0},null,{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E334:E334)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E336:E336)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E338:E338)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E334:E338)","v":0},null,{"$f":"SUM(G334:G338)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E341:E341)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E343:E343)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E345:E345)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E347:E347)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E343:E347)","v":0},null,{"$f":"SUM(G343:G347)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E350:E350)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E334+E343","v":0},null,{"$f":"+G334+G343","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E337+E346","v":0},null,{"$f":"+G337+G346","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E339+E348","v":0},null,{"$f":"G339+G348","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E341","v":0},null,{"$f":"G341","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E350","v":0},null,{"$f":"G350","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E341+E350","v":0},null,{"$f":"G341+G350","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E200+E229+E323+E353)","v":0},null,{"$f":"(G200+G229+G323+G353)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E201+E230+E324)","v":0},null,{"$f":"(G201+G230+G324)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E325)","v":0},null,{"$f":"(G325)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E202+E231+E326+E354)","v":0},null,{"$f":"(G202+G231+G326+G354)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E203+E232+E327+E355)","v":0},null,{"$f":"(G203+G232+G327+G355)","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E205+E234+E329+E357)","v":0},null,{"$f":"(G205+G234+G329+G357)","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E206+E235+E330+E358)","v":0},null,{"$f":"(G206+G235+G330+G358)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E207+E236+E331+E359)","v":0},null,{"$f":"(G207+G236+G331+G359)","v":0}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E380:E380)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E381:E381)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E380:E381)","v":0},null,{"$f":"SUM(G380:G381)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E385:E385)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E386:E386)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E385:E386)","v":0},null,{"$f":"SUM(G385:G386)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E390:E390)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E391:E391)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E390:E391)","v":0},null,{"$f":"SUM(G390:G391)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E395:E395)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E396:E396)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E395:E396)","v":0},null,{"$f":"SUM(G395:G396)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E400:E400)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E401:E401)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E400:E401)","v":0},null,{"$f":"SUM(G400:G401)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E405:E405)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E406:E406)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E405:E406)","v":0},null,{"$f":"SUM(G405:G406)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E410:E410)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E411:E411)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E410:E411)","v":0},null,{"$f":"SUM(G410:G411)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E415:E415)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E416:E416)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E415:E416)","v":0},null,{"$f":"SUM(G415:G416)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E420:E420)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E421:E421)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E420:E421)","v":0},null,{"$f":"SUM(G420:G421)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E425:E425)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E426:E426)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E425:E426)","v":0},null,{"$f":"SUM(G425:G426)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E430:E430)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E431:E431)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E430:E431)","v":0},null,{"$f":"SUM(G430:G431)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E435:E435)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E436:E436)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E435:E436)","v":0},null,{"$f":"SUM(G435:G436)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E440:E440)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E441:E441)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E440:E441)","v":0},null,{"$f":"SUM(G440:G441)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E445:E445)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E446:E446)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E445:E446)","v":0},null,{"$f":"SUM(G445:G446)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E450:E450)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E451:E451)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E450:E451)","v":0},null,{"$f":"SUM(G450:G451)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E455:E455)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E456:E456)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E455:E456)","v":0},null,{"$f":"SUM(G455:G456)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E460:E460)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E461:E461)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E460:E461)","v":0},null,{"$f":"SUM(G460:G461)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E465:E465)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E466:E466)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E465:E466)","v":0},null,{"$f":"SUM(G465:G466)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E470:E470)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E471:E471)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E470:E471)","v":0},null,{"$f":"SUM(G470:G471)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E475:E475)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E476:E476)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E475:E476)","v":0},null,{"$f":"SUM(G475:G476)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E480:E480)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E481:E481)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E480:E481)","v":0},null,{"$f":"SUM(G480:G481)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E485:E485)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E486:E486)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E485:E486)","v":0},null,{"$f":"SUM(G485:G486)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E490:E490)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E491:E491)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E490:E491)","v":0},null,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E495:E495)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E496:E496)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E495:E496)","v":0},null,{"$f":"SUM(G495:G496)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E380+E460+E465+E470+E475+E480+E485+E490","v":0},null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E495","v":0},null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E380+E385+E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495","v":0},null,{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E486+E491","v":0},null,{"$f":"G486+G491","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E381+E386+E391+E396+E401+E406+E411+E416+E421+E426+E431+E436+E441+E446+E451+E456+E461+E466+E471+E476+E481+E486+E491+E496","v":0},null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E382+E387+E392+E397+E402+E407+E412+E417+E422+E427+E432+E437+E442+E447+E452+E457+E462+E467+E472+E477+E482+E487+E492+E497","v":0},null,{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E368+E509","v":0},null,{"$f":"SUM(E512:E512)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E521:E521)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E522:E522)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E521:E522)","v":0},null,{"$f":"SUM(G521:G522)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E526:E526)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E527:E527)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E526:E527)","v":0},null,{"$f":"SUM(G526:G527)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E531:E531)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E532:E532)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E531:E532)","v":0},null,{"$f":"SUM(G531:G532)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E536:E536)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E537:E537)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E536:E537)","v":0},null,{"$f":"SUM(G536:G537)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E541:E541)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E542:E542)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E541:E542)","v":0},null,{"$f":"SUM(G541:G542)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E546:E546)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E547:E547)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E546:E547)","v":0},null,{"$f":"SUM(G546:G547)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E551:E551)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E552:E552)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E551:E552)","v":0},null,{"$f":"SUM(G551:G552)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E556:E556)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E557:E557)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E556:E557)","v":0},null,{"$f":"SUM(G556:G557)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E561:E561)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E562:E562)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E561:E562)","v":0},null,{"$f":"SUM(G561:G562)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E566:E566)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E567:E567)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E566:E567)","v":0},null,{"$f":"SUM(G566:G567)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E571:E571)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E572:E572)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E571:E572)","v":0},null,{"$f":"SUM(G571:G572)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E576:E576)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E577:E577)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E576:E577)","v":0},null,{"$f":"SUM(G576:G577)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E581:E581)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E582:E582)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E581:E582)","v":0},null,{"$f":"SUM(G581:G582)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E586:E586)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E587:E587)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E586:E587)","v":0},null,{"$f":"SUM(G586:G587)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E591:E591)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E592:E592)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E591:E592)","v":0},null,{"$f":"SUM(G591:G592)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E596:E596)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E597:E597)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E596:E597)","v":0},null,{"$f":"SUM(G596:G597)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E601:E601)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E602:E602)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E601:E602)","v":0},null,{"$f":"SUM(G601:G602)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E606:E606)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E607:E607)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E606:E607)","v":0},null,{"$f":"SUM(G606:G607)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E611:E611)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E612:E612)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E611:E612)","v":0},null,{"$f":"SUM(G611:G612)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E616:E616)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E617:E617)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E616:E617)","v":0},null,{"$f":"SUM(G616:G617)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E621:E621)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E622:E622)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E621:E622)","v":0},null,{"$f":"SUM(G621:G622)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E626:E626)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E627:E627)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E626:E627)","v":0},null,{"$f":"SUM(G626:G627)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E536+E611+E628","v":0},null,{"$f":"G536+G611+G628","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E521+E526+E531+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E616+E621","v":0},null,{"$f":"G521+G526+G531+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G616+G621","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E537+E612","v":0},null,{"$f":"G537+G612","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E522+E527+E532+E542+E547+E552+E557+E562+E567+E572+E577+E582+E587+E592+E597+E602+E607+E617+E622","v":0},null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E201+E202+E230+E231+E501)-E632","v":0},null,{"$f":"+(G201+G202+G230+G231+G501)-G632","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E324+E326+E354+E505)-E634","v":0},null,{"$f":"+(G324+G326+G354+G505)-G634-G633","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E523+E528+E533+E538+E543+E548+E553+E558+E563+E568+E573+E578+E583+E588+E593+E598+E603+E608+E613+E618+E623+E635+E636","v":0},null,{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618+G623+G635+G636","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E646:E646)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E647:E647)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E646:E647)","v":0},null,{"$f":"SUM(G646:G647)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E659:E659)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E660:E660)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E659:E660)","v":0},null,{"$f":"SUM(G659:G660)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E664:E664)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E665:E665)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E664:E665)","v":0},null,{"$f":"SUM(G664:G665)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E669:E669)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E670:E670)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E669:E670)","v":0},null,{"$f":"SUM(G669:G670)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E674:E674)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E675:E675)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E674:E675)","v":0},null,{"$f":"SUM(G674:G675)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E679:E679)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E680:E680)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E679:E680)","v":0},null,{"$f":"SUM(G679:G680)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E684:E684)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E685:E685)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E684:E685)","v":0},null,{"$f":"SUM(G684:G685)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E689:E689)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E690:E690)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E689:E690)","v":0},null,{"$f":"SUM(G689:G690)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E694:E694)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E695:E695)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E694:E695)","v":0},null,{"$f":"SUM(G694:G695)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E699:E699)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E700:E700)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E699:E700)","v":0},null,{"$f":"SUM(G699:G700)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E704:E704)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E705:E705)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E704:E705)","v":0},null,{"$f":"SUM(G704:G705)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E709:E709)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E710:E710)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E709:E710)","v":0},null,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E714:E714)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":0},null,{"$f":"SUM(G714:G715)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E719:E719)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E720:E720)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E719:E720)","v":0},null,{"$f":"SUM(G719:G720)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E724:E724)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E725:E725)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E724:E725)","v":0},null,{"$f":"SUM(G724:G725)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E729:E729)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E730:E730)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E729:E730)","v":0},null,{"$f":"SUM(G729:G730)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E734:E734)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E735:E735)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E734:E735)","v":0},null,{"$f":"SUM(G734:G735)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E739:E739)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E740:E740)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E739:E740)","v":0},null,{"$f":"SUM(G739:G740)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E744:E744)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E745:E745)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E744:E745)","v":0},null,{"$f":"SUM(G744:G745)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":0},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E656+E661+E666+E671+E676+E681+E686+E691+E696+E701+E706+E711+E716+E721+E726+E731+E736+E741+E746","v":0},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E757:E757)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E758:E758)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E757:E758)","v":0},null,{"$f":"SUM(G757:G758)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E762:E762)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E763:E763)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E762:E763)","v":0},null,{"$f":"SUM(G762:G763)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E767:E767)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E768:E768)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E767:E768)","v":0},null,{"$f":"SUM(G767:G768)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E772:E772)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E773:E773)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E772:E773)","v":0},null,{"$f":"SUM(G772:G773)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E777:E777)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E778:E778)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E777:E778)","v":0},null,{"$f":"SUM(G777:G778)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E782:E782)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E783:E783)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E782:E783)","v":0},null,{"$f":"SUM(G782:G783)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E787:E787)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E788:E788)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E787:E788)","v":0},null,{"$f":"SUM(G787:G788)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E792:E792)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E793:E793)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E792:E793)","v":0},null,{"$f":"SUM(G792:G793)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E797:E797)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E798:E798)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E797:E798)","v":0},null,{"$f":"SUM(G797:G798)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E757+E762+E767+E772+E777+E782+E797+E792+E787","v":0},null,{"$f":"G757+G762+G767+G772+G777+G782+G797+G787+G792","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E758+E763+E768+E773+E778+E783+E798","v":0},null,{"$f":"G758+G763+G768+G773+G778+G783+G798","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E759+E764+E769+E774+E794+E789+E784+E799+E779","v":0},null,{"$f":"G759+G764+G769+G774+G779+G784+G799+G789+G794","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E810:E810)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E811:E811)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E810:E811)","v":0},null,{"$f":"SUM(G810:G811)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E815:E815)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E816:E816)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E815:E816)","v":0},null,{"$f":"SUM(G815:G816)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E820:E820)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E821:E821)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E820:E821)","v":0},null,{"$f":"SUM(G820:G821)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E825:E825)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E826:E826)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E825:E826)","v":0},null,{"$f":"SUM(G825:G826)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E810+E815+E820+E825","v":0},null,{"$f":"G810+G815+G820+G825","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G811+G816+G821+G826","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E812+E817+E822+E827","v":0},null,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E838:E838)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":0},null,{"$f":"SUM(E840:E840)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E842:E842)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E843:E843)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E842:E843)","v":0},null,{"$f":"SUM(E844:E844)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E846:E846)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E847:E847)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E846:E847)","v":0},null,{"$f":"SUM(E848:E848)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E850:E850)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":0},null,{"$f":"SUM(E852:E852)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E854:E854)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E855:E855)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E854:E855)","v":0},null,{"$f":"SUM(E856:E856)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E858:E858)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E859:E859)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E858:E859)","v":0},null,{"$f":"SUM(E860:E860)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E862:E862)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E863:E863)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":0},null,{"$f":"SUM(E864:E864)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E866:E866)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E867:E867)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E866:E867)","v":0},null,{"$f":"SUM(E868:E868)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E870:E870)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E871:E871)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E870:E871)","v":0},null,{"$f":"SUM(E872:E872)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E874:E874)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E875:E875)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E874:E875)","v":0},null,{"$f":"SUM(E876:E876)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E878:E878)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E879:E879)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E878:E879)","v":0},null,{"$f":"SUM(E880:E880)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E882:E882)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E883:E883)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E882:E883)","v":0},null,{"$f":"SUM(E884:E884)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":0},null,{"$f":"SUM(E886:E886)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":0},null,{"$f":"SUM(E889:E889)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E900:E900)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E901:E901)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E902:E902)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":0},null,{"$f":"SUM(G900:G903)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E907:E907)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E907:E910)","v":0},null,{"$f":"SUM(G907:G910)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E904+E911","v":0},null,{"$f":"SUM(E913:E913)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E919:E919)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E920:E920)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E917:E920)","v":0},null,{"$f":"SUM(G917:G920)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$P$18","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E929:E929)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E931:E931)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E921+E923+E925+E927+E929+E931","v":0},null,{"$f":"SUM(E933:E933)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":0},null,{"$f":"SUM(E936:E936)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":0},null,{"$f":"SUM(E939:E939)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E950:E950)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E951:E951)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E950:E951)","v":0},null,{"$f":"SUM(E953:E953)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E956:E956)","v":0}]
["326...9","Structures",null,null,null,null,0]
["330","Gas Wells - Construction",null,null,null,null,0]
["331","Gas Wells - Equipment",null,null,null,null,0]
["332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,0]
["336","Purification Equipment",null,null,null,null,0]
["337","Other Equipment",null,null,null,null,0]
[]
[null,"Total Production & Gathering Plant",null,null,{"$f":"SUM(E956:E962)","v":0},null,{"$f":"+G1091","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E968:E968)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E969:E969)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E968:E969)","v":0},null,{"$f":"SUM(E970:E970)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E973:E973)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E974:E974)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E973:E974)","v":0},null,{"$f":"SUM(E975:E975)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E978:E978)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E982:E984)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E985,E981)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E989:E989)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E990:E990)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E989:E990)","v":0},null,{"$f":"SUM(E991:E991)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E994:E994)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E995:E995)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E994:E995)","v":0},null,{"$f":"SUM(E996:E996)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E999:E999)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1000:E1000)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E999:E1000)","v":0},null,{"$f":"SUM(E1001:E1001)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1004:E1004)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1005:E1005)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1004:E1005)","v":0},null,{"$f":"SUM(E1006:E1006)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1009:E1009)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1010:E1010)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1009:E1010)","v":0},null,{"$f":"SUM(E1011:E1011)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1014:E1014)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1015:E1015)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1014:E1015)","v":0},null,{"$f":"SUM(E1016:E1016)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1019:E1019)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1020:E1020)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1019:E1020)","v":0},null,{"$f":"SUM(E1021:E1021)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1021+E1016+E1011+E1006+E1001+E996+E991+E986+E975+E970","v":0},null,{"$f":"+G1021+G1016+G1011+G1006+G1001+G996+G991+G986+G975+G970","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1032:E1032)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1033:E1033)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1034:E1034)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1032:E1034)","v":0},null,{"$f":"SUM(E1035:E1035)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1038:E1038)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1039:E1039)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1038:E1040)","v":0},null,{"$f":"SUM(E1041:E1041)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1044:E1044)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1045:E1045)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1044:E1046)","v":0},null,{"$f":"SUM(E1047:E1047)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1050:E1050)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1051:E1051)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1050:E1051)","v":0},null,{"$f":"SUM(E1052:E1052)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1055:E1055)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1056:E1056)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1057:E1057)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1055:E1057)","v":0},null,{"$f":"SUM(E1058:E1058)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1061:E1061)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1062:E1062)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1061:E1063)","v":0},null,{"$f":"SUM(E1064:E1064)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1067:E1067)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1068:E1068)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1067:E1069)","v":0},null,{"$f":"SUM(E1070:E1070)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1073:E1073)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1074:E1074)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1073:E1074)","v":0},null,{"$f":"SUM(E1075:E1075)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1078:E1078)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1079:E1079)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1080:E1080)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1078:E1080)","v":0},null,{"$f":"SUM(E1081:E1081)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1084:E1084)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1085:E1085)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1084:E1085)","v":0},null,{"$f":"SUM(E1086:E1086)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1081+E1075+E1070+E1064+E1058+E1052+E1047+E1041+E1035+E1029+E1086)","v":0},null,{"$f":"SUM(E1088:E1088)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E964","v":0},null,{"$f":"SUM(E1091:E1091)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E950+E968+E973+E981+E989+E994+E999+E1004+E1009+E1014+E1019)","v":0},null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E951+E969+E974+E985+E990+E995+E1000+E1005+E1010+E1015+E1020)","v":0},null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"General",null,{"$f":"+E1088","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1091:E1094)","v":0},null,{"$f":"SUM(G1091:G1094)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1098:E1098)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1098)","v":0},null,{"$f":"SUM(G1098)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1103:E1103)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1104:E1104)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1105:E1105)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1102:E1105)","v":0},null,{"$f":"SUM(G1102:G1105)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1109:E1109)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1109:E1112)","v":0},null,{"$f":"SUM(G1109:G1112)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1116:E1116)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1116:E1119)","v":0},null,{"$f":"SUM(G1116:G1119)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116","v":0},null,{"$f":"G1091+G1102+G1109+G1116","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117","v":0},null,{"$f":"G1092+G1103+G1110+G1117","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1093+E1098+E1104+E1111+E1118","v":0},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":0}]
[null,"General",null,null,{"$f":"E1094+E1105+E1112+E1119","v":0},null,{"$f":"G1094+G1105+G1112+G1119","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120","v":0},null,{"$f":"G1095+G1099+G1106+G1113+G1120","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1136:E1136)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1137:E1137)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1136:E1137)","v":0},null,{"$f":"SUM(G1136:G1137)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1141:E1141)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1141)","v":0},null,{"$f":"SUM(G1141)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1145)","v":0},null,{"$f":"SUM(G1145)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1150:E1150)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1151:E1151)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149:E1152)","v":0},null,{"$f":"SUM(G1149:G1152)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1156:E1156)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1156:E1159)","v":0},null,{"$f":"SUM(G1156:G1159)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1164)","v":0},null,{"$f":"SUM(G1163:G1164)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1168:E1168)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1169:E1169)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1168:E1169)","v":0},null,{"$f":"SUM(G1168:G1169)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1173:E1173)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1173)","v":0},null,{"$f":"SUM(G1173)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1178:E1178)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1179:E1179)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1177:E1180)","v":0},null,{"$f":"SUM(G1177:G1180)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,0,null,{"$f":"SUM(E1184:E1184)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":0},null,{"$f":"SUM(G1184:G1187)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1191:E1191)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":0},null,{"$f":"SUM(G1191:G1194)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":0},null,{"$f":"SUM(G1198)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":0},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":0},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":0},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":0}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":0},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":0},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":0},null,{"$f":"G1124+G1202","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1126+G1204","v":0}]
[null,"General",null,null,0,null,{"$f":"G1127+G1205","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":0},null,{"$f":"G1130+G1208","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E921","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E923+E925+E927","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1222:E1228)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":0},null,{"$f":"SUM(E1232:E1232)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999},null,{"$f":"'Control Panel'!$F$21","v":7.5129999999999999}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":0},null,{"$f":"SUM(E1237:E1237)","v":0}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":0},null,{"$f":"SUM(E1241:E1241)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1243:E1243)","v":0}]
[null,"General",null,null,{"$f":"E1214+E1237","v":0},null,{"$f":"G1214+G1237","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1246:E1246)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1217+E1237","v":0},null,{"$f":"SUM(E1247:E1247)","v":0}]

{"sheet":"Labor Adjustment ROO","index":81,"n_rows":49,"n_cols":12,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,"Labor Annualization Calculations"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"},null,null,null,null,null,null,null,null,"12 Mos Dec-2024"]
[]
[null,null,null,null,null,null,null,null,null,"2024-12-01"]
[null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,{"$f":"+I6+1","v":2},null,null,"Total"]
[null,null,null,null,null,null,null,null,3,"Base Pay ",null,"Actual "]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,4,"Including Allowed Time",null,"Amount"]
["Administrative & General Expense",null,null,null,null,null,null,null,5,"Capital",null,43087510.340000018]
[null,null,null,null,null,null,null,null,6,"Intercompany & Allocated Charges",null,0]
[920,"Administrative & General Salaries",null,null,null,null,null,null,7,"Expense",null,50359411.499999985]
[null,null,"Utah",null,{"$f":"L48","v":3096879.1791244177},null,{"$f":"SUM(E13:E13)","v":3096879.1791244177},null,8,"Other",null,2140808.25]
[null,null,"Wyoming",null,{"$f":"L49","v":109665.6461987543},null,{"$f":"SUM(E14:E14)","v":109665.6461987543},null,9,"Total Base Labor",null,{"$f":"SUM(L10:L13)","v":95587730.090000004}]
[null,null,"Total",null,{"$f":"SUM(E13:E14)","v":3206544.8253231719},null,{"$f":"SUM(E15:E15)","v":3206544.8253231719},null,10]
[null,null,null,null,null,null,null,null,11,"Incentive Compensation",null,11781496.5]
[null,null,null,null,null,null,null,null,12,"Total Labor",null,{"$f":"L16+L14","v":107369226.59}]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14,"Expense",null,50359411.499999985]
[null,null,null,null,null,null,null,null,15,"Incentive Accrual Expense",null,5772589.6400000006]
[null,null,null,null,null,null,null,null,16,"Other",null,0]
[null,null,null,null,null,null,null,null,17,"Total Base Labor Expensed",null,{"$f":"SUM(L19:L21)","v":56132001.139999986}]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,20,"Overhead Components"]
[null,null,null,null,null,null,null,null,21,"Other Than Payroll Taxes"]
[null,null,null,null,null,null,null,null,22,"Pension Plan",null,-7093289.9999999981]
[null,null,null,null,null,null,null,null,23,"Heathcare",null,13456234.350000001]
[null,null,null,null,null,null,null,null,24,"401K",null,4051427.8099999996]
[null,null,null,null,null,null,null,null,25,"Post Retirement",null,655419]
[null,null,null,null,null,null,null,null,26,"Allowed Time",null,780036]
[null,null,null,null,null,null,null,null,27,"Other",null,1307069.9100000001]
[null,null,null,null,null,null,null,null,28,"Total Overhead",null,{"$f":"SUM(L27:L32)","v":13156897.070000004}]
[null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,30,"Overhead Expensed",null,6844748.6700000037]
[null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,32,"Total Labor & Overhead ",null,{"$f":"L17+L33","v":120526123.66000001}]
[null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,34,"Total Labor & Overhead Expensed",null,{"$f":"L35+L22","v":62976749.809999987}]
[null,null,null,null,null,null,null,null,35]
[null,null,null,null,null,null,null,null,36,"Expense / Capitalization Ratio"]
[null,null,null,null,null,null,null,null,37,"\\1 5-Year Average 2020-2024 Annual Capitalization Ratio",0.54684490773197147,{"$f":"L37*K42","v":65909096.972144887}]
[null,null,null,null,null,null,null,null,38,"\\2 Actual 12 Months 2024 Capitalization Ratio",0.5202403449371974,{"$f":"L37*K43","v":62702552.146821715}]
[null,null,null,null,null,null,null,null,39]
[null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,41,"Labor Adjustment",null,{"$f":"L42-L43","v":3206544.8253231719}]
[null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,43,"Utah",{"$f":"(SUM(EXPENSES!G160,EXPENSES!G263,EXPENSES!G317,EXPENSES!G345,EXPENSES!G402))/(EXPENSES!G405-EXPENSES!G141)","v":0.96579943454004213},{"$f":"L46*K48","v":3096879.1791244177}]
[null,null,null,null,null,null,null,null,44,"Wyoming",{"$f":"1-K48","v":3.4200565459957866E-2},{"$f":"L46*K49","v":109665.6461987543}]

{"sheet":"GS Inputs","index":82,"n_rows":39,"n_cols":20,"rows_kept":39,"cut":false,"hidden":true,"merged":[[2,16,2,17],[2,18,2,19]]}
[null,null,null,null,null,null,null,null,null,null,null,"Volumetric","BSF","Total"]
["year","month","usage_category","customer_count","total_dth","block1_dth","block2_dth","bsf1","bsf2","bsf3","bsf4","Revenue 1","Revenue 3","Revenue 5"]
[2021,1,"GSS",1099371,14794452,14205612.853966365,588839.14603363536,1097939,0,0,0,{"$f":"(F3*$S$5)+(G3*$T$5)","v":49904368.367503986},{"$f":"(H3*$Q$7)+(I3*$Q$8)+(J3*$Q$9)+(K3*$Q$10)","v":7411088.25},{"$f":"SUM(L3:M3)","v":57315456.617503986},null,null,"Summer",null,"Winter"]
[2021,2,"GSS",1100357,12269318,11886583.962342832,382734.03765716776,1099028,0,0,0,{"$f":"(F4*$S$5)+(G4*$T$5)","v":41527648.445754498},7418439,{"$f":"SUM(L4:M4)","v":48946087.445754498},null,null,"Block 1","Block 2","Block 1","Block 2"]
[2021,3,"GSS",1102645,9524002,9243048.4791179672,280953.52088203281,1101391,0,0,0,{"$f":"(F5*$S$5)+(G5*$T$5)","v":32257202.488550179},7434389.25,39691591.738550179,null,null,{"$f":"rates_curr_prop!K4","v":2.7960599999999998},{"$f":"rates_curr_prop!L4","v":1.46071},{"$f":"rates_curr_prop!G4","v":3.4263300000000001},{"$f":"rates_curr_prop!H4","v":2.0909799999999996}]
[2021,4,"GSS",1105261,6333231,6146780.643992167,186450.35600783303,1104073,0,0,0,{"$f":"(F6*$Q$5)+(G6*$R$5)","v":17459117.386964936},7452492.75,24911610.136964936]
[2021,5,"GSS",1106187,3671094,3551835.529348901,119258.47065109899,1105095,0,0,0,10105347.290856054,7459391.25,17564738.540856056,null,"BSF 1",6.75]
[2021,6,"GSS",1108648,2028938,1936950.1643650399,91987.835634960094,1107519,0,0,0,5550196.427964855,7475753.25,13025949.677964855,null,"BSF 2",18.25]
[2021,7,"GSS",1109342,1736988,1640010.6496345273,96977.350365472725,1108257,0,0,0,4727223.962469466,7480734.75,12207958.712469466,null,"BSF 3",63.5]
[2021,8,"GSS",1110216,1695825,1596528.4663240798,99296.533675920218,1109213,0,0,0,4609032.8232558602,7487187.75,12096220.573255859,null,"BSF 4",420.25]
[2021,9,"GSS",1113113,1960490,1843354.8975578195,117135.10244218051,1112117,0,0,0,5325231.3103538342,7506789.75,12832021.060353834]
[2021,10,"GSS",1113148,4918409,4712087.7854194101,206321.21458058991,1112108,0,0,0,13476655.634649808,7506729,20983384.634649806,null,"usage_category"]
[2021,11,"GSS",1116637,8827382,8575104.8620288223,252277.1379711777,1115597,0,0,0,{"$f":"(F13*$S$5)+(G13*$T$5)","v":29908645.491870187},7530279.75,37438925.241870187,null,"GSS"]
[2021,12,"GSS",1120762,13660259,13232058.842650313,428200.15734968707,1119675,0,0,0,{"$f":"(F14*$S$5)+(G14*$T$5)","v":46232758.139353096},7557806.25,53790564.389353096]
[2021,1,"GSM",0,0,0,0,0,0,0,0,{"$f":"(F15*$S$5)+(G15*$T$5)","v":0},0,0,null,"usage_category"]
[2021,2,"GSM",0,0,0,0,0,0,0,0,{"$f":"(F16*$S$5)+(G16*$T$5)","v":0},0,0,null,"GSM"]
[2021,3,"GSM",0,0,0,0,0,0,0,0,{"$f":"(F17*$S$5)+(G17*$T$5)","v":0},0,0]
[2021,4,"GSM",0,0,0,0,0,0,0,0,{"$f":"(F18*$Q$5)+(G18*$R$5)","v":0},0,0,null,"usage_category"]
[2021,5,"GSM",0,0,0,0,0,0,0,0,0,0,0,null,"GSL"]
[2021,6,"GSM",0,0,0,0,0,0,0,0,0,0,0]
[2021,7,"GSM",0,0,0,0,0,0,0,0,0,0,0,null,"TOTAL DNG","S","M","L"]
[2021,8,"GSM",0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(L39:M39)","v":436245735.90122002},{"$f":"DSUM(C2:O38,N2,P12:P13)","v":350804508.76954681},{"$f":"DSUM(C2:O38,N2,P15:P16)","v":0},{"$f":"DSUM(C2:O38,N2,P18:P19)","v":85441227.131673232}]
[2021,9,"GSM",0,0,0,0,0,0,0,0,0,0,0]
[2021,10,"GSM",0,0,0,0,0,0,0,0,0,0,0,null,"Proportions",{"$f":"Q22/$P$22","v":0.80414426984560872},{"$f":"R22/$P$22","v":0},{"$f":"S22/$P$22","v":0.19585573015439137}]
[2021,11,"GSM",0,0,0,0,0,0,0,0,{"$f":"(F25*$S$5)+(G25*$T$5)","v":0},0,0]
[2021,12,"GSM",0,0,0,0,0,0,0,0,{"$f":"(F26*$S$5)+(G26*$T$5)","v":0},0,0]
[2021,1,"GSL",45118,5331352,1387636.1460336361,3943715.8539663642,0,45068,1470,133,{"$f":"(F27*$S$5)+(G27*$T$5)","v":13000730.332566015},971729.25,13972459.582566015]
[2021,2,"GSL",45267,4510582,1374192.0376571675,3136389.9623428322,0,45113,1472,133,{"$f":"(F28*$S$5)+(G28*$T$5)","v":11266564.087845497},972677.5,12239241.587845497]
[2021,3,"GSL",45442,3602328,1192982.5208820323,2409345.4791179677,0,45210,1475,134,{"$f":"(F29*$S$5)+(G29*$T$5)","v":9125445.0106998216},975058.5,10100503.510699822," "]
[2021,4,"GSL",45622,2429644,938057.35600783292,1491586.643992167,0,45320,1479,134,{"$f":"(F30*$Q$5)+(G30*$R$5)","v":4801640.1775850598},977320,5778960.1775850598]
[2021,5,"GSL",45761,1500399,731390.47065109899,769008.52934890101,0,45362,1480,134,3168310.0882739448,978150,4146460.0882739448]
[2021,6,"GSL",45827,828016,442774.83563496021,385241.16436503979,0,45462,1483,134,1800750.6281251439,980165.5,2780916.1281251442]
[2021,7,"GSL",45902,660405,371143.35036547284,289261.64963452716,0,45492,1484,135,1460266.4604605341,981196.75,2441463.2104605343]
[2021,8,"GSL",46025,658872,385373.53367592028,273498.46632407972,0,45531,1485,135,1477029.4673141402,981972,2459001.4673141399]
[2021,9,"GSL",46155,811304,452478.10244218051,358825.89755781949,0,45650,1489,135,1789296.4999361655,984397.75,2773694.2499361653]
[2021,10,"GSL",46111,1994679,1073762.2145805901,920916.78541940986,0,45650,1489,135,4347495.9353301907,984397.75,5331893.6853301907]
[2021,11,"GSL",46258,3352075,1467304.1379711782,1884770.8620288218,0,45793,1494,135,{"$f":"(F37*$S$5)+(G37*$T$5)","v":8968486.3641398121},987325,9955811.3641398121]
[2021,12,"GSL",46384,4938511,1605110.1573496871,3333400.8426503129,0,45960,1499,136,{"$f":"(F38*$S$5)+(G38*$T$5)","v":12469711.579396904},991110.5,13460822.079396904]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L3:L38)","v":334759154.40122002},{"$f":"SUM(M3:M38)","v":101486581.5},{"$f":"SUM(N3:N38)","v":436245735.90122002}]

{"sheet":"TS Inputs","index":83,"n_rows":49,"n_cols":25,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumetric","Daily Firm","BSF","Admin","Total"]
["year","month","usage_category","block1_dth","block2_dth","block3_dth","block4_dth","firm_demand","bsf1","bsf2","bsf3","bsf4","primary_fees","secondary_fees","Revenue 1","Revenue 2","Revenue 3","Revenue 4","Revenue 5",null,"TS"]
[2021,1,"L",5600,50400,1482468,731434,61415,2,1,3,41,22,7,{"$f":"(D3*$V$9)+(E3*$W$9)+(F3*$X$9)+(+G3*$Y$9)","v":623614.33565999998},{"$f":"H3*($W$12+$W$13+$W$14+$W$16)","v":255781.19200000004},{"$f":"(I3*$Y$19)+(J3*$Y$20)+(K3*$Y$21)+(L3*$Y$22)","v":17452.5},{"$f":"(M3*$V$21)+(N3*$V$22)","v":6375},{"$f":"SUM(O3:R3)","v":903223.02766000002}]
[2021,1,"M",42368,364683,1200710,0,66003,0,15,73,182,199,26,739831.40877999994,{"$f":"H4*($W$12+$W$13+$W$14+$W$16)","v":274889.29440000001},81394.75,53000,{"$f":"SUM(O4:R4)","v":1149115.45318},null,null,"Block 1","Block 2","Block 3","Block 4"]
[2021,1,"S",166157,794203,91731,0,61552.45,0,220,477,176,734,117,872754.43286000006,{"$f":"H5*($W$12+$W$13+$W$14+$W$16)","v":256353.64376000001},108268.5,198125,1435501.5766199999,null,"DNG",1.17191,0.76607999999999998,0.31328,0.11595]
[2021,2,"L",5800,52200,1392367,556987,61415,2,1,3,41,22,7,574471.9564400001,255781.19200000004,17452.5,6375,854080.64844000014,null,"FLT",4.5010000000000001E-2,2.9420000000000002E-2,1.2030000000000001E-2,4.45E-3]
[2021,2,"M",42809,365238,1002345,0,66003,0,15,73,182,199,26,675623.05391999998,274889.29440000001,81394.75,53000,1084907.0983199999,null,"RURAL",9.1800000000000007E-3,6.0000000000000001E-3,2.4499999999999999E-3,9.1E-4]
[2021,2,"S",165469,684459,49093,0,61552.45,0,220,477,176,734,117,769691.26459999999,256353.64376000001,108268.5,198125,1332438.40836,null,"TAX 3",3.3899999999999998E-3,2.2200000000000002E-3,9.1E-4,3.4000000000000002E-4]
[2021,3,"L",5800,52200,1383975,606473,61415,2,1,3,41,22,7,577733.72970000003,255781.19200000004,17452.5,6375,857342.42170000006,null,null,{"$f":"SUM(V5:V8)","v":1.22949},{"$f":"SUM(W5:W8)","v":0.80371999999999999},{"$f":"SUM(X5:X8)","v":0.32867000000000002},{"$f":"SUM(Y5:Y8)","v":0.12164999999999998}]
[2021,3,"M",43557,373995,1032051,0,66003,0,15,73,182,199,26,693344.35950000002,274889.29440000001,81394.75,53000,1102628.4039]
[2021,3,"S",165477,599438,31261,0,61552.45,0,220,477,176,734,117,695507.17896000005,256353.64376000001,108268.5,198125,1258254.3227200001,null,"Demand"]
[2021,4,"L",5800,52200,1369242,502172,61415,2,1,3,41,22,7,560203.21794,255781.19200000004,17452.5,6375,839811.90994000004,null,"Base",47.64,{"$f":"ROUND(V12/12,5)","v":3.97}]
[2021,4,"M",44312,387444,814698,0,66003,0,15,73,182,199,26,633644.44421999995,274889.29440000001,81394.75,53000,1042928.48862,null,"FLT",1.8298000000000001,{"$f":"ROUND(V13/12,5)","v":0.15248}]
[2021,4,"S",162155,412230,7549,0,61552.45,0,221,477,176,734,117,533166.57637999998,256353.64376000001,108286.75,198125,1095931.9701399999,null,"RURAL",0.37313000000000002,{"$f":"ROUND(V14/12,5)","v":3.109E-2}]
[2021,5,"L",5800,52200,1268702,612837,61415,2,1,3,41,22,7,540621.13339000009,255781.19200000004,17452.5,6375,820229.82539000013,null,"SNG",2.2160600000000001,{"$f":"ROUND(V15/12,5)","v":0.18467}]
[2021,5,"M",44091,364173,679595,0,66003,0,15,73,182,199,26,570265.05579999997,274889.29440000001,81394.75,53000,979549.10019999999,null,"TAX 3",0.13469999999999999,{"$f":"ROUND(V16/12,5)","v":1.123E-2}]
[2021,5,"S",135559,232314,7453,0,61552.45,0,221,477,176,734,117,355833.42049999995,256353.64376000001,108286.75,198125,918598.8142599999,null,null,{"$f":"SUM(V12:V16)","v":52.193690000000004}]
[2021,6,"L",6000,52645,1280878,621924,61415,2,1,3,41,22,7,546332.00626000005,255781.19200000004,17452.5,6375,825940.69826000009]
[2021,6,"M",43741,335895,743111,0,66003,0,15,73,182,199,26,567982.94386,274889.29440000001,81394.75,53000,977266.98826000001,null,"Monthly",{"$f":"ROUND(V17/12,2)","v":4.3499999999999996},null,"BSF 1",6.75]
[2021,6,"S",94176,149916,9923,0,61552.45,0,221,477,176,734,117,239540.33017,256353.64376000001,108286.75,198125,802305.72392999998,null,null,null,null,"BSF 2",18.25]
[2021,7,"L",5892,50847,1211143,700161,61415,2,1,3,41,22,7,531351.86138000002,255781.19200000004,17452.5,6375,810960.55338000006,null,"Prim Admin",250,null,"BSF 3",63.5]
[2021,7,"M",42913,329147,811017,0,66003,0,15,73,182,199,26,583860.08860000002,274889.29440000001,81394.75,53000,993144.13300000003,null,"Sec Admin",{"$f":"V21*0.5","v":125},null,"BSF 4",420.25]
[2021,7,"S",84605,131448,4303,0,61552.45,0,221,477,176,734,117,211082.65502000001,256353.64376000001,108286.75,198125,773848.04878000007]
[2021,8,"L",5800,49467,1234681,671870,61415,2,1,3,41,22,7,534424.24901000003,255781.19200000004,17452.5,6375,814032.94101000007]
[2021,8,"M",43647,344493,821142,0,66003,0,15,73,182,199,26,600424.2051299999,274889.29440000001,81394.75,53000,1009708.2495299999,null,"usage_category"]
[2021,8,"S",96397,156796,827,0,61552.45,0,221,477,176,734,117,244811.03874000002,256353.64376000001,108286.75,198125,807576.4325,null,"S"]
[2021,9,"L",6000,52833,1198755,555724,61415,2,1,3,41,22,7,511438.50920999999,255781.19200000004,17452.5,6375,791047.20121000009]
[2021,9,"M",44351,351920,690671,0,66003,0,15,73,182,199,26,564377.09096000006,274889.29440000001,81394.75,53000,973661.13536000007,null,"usage_category"]
[2021,9,"S",111637,163270,229,0,61552.45,0,221,477,176,734,117,268555.20496,256353.64376000001,108286.75,198125,831320.59872000001,null,"M"]
[2021,10,"L",5822,52200,1278693,452511,61415,2,1,3,41,22,7,524428.26624000003,255781.19200000004,17452.5,6375,804036.95824000007]
[2021,10,"M",44450,390783,781023,0,66003,0,15,73,182,199,26,625429.77266999998,274889.29440000001,81394.75,53000,1034713.81707,null,"usage_category"]
[2021,10,"S",157738,366826,2898,0,61552.45,0,221,477,176,734,117,489715.17200000002,256353.64376000001,108286.75,198125,1052480.5657600001,null,"L"]
[2021,11,"L",5695,50400,1292917,624161,61415,2,1,3,41,22,7,548381.64959000004,255781.19200000004,17452.5,6375,827990.34159000008]
[2021,11,"M",44796,393066,908711,0,66003,0,15,73,182,199,26,669657.28393000003,274889.29440000001,81394.75,53000,1078941.3283299999]
[2021,11,"S",163818,509868,13545,0,61552.45,0,221,477,176,734,117,615655.53693000006,256353.64376000001,108286.75,198125,1178420.9306900001]
[2021,12,"L",6000,54000,1471330,700518,61415,2,1,3,41,22,7,619577.86579999991,255781.19200000004,17452.5,6375,899186.55779999995]
[2021,12,"M",44300,390998,1110417,0,66003,0,15,73,182,199,26,733680.07495000004,274889.29440000001,81394.75,53000,1142964.1193500001]
[2021,12,"S",166262,758963,85446,0,61552.45,0,221,477,176,734,117,842494.74556000007,256353.64376000001,108286.75,198125,1405260.1393200001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O3:O38)","v":20489506.119619999},{"$f":"SUM(P3:P38)","v":9444289.5619200021},2485553.25,3090000,35509348.931539997]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DNG","S","M","L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O39:R39)","v":35509348.931539997},{"$f":"DSUM(C2:S38,S2,U25:U26)","v":12891937.531799998},{"$f":"DSUM(C2:S38,S2,U28:U29)","v":12569528.315119999},{"$f":"DSUM(C2:S38,S2,U31:U32)","v":10047883.084620003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportions",{"$f":"P42/$O$42","v":0.36305755863490824},{"$f":"Q42/$O$42","v":0.35397799997272078},0.28296444139237104]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DNG","% OF TOTAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"O42","v":35509348.931539997},{"$f":"P47/P49","v":0.89377217469237802}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBF",{"$f":"'TBF Inputs'!N18","v":4220405.4029599996},{"$f":"1-Q47","v":0.10622782530762198}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(P47:P48)","v":39729754.3345}]

{"sheet":"TBF Inputs","index":84,"n_rows":20,"n_cols":23,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Volumetric","Daily Firm","BSF","Admin"]
["year","month","block1_dth","block2_dth","block3_dth","block4_dth","firm_demand","bsf1","bsf2","bsf3","bsf4","primary_fees","secondary_fees","Revenue","Revenue","Revenue","Revenue",null,"FT1"]
[2021,1,71831,235922,84382,0,52250,0,0,1,14,5,4,{"$f":"(C3*$T$8)+(D3*$U$8)+(E3*$V$8)+(+F3*$W$8)","v":196017.18273999999},{"$f":"G3*($U$11+$U$14)","v":103891.81},{"$f":"(H3*$W$17)+(I3*$W$18)+(J3*$W$19)+(K3*$W$20)","v":5947},{"$f":"(L3*$T$19)+(M3*$T$20)","v":1750}]
[2021,2,75288,216978,89461,0,52250,0,0,1,14,5,4,{"$f":"(C4*$T$8)+(D4*$U$8)+(E4*$V$8)+(+F4*$W$8)","v":189854.10438999999},{"$f":"G4*($U$11+$U$14)","v":103891.81},{"$f":"(H4*$W$17)+(I4*$W$18)+(J4*$W$19)+(K4*$W$20)","v":5947},{"$f":"(L4*$T$19)+(M4*$T$20)","v":1750},null,null,"Block 1","Block 2","Block 3","Block 4"]
[2021,3,76400,234023,98128,0,52250,0,0,1,14,5,4,202673.51334999999,103891.81,5947,1750,null,"DNG",0.54627999999999999,0.51195999999999997,0.35938999999999999,7.7249999999999999E-2]
[2021,4,73233,221224,112653,0,52250,0,0,1,14,5,4,199519.74562999999,103891.81,5947,1750,null,"FLT",1.5169999999999999E-2,1.422E-2,9.9799999999999993E-3,2.15E-3]
[2021,5,83630,212943,61007,0,52250,0,0,1,14,5,4,181888.97985999996,103891.81,5947,1750,null,"TAX 3",1.09E-3,1.0300000000000001E-3,7.2000000000000005E-4,1.6000000000000001E-4]
[2021,6,84520,324786,322943,0,52250,0,0,1,14,5,4,338294.28272999998,103891.81,5947,1750,null,null,{"$f":"SUM(T5:T7)","v":0.56254000000000004},{"$f":"SUM(U5:U7)","v":0.52720999999999996},0.37008999999999997,7.9559999999999992E-2]
[2021,7,86578,326629,486251,0,52250,0,0,1,14,5,4,400862.29579999996,103891.81,5947,1750]
[2021,8,87079,348694,333001,0,52250,0,0,1,14,5,4,356060.72448999999,103891.81,5947,1750,null,"Demand"]
[2021,9,86981,291568,35951,0,52250,0,0,1,14,5,4,215952.96260999999,103891.81,5947,1750,null,"Base",23.810040000000001,{"$f":"ROUND(T11/12,5)","v":1.98417}]
[2021,10,75336,235634,32389,0,52250,0,0,1,14,5,4,178594.95958999998,103891.81,5947,1750,null,"FLT",0.66119000000000006,{"$f":"ROUND(T12/12,5)","v":5.5100000000000003E-2}]
[2021,11,74924,240616,73371,0,52250,0,0,1,14,5,4,196156.78170999998,103891.81,5947,1750,null,"SNG",1.2569999999999999,{"$f":"ROUND(T13/12,5)","v":0.10475}]
[2021,12,87514,269800,91850,0,52250,0,0,1,14,5,4,225464.15005999999,103891.81,5947,1750,null,"TAX 3",5.0310000000000001E-2,{"$f":"ROUND(T14/12,5)","v":4.1900000000000001E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3:N14)","v":2881339.6829599994},{"$f":"SUM(O3:O14)","v":1246701.7200000002},71364,21000,null,null,{"$f":"SUM(T11:T14)","v":25.778540000000003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DNG",null,null,null,null,"Monthly",{"$f":"ROUND(T15/12,2)","v":2.15},null,"BSF 1",6.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N15:Q15)","v":4220405.4029599996},null,null,null,null,null,null,null,"BSF 2",18.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prim Admin",250,null,"BSF 3",63.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sec Admin",{"$f":"T19*0.5","v":125},null,"BSF 4",420.25]

{"sheet":"COS Detail","index":85,"n_rows":1321,"n_cols":77,"rows_kept":1321,"cut":false,"hidden":false,"merged":[[7,46,7,49],[7,51,7,54],[7,61,7,64],[7,66,7,69],[7,71,7,74],[7,56,7,59],[7,21,7,24],[7,26,7,29],[7,31,7,34],[7,36,7,39],[7,41,7,44],[988,1,988,4],[7,1,7,2],[8,1,8,2],[8,3,8,4],[10,1,10,4],[514,1,514,4],[645,1,645,2],[645,3,645,4],[644,71,644,74],[644,21,644,24],[644,36,644,39],[644,41,644,44],[644,46,644,49],[644,66,644,69],[644,26,644,29],[644,31,644,34],[644,51,644,54],[644,61,644,64],[644,56,644,59]]}
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[{"$f":"'Control Panel'!$B$4","v":"Capital Structure : AVG CAP STR DEC 26"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput","Demand"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'COS Input'!N9","v":0.4},{"$f":"+'COS Input'!M9","v":0.6}]
[null,null,null,null,null,null,{"$f":"'COS Sum'!F9","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"FERC",null,null,null,"Allocation",{"$f":"'COS Sum'!F10","v":"Jurisdiction"},{"$f":"+'COS Alloc Factors'!D8","v":1},{"$f":"+'COS Alloc Factors'!E8","v":1},{"$f":"+'COS Alloc Factors'!F8","v":1},{"$f":"+'COS Alloc Factors'!G8","v":1},{"$f":"+'COS Alloc Factors'!H8","v":1},{"$f":"+'COS Alloc Factors'!I8","v":1},{"$f":"+'COS Alloc Factors'!J8","v":1},{"$f":"+'COS Alloc Factors'!K8","v":1},{"$f":"+'COS Alloc Factors'!L8","v":1},{"$f":"+'COS Alloc Factors'!M8","v":1},{"$f":"+'COS Alloc Factors'!N8","v":1},null,null,null,"GS",null,null,null,null,"GSS",null,null,null,null,"GSM",null,null,null,null,"GSL",null,null,null,null,"FS",null,null,null,null,"IS",null,null,null,null,"TSS",null,null,null,null,"TSM",null,null,null,null,"TSL",null,null,null,null,"TBF",null,null,null,null,"NGV",null,null,null,null,{"$f":"SUM(BY10:BY1317)","v":2.1886080503463745E-8}]
[null,"Account",null,"Description",null,"Factor",{"$f":"'COS Sum'!F11","v":"DNG Related"},"GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL","TBF","NGV","Total",null,"CLASSIFICATION","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[1]
[2,"UTILITY OPERATING REVENUE"]
[3]
[4,"TARIFF DTH SALES AND REVENUE"]
[5]
[6,"Utah"]
[7,null,"GS",{"$f":"'ROR-Model'!C16","v":"Distribution Non-Gas Rev"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W16","v":473032123.81623387},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!D$9,FALSE)*$G16","v":473032123.81623387},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!E$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!F$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!G$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!H$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!I$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!J$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!K$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!L$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!M$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!N$9,FALSE)*$G16","v":0},{"$f":"SUM(L16:R16)+H16","v":473032123.81623387},{"$f":"S16-G16","v":0}]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S17-G17","v":0}]
[9,null,null,{"$f":"'ROR-Model'!C18","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!D$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!E$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!F$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!G$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!H$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!I$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!J$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!K$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!L$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!M$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!N$9,FALSE)*$G18","v":0},{"$f":"SUM(L18:R18)+H18","v":0},0]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[11,null,null,{"$f":"'ROR-Model'!C20","v":"Commodity Revenue"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!D$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!E$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!F$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!G$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!H$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!I$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!J$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!K$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!L$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!M$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!N$9,FALSE)*$G20","v":0},{"$f":"SUM(L20:R20)+H20","v":0},0]
[12,null,null,{"$f":"'ROR-Model'!C21","v":"Total Revenue"},null,null,{"$f":"SUM(G16:G20)","v":473032123.81623387},{"$f":"SUM(H16:H20)","v":473032123.81623387},{"$f":"SUM(I16:I20)","v":0},0,0,0,0,{"$f":"SUM(N16:N20)","v":0},{"$f":"SUM(O16:O20)","v":0},0,0,0,{"$f":"SUM(S16:S20)","v":473032123.81623387},0]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[14,null,null,{"$f":"'ROR-Model'!C23","v":"Total Dth"},null,{"$f":"+C16","v":"GS"},{"$f":"'ROR-Model'!W23","v":117706908},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!D$9,FALSE)*$G23","v":117706908},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!E$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!F$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!G$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!H$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!I$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!J$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!K$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!L$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!M$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!N$9,FALSE)*$G23","v":0},{"$f":"SUM(L23:R23)+H23","v":117706908},0]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[16,"FUTURE","BLANK",{"$f":"'ROR-Model'!C25","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!D$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!E$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!F$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!G$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!H$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!I$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!J$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!K$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!L$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!M$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!N$9,FALSE)*$G25","v":0},{"$f":"SUM(L25:R25)+H25","v":0},0]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[18,null,null,{"$f":"'ROR-Model'!C27","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!D$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!E$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!F$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!G$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!H$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!I$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!J$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!K$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!L$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!M$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!N$9,FALSE)*$G27","v":0},{"$f":"SUM(L27:R27)+H27","v":0},0]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[20,null,null,{"$f":"'ROR-Model'!C29","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!D$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!E$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!F$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!G$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!H$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!I$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!J$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!K$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!L$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!M$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!N$9,FALSE)*$G29","v":0},{"$f":"SUM(L29:R29)+H29","v":0},0]
[21,null,null,{"$f":"'ROR-Model'!C30","v":"Total Revenue"},null,null,{"$f":"SUM(G25:G29)","v":0},{"$f":"SUM(H25:H29)","v":0},{"$f":"SUM(I25:I29)","v":0},0,0,0,0,{"$f":"SUM(N25:N29)","v":0},{"$f":"SUM(O25:O29)","v":0},0,0,0,{"$f":"SUM(S25:S29)","v":0},0]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[23,null,null,{"$f":"'ROR-Model'!C32","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!D$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!E$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!F$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!G$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!H$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!I$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!J$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!K$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!L$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!M$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!N$9,FALSE)*$G32","v":0},{"$f":"SUM(L32:R32)+H32","v":0},0]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[25,"FUTURE","BLANK",{"$f":"'ROR-Model'!C34","v":"Distribution Non-Gas Rev"},null,"GS",{"$f":"'ROR-Model'!W34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!D$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!E$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!F$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!G$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!H$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!I$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!J$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!K$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!L$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!M$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!N$9,FALSE)*$G34","v":0},{"$f":"SUM(L34:R34)+H34","v":0},0]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[27,null,null,{"$f":"'ROR-Model'!C36","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!D$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!E$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!F$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!G$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!H$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!I$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!J$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!K$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!L$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!M$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!N$9,FALSE)*$G36","v":0},{"$f":"SUM(L36:R36)+H36","v":0},0]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[29,null,null,{"$f":"'ROR-Model'!C38","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!D$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!E$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!F$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!G$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!H$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!I$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!J$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!K$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!L$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!M$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!N$9,FALSE)*$G38","v":0},{"$f":"SUM(L38:R38)+H38","v":0},0]
[30,null,null,{"$f":"'ROR-Model'!C39","v":"Total Revenue"},null,null,{"$f":"SUM(G34:G38)","v":0},{"$f":"SUM(H34:H38)","v":0},{"$f":"SUM(I34:I38)","v":0},0,0,0,0,{"$f":"SUM(N34:N38)","v":0},{"$f":"SUM(O34:O38)","v":0},0,0,0,{"$f":"SUM(S34:S38)","v":0},0]
[31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[32,null,null,{"$f":"'ROR-Model'!C41","v":"Total Dth"},null,"GS",{"$f":"'ROR-Model'!W41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!D$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!E$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!F$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!G$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!H$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!I$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!J$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!K$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!L$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!M$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!N$9,FALSE)*$G41","v":0},{"$f":"SUM(L41:R41)+H41","v":0},0]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[34,"FS","FS",{"$f":"'ROR-Model'!C43","v":"Distribution Non-Gas Rev"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W43","v":3648957.1688864036},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!D$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!E$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!F$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!G$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!H$9,FALSE)*$G43","v":3648957.1688864036},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!I$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!J$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!K$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!L$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!M$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!N$9,FALSE)*$G43","v":0},{"$f":"SUM(L43:R43)+H43","v":3648957.1688864036},0]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[36,null,null,{"$f":"'ROR-Model'!C45","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!D$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!E$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!F$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!G$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!H$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!I$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!J$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!K$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!L$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!M$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!N$9,FALSE)*$G45","v":0},{"$f":"SUM(L45:R45)+H45","v":0},0]
[37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[38,null,null,{"$f":"'ROR-Model'!C47","v":"Commodity Revenue"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!D$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!E$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!F$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!G$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!H$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!I$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!J$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!K$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!L$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!M$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!N$9,FALSE)*$G47","v":0},{"$f":"SUM(L47:R47)+H47","v":0},0]
[39,null,null,{"$f":"'ROR-Model'!C48","v":"Total Revenue"},null,null,{"$f":"SUM(G43:G47)","v":3648957.1688864036},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":0},0,0,3648957.1688864036,0,{"$f":"SUM(N43:N47)","v":0},{"$f":"SUM(O43:O47)","v":0},0,0,0,{"$f":"SUM(S43:S47)","v":3648957.1688864036},0]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[41,null,null,{"$f":"'ROR-Model'!C50","v":"Total Dth"},null,{"$f":"+C43","v":"FS"},{"$f":"'ROR-Model'!W50","v":2237764},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!D$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!E$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!F$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!G$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!H$9,FALSE)*$G50","v":2237764},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!I$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!J$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!K$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!L$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!M$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!N$9,FALSE)*$G50","v":0},{"$f":"SUM(L50:R50)+H50","v":2237764},0]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[43,"FUTURE","BLANK",{"$f":"'ROR-Model'!C52","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!D$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!E$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!F$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!G$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!H$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!I$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!J$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!K$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!L$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!M$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!N$9,FALSE)*$G52","v":0},{"$f":"SUM(L52:R52)+H52","v":0},0]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[45,null,null,{"$f":"'ROR-Model'!C54","v":"Supplier Non-Gas Demand Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!D$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!E$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!F$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!G$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!H$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!I$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!J$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!K$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!L$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!M$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!N$9,FALSE)*$G54","v":0},{"$f":"SUM(L54:R54)+H54","v":0},0]
[46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[47,null,null,{"$f":"'ROR-Model'!C56","v":"Commodity Demand Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!D$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!E$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!F$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!G$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!H$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!I$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!J$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!K$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!L$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!M$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!N$9,FALSE)*$G56","v":0},{"$f":"SUM(L56:R56)+H56","v":0},0]
[48,null,null,{"$f":"'ROR-Model'!C57","v":"Total Revenue"},null,null,{"$f":"SUM(G52:G56)","v":0},{"$f":"SUM(H52:H56)","v":0},{"$f":"SUM(I52:I56)","v":0},0,0,0,0,{"$f":"SUM(N52:N56)","v":0},{"$f":"SUM(O52:O56)","v":0},0,0,0,{"$f":"SUM(S52:S56)","v":0},0]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[50,null,null,{"$f":"'ROR-Model'!C59","v":"Total Sales Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!D$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!E$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!F$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!G$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!H$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!I$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!J$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!K$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!L$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!M$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!N$9,FALSE)*$G59","v":0},{"$f":"SUM(L59:R59)+H59","v":0},0]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[52,"OK","NGV",{"$f":"'ROR-Model'!C61","v":"Distribution Non-Gas Rev"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W61","v":1658628.2263143712},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!D$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!E$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!F$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!G$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!H$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!I$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!J$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!K$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!L$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!M$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!N$9,FALSE)*$G61","v":1658628.2263143712},{"$f":"SUM(L61:R61)+H61","v":1658628.2263143712},0]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[54,null,null,{"$f":"'ROR-Model'!C63","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!D$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!E$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!F$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!G$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!H$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!I$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!J$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!K$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!L$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!M$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!N$9,FALSE)*$G63","v":0},{"$f":"SUM(L63:R63)+H63","v":0},0]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[56,null,null,{"$f":"'ROR-Model'!C65","v":"Commodity Revenue"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!D$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!E$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!F$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!G$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!H$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!I$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!J$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!K$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!L$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!M$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!N$9,FALSE)*$G65","v":0},{"$f":"SUM(L65:R65)+H65","v":0},0]
[57,null,null,{"$f":"'ROR-Model'!C66","v":"Total Revenue"},null,null,{"$f":"SUM(G61:G65)","v":1658628.2263143712},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":0},0,0,0,0,{"$f":"SUM(N61:N65)","v":0},{"$f":"SUM(O61:O65)","v":0},0,0,1658628.2263143712,{"$f":"SUM(S61:S65)","v":1658628.2263143712},0]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[59,null,null,{"$f":"'ROR-Model'!C68","v":"Total Dth"},null,{"$f":"+C61","v":"NGV"},{"$f":"'ROR-Model'!W68","v":145818},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!D$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!E$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!F$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!G$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!H$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!I$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!J$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!K$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!L$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!M$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!N$9,FALSE)*$G68","v":145818},{"$f":"SUM(L68:R68)+H68","v":145818},0]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[61,"FUTURE","BLANK",{"$f":"'ROR-Model'!C70","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!D$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!E$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!F$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!G$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!H$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!I$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!J$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!K$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!L$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!M$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!N$9,FALSE)*$G70","v":0},{"$f":"SUM(L70:R70)+H70","v":0},0]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[63,null,null,{"$f":"'ROR-Model'!C72","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!D$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!E$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!F$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!G$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!H$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!I$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!J$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!K$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!L$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!M$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!N$9,FALSE)*$G72","v":0},{"$f":"SUM(L72:R72)+H72","v":0},0]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[65,null,null,{"$f":"'ROR-Model'!C74","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!D$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!E$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!F$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!G$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!H$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!I$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!J$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!K$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!L$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!M$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!N$9,FALSE)*$G74","v":0},{"$f":"SUM(L74:R74)+H74","v":0},0]
[66,null,null,{"$f":"'ROR-Model'!C75","v":"Total Revenue"},null,null,{"$f":"SUM(G70:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},{"$f":"SUM(I70:I74)","v":0},0,0,0,0,{"$f":"SUM(N70:N74)","v":0},{"$f":"SUM(O70:O74)","v":0},0,0,0,{"$f":"SUM(S70:S74)","v":0},0]
[67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[68,null,null,{"$f":"'ROR-Model'!C77","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!D$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!E$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!F$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!G$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!H$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!I$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!J$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!K$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!L$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!M$9,FALSE)*$G77","v":0},{"$f":"VLOOKUP($F77,range,'COS Alloc Factors'!N$9,FALSE)*$G77","v":0},{"$f":"SUM(L77:R77)+H77","v":0},0]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[70,"FUTURE","BLANK",{"$f":"'ROR-Model'!C79","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!D$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!E$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!F$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!G$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!H$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!I$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!J$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!K$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!L$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!M$9,FALSE)*$G79","v":0},{"$f":"VLOOKUP($F79,range,'COS Alloc Factors'!N$9,FALSE)*$G79","v":0},{"$f":"SUM(L79:R79)+H79","v":0},0]
[71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[72,null,null,{"$f":"'ROR-Model'!C81","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!D$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!E$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!F$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!G$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!H$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!I$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!J$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!K$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!L$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!M$9,FALSE)*$G81","v":0},{"$f":"VLOOKUP($F81,range,'COS Alloc Factors'!N$9,FALSE)*$G81","v":0},{"$f":"SUM(L81:R81)+H81","v":0},{"$f":"S81-G81","v":0}]
[73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[74,null,null,{"$f":"'ROR-Model'!C83","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!D$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!E$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!F$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!G$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!H$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!I$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!J$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!K$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!L$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!M$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!N$9,FALSE)*$G83","v":0},{"$f":"SUM(L83:R83)+H83","v":0},0]
[75,null,null,{"$f":"'ROR-Model'!C84","v":"Total Revenue"},null,null,{"$f":"SUM(G79:G83)","v":0},{"$f":"SUM(H79:H83)","v":0},{"$f":"SUM(I79:I83)","v":0},0,0,0,0,{"$f":"SUM(N79:N83)","v":0},{"$f":"SUM(O79:O83)","v":0},0,0,0,{"$f":"SUM(S79:S83)","v":0},0]
[76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[77,null,null,{"$f":"'ROR-Model'!C86","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!D$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!E$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!F$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!G$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!H$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!I$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!J$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!K$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!L$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!M$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!N$9,FALSE)*$G86","v":0},{"$f":"SUM(L86:R86)+H86","v":0},0]
[78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[79,"OK","IS",{"$f":"'ROR-Model'!C88","v":"Distribution Non-Gas Rev"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!D$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!E$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!F$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!G$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!H$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!I$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!J$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!K$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!L$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!M$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!N$9,FALSE)*$G88","v":0},{"$f":"SUM(L88:R88)+H88","v":0},0]
[80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[81,null,null,{"$f":"'ROR-Model'!C90","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!D$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!E$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!F$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!G$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!H$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!I$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!J$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!K$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!L$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!M$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!N$9,FALSE)*$G90","v":0},{"$f":"SUM(L90:R90)+H90","v":0},0]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[83,null,null,{"$f":"'ROR-Model'!C92","v":"Commodity Revenue"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!D$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!E$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!F$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!G$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!H$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!I$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!J$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!K$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!L$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!M$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!N$9,FALSE)*$G92","v":0},{"$f":"SUM(L92:R92)+H92","v":0},0]
[84,null,null,{"$f":"'ROR-Model'!C93","v":"Total Revenue"},null,null,{"$f":"SUM(G88:G92)","v":0},{"$f":"SUM(H88:H92)","v":0},0,0,0,0,0,0,{"$f":"SUM(O88:O92)","v":0},0,0,0,{"$f":"SUM(I93:R93)","v":0},0]
[85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[86,null,null,{"$f":"'ROR-Model'!C95","v":"Total Dth"},null,{"$f":"+C88","v":"IS"},{"$f":"'ROR-Model'!W95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!D$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!E$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!F$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!G$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!H$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!I$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!J$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!K$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!L$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!M$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!N$9,FALSE)*$G95","v":0},{"$f":"SUM(L95:R95)+H95","v":0},0]
[87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[88,"OK","IS",{"$f":"'ROR-Model'!C97","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W97","v":194644.92576157363},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!D$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!E$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!F$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!G$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!H$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!I$9,FALSE)*$G97","v":194644.92576157363},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!J$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!K$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!L$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!M$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!N$9,FALSE)*$G97","v":0},{"$f":"SUM(L97:R97)+H97","v":194644.92576157363},0]
[89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[90,null,null,{"$f":"'ROR-Model'!C99","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!D$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!E$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!F$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!G$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!H$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!I$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!J$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!K$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!L$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!M$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!N$9,FALSE)*$G99","v":0},{"$f":"SUM(L99:R99)+H99","v":0},0]
[91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[92,null,null,{"$f":"'ROR-Model'!C101","v":"Commodity Revenue"},null,"IS",{"$f":"'ROR-Model'!W101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!D$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!E$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!F$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!G$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!H$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!I$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!J$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!K$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!L$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!M$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!N$9,FALSE)*$G101","v":0},{"$f":"SUM(L101:R101)+H101","v":0},0]
[93,null,null,{"$f":"'ROR-Model'!C102","v":"Total Revenue"},null,null,{"$f":"SUM(G97:G101)","v":194644.92576157363},{"$f":"SUM(H97:H101)","v":0},0,0,0,0,194644.92576157363,0,{"$f":"SUM(O97:O101)","v":0},0,0,0,{"$f":"SUM(I102:R102)","v":194644.92576157363},0]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[95,null,null,{"$f":"'ROR-Model'!C104","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W104","v":219710},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!D$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!E$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!F$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!G$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!H$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!I$9,FALSE)*$G104","v":219710},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!J$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!K$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!L$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!M$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!N$9,FALSE)*$G104","v":0},{"$f":"SUM(L104:R104)+H104","v":219710},0]
[96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[97,"FUTURE","IS",{"$f":"'ROR-Model'!C106","v":"Distribution Non-Gas Rev"},null,"IS",{"$f":"'ROR-Model'!W160","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!D$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!E$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!F$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!G$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!H$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!I$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!J$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!K$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!L$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!M$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!N$9,FALSE)*$G106","v":0},{"$f":"SUM(L106:R106)+H106","v":0},0]
[98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[99,null,null,{"$f":"'ROR-Model'!C108","v":"Supplier Non-Gas Revenue"},null,"IS",{"$f":"'ROR-Model'!W162","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!D$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!E$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!F$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!G$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!H$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!I$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!J$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!K$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!L$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!M$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!N$9,FALSE)*$G108","v":0},{"$f":"SUM(L108:R108)+H108","v":0},0]
[100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[101,null,null,{"$f":"'ROR-Model'!C110","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W164","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!D$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!E$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!F$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!G$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!H$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!I$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!J$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!K$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!L$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!M$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!N$9,FALSE)*$G110","v":0},{"$f":"SUM(L110:R110)+H110","v":0},0]
[102,null,null,{"$f":"'ROR-Model'!C111","v":"Total Revenue"},null,null,{"$f":"SUM(G106:G110)","v":0},{"$f":"SUM(H106:H110)","v":0},{"$f":"SUM(I106:I110)","v":0},0,0,0,0,{"$f":"SUM(N106:N110)","v":0},{"$f":"SUM(O106:O110)","v":0},0,0,0,{"$f":"SUM(S106:S110)","v":0},0]
[103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[104,null,null,{"$f":"'ROR-Model'!C113","v":"Total Dth"},null,"IS",{"$f":"'ROR-Model'!W167","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!D$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!E$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!F$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!G$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!H$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!I$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!J$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!K$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!L$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!M$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!N$9,FALSE)*$G113","v":0},{"$f":"SUM(L113:R113)+H113","v":0},0]
[105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[106,"OK","FT1-L",{"$f":"'ROR-Model'!C115","v":"Distribution Non-Gas Rev"},null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W151","v":2240124},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!D$9,FALSE)*$G115","v":1706284.139387358},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!E$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!F$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!G$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!H$9,FALSE)*$G115","v":18156.581342868634},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!I$9,FALSE)*$G115","v":1025.9015906103239},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!J$9,FALSE)*$G115","v":105279.6480483161},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!K$9,FALSE)*$G115","v":116562.2337873221},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!L$9,FALSE)*$G115","v":152016.05712578617},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!M$9,FALSE)*$G115","v":139993.80460350431},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!N$9,FALSE)*$G115","v":805.63411423450316},{"$f":"SUM(L115:R115)+H115","v":2240124},0]
[107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[108,null,null,{"$f":"'ROR-Model'!C117","v":"Supplier Non-Gas Revenue"},null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W153","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!D$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!E$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!F$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!G$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!H$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!I$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!J$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!K$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!L$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!M$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!N$9,FALSE)*$G117","v":0},{"$f":"SUM(L117:R117)+H117","v":0},0]
[109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[110,null,null,{"$f":"'ROR-Model'!C119","v":"Commodity Revenue"},null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W155","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!D$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!E$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!F$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!G$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!H$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!I$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!J$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!K$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!L$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!M$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!N$9,FALSE)*$G119","v":0},{"$f":"SUM(L119:R119)+H119","v":0},0]
[111,null,null,{"$f":"'ROR-Model'!C120","v":"Total Revenue"},null,null,{"$f":"SUM(G115:G119)","v":2240124},{"$f":"SUM(H115:H119)","v":1706284.139387358},{"$f":"SUM(I115:I119)","v":0},0,0,18156.581342868634,1025.9015906103239,{"$f":"SUM(N115:N119)","v":105279.6480483161},{"$f":"SUM(O115:O119)","v":116562.2337873221},152016.05712578617,139993.80460350431,805.63411423450316,{"$f":"SUM(S115:S119)","v":2240124},0]
[112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[113,null,null,{"$f":"'ROR-Model'!C122","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W158","v":45567272},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!D$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!E$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!F$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!G$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!H$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!I$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!J$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!K$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!L$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!M$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!N$9,FALSE)*$G122","v":0},{"$f":"SUM(L122:R122)+H122","v":0},-45567272]
[114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[115,"OK","TBF",{"$f":"'ROR-Model'!C124","v":"Distribution Non-Gas Rev"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W124","v":9243728.1791454013},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!D$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!E$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!F$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!G$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!H$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!I$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!J$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!K$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!L$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!M$9,FALSE)*$G124","v":9243728.1791454013},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!N$9,FALSE)*$G124","v":0},{"$f":"SUM(L124:R124)+H124","v":9243728.1791454013},0]
[116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[117,null,null,{"$f":"'ROR-Model'!C126","v":"Supplier Non-Gas Revenue"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!D$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!E$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!F$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!G$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!H$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!I$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!J$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!K$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!L$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!M$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!N$9,FALSE)*$G126","v":0},{"$f":"SUM(L126:R126)+H126","v":0},0]
[118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[119,null,null,{"$f":"'ROR-Model'!C128","v":"Commodity Revenue"},null,{"$f":"+C124","v":"TBF"},{"$f":"'ROR-Model'!W128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!D$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!E$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!F$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!G$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!H$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!I$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!J$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!K$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!L$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!M$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!N$9,FALSE)*$G128","v":0},{"$f":"SUM(L128:R128)+H128","v":0},0]
[120,null,null,{"$f":"'ROR-Model'!C129","v":"Total Revenue"},null,null,{"$f":"SUM(G124:G128)","v":9243728.1791454013},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":0},0,0,0,0,{"$f":"SUM(N124:N128)","v":0},{"$f":"SUM(O124:O128)","v":0},0,9243728.1791454013,0,{"$f":"SUM(S124:S128)","v":9243728.1791454013},0]
[121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[122,null,null,{"$f":"'ROR-Model'!C131","v":"Total Dth"},null,{"$f":"+C124","v":"TBF"},{"$f":"+'COS Input'!M19","v":18422902},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!D$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!E$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!F$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!G$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!H$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!I$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!J$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!K$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!L$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!M$9,FALSE)*$G131","v":18422902},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!N$9,FALSE)*$G131","v":0},{"$f":"SUM(L131:R131)+H131","v":18422902},0]
[123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[124,"FUTURE","FT-2",{"$f":"'ROR-Model'!C133","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!D$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!E$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!F$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!G$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!H$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!I$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!J$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!K$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!L$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!M$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!N$9,FALSE)*$G133","v":0},{"$f":"SUM(L133:R133)+H133","v":0},0]
[125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[126,null,null,{"$f":"'ROR-Model'!C135","v":"Supplier Non-Gas Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!D$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!E$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!F$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!G$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!H$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!I$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!J$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!K$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!L$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!M$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!N$9,FALSE)*$G135","v":0},{"$f":"SUM(L135:R135)+H135","v":0},0]
[127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[128,null,null,{"$f":"'ROR-Model'!C137","v":"Commodity Revenue"},null,"No Allocation",{"$f":"'ROR-Model'!W137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!D$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!E$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!F$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!G$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!H$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!I$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!J$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!K$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!L$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!M$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!N$9,FALSE)*$G137","v":0},{"$f":"SUM(L137:R137)+H137","v":0},0]
[129,null,null,{"$f":"'ROR-Model'!C138","v":"Total Revenue"},null,null,{"$f":"SUM(G133:G137)","v":0},{"$f":"SUM(H133:H137)","v":0},{"$f":"SUM(I133:I137)","v":0},0,0,0,0,{"$f":"SUM(N133:N137)","v":0},{"$f":"SUM(O133:O137)","v":0},0,0,0,{"$f":"SUM(S133:S137)","v":0},0]
[130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[131,null,null,{"$f":"'ROR-Model'!C140","v":"Total Dth"},null,"No Allocation",{"$f":"'ROR-Model'!W140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!D$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!E$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!F$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!G$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!H$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!I$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!J$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!K$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!L$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!M$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!N$9,FALSE)*$G140","v":0},{"$f":"SUM(L140:R140)+H140","v":0},0]
[132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[133,"OK","MT",{"$f":"'ROR-Model'!C142","v":"Distribution Non-Gas Rev"},null,"TSM",{"$f":"'ROR-Model'!W142","v":46158.905459999994},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!D$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!E$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!F$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!G$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!H$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!I$9,FALSE)*$G142","v":0},0,{"$f":"N8*G142","v":46158.905459999994},0,{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!M$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!N$9,FALSE)*$G142","v":0},{"$f":"SUM(L142:R142)+H142","v":46158.905459999994},0]
[134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[135,null,null,{"$f":"'ROR-Model'!C144","v":"Supplier Non-Gas Revenue"},null,"TSM",{"$f":"'ROR-Model'!W144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!D$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!E$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!F$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!G$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!H$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!I$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!J$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!K$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!L$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!M$9,FALSE)*$G144","v":0},{"$f":"VLOOKUP($F144,range,'COS Alloc Factors'!N$9,FALSE)*$G144","v":0},{"$f":"SUM(L144:R144)+H144","v":0},0]
[136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S145-G145","v":0}]
[137,null,null,{"$f":"'ROR-Model'!C146","v":"Commodity Revenue"},null,"TSM",{"$f":"'ROR-Model'!W146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!D$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!E$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!F$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!G$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!H$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!I$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!J$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!K$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!L$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!M$9,FALSE)*$G146","v":0},{"$f":"VLOOKUP($F146,range,'COS Alloc Factors'!N$9,FALSE)*$G146","v":0},{"$f":"SUM(L146:R146)+H146","v":0},0]
[138,null,null,{"$f":"'ROR-Model'!C147","v":"Total Revenue"},null,null,{"$f":"SUM(G142:G146)","v":46158.905459999994},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":0},0,0,0,0,{"$f":"SUM(N142:N146)","v":0},{"$f":"SUM(O142:O146)","v":46158.905459999994},{"$f":"SUM(P142:P146)","v":0},0,0,{"$f":"SUM(S142:S146)","v":46158.905459999994},0]
[139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[140,null,null,{"$f":"'ROR-Model'!C149","v":"Total Dth"},null,"TSM",{"$f":"'ROR-Model'!W149","v":47574},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!D$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!E$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!F$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!G$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!H$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!I$9,FALSE)*$G149","v":0},0,{"$f":"+N8*G149","v":47574},0,{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!M$9,FALSE)*$G149","v":0},{"$f":"VLOOKUP($F149,range,'COS Alloc Factors'!N$9,FALSE)*$G149","v":0},{"$f":"SUM(L149:R149)+H149","v":47574},0]
[141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[142,"TS","TSS",{"$f":"'ROR-Model'!C151","v":"Distribution Non-Gas Rev"},null,"TSS",{"$f":"'ROR-Model'!W169","v":13330319.7912376},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!D$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!E$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!F$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!G$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!H$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!I$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!J$9,FALSE)*$G151","v":13330319.7912376},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!K$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!L$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!M$9,FALSE)*$G151","v":0},{"$f":"VLOOKUP($F151,range,'COS Alloc Factors'!N$9,FALSE)*$G151","v":0},{"$f":"SUM(L151:R151)+H151","v":13330319.7912376},0]
[143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[144,null,null,{"$f":"'ROR-Model'!C153","v":"Supplier Non-Gas Revenue"},null,"TSS",{"$f":"'ROR-Model'!W171","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!D$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!E$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!F$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!G$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!H$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!I$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!J$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!K$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!L$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!M$9,FALSE)*$G153","v":0},{"$f":"VLOOKUP($F153,range,'COS Alloc Factors'!N$9,FALSE)*$G153","v":0},{"$f":"SUM(L153:R153)+H153","v":0},0]
[145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[146,null,null,{"$f":"'ROR-Model'!C155","v":"Commodity Revenue"},null,"TSS",{"$f":"'ROR-Model'!W173","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!D$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!E$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!F$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!G$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!H$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!I$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!J$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!K$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!L$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!M$9,FALSE)*$G155","v":0},{"$f":"VLOOKUP($F155,range,'COS Alloc Factors'!N$9,FALSE)*$G155","v":0},{"$f":"SUM(L155:R155)+H155","v":0},0]
[147,null,null,{"$f":"'ROR-Model'!C156","v":"Total Revenue"},null,null,{"$f":"SUM(G151:G155)","v":13330319.7912376},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},0,0,0,0,{"$f":"SUM(N151:N155)","v":13330319.7912376},{"$f":"SUM(O151:O155)","v":0},0,0,0,{"$f":"SUM(S151:S155)","v":13330319.7912376},0]
[148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[149,null,null,{"$f":"'ROR-Model'!C158","v":"Total Dth"},null,"TSS",{"$f":"'ROR-Model'!W176","v":8447025},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!D$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!E$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!F$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!G$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!H$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!I$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!J$9,FALSE)*$G158","v":8447025},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!K$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!L$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!M$9,FALSE)*$G158","v":0},{"$f":"VLOOKUP($F158,range,'COS Alloc Factors'!N$9,FALSE)*$G158","v":0},{"$f":"SUM(L158:R158)+H158","v":8447025},0]
[150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[151,"TS","TSM",{"$f":"'ROR-Model'!C160","v":"Distribution Non-Gas Rev"},null,"TSM",{"$f":"'ROR-Model'!W178","v":17490832.104278289},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!D$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!E$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!F$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!G$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!H$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!I$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!J$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!K$9,FALSE)*$G160","v":17490832.104278289},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!L$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!M$9,FALSE)*$G160","v":0},{"$f":"VLOOKUP($F160,range,'COS Alloc Factors'!N$9,FALSE)*$G160","v":0},{"$f":"SUM(L160:R160)+H160","v":17490832.104278289},0]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[153,null,null,{"$f":"'ROR-Model'!C162","v":"Supplier Non-Gas Revenue"},null,"TSM",{"$f":"'ROR-Model'!W180","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!D$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!E$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!F$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!G$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!H$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!I$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!J$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!K$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!L$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!M$9,FALSE)*$G162","v":0},{"$f":"VLOOKUP($F162,range,'COS Alloc Factors'!N$9,FALSE)*$G162","v":0},{"$f":"SUM(L162:R162)+H162","v":0},0]
[154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[155,null,null,{"$f":"'ROR-Model'!C164","v":"Commodity Revenue"},null,"TSM",{"$f":"'ROR-Model'!W182","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!D$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!E$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!F$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!G$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!H$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!I$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!J$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!K$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!L$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!M$9,FALSE)*$G164","v":0},{"$f":"VLOOKUP($F164,range,'COS Alloc Factors'!N$9,FALSE)*$G164","v":0},{"$f":"SUM(L164:R164)+H164","v":0},0]
[156,null,null,{"$f":"'ROR-Model'!C165","v":"Total Revenue"},null,null,{"$f":"SUM(G160:G164)","v":17490832.104278289},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":0},0,0,0,0,{"$f":"SUM(N160:N164)","v":0},{"$f":"SUM(O160:O164)","v":17490832.104278289},0,0,0,{"$f":"SUM(S160:S164)","v":17490832.104278289},0]
[157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[158,null,null,{"$f":"'ROR-Model'!C167","v":"Total Dth"},null,"TSM",{"$f":"'ROR-Model'!W185","v":15952357},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!D$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!E$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!F$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!G$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!H$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!I$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!J$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!K$9,FALSE)*$G167","v":15952357},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!L$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!M$9,FALSE)*$G167","v":0},{"$f":"VLOOKUP($F167,range,'COS Alloc Factors'!N$9,FALSE)*$G167","v":0},{"$f":"SUM(L167:R167)+H167","v":15952357},0]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[160,"TS","TSL",{"$f":"'ROR-Model'!C169","v":"Distribution Non-Gas Rev"},null,"TSL",{"$f":"'ROR-Model'!W187","v":21089690.725831792},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!D$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!E$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!F$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!G$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!H$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!I$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!J$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!K$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!L$9,FALSE)*$G169","v":21089690.725831792},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!M$9,FALSE)*$G169","v":0},{"$f":"VLOOKUP($F169,range,'COS Alloc Factors'!N$9,FALSE)*$G169","v":0},{"$f":"SUM(L169:R169)+H169","v":21089690.725831792},0]
[161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[162,null,null,{"$f":"'ROR-Model'!C171","v":"Supplier Non-Gas Revenue"},null,"TSL",{"$f":"'ROR-Model'!W189","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!D$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!E$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!F$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!G$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!H$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!I$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!J$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!K$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!L$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!M$9,FALSE)*$G171","v":0},{"$f":"VLOOKUP($F171,range,'COS Alloc Factors'!N$9,FALSE)*$G171","v":0},{"$f":"SUM(L171:R171)+H171","v":0},0]
[163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[164,null,null,{"$f":"'ROR-Model'!C173","v":"Commodity Revenue"},null,"TSL",{"$f":"'ROR-Model'!W191","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!D$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!E$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!F$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!G$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!H$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!I$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!J$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!K$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!L$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!M$9,FALSE)*$G173","v":0},{"$f":"VLOOKUP($F173,range,'COS Alloc Factors'!N$9,FALSE)*$G173","v":0},{"$f":"SUM(L173:R173)+H173","v":0},0]
[165,null,null,{"$f":"'ROR-Model'!C174","v":"Total Revenue"},null,null,{"$f":"SUM(G169:G173)","v":21089690.725831792},{"$f":"SUM(H169:H173)","v":0},{"$f":"SUM(I169:I173)","v":0},0,0,0,0,{"$f":"SUM(N169:N173)","v":0},{"$f":"SUM(O169:O173)","v":0},21089690.725831792,0,0,{"$f":"SUM(S169:S173)","v":21089690.725831792},0]
[166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[167,null,null,{"$f":"'ROR-Model'!C176","v":"Total Dth"},null,"TSL",{"$f":"'ROR-Model'!W194","v":27678714},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!D$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!E$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!F$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!G$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!H$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!I$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!J$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!K$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!L$9,FALSE)*$G176","v":27678714},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!M$9,FALSE)*$G176","v":0},{"$f":"VLOOKUP($F176,range,'COS Alloc Factors'!N$9,FALSE)*$G176","v":0},{"$f":"SUM(L176:R176)+H176","v":27678714},0]
[168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[169,"OK","FT-2C",{"$f":"'ROR-Model'!C178","v":"Distribution Non-Gas Rev"},null,"No Allocation",{"$f":"'ROR-Model'!W133","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!D$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!E$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!F$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!G$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!H$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!I$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!J$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!K$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!L$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!M$9,FALSE)*$G178","v":0},{"$f":"VLOOKUP($F178,range,'COS Alloc Factors'!N$9,FALSE)*$G178","v":0},{"$f":"SUM(L178:R178)+H178","v":0},0]
[170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[171,null,null,{"$f":"'ROR-Model'!B180","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W135","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!D$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!E$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!F$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!G$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!H$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!I$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!J$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!K$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!L$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!M$9,FALSE)*$G180","v":0},{"$f":"VLOOKUP($F180,range,'COS Alloc Factors'!N$9,FALSE)*$G180","v":0},{"$f":"SUM(L180:R180)+H180","v":0},0]
[172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[173,null,null,{"$f":"'ROR-Model'!B182","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W137","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!D$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!E$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!F$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!G$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!H$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!I$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!J$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!K$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!L$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!M$9,FALSE)*$G182","v":0},{"$f":"VLOOKUP($F182,range,'COS Alloc Factors'!N$9,FALSE)*$G182","v":0},{"$f":"SUM(L182:R182)+H182","v":0},0]
[174,null,null,{"$f":"'ROR-Model'!B183","v":0},null,null,{"$f":"SUM(G178:G182)","v":0},{"$f":"SUM(H178:H182)","v":0},{"$f":"SUM(I178:I182)","v":0},0,0,0,0,{"$f":"SUM(N178:N182)","v":0},{"$f":"SUM(O178:O182)","v":0},0,0,0,{"$f":"SUM(S178:S182)","v":0},0]
[175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[176,null,null,{"$f":"'ROR-Model'!B185","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W140","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!D$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!E$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!F$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!G$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!H$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!I$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!J$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!K$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!L$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!M$9,FALSE)*$G185","v":0},{"$f":"VLOOKUP($F185,range,'COS Alloc Factors'!N$9,FALSE)*$G185","v":0},{"$f":"SUM(L185:R185)+H185","v":0},0]
[177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[178,"FUTURE","BLANK",{"$f":"'ROR-Model'!B187","v":"TSL"},null,"No Allocation",0,{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!D$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!E$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!F$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!G$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!H$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!I$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!J$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!K$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!L$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!M$9,FALSE)*$G187","v":0},{"$f":"VLOOKUP($F187,range,'COS Alloc Factors'!N$9,FALSE)*$G187","v":0},{"$f":"SUM(L187:R187)+H187","v":0},0]
[179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[180,null,null,{"$f":"'ROR-Model'!B189","v":0},null,"No Allocation",0,{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!D$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!E$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!F$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!G$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!H$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!I$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!J$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!K$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!L$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!M$9,FALSE)*$G189","v":0},{"$f":"VLOOKUP($F189,range,'COS Alloc Factors'!N$9,FALSE)*$G189","v":0},{"$f":"SUM(L189:R189)+H189","v":0},0]
[181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[182,null,null,{"$f":"'ROR-Model'!B191","v":0},null,"No Allocation",0,{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!D$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!E$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!F$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!G$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!H$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!I$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!J$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!K$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!L$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!M$9,FALSE)*$G191","v":0},{"$f":"VLOOKUP($F191,range,'COS Alloc Factors'!N$9,FALSE)*$G191","v":0},{"$f":"SUM(L191:R191)+H191","v":0},0]
[183,null,null,{"$f":"'ROR-Model'!B192","v":0},null,null,{"$f":"SUM(G187:G191)","v":0},{"$f":"SUM(H187:H191)","v":0},{"$f":"SUM(I187:I191)","v":0},0,0,0,0,{"$f":"SUM(N187:N191)","v":0},{"$f":"SUM(O187:O191)","v":0},0,0,0,{"$f":"SUM(S187:S191)","v":0},0]
[184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[185,null,null,{"$f":"'ROR-Model'!B194","v":0},null,"No Allocation",0,{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!D$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!E$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!F$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!G$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!H$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!I$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!J$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!K$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!L$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!M$9,FALSE)*$G194","v":0},{"$f":"VLOOKUP($F194,range,'COS Alloc Factors'!N$9,FALSE)*$G194","v":0},{"$f":"SUM(L194:R194)+H194","v":0},0]
[186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[187,null,"CET",{"$f":"'ROR-Model'!B196","v":"CET"},null,"GS",{"$f":"'ROR-Model'!W196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!D$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!E$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!F$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!G$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!H$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!I$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!J$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!K$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!L$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!M$9,FALSE)*$G196","v":0},{"$f":"VLOOKUP($F196,range,'COS Alloc Factors'!N$9,FALSE)*$G196","v":0},{"$f":"SUM(L196:R196)+H196","v":0},0]
[188,null,"DSM","DSM",null,"GS",{"$f":"'ROR-Model'!W197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!D$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!E$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!F$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!G$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!H$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!I$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!J$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!K$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!L$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!M$9,FALSE)*$G197","v":0},{"$f":"VLOOKUP($F197,range,'COS Alloc Factors'!N$9,FALSE)*$G197","v":0},{"$f":"SUM(L197:R197)+H197","v":0},0]
[189,null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[191,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G16+G25+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G196+G197","v":541975207.8431493},{"$f":"+H16+H25+H34+H43+H52+H61+H70+H79+H88+H97+H106+H115+H124+H133+H142+H151+H160+H169+H178+H187+H196+H197","v":474738407.95562124},{"$f":"+I16+I25+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I196+I197","v":0},0,0,3667113.7502292721,195670.82735218396,13435599.439285915,17653553.243525609,21241706.782957576,9383721.9837489054,1659433.8604286057,{"$f":"SUM(L200:R200)+H200","v":541975207.8431493},0]
[192,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G18+G27+G36+G45+G53+G54+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189","v":0},{"$f":"+H18+H27+H36+H45+H53+H54+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189","v":0},{"$f":"+I18+I27+I36+I45+I53+I54+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189","v":0},0,0,0,0,{"$f":"+N18+N27+N36+N45+N53+N54+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189","v":0},{"$f":"+O18+O27+O36+O45+O53+O54+O63+O72+O81+O90+O99+O108+O117+O126+O135+O144+O153+O162+O171+O180+O189","v":0},{"$f":"+P18+P27+P36+P45+P53+P54+P63+P72+P81+P90+P99+P108+P117+P126+P135+P144+P153+P162+P171+P180+P189","v":0},0,0,{"$f":"SUM(L201:R201)+H201","v":0},0]
[193,null,null,"Commodity Revenue",null,null,{"$f":"+G20+G29+G38+G47+G55+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191","v":0},{"$f":"+H20+H29+H38+H47+H55+H56+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191","v":0},{"$f":"+I20+I29+I38+I47+I55+I56+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191","v":0},0,0,0,0,{"$f":"+N20+N29+N38+N47+N55+N56+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191","v":0},{"$f":"+O20+O29+O38+O47+O55+O56+O65+O74+O83+O92+O101+O110+O119+O128+O137+O146+O155+O164+O173+O182+O191","v":0},{"$f":"+P20+P29+P38+P47+P55+P56+P65+P74+P83+P92+P101+P110+P119+P128+P137+P146+P155+P164+P173+P182+P191","v":0},0,0,{"$f":"SUM(L202:R202)+H202","v":0},0]
[194,null,null,"Total Utah Revenue",null,null,{"$f":"SUM(G200:G202)","v":541975207.8431493},{"$f":"SUM(H200:H202)","v":474738407.95562124},{"$f":"SUM(I200:I202)","v":0},0,0,3667113.7502292721,195670.82735218396,{"$f":"SUM(N200:N202)","v":13435599.439285915},{"$f":"SUM(O200:O202)","v":17653553.243525609},21241706.782957576,9383721.9837489054,1659433.8604286057,{"$f":"SUM(L203:R203)+H203","v":541975207.8431493},0]
[195,null,null,"Utah DNG Less NGV, TBF, TBFL, MT and FT-2C",null,null,{"$f":"+G16+G25+G34+G43+G52+G70+G79+G88+G97+G106+G151+G160+G169+G187+G196","v":528786568.53222954},{"$f":"+H16+H25+H34+H43+H52+H70+H79+H88+H97+H106+H151+H160+H169+H187+H196","v":473032123.81623387},{"$f":"+I16+I25+I34+I43+I52+I70+I79+I88+I97+I106+I151+I160+I169+I187+I196","v":0},0,0,3648957.1688864036,194644.92576157363,{"$f":"+N16+N25+N34+N43+N52+N70+N79+N88+N97+N106+N151+N160+N169+N187+N196","v":13330319.7912376},{"$f":"+O16+O25+O34+O43+O52+O70+O79+O88+O97+O106+O151+O160+O169+O187+O196","v":17490832.104278289},21089690.725831792,0,0,{"$f":"SUM(L204:R204)+H204","v":528786568.53222954},0]
[196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[197,null,null,"Sales Dth",null,null,{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113","v":120310200},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113","v":117706908},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113","v":0},0,0,{"$f":"L23+L32+L41+L50+L59+L68+L77+L86+L95+L104+L113","v":2237764},219710,{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113","v":0},{"$f":"O23+O32+O41+O50+O59+O68+O77+O86+O95+O104+O113","v":0},0,0,145818,{"$f":"SUM(L206:R206)+H206","v":120310200},0]
[198,null,null,"Transportation Dth",null,null,{"$f":"G131+G140+G149+G158+G167+G176+G185+G194","v":70548572},{"$f":"H122+H131+H140+H149+H158+H167+H176+H185+H194","v":0},{"$f":"I122+I131+I140+I149+I158+I167+I176+I185+I194","v":0},0,0,0,0,{"$f":"N122+N131+N140+N149+N158+N167+N176+N185+N194","v":8447025},{"$f":"O122+O131+O140+O149+O158+O167+O176+O185+O194","v":15999931},{"$f":"P122+P131+P140+P149+P158+P167+P176+P185+P194","v":27678714},{"$f":"Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194","v":18422902},0,{"$f":"SUM(L207:R207)+H207","v":70548572},0]
[199,null,null,"Total Utah Dth",null,null,{"$f":"SUM(G206:G207)","v":190858772},{"$f":"SUM(H206:H207)","v":117706908},{"$f":"SUM(I206:I207)","v":0},0,0,2237764,219710,{"$f":"SUM(N206:N207)","v":8447025},{"$f":"SUM(O206:O207)","v":15999931},27678714,18422902,145818,{"$f":"SUM(L208:R208)+H208","v":190858772},0]
[200,null,null,"Utah Dth Less NGV, TBF, TBFL, MT and FT-2C",null,null,{"$f":"G23+G32+G41+G50+G59+G77+G86+G95+G104+G113+G158+G167+G176+G194","v":172242478},{"$f":"H23+H32+H41+H50+H59+H77+H86+H95+H104+H113+H158+H167+H176+H194","v":117706908},{"$f":"I23+I32+I41+I50+I59+I77+I86+I95+I104+I113+I158+I167+I176+I194","v":0},0,0,2237764,219710,{"$f":"N23+N32+N41+N50+N59+N77+N86+N95+N104+N113+N158+N167+N176+N194","v":8447025},{"$f":"O23+O32+O41+O50+O59+O77+O86+O95+O104+O113+O158+O167+O176+O194","v":15952357},27678714,0,0,{"$f":"S23+S32+S41+S50+S59+S77+S86+S95+S104+S113+S158+S167+S176+S194","v":172242478},{"$f":"S209-G209","v":0}]
[201,"Idaho",{"$f":"'ROR-Model'!A210","v":"Idaho"},{"$f":"'ROR-Model'!B210","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!D$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!E$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!F$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!G$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!H$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!I$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!J$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!K$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!L$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!M$9,FALSE)*$G210","v":0},{"$f":"VLOOKUP($F210,range,'COS Alloc Factors'!N$9,FALSE)*$G210","v":0},{"$f":"SUM(L210:R210)+H210","v":0},0]
[202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[203,null,null,{"$f":"'ROR-Model'!B212","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!D$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!E$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!F$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!G$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!H$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!I$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!J$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!K$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!L$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!M$9,FALSE)*$G212","v":0},{"$f":"VLOOKUP($F212,range,'COS Alloc Factors'!N$9,FALSE)*$G212","v":0},{"$f":"SUM(L212:R212)+H212","v":0},0]
[204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[205,null,null,{"$f":"'ROR-Model'!B214","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!D$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!E$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!F$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!G$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!H$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!I$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!J$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!K$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!L$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!M$9,FALSE)*$G214","v":0},{"$f":"VLOOKUP($F214,range,'COS Alloc Factors'!N$9,FALSE)*$G214","v":0},{"$f":"SUM(L214:R214)+H214","v":0},0]
[206,null,null,{"$f":"'ROR-Model'!B215","v":0},null,null,{"$f":"SUM(G210:G214)","v":0},{"$f":"SUM(H210:H214)","v":0},{"$f":"SUM(I210:I214)","v":0},0,0,0,0,{"$f":"SUM(N210:N214)","v":0},{"$f":"SUM(O210:O214)","v":0},0,0,0,{"$f":"SUM(S210:S214)","v":0},0]
[207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[208,null,null,{"$f":"'ROR-Model'!B217","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!D$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!E$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!F$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!G$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!H$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!I$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!J$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!K$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!L$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!M$9,FALSE)*$G217","v":0},{"$f":"VLOOKUP($F217,range,'COS Alloc Factors'!N$9,FALSE)*$G217","v":0},{"$f":"SUM(L217:R217)+H217","v":0},0]
[209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[210,null,{"$f":"'ROR-Model'!A219","v":0},{"$f":"'ROR-Model'!B219","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!D$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!E$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!F$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!G$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!H$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!I$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!J$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!K$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!L$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!M$9,FALSE)*$G219","v":0},{"$f":"VLOOKUP($F219,range,'COS Alloc Factors'!N$9,FALSE)*$G219","v":0},{"$f":"SUM(L219:R219)+H219","v":0},0]
[211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[212,null,null,{"$f":"'ROR-Model'!B221","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!D$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!E$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!F$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!G$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!H$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!I$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!J$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!K$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!L$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!M$9,FALSE)*$G221","v":0},{"$f":"VLOOKUP($F221,range,'COS Alloc Factors'!N$9,FALSE)*$G221","v":0},{"$f":"SUM(L221:R221)+H221","v":0},0]
[213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[214,null,null,{"$f":"'ROR-Model'!B223","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!D$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!E$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!F$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!G$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!H$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!I$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!J$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!K$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!L$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!M$9,FALSE)*$G223","v":0},{"$f":"VLOOKUP($F223,range,'COS Alloc Factors'!N$9,FALSE)*$G223","v":0},{"$f":"SUM(L223:R223)+H223","v":0},0]
[215,null,null,{"$f":"'ROR-Model'!B224","v":0},null,null,{"$f":"SUM(G219:G223)","v":0},{"$f":"SUM(H219:H223)","v":0},{"$f":"SUM(I219:I223)","v":0},0,0,0,0,{"$f":"SUM(N219:N223)","v":0},{"$f":"SUM(O219:O223)","v":0},0,0,0,{"$f":"SUM(S219:S223)","v":0},0]
[216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[217,null,null,{"$f":"'ROR-Model'!B226","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W223","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!D$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!E$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!F$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!G$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!H$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!I$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!J$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!K$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!L$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!M$9,FALSE)*$G226","v":0},{"$f":"VLOOKUP($F226,range,'COS Alloc Factors'!N$9,FALSE)*$G226","v":0},{"$f":"SUM(L226:R226)+H226","v":0},0]
[218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[219,null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[220,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G210+G219","v":0},{"$f":"+H210+H219","v":0},{"$f":"+I210+I219","v":0},0,0,0,0,{"$f":"+N210+N219","v":0},{"$f":"+O210+O219","v":0},0,0,0,{"$f":"+S210+S219","v":0},0]
[221,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G212+G221","v":0},{"$f":"+H212+H221","v":0},{"$f":"+I212+I221","v":0},0,0,0,0,{"$f":"+N212+N221","v":0},{"$f":"+O212+O221","v":0},0,0,0,{"$f":"+S212+S221","v":0},0]
[222,null,null,"Commodity Revenue",null,null,{"$f":"+G214+G223","v":0},{"$f":"+H214+H223","v":0},{"$f":"+I214+I223","v":0},0,0,0,0,{"$f":"+N214+N223","v":0},{"$f":"+O214+O223","v":0},0,0,0,{"$f":"+S214+S223","v":0},0]
[223,null,null,"Total Idaho Revenue",null,null,{"$f":"SUM(G229:G231)","v":0},{"$f":"SUM(H229:H231)","v":0},{"$f":"SUM(I229:I231)","v":0},0,0,0,0,{"$f":"SUM(N229:N231)","v":0},{"$f":"SUM(O229:O231)","v":0},0,0,0,{"$f":"SUM(S229:S231)","v":0},0]
[224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[225,null,null,"Sales Dth",null,null,{"$f":"G217+G226","v":0},{"$f":"H217+H226","v":0},{"$f":"I217+I226","v":0},0,0,0,0,{"$f":"N217+N226","v":0},{"$f":"O217+O226","v":0},0,0,0,{"$f":"S217+S226","v":0},0]
[226,null,null,"Transportation Dth",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[227,null,null,"Total Idaho Dth",null,null,{"$f":"SUM(G234:G235)","v":0},{"$f":"SUM(H234:H235)","v":0},{"$f":"SUM(I234:I235)","v":0},0,0,0,0,{"$f":"SUM(N234:N235)","v":0},{"$f":"SUM(O234:O235)","v":0},0,0,0,{"$f":"SUM(S234:S235)","v":0},0]
[228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[229,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[230,null,{"$f":"'ROR-Model'!A239","v":0},{"$f":"'ROR-Model'!B239","v":"GS-1"},null,"No Allocation",{"$f":"'ROR-Model'!W239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!D$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!E$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!F$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!G$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!H$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!I$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!J$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!K$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!L$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!M$9,FALSE)*$G239","v":0},{"$f":"VLOOKUP($F239,range,'COS Alloc Factors'!N$9,FALSE)*$G239","v":0},{"$f":"SUM(L239:R239)+H239","v":0},0]
[231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[234,null,null,{"$f":"'ROR-Model'!B243","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!D$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!E$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!F$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!G$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!H$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!I$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!J$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!K$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!L$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!M$9,FALSE)*$G243","v":0},{"$f":"VLOOKUP($F243,range,'COS Alloc Factors'!N$9,FALSE)*$G243","v":0},{"$f":"SUM(L243:R243)+H243","v":0},0]
[235,null,null,{"$f":"'ROR-Model'!B244","v":0},null,null,{"$f":"SUM(G239:G243)","v":0},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":0},0,0,0,0,{"$f":"SUM(N239:N243)","v":0},{"$f":"SUM(O239:O243)","v":0},0,0,0,{"$f":"SUM(S239:S243)","v":0},0]
[236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[237,null,null,{"$f":"'ROR-Model'!B246","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!D$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!E$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!F$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!G$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!H$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!I$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!J$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!K$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!L$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!M$9,FALSE)*$G246","v":0},{"$f":"VLOOKUP($F246,range,'COS Alloc Factors'!N$9,FALSE)*$G246","v":0},{"$f":"SUM(L246:R246)+H246","v":0},0]
[238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[239,null,{"$f":"'ROR-Model'!A248","v":0},{"$f":"'ROR-Model'!B248","v":"F-1"},null,"No Allocation",{"$f":"'ROR-Model'!W248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!D$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!E$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!F$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!G$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!H$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!I$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!J$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!K$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!L$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!M$9,FALSE)*$G248","v":0},{"$f":"VLOOKUP($F248,range,'COS Alloc Factors'!N$9,FALSE)*$G248","v":0},{"$f":"SUM(L248:R248)+H248","v":0},0]
[240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[243,null,null,{"$f":"'ROR-Model'!B252","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!D$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!E$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!F$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!G$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!H$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!I$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!J$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!K$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!L$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!M$9,FALSE)*$G252","v":0},{"$f":"VLOOKUP($F252,range,'COS Alloc Factors'!N$9,FALSE)*$G252","v":0},{"$f":"SUM(L252:R252)+H252","v":0},0]
[244,null,null,{"$f":"'ROR-Model'!B253","v":0},null,null,{"$f":"SUM(G248:G252)","v":0},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":0},0,0,0,0,{"$f":"SUM(N248:N252)","v":0},{"$f":"SUM(O248:O252)","v":0},0,0,0,{"$f":"SUM(S248:S252)","v":0},0]
[245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[246,null,null,{"$f":"'ROR-Model'!B255","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!D$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!E$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!F$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!G$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!H$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!I$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!J$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!K$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!L$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!M$9,FALSE)*$G255","v":0},{"$f":"VLOOKUP($F255,range,'COS Alloc Factors'!N$9,FALSE)*$G255","v":0},{"$f":"SUM(L255:R255)+H255","v":0},0]
[247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[248,null,{"$f":"'ROR-Model'!A257","v":0},{"$f":"'ROR-Model'!B257","v":"NGV"},null,"No Allocation",{"$f":"'ROR-Model'!W257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!D$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!E$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!F$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!G$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!H$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!I$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!J$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!K$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!L$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!M$9,FALSE)*$G257","v":0},{"$f":"VLOOKUP($F257,range,'COS Alloc Factors'!N$9,FALSE)*$G257","v":0},{"$f":"SUM(L257:R257)+H257","v":0},0]
[249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[252,null,null,{"$f":"'ROR-Model'!B261","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!D$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!E$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!F$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!G$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!H$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!I$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!J$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!K$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!L$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!M$9,FALSE)*$G261","v":0},{"$f":"VLOOKUP($F261,range,'COS Alloc Factors'!N$9,FALSE)*$G261","v":0},{"$f":"SUM(L261:R261)+H261","v":0},0]
[253,null,null,{"$f":"'ROR-Model'!B262","v":0},null,null,{"$f":"SUM(G257:G261)","v":0},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":0},0,0,0,0,{"$f":"SUM(N257:N261)","v":0},{"$f":"SUM(O257:O261)","v":0},0,0,0,{"$f":"SUM(S257:S261)","v":0},0]
[254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[255,null,null,{"$f":"'ROR-Model'!B264","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!D$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!E$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!F$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!G$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!H$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!I$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!J$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!K$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!L$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!M$9,FALSE)*$G264","v":0},{"$f":"VLOOKUP($F264,range,'COS Alloc Factors'!N$9,FALSE)*$G264","v":0},{"$f":"SUM(L264:R264)+H264","v":0},0]
[256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[257,null,{"$f":"'ROR-Model'!A266","v":0},{"$f":"'ROR-Model'!B266","v":"GSW"},null,"No Allocation",{"$f":"'ROR-Model'!W266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!D$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!E$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!F$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!G$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!H$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!I$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!J$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!K$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!L$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!M$9,FALSE)*$G266","v":0},{"$f":"VLOOKUP($F266,range,'COS Alloc Factors'!N$9,FALSE)*$G266","v":0},{"$f":"SUM(L266:R266)+H266","v":0},0]
[258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[261,null,null,{"$f":"'ROR-Model'!B270","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!D$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!E$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!F$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!G$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!H$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!I$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!J$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!K$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!L$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!M$9,FALSE)*$G270","v":0},{"$f":"VLOOKUP($F270,range,'COS Alloc Factors'!N$9,FALSE)*$G270","v":0},{"$f":"SUM(L270:R270)+H270","v":0},0]
[262,null,null,{"$f":"'ROR-Model'!B271","v":0},null,null,{"$f":"SUM(G266:G270)","v":0},{"$f":"SUM(H266:H270)","v":0},{"$f":"SUM(I266:I270)","v":0},0,0,0,0,{"$f":"SUM(N266:N270)","v":0},{"$f":"SUM(O266:O270)","v":0},0,0,0,{"$f":"SUM(S266:S270)","v":0},0]
[263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[264,null,null,{"$f":"'ROR-Model'!B273","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!D$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!E$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!F$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!G$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!H$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!I$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!J$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!K$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!L$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!M$9,FALSE)*$G273","v":0},{"$f":"VLOOKUP($F273,range,'COS Alloc Factors'!N$9,FALSE)*$G273","v":0},{"$f":"SUM(L273:R273)+H273","v":0},{"$f":"S273-G273","v":0}]
[265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[266,null,{"$f":"'ROR-Model'!A275","v":0},{"$f":"'ROR-Model'!B275","v":"I-2"},null,"No Allocation",{"$f":"'ROR-Model'!W275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!D$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!E$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!F$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!G$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!H$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!I$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!J$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!K$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!L$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!M$9,FALSE)*$G275","v":0},{"$f":"VLOOKUP($F275,range,'COS Alloc Factors'!N$9,FALSE)*$G275","v":0},{"$f":"SUM(L275:R275)+H275","v":0},0]
[267,null,null,null,{"$f":"'ROR-Model'!C276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[268,null,null,{"$f":"'ROR-Model'!B277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[270,null,null,{"$f":"'ROR-Model'!B279","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!D$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!E$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!F$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!G$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!H$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!I$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!J$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!K$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!L$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!M$9,FALSE)*$G279","v":0},{"$f":"VLOOKUP($F279,range,'COS Alloc Factors'!N$9,FALSE)*$G279","v":0},{"$f":"SUM(L279:R279)+H279","v":0},0]
[271,null,null,{"$f":"'ROR-Model'!B280","v":0},null,null,{"$f":"SUM(G275:G279)","v":0},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":0},0,0,0,0,{"$f":"SUM(N275:N279)","v":0},{"$f":"SUM(O275:O279)","v":0},0,0,0,{"$f":"SUM(S275:S279)","v":0},0]
[272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[273,null,null,{"$f":"'ROR-Model'!B282","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!D$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!E$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!F$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!G$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!H$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!I$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!J$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!K$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!L$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!M$9,FALSE)*$G282","v":0},{"$f":"VLOOKUP($F282,range,'COS Alloc Factors'!N$9,FALSE)*$G282","v":0},{"$f":"SUM(L282:R282)+H282","v":0},0]
[274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[275,null,{"$f":"'ROR-Model'!A284","v":0},{"$f":"'ROR-Model'!B284","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!D$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!E$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!F$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!G$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!H$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!I$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!J$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!K$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!L$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!M$9,FALSE)*$G284","v":0},{"$f":"VLOOKUP($F284,range,'COS Alloc Factors'!N$9,FALSE)*$G284","v":0},{"$f":"SUM(L284:R284)+H284","v":0},0]
[276,null,null,null,{"$f":"'ROR-Model'!C285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[277,null,null,{"$f":"'ROR-Model'!B286","v":0},null,null,{"$f":"'ROR-Model'!W286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[279,null,null,{"$f":"'ROR-Model'!B288","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!D$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!E$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!F$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!G$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!H$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!I$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!J$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!K$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!L$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!M$9,FALSE)*$G288","v":0},{"$f":"VLOOKUP($F288,range,'COS Alloc Factors'!N$9,FALSE)*$G288","v":0},{"$f":"SUM(L288:R288)+H288","v":0},0]
[280,null,null,{"$f":"'ROR-Model'!B289","v":0},null,null,{"$f":"SUM(G284:G288)","v":0},{"$f":"SUM(H284:H288)","v":0},{"$f":"SUM(I284:I288)","v":0},0,0,0,0,{"$f":"SUM(N284:N288)","v":0},{"$f":"SUM(O284:O288)","v":0},0,0,0,{"$f":"SUM(S284:S288)","v":0},0]
[281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[282,null,null,{"$f":"'ROR-Model'!B291","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!D$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!E$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!F$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!G$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!H$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!I$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!J$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!K$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!L$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!M$9,FALSE)*$G291","v":0},{"$f":"VLOOKUP($F291,range,'COS Alloc Factors'!N$9,FALSE)*$G291","v":0},{"$f":"SUM(L291:R291)+H291","v":0},0]
[283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[284,null,{"$f":"'ROR-Model'!A293","v":0},{"$f":"'ROR-Model'!B293","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!D$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!E$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!F$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!G$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!H$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!I$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!J$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!K$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!L$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!M$9,FALSE)*$G293","v":0},{"$f":"VLOOKUP($F293,range,'COS Alloc Factors'!N$9,FALSE)*$G293","v":0},{"$f":"SUM(L293:R293)+H293","v":0},0]
[285,null,"Sales",null,{"$f":"'ROR-Model'!C294","v":" (To Commodity Costs) "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[288,null,null,{"$f":"'ROR-Model'!B297","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!D$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!E$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!F$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!G$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!H$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!I$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!J$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!K$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!L$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!M$9,FALSE)*$G297","v":0},{"$f":"VLOOKUP($F297,range,'COS Alloc Factors'!N$9,FALSE)*$G297","v":0},{"$f":"SUM(L297:R297)+H297","v":0},0]
[289,null,null,{"$f":"'ROR-Model'!B298","v":0},null,null,{"$f":"SUM(G293:G297)","v":0},{"$f":"SUM(H293:H297)","v":0},{"$f":"SUM(I293:I297)","v":0},0,0,0,0,{"$f":"SUM(N293:N297)","v":0},{"$f":"SUM(O293:O297)","v":0},0,0,0,{"$f":"SUM(S293:S297)","v":0},0]
[290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[291,null,null,{"$f":"'ROR-Model'!B300","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!D$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!E$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!F$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!G$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!H$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!I$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!J$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!K$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!L$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!M$9,FALSE)*$G300","v":0},{"$f":"VLOOKUP($F300,range,'COS Alloc Factors'!N$9,FALSE)*$G300","v":0},{"$f":"SUM(L300:R300)+H300","v":0},0]
[292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[293,null,{"$f":"'ROR-Model'!A302","v":0},{"$f":"'ROR-Model'!B302","v":"I-T"},null,"No Allocation",{"$f":"'ROR-Model'!W302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!D$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!E$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!F$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!G$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!H$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!I$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!J$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!K$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!L$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!M$9,FALSE)*$G302","v":0},{"$f":"VLOOKUP($F302,range,'COS Alloc Factors'!N$9,FALSE)*$G302","v":0},{"$f":"SUM(L302:R302)+H302","v":0},0]
[294,null,null,null,{"$f":"'ROR-Model'!C303","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[297,null,null,{"$f":"'ROR-Model'!B306","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!D$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!E$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!F$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!G$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!H$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!I$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!J$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!K$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!L$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!M$9,FALSE)*$G306","v":0},{"$f":"VLOOKUP($F306,range,'COS Alloc Factors'!N$9,FALSE)*$G306","v":0},{"$f":"SUM(L306:R306)+H306","v":0},0]
[298,null,null,{"$f":"'ROR-Model'!B307","v":0},null,null,{"$f":"SUM(G302:G306)","v":0},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":0},0,0,0,0,{"$f":"SUM(N302:N306)","v":0},{"$f":"SUM(O302:O306)","v":0},0,0,0,{"$f":"SUM(S302:S306)","v":0},0]
[299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[300,null,null,{"$f":"'ROR-Model'!B309","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!D$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!E$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!F$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!G$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!H$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!I$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!J$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!K$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!L$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!M$9,FALSE)*$G309","v":0},{"$f":"VLOOKUP($F309,range,'COS Alloc Factors'!N$9,FALSE)*$G309","v":0},{"$f":"SUM(L309:R309)+H309","v":0},0]
[301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[302,null,{"$f":"'ROR-Model'!A311","v":0},{"$f":"'ROR-Model'!B311","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!D$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!E$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!F$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!G$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!H$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!I$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!J$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!K$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!L$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!M$9,FALSE)*$G311","v":0},{"$f":"VLOOKUP($F311,range,'COS Alloc Factors'!N$9,FALSE)*$G311","v":0},{"$f":"SUM(L311:R311)+H311","v":0},0]
[303,null,"Trans",null,{"$f":"'ROR-Model'!C312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[306,null,null,{"$f":"'ROR-Model'!B315","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!D$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!E$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!F$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!G$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!H$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!I$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!J$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!K$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!L$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!M$9,FALSE)*$G315","v":0},{"$f":"VLOOKUP($F315,range,'COS Alloc Factors'!N$9,FALSE)*$G315","v":0},{"$f":"SUM(L315:R315)+H315","v":0},0]
[307,null,null,{"$f":"'ROR-Model'!B316","v":0},null,null,{"$f":"SUM(G311:G315)","v":0},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":0},0,0,0,0,{"$f":"SUM(N311:N315)","v":0},{"$f":"SUM(O311:O315)","v":0},0,0,0,{"$f":"SUM(S311:S315)","v":0},0]
[308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[309,null,null,{"$f":"'ROR-Model'!B318","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!D$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!E$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!F$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!G$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!H$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!I$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!J$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!K$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!L$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!M$9,FALSE)*$G318","v":0},{"$f":"VLOOKUP($F318,range,'COS Alloc Factors'!N$9,FALSE)*$G318","v":0},{"$f":"SUM(L318:R318)+H318","v":0},0]
[310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[313,null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[314,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G239+G248+G257+G266+G275","v":0},{"$f":"+H239+H248+H257+H266+H275","v":0},{"$f":"+I239+I248+I257+I266+I275","v":0},0,0,0,0,{"$f":"+N239+N248+N257+N266+N275","v":0},{"$f":"+O239+O248+O257+O266+O275","v":0},0,0,0,{"$f":"+S239+S248+S257+S266+S275","v":0},0]
[315,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+G277+G286","v":0},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":0},0,0,0,0,{"$f":"+N277+N286","v":0},{"$f":"+O277+O286","v":0},0,0,0,{"$f":"+S277+S286","v":0},0]
[316,null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"+G284+G293+G302+G311","v":0},{"$f":"+H284+H293+H302+H311","v":0},{"$f":"+I284+I293+I302+I311","v":0},0,0,0,0,{"$f":"+N284+N293+N302+N311","v":0},{"$f":"+O284+O293+O302+O311","v":0},0,0,0,{"$f":"+S284+S293+S302+S311","v":0},0]
[317,null,null,"Commodity Revenue",null,null,{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":0},{"$f":"+H243+H252+H261+H270+H279+H288+H297+H306+H315","v":0},{"$f":"+I243+I252+I261+I270+I279+I288+I297+I306+I315","v":0},0,0,0,0,{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":0},{"$f":"+O243+O252+O261+O270+O279+O288+O297+O306+O315","v":0},0,0,0,{"$f":"+S243+S252+S261+S270+S279+S288+S297+S306+S315","v":0},0]
[318,null,null,"Total Wyoming Revenue",null,null,{"$f":"SUM(G323:G326)","v":0},{"$f":"SUM(H323:H326)","v":0},{"$f":"SUM(I323:I326)","v":0},0,0,0,0,{"$f":"SUM(N323:N326)","v":0},{"$f":"SUM(O323:O326)","v":0},0,0,0,{"$f":"SUM(S323:S326)","v":0},0]
[319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[320,null,null,"Sales Dth",null,null,{"$f":"G246+G255+G264+G273+G282+G291","v":0},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":0},0,0,0,0,{"$f":"N246+N255+N264+N273+N282+N291","v":0},{"$f":"O246+O255+O264+O273+O282+O291","v":0},0,0,0,{"$f":"S246+S255+S264+S273+S282+S291","v":0},0]
[321,null,null,"Transportation Dth",null,null,{"$f":"G309+G318+G300","v":0},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":0},0,0,0,0,{"$f":"N309+N318+N300","v":0},{"$f":"O309+O318+O300","v":0},0,0,0,{"$f":"S309+S318+S300","v":0},0]
[322,null,null,"Total Wyoming Dth",null,null,{"$f":"SUM(G329:G330)","v":0},{"$f":"SUM(H329:H330)","v":0},{"$f":"SUM(I329:I330)","v":0},0,0,0,0,{"$f":"SUM(N329:N330)","v":0},{"$f":"SUM(O329:O330)","v":0},0,0,0,{"$f":"SUM(S329:S330)","v":0},0]
[323,null,null,"Total Wyoming Less NGV",null,null,{"$f":"G246+G255+G273+G282+G291+G309+G318+G300","v":0},{"$f":"H246+H255+H273+H282+H291+H309+H318+H300","v":0},{"$f":"I246+I255+I273+I282+I291+I309+I318+I300","v":0},0,0,0,0,{"$f":"N246+N255+N273+N282+N291+N309+N318+N300","v":0},{"$f":"O246+O255+O273+O282+O291+O309+O318+O300","v":0},0,0,0,{"$f":"SUM(I332:R332)","v":0},0]
[324,"Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[325,null,{"$f":"'ROR-Model'!A334","v":0},{"$f":"'ROR-Model'!B334","v":"I-4"},null,"No Allocation",{"$f":"'ROR-Model'!W334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!D$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!E$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!F$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!G$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!H$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!I$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!J$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!K$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!L$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!M$9,FALSE)*$G334","v":0},{"$f":"VLOOKUP($F334,range,'COS Alloc Factors'!N$9,FALSE)*$G334","v":0},{"$f":"SUM(L334:R334)+H334","v":0},0]
[326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S337-G337","v":0}]
[329,null,null,{"$f":"'ROR-Model'!B338","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!D$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!E$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!F$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!G$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!H$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!I$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!J$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!K$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!L$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!M$9,FALSE)*$G338","v":0},{"$f":"VLOOKUP($F338,range,'COS Alloc Factors'!N$9,FALSE)*$G338","v":0},{"$f":"SUM(L338:R338)+H338","v":0},0]
[330,null,null,{"$f":"'ROR-Model'!B339","v":0},null,null,{"$f":"SUM(G334:G338)","v":0},{"$f":"SUM(H334:H338)","v":0},{"$f":"SUM(I334:I338)","v":0},0,0,0,0,{"$f":"SUM(N334:N338)","v":0},{"$f":"SUM(O334:O338)","v":0},0,0,0,{"$f":"SUM(S334:S338)","v":0},0]
[331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[332,null,null,{"$f":"'ROR-Model'!B341","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!D$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!E$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!F$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!G$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!H$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!I$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!J$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!K$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!L$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!M$9,FALSE)*$G341","v":0},{"$f":"VLOOKUP($F341,range,'COS Alloc Factors'!N$9,FALSE)*$G341","v":0},{"$f":"SUM(L341:R341)+H341","v":0},0]
[333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[334,null,{"$f":"'ROR-Model'!A343","v":0},{"$f":"'ROR-Model'!B343","v":"IC"},null,"No Allocation",{"$f":"'ROR-Model'!W343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!D$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!E$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!F$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!G$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!H$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!I$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!J$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!K$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!L$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!M$9,FALSE)*$G343","v":0},{"$f":"VLOOKUP($F343,range,'COS Alloc Factors'!N$9,FALSE)*$G343","v":0},{"$f":"SUM(L343:R343)+H343","v":0},0]
[335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[338,null,null,{"$f":"'ROR-Model'!B347","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!D$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!E$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!F$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!G$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!H$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!I$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!J$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!K$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!L$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!M$9,FALSE)*$G347","v":0},{"$f":"VLOOKUP($F347,range,'COS Alloc Factors'!N$9,FALSE)*$G347","v":0},{"$f":"SUM(L347:R347)+H347","v":0},0]
[339,null,null,{"$f":"'ROR-Model'!B348","v":0},null,null,{"$f":"SUM(G343:G347)","v":0},{"$f":"SUM(H343:H347)","v":0},{"$f":"SUM(I343:I347)","v":0},0,0,0,0,{"$f":"SUM(N343:N347)","v":0},{"$f":"SUM(O343:O347)","v":0},0,0,0,{"$f":"SUM(S343:S347)","v":0},0]
[340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[341,null,null,{"$f":"'ROR-Model'!B350","v":0},null,"No Allocation",{"$f":"'ROR-Model'!W350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!D$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!E$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!F$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!G$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!H$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!I$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!J$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!K$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!L$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!M$9,FALSE)*$G350","v":0},{"$f":"VLOOKUP($F350,range,'COS Alloc Factors'!N$9,FALSE)*$G350","v":0},{"$f":"SUM(L350:R350)+H350","v":0},0]
[342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[343,null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[344,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+G334+G343","v":0},{"$f":"+H334+H343","v":0},{"$f":"+I334+I343","v":0},0,0,0,0,{"$f":"+N334+N343","v":0},{"$f":"+O334+O343","v":0},0,0,0,{"$f":"+S334+S343","v":0},0]
[345,null,null,"Commodity Revenue",null,null,{"$f":"+G337+G346","v":0},{"$f":"+H337+H346","v":0},{"$f":"+I337+I346","v":0},0,0,0,0,{"$f":"+N337+N346","v":0},{"$f":"+O337+O346","v":0},0,0,0,{"$f":"+S337+S346","v":0},0]
[346,null,null,"Total Colorado Revenue",null,null,{"$f":"SUM(G353:G354)","v":0},{"$f":"SUM(H353:H354)","v":0},{"$f":"SUM(I353:I354)","v":0},0,0,0,0,{"$f":"SUM(N353:N354)","v":0},{"$f":"SUM(O353:O354)","v":0},0,0,0,{"$f":"SUM(S353:S354)","v":0},0]
[347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[348,null,null,"Sales Dth",null,null,{"$f":"G341","v":0},{"$f":"H341","v":0},{"$f":"I341","v":0},0,0,0,0,{"$f":"N341","v":0},{"$f":"O341","v":0},0,0,0,{"$f":"S341","v":0},0]
[349,null,null,"Transportation Dth",null,null,{"$f":"G350","v":0},{"$f":"H350","v":0},{"$f":"I350","v":0},0,0,0,0,{"$f":"N350","v":0},{"$f":"O350","v":0},0,0,0,{"$f":"S350","v":0},0]
[350,null,null,"Total Colorado Dth",null,null,{"$f":"SUM(G357:G358)","v":0},{"$f":"SUM(H357:H358)","v":0},{"$f":"SUM(I357:I358)","v":0},0,0,0,0,{"$f":"SUM(N357:N358)","v":0},{"$f":"SUM(O357:O358)","v":0},0,0,0,{"$f":"SUM(S357:S358)","v":0},0]
[351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[352,"System Total Tariff Sales and Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[353,null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[354,null,null,"Distribution Non-Gas Rev",null,null,{"$f":"G200+G229+G323+G353","v":541975207.8431493},{"$f":"H200+H229+H323+H353","v":474738407.95562124},0,{"$f":"J200+J229+J323+J353","v":0},0,3667113.7502292721,195670.82735218396,{"$f":"N200+N229+N323+N353","v":13435599.439285915},{"$f":"O200+O229+O323+O353","v":17653553.243525609},21241706.782957576,9383721.9837489054,{"$f":"R200+R229+R323+R353","v":1659433.8604286057},{"$f":"S200+S229+S323+S353","v":541975207.8431493},0]
[355,null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"G201+G230+G324","v":0},0,0,0,0,0,0,{"$f":"N201+N230+N324","v":0},{"$f":"O201+O230+O324","v":0},0,0,0,0,0]
[356,null,null,"Wyo Non-Core DNG Revenue Credits",null,null,{"$f":"G325","v":0},{"$f":"H325","v":0},{"$f":"I325","v":0},0,0,0,0,{"$f":"N325","v":0},{"$f":"O325","v":0},0,0,0,{"$f":"S325","v":0},0]
[357,null,null,"Commodity Revenue",null,null,{"$f":"G202+G231+G326+G354","v":0},0,0,0,0,0,0,{"$f":"N202+N231+N326+N354","v":0},{"$f":"O202+O231+O326+O354","v":0},0,0,0,0,0]
[358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[359,null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(G363:G367)","v":541975207.8431493},{"$f":"SUM(H363:H367)","v":474738407.95562124},{"$f":"SUM(I363:I367)","v":0},0,0,3667113.7502292721,195670.82735218396,{"$f":"SUM(N363:N367)","v":13435599.439285915},{"$f":"SUM(O363:O367)","v":17653553.243525609},21241706.782957576,9383721.9837489054,1659433.8604286057,{"$f":"SUM(S363:S367)","v":541975207.8431493},0]
[360,null,"System Total Dth Throughput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[361,null,null,"Sales Dth",null,null,{"$f":"G206+G234+G329+G357","v":120310200},{"$f":"H206+H234+H329+H357","v":117706908},0,0,0,2237764,219710,{"$f":"N206+N234+N329+N357","v":0},{"$f":"O206+O234+O329+O357","v":0},0,0,145818,120310200,0]
[362,null,null,"Transportation Dth",null,null,{"$f":"G207+G235+G330+G358","v":70548572},0,0,0,0,0,0,{"$f":"N207+N235+N330+N358","v":8447025},15999931,27678714,18422902,0,70548572,0]
[363,null,null,"System Total Dth Throughput",null,null,{"$f":"ROUND(SUM(G370:G371),0)","v":190858772},{"$f":"ROUND(SUM(H370:H371),0)","v":117706908},{"$f":"ROUND(SUM(I370:I371),0)","v":0},0,0,2237764,219710,{"$f":"ROUND(SUM(N370:N371),0)","v":8447025},15999931,27678714,18422902,145818,{"$f":"ROUND(SUM(S370:S371),0)","v":190858772},0]
[364,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0]
[365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[366,"OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[368,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[370,483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[371,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!D$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!E$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!F$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!G$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!H$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!I$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!J$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!K$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!L$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!M$9,FALSE)*$G380","v":0},{"$f":"VLOOKUP($F380,range,'COS Alloc Factors'!N$9,FALSE)*$G380","v":0},{"$f":"SUM(L380:R380)+H380","v":0},0]
[372,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!D$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!E$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!F$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!G$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!H$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!I$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!J$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!K$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!L$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!M$9,FALSE)*$G381","v":0},{"$f":"VLOOKUP($F381,range,'COS Alloc Factors'!N$9,FALSE)*$G381","v":0},{"$f":"SUM(L381:R381)+H381","v":0},0]
[373,null,null,"Total",null,null,{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":0},0,0,0,0,{"$f":"SUM(N380:N381)","v":0},{"$f":"SUM(O380:O381)","v":0},0,0,0,{"$f":"SUM(S380:S381)","v":0},0]
[374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[375,487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[376,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W385","v":4130103.3318410008},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!D$9,FALSE)*$G385","v":3619686.0443650587},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!E$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!F$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!G$9,FALSE)*$G385","v":0},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!H$9,FALSE)*$G385","v":27922.16146790719},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!I$9,FALSE)*$G385","v":1489.4411730467375},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!J$9,FALSE)*$G385","v":102004.85355199919},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!K$9,FALSE)*$G385","v":134194.69507902939},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!L$9,FALSE)*$G385","v":161380.2855171941},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!M$9,FALSE)*$G385","v":70733.872401771878},{"$f":"VLOOKUP($F385,range,'COS Alloc Factors'!N$9,FALSE)*$G385","v":12691.978284993716},{"$f":"SUM(L385:R385)+H385","v":4130103.3318410008},0]
[377,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!D$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!E$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!F$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!G$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!H$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!I$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!J$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!K$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!L$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!M$9,FALSE)*$G386","v":0},{"$f":"VLOOKUP($F386,range,'COS Alloc Factors'!N$9,FALSE)*$G386","v":0},{"$f":"SUM(L386:R386)+H386","v":0},0]
[378,null,null,"Total",null,null,{"$f":"SUM(G385:G386)","v":4130103.3318410008},{"$f":"SUM(H385:H386)","v":3619686.0443650587},{"$f":"SUM(I385:I386)","v":0},0,0,27922.16146790719,1489.4411730467375,{"$f":"SUM(N385:N386)","v":102004.85355199919},{"$f":"SUM(O385:O386)","v":134194.69507902939},161380.2855171941,70733.872401771878,12691.978284993716,{"$f":"SUM(S385:S386)","v":4130103.3318410008},0]
[379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[380,4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[381,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W390","v":2911877.7859999994},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!D$9,FALSE)*$G390","v":2907751.2228194457},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!E$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!F$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!G$9,FALSE)*$G390","v":0},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!H$9,FALSE)*$G390","v":1038.8049673268542},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!I$9,FALSE)*$G390","v":35.820860942305316},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!J$9,FALSE)*$G390","v":2328.3559612498457},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!K$9,FALSE)*$G390","v":568.35766028457772},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!L$9,FALSE)*$G390","v":85.970066261532764},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!M$9,FALSE)*$G390","v":19.104459169229504},{"$f":"VLOOKUP($F390,range,'COS Alloc Factors'!N$9,FALSE)*$G390","v":50.149205319227448},{"$f":"SUM(L390:R390)+H390","v":2911877.7859999994},0]
[382,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!D$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!E$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!F$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!G$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!H$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!I$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!J$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!K$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!L$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!M$9,FALSE)*$G391","v":0},{"$f":"VLOOKUP($F391,range,'COS Alloc Factors'!N$9,FALSE)*$G391","v":0},{"$f":"SUM(L391:R391)+H391","v":0},0]
[383,null,null,"Total",null,null,{"$f":"SUM(G390:G391)","v":2911877.7859999994},{"$f":"SUM(H390:H391)","v":2907751.2228194457},{"$f":"SUM(I390:I391)","v":0},0,0,1038.8049673268542,35.820860942305316,{"$f":"SUM(N390:N391)","v":2328.3559612498457},{"$f":"SUM(O390:O391)","v":568.35766028457772},85.970066261532764,19.104459169229504,50.149205319227448,{"$f":"SUM(S390:S391)","v":2911877.7859999994},0]
[384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[385,4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[386,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!D$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!E$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!F$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!G$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!H$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!I$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!J$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!K$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!L$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!M$9,FALSE)*$G395","v":0},{"$f":"VLOOKUP($F395,range,'COS Alloc Factors'!N$9,FALSE)*$G395","v":0},{"$f":"SUM(L395:R395)+H395","v":0},0]
[387,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!D$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!E$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!F$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!G$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!H$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!I$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!J$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!K$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!L$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!M$9,FALSE)*$G396","v":0},{"$f":"VLOOKUP($F396,range,'COS Alloc Factors'!N$9,FALSE)*$G396","v":0},{"$f":"SUM(L396:R396)+H396","v":0},0]
[388,null,null,"Total",null,null,{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},0,0,0,0,{"$f":"SUM(N395:N396)","v":0},{"$f":"SUM(O395:O396)","v":0},0,0,0,{"$f":"SUM(S395:S396)","v":0},0]
[389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[390,4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[391,null,null,"Utah",null,"Firm Sales",{"$f":"'ROR-Model'!W400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!D$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!E$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!F$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!G$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!H$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!I$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!J$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!K$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!L$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!M$9,FALSE)*$G400","v":0},{"$f":"VLOOKUP($F400,range,'COS Alloc Factors'!N$9,FALSE)*$G400","v":0},{"$f":"SUM(L400:R400)+H400","v":0},0]
[392,null,null,"Wyoming",null,"Firm Sales",{"$f":"'ROR-Model'!W401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!D$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!E$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!F$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!G$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!H$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!I$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!J$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!K$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!L$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!M$9,FALSE)*$G401","v":0},{"$f":"VLOOKUP($F401,range,'COS Alloc Factors'!N$9,FALSE)*$G401","v":0},{"$f":"SUM(L401:R401)+H401","v":0},{"$f":"S401-G401","v":0}]
[393,null,null,"Total",null,null,{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},0,0,0,0,{"$f":"SUM(N400:N401)","v":0},{"$f":"SUM(O400:O401)","v":0},0,0,0,{"$f":"SUM(S400:S401)","v":0},0]
[394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[395,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[396,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!D$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!E$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!F$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!G$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!H$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!I$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!J$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!K$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!L$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!M$9,FALSE)*$G405","v":0},{"$f":"VLOOKUP($F405,range,'COS Alloc Factors'!N$9,FALSE)*$G405","v":0},{"$f":"SUM(L405:R405)+H405","v":0},0]
[397,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!D$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!E$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!F$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!G$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!H$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!I$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!J$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!K$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!L$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!M$9,FALSE)*$G406","v":0},{"$f":"VLOOKUP($F406,range,'COS Alloc Factors'!N$9,FALSE)*$G406","v":0},{"$f":"SUM(L406:R406)+H406","v":0},0]
[398,null,null,"Total",null,null,{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},0,0,0,0,{"$f":"SUM(N405:N406)","v":0},{"$f":"SUM(O405:O406)","v":0},0,0,0,{"$f":"SUM(S405:S406)","v":0},0]
[399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[400,"488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[401,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!D$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!E$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!F$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!G$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!H$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!I$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!J$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!K$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!L$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!M$9,FALSE)*$G410","v":0},{"$f":"VLOOKUP($F410,range,'COS Alloc Factors'!N$9,FALSE)*$G410","v":0},{"$f":"SUM(L410:R410)+H410","v":0},0]
[402,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!D$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!E$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!F$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!G$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!H$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!I$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!J$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!K$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!L$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!M$9,FALSE)*$G411","v":0},{"$f":"VLOOKUP($F411,range,'COS Alloc Factors'!N$9,FALSE)*$G411","v":0},{"$f":"SUM(L411:R411)+H411","v":0},0]
[403,null,null,"Total",null,null,{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},0,0,0,0,{"$f":"SUM(N410:N411)","v":0},{"$f":"SUM(O410:O411)","v":0},0,0,0,{"$f":"SUM(S410:S411)","v":0},0]
[404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[405,"488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[406,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!D$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!E$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!F$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!G$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!H$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!I$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!J$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!K$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!L$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!M$9,FALSE)*$G415","v":0},{"$f":"VLOOKUP($F415,range,'COS Alloc Factors'!N$9,FALSE)*$G415","v":0},{"$f":"SUM(L415:R415)+H415","v":0},0]
[407,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!D$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!E$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!F$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!G$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!H$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!I$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!J$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!K$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!L$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!M$9,FALSE)*$G416","v":0},{"$f":"VLOOKUP($F416,range,'COS Alloc Factors'!N$9,FALSE)*$G416","v":0},{"$f":"SUM(L416:R416)+H416","v":0},0]
[408,null,null,"Total",null,null,{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},0,0,0,0,{"$f":"SUM(N415:N416)","v":0},{"$f":"SUM(O415:O416)","v":0},0,0,0,{"$f":"SUM(S415:S416)","v":0},0]
[409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[410,"488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[411,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!D$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!E$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!F$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!G$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!H$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!I$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!J$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!K$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!L$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!M$9,FALSE)*$G420","v":0},{"$f":"VLOOKUP($F420,range,'COS Alloc Factors'!N$9,FALSE)*$G420","v":0},{"$f":"SUM(L420:R420)+H420","v":0},0]
[412,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!D$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!E$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!F$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!G$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!H$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!I$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!J$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!K$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!L$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!M$9,FALSE)*$G421","v":0},{"$f":"VLOOKUP($F421,range,'COS Alloc Factors'!N$9,FALSE)*$G421","v":0},{"$f":"SUM(L421:R421)+H421","v":0},0]
[413,null,null,"Total",null,null,{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},0,0,0,0,{"$f":"SUM(N420:N421)","v":0},{"$f":"SUM(O420:O421)","v":0},0,0,0,{"$f":"SUM(S420:S421)","v":0},0]
[414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[415,"488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[416,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!D$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!E$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!F$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!G$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!H$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!I$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!J$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!K$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!L$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!M$9,FALSE)*$G425","v":0},{"$f":"VLOOKUP($F425,range,'COS Alloc Factors'!N$9,FALSE)*$G425","v":0},{"$f":"SUM(L425:R425)+H425","v":0},0]
[417,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!D$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!E$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!F$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!G$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!H$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!I$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!J$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!K$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!L$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!M$9,FALSE)*$G426","v":0},{"$f":"VLOOKUP($F426,range,'COS Alloc Factors'!N$9,FALSE)*$G426","v":0},{"$f":"SUM(L426:R426)+H426","v":0},0]
[418,null,null,"Total",null,null,{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},0,0,0,0,{"$f":"SUM(N425:N426)","v":0},{"$f":"SUM(O425:O426)","v":0},0,0,0,{"$f":"SUM(S425:S426)","v":0},0]
[419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[420,"488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[421,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!D$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!E$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!F$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!G$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!H$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!I$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!J$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!K$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!L$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!M$9,FALSE)*$G430","v":0},{"$f":"VLOOKUP($F430,range,'COS Alloc Factors'!N$9,FALSE)*$G430","v":0},{"$f":"SUM(L430:R430)+H430","v":0},0]
[422,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!D$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!E$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!F$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!G$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!H$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!I$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!J$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!K$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!L$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!M$9,FALSE)*$G431","v":0},{"$f":"VLOOKUP($F431,range,'COS Alloc Factors'!N$9,FALSE)*$G431","v":0},{"$f":"SUM(L431:R431)+H431","v":0},0]
[423,null,null,"Total",null,null,{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},0,0,0,0,{"$f":"SUM(N430:N431)","v":0},{"$f":"SUM(O430:O431)","v":0},0,0,0,{"$f":"SUM(S430:S431)","v":0},0]
[424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[425,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[426,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!D$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!E$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!F$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!G$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!H$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!I$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!J$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!K$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!L$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!M$9,FALSE)*$G435","v":0},{"$f":"VLOOKUP($F435,range,'COS Alloc Factors'!N$9,FALSE)*$G435","v":0},{"$f":"SUM(L435:R435)+H435","v":0},0]
[427,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!D$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!E$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!F$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!G$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!H$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!I$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!J$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!K$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!L$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!M$9,FALSE)*$G436","v":0},{"$f":"VLOOKUP($F436,range,'COS Alloc Factors'!N$9,FALSE)*$G436","v":0},{"$f":"SUM(L436:R436)+H436","v":0},0]
[428,null,null,"Total",null,null,{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},0,0,0,0,{"$f":"SUM(N435:N436)","v":0},{"$f":"SUM(O435:O436)","v":0},0,0,0,{"$f":"SUM(S435:S436)","v":0},0]
[429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[430,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[431,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!D$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!E$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!F$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!G$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!H$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!I$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!J$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!K$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!L$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!M$9,FALSE)*$G440","v":0},{"$f":"VLOOKUP($F440,range,'COS Alloc Factors'!N$9,FALSE)*$G440","v":0},{"$f":"SUM(L440:R440)+H440","v":0},0]
[432,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!D$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!E$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!F$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!G$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!H$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!I$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!J$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!K$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!L$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!M$9,FALSE)*$G441","v":0},{"$f":"VLOOKUP($F441,range,'COS Alloc Factors'!N$9,FALSE)*$G441","v":0},{"$f":"SUM(L441:R441)+H441","v":0},0]
[433,null,null,"Total",null,null,{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},0,0,0,0,{"$f":"SUM(N440:N441)","v":0},{"$f":"SUM(O440:O441)","v":0},0,0,0,{"$f":"SUM(S440:S441)","v":0},0]
[434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[435,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[436,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!D$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!E$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!F$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!G$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!H$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!I$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!J$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!K$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!L$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!M$9,FALSE)*$G445","v":0},{"$f":"VLOOKUP($F445,range,'COS Alloc Factors'!N$9,FALSE)*$G445","v":0},{"$f":"SUM(L445:R445)+H445","v":0},0]
[437,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!D$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!E$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!F$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!G$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!H$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!I$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!J$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!K$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!L$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!M$9,FALSE)*$G446","v":0},{"$f":"VLOOKUP($F446,range,'COS Alloc Factors'!N$9,FALSE)*$G446","v":0},{"$f":"SUM(L446:R446)+H446","v":0},0]
[438,null,null,"Total",null,null,{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},0,0,0,0,{"$f":"SUM(N445:N446)","v":0},{"$f":"SUM(O445:O446)","v":0},0,0,0,{"$f":"SUM(S445:S446)","v":0},0]
[439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[440,"488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[441,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!D$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!E$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!F$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!G$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!H$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!I$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!J$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!K$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!L$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!M$9,FALSE)*$G450","v":0},{"$f":"VLOOKUP($F450,range,'COS Alloc Factors'!N$9,FALSE)*$G450","v":0},{"$f":"SUM(L450:R450)+H450","v":0},0]
[442,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!D$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!E$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!F$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!G$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!H$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!I$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!J$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!K$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!L$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!M$9,FALSE)*$G451","v":0},{"$f":"VLOOKUP($F451,range,'COS Alloc Factors'!N$9,FALSE)*$G451","v":0},{"$f":"SUM(L451:R451)+H451","v":0},0]
[443,null,null,"Total",null,null,{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},0,0,0,0,{"$f":"SUM(N450:N451)","v":0},{"$f":"SUM(O450:O451)","v":0},0,0,0,{"$f":"SUM(S450:S451)","v":0},0]
[444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[445,4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[446,null,null,"Utah",null,"Design Day",{"$f":"'ROR-Model'!W455","v":331320.52},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!D$9,FALSE)*$G455","v":260794.65513532719},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!E$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!F$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!G$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!H$9,FALSE)*$G455","v":2379.6815403214209},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!I$9,FALSE)*$G455","v":0},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!J$9,FALSE)*$G455","v":15790.45021038963},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!K$9,FALSE)*$G455","v":14336.768737687484},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!L$9,FALSE)*$G455","v":15539.346458087546},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!M$9,FALSE)*$G455","v":22396.780680330543},{"$f":"VLOOKUP($F455,range,'COS Alloc Factors'!N$9,FALSE)*$G455","v":82.837237856214358},{"$f":"SUM(L455:R455)+H455","v":331320.52},0]
[447,null,null,"Wyoming",null,"Design Day",{"$f":"'ROR-Model'!W456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!D$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!E$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!F$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!G$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!H$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!I$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!J$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!K$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!L$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!M$9,FALSE)*$G456","v":0},{"$f":"VLOOKUP($F456,range,'COS Alloc Factors'!N$9,FALSE)*$G456","v":0},{"$f":"SUM(L456:R456)+H456","v":0},0]
[448,null,null,"Total",null,null,{"$f":"SUM(G455:G456)","v":331320.52},{"$f":"SUM(H455:H456)","v":260794.65513532719},{"$f":"SUM(I455:I456)","v":0},0,0,2379.6815403214209,0,{"$f":"SUM(N455:N456)","v":15790.45021038963},{"$f":"SUM(O455:O456)","v":14336.768737687484},15539.346458087546,22396.780680330543,82.837237856214358,{"$f":"SUM(S455:S456)","v":331320.52},0]
[449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[450,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[451,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!D$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!E$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!F$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!G$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!H$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!I$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!J$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!K$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!L$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!M$9,FALSE)*$G460","v":0},{"$f":"VLOOKUP($F460,range,'COS Alloc Factors'!N$9,FALSE)*$G460","v":0},{"$f":"SUM(L460:R460)+H460","v":0},0]
[452,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!D$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!E$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!F$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!G$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!H$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!I$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!J$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!K$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!L$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!M$9,FALSE)*$G461","v":0},{"$f":"VLOOKUP($F461,range,'COS Alloc Factors'!N$9,FALSE)*$G461","v":0},{"$f":"SUM(L461:R461)+H461","v":0},0]
[453,null,null,"Total",null,null,{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":0},0,0,0,0,{"$f":"SUM(N460:N461)","v":0},{"$f":"SUM(O460:O461)","v":0},0,0,0,{"$f":"SUM(S460:S461)","v":0},0]
[454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[455,491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[456,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!D$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!E$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!F$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!G$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!H$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!I$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!J$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!K$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!L$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!M$9,FALSE)*$G465","v":0},{"$f":"VLOOKUP($F465,range,'COS Alloc Factors'!N$9,FALSE)*$G465","v":0},{"$f":"SUM(L465:R465)+H465","v":0},{"$f":"S465-G465","v":0}]
[457,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!D$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!E$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!F$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!G$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!H$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!I$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!J$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!K$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!L$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!M$9,FALSE)*$G466","v":0},{"$f":"VLOOKUP($F466,range,'COS Alloc Factors'!N$9,FALSE)*$G466","v":0},{"$f":"SUM(L466:R466)+H466","v":0},0]
[458,null,null,"Total",null,null,{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},0,0,0,0,{"$f":"SUM(N465:N466)","v":0},{"$f":"SUM(O465:O466)","v":0},0,0,0,{"$f":"SUM(S465:S466)","v":0},0]
[459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[460,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[461,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!D$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!E$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!F$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!G$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!H$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!I$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!J$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!K$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!L$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!M$9,FALSE)*$G470","v":0},{"$f":"VLOOKUP($F470,range,'COS Alloc Factors'!N$9,FALSE)*$G470","v":0},{"$f":"SUM(L470:R470)+H470","v":0},0]
[462,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!D$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!E$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!F$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!G$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!H$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!I$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!J$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!K$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!L$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!M$9,FALSE)*$G471","v":0},{"$f":"VLOOKUP($F471,range,'COS Alloc Factors'!N$9,FALSE)*$G471","v":0},{"$f":"SUM(L471:R471)+H471","v":0},0]
[463,null,null,"Total",null,null,{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":0},0,0,0,0,{"$f":"SUM(N470:N471)","v":0},{"$f":"SUM(O470:O471)","v":0},0,0,0,{"$f":"SUM(S470:S471)","v":0},0]
[464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[465,493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[466,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!D$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!E$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!F$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!G$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!H$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!I$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!J$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!K$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!L$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!M$9,FALSE)*$G475","v":0},{"$f":"VLOOKUP($F475,range,'COS Alloc Factors'!N$9,FALSE)*$G475","v":0},{"$f":"SUM(L475:R475)+H475","v":0},0]
[467,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!D$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!E$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!F$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!G$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!H$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!I$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!J$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!K$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!L$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!M$9,FALSE)*$G476","v":0},{"$f":"VLOOKUP($F476,range,'COS Alloc Factors'!N$9,FALSE)*$G476","v":0},{"$f":"SUM(L476:R476)+H476","v":0},0]
[468,null,null,"Total",null,null,{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},0,0,0,0,{"$f":"SUM(N475:N476)","v":0},{"$f":"SUM(O475:O476)","v":0},0,0,0,{"$f":"SUM(S475:S476)","v":0},0]
[469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[470,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[471,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!D$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!E$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!F$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!G$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!H$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!I$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!J$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!K$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!L$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!M$9,FALSE)*$G480","v":0},{"$f":"VLOOKUP($F480,range,'COS Alloc Factors'!N$9,FALSE)*$G480","v":0},{"$f":"SUM(L480:R480)+H480","v":0},0]
[472,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!D$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!E$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!F$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!G$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!H$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!I$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!J$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!K$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!L$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!M$9,FALSE)*$G481","v":0},{"$f":"VLOOKUP($F481,range,'COS Alloc Factors'!N$9,FALSE)*$G481","v":0},{"$f":"SUM(L481:R481)+H481","v":0},0]
[473,null,null,"Total",null,null,{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":0},0,0,0,0,{"$f":"SUM(N480:N481)","v":0},{"$f":"SUM(O480:O481)","v":0},0,0,0,{"$f":"SUM(S480:S481)","v":0},0]
[474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[475,4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[476,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!D$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!E$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!F$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!G$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!H$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!I$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!J$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!K$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!L$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!M$9,FALSE)*$G485","v":0},{"$f":"VLOOKUP($F485,range,'COS Alloc Factors'!N$9,FALSE)*$G485","v":0},{"$f":"SUM(L485:R485)+H485","v":0},0]
[477,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!D$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!E$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!F$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!G$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!H$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!I$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!J$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!K$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!L$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!M$9,FALSE)*$G486","v":0},{"$f":"VLOOKUP($F486,range,'COS Alloc Factors'!N$9,FALSE)*$G486","v":0},{"$f":"SUM(L486:R486)+H486","v":0},0]
[478,null,null,"Total",null,null,{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":0},0,0,0,0,{"$f":"SUM(N485:N486)","v":0},{"$f":"SUM(O485:O486)","v":0},0,0,0,{"$f":"SUM(S485:S486)","v":0},0]
[479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[480,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[481,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!D$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!E$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!F$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!G$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!H$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!I$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!J$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!K$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!L$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!M$9,FALSE)*$G490","v":0},{"$f":"VLOOKUP($F490,range,'COS Alloc Factors'!N$9,FALSE)*$G490","v":0},{"$f":"SUM(L490:R490)+H490","v":0},0]
[482,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!D$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!E$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!F$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!G$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!H$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!I$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!J$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!K$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!L$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!M$9,FALSE)*$G491","v":0},{"$f":"VLOOKUP($F491,range,'COS Alloc Factors'!N$9,FALSE)*$G491","v":0},{"$f":"SUM(L491:R491)+H491","v":0},0]
[483,null,null,"Total",null,null,{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":0},0,0,0,0,{"$f":"SUM(N490:N491)","v":0},{"$f":"SUM(O490:O491)","v":0},0,0,0,{"$f":"SUM(S490:S491)","v":0},0]
[484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[485,"496","Provision for rate refunds (EDIT Amort)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[486,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W495","v":5130731},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!D$9,FALSE)*$G495","v":4455675.7565304684},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!E$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!F$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!G$9,FALSE)*$G495","v":0},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!H$9,FALSE)*$G495","v":29169.782772225444},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!I$9,FALSE)*$G495","v":2456.4304833681313},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!J$9,FALSE)*$G495","v":144988.55675517398},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!K$9,FALSE)*$G495","v":168476.83234614329},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!L$9,FALSE)*$G495","v":177986.79524930171},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!M$9,FALSE)*$G495","v":150683.24381234116},{"$f":"VLOOKUP($F495,range,'COS Alloc Factors'!N$9,FALSE)*$G495","v":1293.6020509780251},{"$f":"SUM(L495:R495)+H495","v":5130731},0]
[487,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!D$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!E$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!F$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!G$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!H$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!I$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!J$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!K$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!L$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!M$9,FALSE)*$G496","v":0},{"$f":"VLOOKUP($F496,range,'COS Alloc Factors'!N$9,FALSE)*$G496","v":0},{"$f":"SUM(L496:R496)+H496","v":0},0]
[488,null,null,"Total",null,null,{"$f":"SUM(G495:G496)","v":5130731},{"$f":"SUM(H495:H496)","v":4455675.7565304684},{"$f":"SUM(I495:I496)","v":0},0,0,29169.782772225444,2456.4304833681313,{"$f":"SUM(N495:N496)","v":144988.55675517398},{"$f":"SUM(O495:O496)","v":168476.83234614329},177986.79524930171,150683.24381234116,1293.6020509780251,{"$f":"SUM(S495:S496)","v":5130731},0]
[489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[490,"System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[491,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[492,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":0},0,0,0,0,{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},{"$f":"O380+O460+O465+O470+O475+O480+O485+O490","v":0},0,0,0,{"$f":"S380+S460+S465+S470+S475+S480+S485+S490","v":0},0]
[493,null,null,"General Other Revenues",null,null,{"$f":"G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G495","v":12504032.637840999},{"$f":"H385+H390+H395+H400+H405+H410+H415+H420+H425+H430+H435+H440+H445+H450+H455+H495","v":11243907.678850301},{"$f":"I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I495","v":0},0,0,60510.430747780905,3981.692517357174,{"$f":"N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N495","v":265112.21647881262},{"$f":"O385+O390+O395+O400+O405+O410+O415+O420+O425+O430+O435+O440+O445+O450+O455+O495","v":317576.65382314473},354992.39729084494,243833.00135361281,14118.566779147182,{"$f":"S385+S390+S395+S400+S405+S410+S415+S420+S425+S430+S435+S440+S445+S450+S455+S495","v":12504032.637840999},0]
[494,null,null,"Utah Total Other Revenues",null,null,{"$f":"SUM(G501:G502)","v":12504032.637840999},{"$f":"SUM(H501:H502)","v":11243907.678850301},{"$f":"SUM(I501:I502)","v":0},0,0,60510.430747780905,3981.692517357174,{"$f":"SUM(N501:N502)","v":265112.21647881262},{"$f":"SUM(O501:O502)","v":317576.65382314473},354992.39729084494,243833.00135361281,14118.566779147182,{"$f":"SUM(S501:S502)","v":12504032.637840999},0]
[495,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[496,null,null,"Pass-Through Other Revenues",null,null,{"$f":"G486+G491","v":0},{"$f":"H486+H491","v":0},{"$f":"I486+I491","v":0},0,0,0,0,{"$f":"N486+N491","v":0},{"$f":"O486+O491","v":0},0,0,0,{"$f":"S486+S491","v":0},0]
[497,null,null,"General Other Revenues",null,null,{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G496","v":0},{"$f":"H381+H386+H391+H396+H401+H406+H411+H416+H421+H426+H431+H436+H441+H446+H451+H456+H461+H466+H471+H476+H481+H496","v":0},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I496","v":0},0,0,0,0,{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N496","v":0},{"$f":"O381+O386+O391+O396+O401+O406+O411+O416+O421+O426+O431+O436+O441+O446+O451+O456+O461+O466+O471+O476+O481+O496","v":0},0,0,0,{"$f":"S381+S386+S391+S396+S401+S406+S411+S416+S421+S426+S431+S436+S441+S446+S451+S456+S461+S466+S471+S476+S481+S496","v":0},0]
[498,null,null,"Wyoming Total Other Revenues",null,null,{"$f":"SUM(G505:G506)","v":0},{"$f":"SUM(H505:H506)","v":0},{"$f":"SUM(I505:I506)","v":0},0,0,0,0,{"$f":"SUM(N505:N506)","v":0},{"$f":"SUM(O505:O506)","v":0},0,0,0,{"$f":"SUM(S505:S506)","v":0},0]
[499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[500,null,"System Total Other Revenue",null,null,null,{"$f":"G503+G507","v":12504032.637840999},{"$f":"H503+H507","v":11243907.678850301},{"$f":"I503+I507","v":0},0,0,60510.430747780905,3981.692517357174,{"$f":"N503+N507","v":265112.21647881262},{"$f":"O503+O507","v":317576.65382314473},354992.39729084494,243833.00135361281,14118.566779147182,{"$f":"S503+S507","v":12504032.637840999},0]
[501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[503,"TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"G368+G509","v":554479240.48099029},{"$f":"H368+H509","v":485982315.63447154},{"$f":"I368+I509","v":0},0,0,3727624.180977053,199652.51986954114,{"$f":"N368+N509","v":13700711.655764729},{"$f":"O368+O509","v":17971129.897348754},21596699.180248421,9627554.9851025175,1673552.4272077528,{"$f":"S368+S509","v":554479240.48099029},0]
[504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[506,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[508,"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[510,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[512,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[513,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!D$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!E$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!F$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!G$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!H$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!I$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!J$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!K$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!L$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!M$9,FALSE)*$G522","v":0},{"$f":"VLOOKUP($F522,range,'COS Alloc Factors'!N$9,FALSE)*$G522","v":0},{"$f":"SUM(L522:R522)+H522","v":0},0]
[514,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!D$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!E$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!F$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!G$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!H$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!I$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!J$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!K$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!L$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!M$9,FALSE)*$G523","v":0},{"$f":"VLOOKUP($F523,range,'COS Alloc Factors'!N$9,FALSE)*$G523","v":0},{"$f":"SUM(L523:R523)+H523","v":0},0]
[515,null,null,"Total",null,null,{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":0},0,0,0,0,{"$f":"SUM(N522:N523)","v":0},{"$f":"SUM(O522:O523)","v":0},0,0,0,{"$f":"SUM(S522:S523)","v":0},0]
[516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[517,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[518,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!D$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!E$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!F$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!G$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!H$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!I$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!J$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!K$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!L$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!M$9,FALSE)*$G527","v":0},{"$f":"VLOOKUP($F527,range,'COS Alloc Factors'!N$9,FALSE)*$G527","v":0},{"$f":"SUM(L527:R527)+H527","v":0},0]
[519,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!D$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!E$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!F$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!G$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!H$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!I$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!J$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!K$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!L$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!M$9,FALSE)*$G528","v":0},{"$f":"VLOOKUP($F528,range,'COS Alloc Factors'!N$9,FALSE)*$G528","v":0},{"$f":"SUM(L528:R528)+H528","v":0},0]
[520,null,null,"Total",null,null,{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":0},0,0,0,0,{"$f":"SUM(N527:N528)","v":0},{"$f":"SUM(O527:O528)","v":0},0,0,0,{"$f":"SUM(S527:S528)","v":0},{"$f":"S529-G529","v":0}]
[521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[522,759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[523,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!D$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!E$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!F$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!G$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!H$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!I$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!J$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!K$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!L$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!M$9,FALSE)*$G532","v":0},{"$f":"VLOOKUP($F532,range,'COS Alloc Factors'!N$9,FALSE)*$G532","v":0},{"$f":"SUM(L532:R532)+H532","v":0},0]
[524,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!D$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!E$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!F$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!G$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!H$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!I$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!J$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!K$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!L$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!M$9,FALSE)*$G533","v":0},{"$f":"VLOOKUP($F533,range,'COS Alloc Factors'!N$9,FALSE)*$G533","v":0},{"$f":"SUM(L533:R533)+H533","v":0},0]
[525,null,null,"Total",null,null,{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":0},0,0,0,0,{"$f":"SUM(N532:N533)","v":0},{"$f":"SUM(O532:O533)","v":0},0,0,0,{"$f":"SUM(S532:S533)","v":0},0]
[526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[527,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[528,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!D$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!E$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!F$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!G$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!H$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!I$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!J$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!K$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!L$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!M$9,FALSE)*$G537","v":0},{"$f":"VLOOKUP($F537,range,'COS Alloc Factors'!N$9,FALSE)*$G537","v":0},{"$f":"SUM(L537:R537)+H537","v":0},0]
[529,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W538","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[530,null,null,"Total",null,null,{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},0,0,0,0,{"$f":"SUM(N537:N538)","v":0},{"$f":"SUM(O537:O538)","v":0},0,0,0,{"$f":"SUM(S537:S538)","v":0},0]
[531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[532,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[533,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!D$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!E$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!F$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!G$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!H$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!I$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!J$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!K$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!L$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!M$9,FALSE)*$G542","v":0},{"$f":"VLOOKUP($F542,range,'COS Alloc Factors'!N$9,FALSE)*$G542","v":0},{"$f":"SUM(L542:R542)+H542","v":0},0]
[534,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!D$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!E$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!F$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!G$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!H$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!I$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!J$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!K$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!L$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!M$9,FALSE)*$G543","v":0},{"$f":"VLOOKUP($F543,range,'COS Alloc Factors'!N$9,FALSE)*$G543","v":0},{"$f":"SUM(L543:R543)+H543","v":0},0]
[535,null,null,"Total",null,null,{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":0},0,0,0,0,{"$f":"SUM(N542:N543)","v":0},{"$f":"SUM(O542:O543)","v":0},0,0,0,{"$f":"SUM(S542:S543)","v":0},0]
[536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[537,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[538,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!D$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!E$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!F$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!G$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!H$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!I$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!J$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!K$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!L$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!M$9,FALSE)*$G547","v":0},{"$f":"VLOOKUP($F547,range,'COS Alloc Factors'!N$9,FALSE)*$G547","v":0},{"$f":"SUM(L547:R547)+H547","v":0},0]
[539,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!D$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!E$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!F$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!G$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!H$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!I$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!J$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!K$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!L$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!M$9,FALSE)*$G548","v":0},{"$f":"VLOOKUP($F548,range,'COS Alloc Factors'!N$9,FALSE)*$G548","v":0},{"$f":"SUM(L548:R548)+H548","v":0},0]
[540,null,null,"Total",null,null,{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},0,0,0,0,{"$f":"SUM(N547:N548)","v":0},{"$f":"SUM(O547:O548)","v":0},0,0,0,{"$f":"SUM(S547:S548)","v":0},0]
[541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[542,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[543,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!D$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!E$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!F$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!G$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!H$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!I$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!J$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!K$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!L$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!M$9,FALSE)*$G552","v":0},{"$f":"VLOOKUP($F552,range,'COS Alloc Factors'!N$9,FALSE)*$G552","v":0},{"$f":"SUM(L552:R552)+H552","v":0},0]
[544,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!D$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!E$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!F$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!G$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!H$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!I$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!J$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!K$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!L$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!M$9,FALSE)*$G553","v":0},{"$f":"VLOOKUP($F553,range,'COS Alloc Factors'!N$9,FALSE)*$G553","v":0},{"$f":"SUM(L553:R553)+H553","v":0},0]
[545,null,null,"Total",null,null,{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},0,0,0,0,{"$f":"SUM(N552:N553)","v":0},{"$f":"SUM(O552:O553)","v":0},0,0,0,{"$f":"SUM(S552:S553)","v":0},0]
[546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[547,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[548,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!D$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!E$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!F$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!G$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!H$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!I$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!J$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!K$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!L$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!M$9,FALSE)*$G557","v":0},{"$f":"VLOOKUP($F557,range,'COS Alloc Factors'!N$9,FALSE)*$G557","v":0},{"$f":"SUM(L557:R557)+H557","v":0},0]
[549,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!D$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!E$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!F$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!G$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!H$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!I$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!J$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!K$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!L$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!M$9,FALSE)*$G558","v":0},{"$f":"VLOOKUP($F558,range,'COS Alloc Factors'!N$9,FALSE)*$G558","v":0},{"$f":"SUM(L558:R558)+H558","v":0},0]
[550,null,null,"Total",null,null,{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":0},0,0,0,0,{"$f":"SUM(N557:N558)","v":0},{"$f":"SUM(O557:O558)","v":0},0,0,0,{"$f":"SUM(S557:S558)","v":0},0]
[551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[552,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[553,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!D$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!E$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!F$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!G$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!H$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!I$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!J$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!K$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!L$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!M$9,FALSE)*$G562","v":0},{"$f":"VLOOKUP($F562,range,'COS Alloc Factors'!N$9,FALSE)*$G562","v":0},{"$f":"SUM(L562:R562)+H562","v":0},0]
[554,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!D$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!E$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!F$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!G$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!H$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!I$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!J$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!K$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!L$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!M$9,FALSE)*$G563","v":0},{"$f":"VLOOKUP($F563,range,'COS Alloc Factors'!N$9,FALSE)*$G563","v":0},{"$f":"SUM(L563:R563)+H563","v":0},0]
[555,null,null,"Total",null,null,{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":0},0,0,0,0,{"$f":"SUM(N562:N563)","v":0},{"$f":"SUM(O562:O563)","v":0},0,0,0,{"$f":"SUM(S562:S563)","v":0},0]
[556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[557,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[558,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!D$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!E$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!F$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!G$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!H$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!I$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!J$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!K$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!L$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!M$9,FALSE)*$G567","v":0},{"$f":"VLOOKUP($F567,range,'COS Alloc Factors'!N$9,FALSE)*$G567","v":0},{"$f":"SUM(L567:R567)+H567","v":0},0]
[559,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!D$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!E$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!F$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!G$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!H$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!I$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!J$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!K$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!L$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!M$9,FALSE)*$G568","v":0},{"$f":"VLOOKUP($F568,range,'COS Alloc Factors'!N$9,FALSE)*$G568","v":0},{"$f":"SUM(L568:R568)+H568","v":0},0]
[560,null,null,"Total",null,null,{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":0},0,0,0,0,{"$f":"SUM(N567:N568)","v":0},{"$f":"SUM(O567:O568)","v":0},0,0,0,{"$f":"SUM(S567:S568)","v":0},0]
[561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[562,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[563,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!D$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!E$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!F$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!G$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!H$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!I$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!J$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!K$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!L$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!M$9,FALSE)*$G572","v":0},{"$f":"VLOOKUP($F572,range,'COS Alloc Factors'!N$9,FALSE)*$G572","v":0},{"$f":"SUM(L572:R572)+H572","v":0},0]
[564,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!D$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!E$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!F$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!G$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!H$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!I$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!J$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!K$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!L$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!M$9,FALSE)*$G573","v":0},{"$f":"VLOOKUP($F573,range,'COS Alloc Factors'!N$9,FALSE)*$G573","v":0},{"$f":"SUM(L573:R573)+H573","v":0},0]
[565,null,null,"Total",null,null,{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},0,0,0,0,{"$f":"SUM(N572:N573)","v":0},{"$f":"SUM(O572:O573)","v":0},0,0,0,{"$f":"SUM(S572:S573)","v":0},0]
[566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[567,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[568,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!D$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!E$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!F$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!G$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!H$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!I$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!J$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!K$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!L$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!M$9,FALSE)*$G577","v":0},{"$f":"VLOOKUP($F577,range,'COS Alloc Factors'!N$9,FALSE)*$G577","v":0},{"$f":"SUM(L577:R577)+H577","v":0},0]
[569,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!D$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!E$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!F$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!G$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!H$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!I$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!J$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!K$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!L$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!M$9,FALSE)*$G578","v":0},{"$f":"VLOOKUP($F578,range,'COS Alloc Factors'!N$9,FALSE)*$G578","v":0},{"$f":"SUM(L578:R578)+H578","v":0},0]
[570,null,null,"Total",null,null,{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":0},0,0,0,0,{"$f":"SUM(N577:N578)","v":0},{"$f":"SUM(O577:O578)","v":0},0,0,0,{"$f":"SUM(S577:S578)","v":0},0]
[571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[572,806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[573,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!D$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!E$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!F$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!G$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!H$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!I$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!J$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!K$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!L$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!M$9,FALSE)*$G582","v":0},{"$f":"VLOOKUP($F582,range,'COS Alloc Factors'!N$9,FALSE)*$G582","v":0},{"$f":"SUM(L582:R582)+H582","v":0},0]
[574,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!D$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!E$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!F$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!G$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!H$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!I$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!J$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!K$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!L$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!M$9,FALSE)*$G583","v":0},{"$f":"VLOOKUP($F583,range,'COS Alloc Factors'!N$9,FALSE)*$G583","v":0},{"$f":"SUM(L583:R583)+H583","v":0},0]
[575,null,null,"Total",null,null,{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":0},0,0,0,0,{"$f":"SUM(N582:N583)","v":0},{"$f":"SUM(O582:O583)","v":0},0,0,0,{"$f":"SUM(S582:S583)","v":0},0]
[576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[577,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[578,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!D$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!E$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!F$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!G$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!H$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!I$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!J$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!K$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!L$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!M$9,FALSE)*$G587","v":0},{"$f":"VLOOKUP($F587,range,'COS Alloc Factors'!N$9,FALSE)*$G587","v":0},{"$f":"SUM(L587:R587)+H587","v":0},0]
[579,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!D$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!E$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!F$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!G$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!H$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!I$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!J$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!K$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!L$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!M$9,FALSE)*$G588","v":0},{"$f":"VLOOKUP($F588,range,'COS Alloc Factors'!N$9,FALSE)*$G588","v":0},{"$f":"SUM(L588:R588)+H588","v":0},0]
[580,null,null,"Total",null,null,{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":0},0,0,0,0,{"$f":"SUM(N587:N588)","v":0},{"$f":"SUM(O587:O588)","v":0},0,0,0,{"$f":"SUM(S587:S588)","v":0},0]
[581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[582,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[583,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!D$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!E$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!F$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!G$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!H$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!I$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!J$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!K$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!L$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!M$9,FALSE)*$G592","v":0},{"$f":"VLOOKUP($F592,range,'COS Alloc Factors'!N$9,FALSE)*$G592","v":0},{"$f":"SUM(L592:R592)+H592","v":0},0]
[584,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!D$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!E$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!F$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!G$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!H$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!I$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!J$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!K$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!L$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!M$9,FALSE)*$G593","v":0},{"$f":"VLOOKUP($F593,range,'COS Alloc Factors'!N$9,FALSE)*$G593","v":0},{"$f":"SUM(L593:R593)+H593","v":0},{"$f":"S593-G593","v":0}]
[585,null,null,"Total",null,null,{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":0},0,0,0,0,{"$f":"SUM(N592:N593)","v":0},{"$f":"SUM(O592:O593)","v":0},0,0,0,{"$f":"SUM(S592:S593)","v":0},0]
[586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[587,"8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[588,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!D$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!E$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!F$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!G$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!H$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!I$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!J$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!K$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!L$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!M$9,FALSE)*$G597","v":0},{"$f":"VLOOKUP($F597,range,'COS Alloc Factors'!N$9,FALSE)*$G597","v":0},{"$f":"SUM(L597:R597)+H597","v":0},0]
[589,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!D$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!E$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!F$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!G$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!H$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!I$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!J$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!K$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!L$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!M$9,FALSE)*$G598","v":0},{"$f":"VLOOKUP($F598,range,'COS Alloc Factors'!N$9,FALSE)*$G598","v":0},{"$f":"SUM(L598:R598)+H598","v":0},0]
[590,null,null,"Total",null,null,{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":0},0,0,0,0,{"$f":"SUM(N597:N598)","v":0},{"$f":"SUM(O597:O598)","v":0},0,0,0,{"$f":"SUM(S597:S598)","v":0},0]
[591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[592,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[593,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!D$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!E$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!F$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!G$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!H$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!I$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!J$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!K$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!L$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!M$9,FALSE)*$G602","v":0},{"$f":"VLOOKUP($F602,range,'COS Alloc Factors'!N$9,FALSE)*$G602","v":0},{"$f":"SUM(L602:R602)+H602","v":0},0]
[594,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!D$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!E$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!F$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!G$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!H$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!I$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!J$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!K$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!L$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!M$9,FALSE)*$G603","v":0},{"$f":"VLOOKUP($F603,range,'COS Alloc Factors'!N$9,FALSE)*$G603","v":0},{"$f":"SUM(L603:R603)+H603","v":0},0]
[595,null,null,"Total",null,null,{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":0},0,0,0,0,{"$f":"SUM(N602:N603)","v":0},{"$f":"SUM(O602:O603)","v":0},0,0,0,{"$f":"SUM(S602:S603)","v":0},0]
[596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[597,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[598,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!D$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!E$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!F$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!G$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!H$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!I$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!J$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!K$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!L$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!M$9,FALSE)*$G607","v":0},{"$f":"VLOOKUP($F607,range,'COS Alloc Factors'!N$9,FALSE)*$G607","v":0},{"$f":"SUM(L607:R607)+H607","v":0},0]
[599,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!D$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!E$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!F$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!G$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!H$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!I$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!J$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!K$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!L$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!M$9,FALSE)*$G608","v":0},{"$f":"VLOOKUP($F608,range,'COS Alloc Factors'!N$9,FALSE)*$G608","v":0},{"$f":"SUM(L608:R608)+H608","v":0},0]
[600,null,null,"Total",null,null,{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},0,0,0,0,{"$f":"SUM(N607:N608)","v":0},{"$f":"SUM(O607:O608)","v":0},0,0,0,{"$f":"SUM(S607:S608)","v":0},0]
[601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[602,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[603,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!D$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!E$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!F$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!G$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!H$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!I$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!J$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!K$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!L$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!M$9,FALSE)*$G612","v":0},{"$f":"VLOOKUP($F612,range,'COS Alloc Factors'!N$9,FALSE)*$G612","v":0},{"$f":"SUM(L612:R612)+H612","v":0},0]
[604,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!D$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!E$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!F$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!G$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!H$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!I$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!J$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!K$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!L$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!M$9,FALSE)*$G613","v":0},{"$f":"VLOOKUP($F613,range,'COS Alloc Factors'!N$9,FALSE)*$G613","v":0},{"$f":"SUM(L613:R613)+H613","v":0},0]
[605,null,null,"Total",null,null,{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},0,0,0,0,{"$f":"SUM(N612:N613)","v":0},{"$f":"SUM(O612:O613)","v":0},0,0,0,{"$f":"SUM(S612:S613)","v":0},0]
[606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[607,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[608,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!D$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!E$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!F$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!G$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!H$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!I$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!J$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!K$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!L$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!M$9,FALSE)*$G617","v":0},{"$f":"VLOOKUP($F617,range,'COS Alloc Factors'!N$9,FALSE)*$G617","v":0},{"$f":"SUM(L617:R617)+H617","v":0},0]
[609,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!D$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!E$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!F$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!G$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!H$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!I$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!J$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!K$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!L$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!M$9,FALSE)*$G618","v":0},{"$f":"VLOOKUP($F618,range,'COS Alloc Factors'!N$9,FALSE)*$G618","v":0},{"$f":"SUM(L618:R618)+H618","v":0},0]
[610,null,null,"Total",null,null,{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":0},0,0,0,0,{"$f":"SUM(N617:N618)","v":0},{"$f":"SUM(O617:O618)","v":0},0,0,0,{"$f":"SUM(S617:S618)","v":0},0]
[611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[612,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[613,null,null,"Utah",null,"No Allocation",{"$f":"'ROR-Model'!W622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!D$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!E$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!F$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!G$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!H$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!I$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!J$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!K$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!L$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!M$9,FALSE)*$G622","v":0},{"$f":"VLOOKUP($F622,range,'COS Alloc Factors'!N$9,FALSE)*$G622","v":0},{"$f":"SUM(L622:R622)+H622","v":0},0]
[614,null,null,"Wyoming",null,"No Allocation",{"$f":"'ROR-Model'!W623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!D$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!E$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!F$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!G$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!H$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!I$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!J$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!K$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!L$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!M$9,FALSE)*$G623","v":0},{"$f":"VLOOKUP($F623,range,'COS Alloc Factors'!N$9,FALSE)*$G623","v":0},{"$f":"SUM(L623:R623)+H623","v":0},0]
[615,null,null,"Total",null,null,{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},0,0,0,0,{"$f":"SUM(N622:N623)","v":0},{"$f":"SUM(O622:O623)","v":0},0,0,0,{"$f":"SUM(S622:S623)","v":0},0]
[616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[617,null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[618,null,null,"Utah Interruptible Transportation",null,"No Allocation",{"$f":"'ROR-Model'!W627","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!D58","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!E58","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!F58","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!G58","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!H58","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!I58","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!J58","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!K58","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!L58","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!M58","v":0},{"$f":"'COS Input'!$E$45*'COS Alloc Factors'!N58","v":0},{"$f":"SUM(L627:R627)+H627","v":0},0]
[619,null,null,"Utah Interruptible Sales",null,"No Allocation",{"$f":"'ROR-Model'!W628","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!D60","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!E60","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!F60","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!G60","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!H60","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!I60","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!J60","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!K60","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!L60","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!M60","v":0},{"$f":"'COS Input'!$E$46*'COS Alloc Factors'!N60","v":0},{"$f":"SUM(L628:R628)+H628","v":0},0]
[620,null,null,"Total",null,null,{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},0,0,0,0,{"$f":"SUM(N627:N628)","v":0},{"$f":"SUM(O627:O628)","v":0},0,0,0,{"$f":"SUM(S627:S628)","v":0},0]
[621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[623,null,"Utah General Gas Purchase Exp",null,null,null,{"$f":"G537+G612+G629","v":0},{"$f":"H537+H612+H629","v":0},{"$f":"I537+I612+I629","v":0},0,0,0,0,{"$f":"N537+N612+N629","v":0},{"$f":"O537+O612+O629","v":0},0,0,0,{"$f":"SUM(L632:R632)+H632","v":0},0]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I617+I622","v":0},0,0,0,0,{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N617+N622","v":0},{"$f":"O522+O527+O532+O542+O547+O552+O557+O562+O567+O572+O577+O582+O587+O592+O597+O602+O607+O617+O622","v":0},0,0,0,0,0]
[625,null,"Wyoming General Gas Purchase Exp",null,null,null,{"$f":"G538+G613","v":0},{"$f":"H538+H613","v":0},{"$f":"I538+I613","v":0},0,0,0,0,{"$f":"N538+N613","v":0},{"$f":"O538+O613","v":0},0,0,0,0,0]
[626,null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"G523+G528+G533+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623","v":0},{"$f":"H523+H528+H533+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623","v":0},{"$f":"I523+I528+I533+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623","v":0},0,0,0,0,{"$f":"N523+N528+N533+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623","v":0},{"$f":"O523+O528+O533+O543+O548+O553+O558+O563+O568+O573+O578+O583+O588+O593+O598+O603+O608+O618+O623","v":0},0,0,0,0,0]
[627,null,"Utah Timing Differences",null,null,null,{"$f":"+(G201+G202+G230+G231+G501)-G633","v":0},0,0,0,0,0,0,{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},{"$f":"+(O201+O202+O230+O231+O501)-O633","v":0},0,0,0,0,0]
[628,null,"Wyoming Timing Differences",null,null,null,{"$f":"+(G324+G326+G354+G505)-G635","v":0},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":0},0,0,0,0,{"$f":"+(N324+N326+N354+N505)-N635","v":0},{"$f":"+(O324+O326+O354+O505)-O635","v":0},0,0,0,0,0]
[629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[631,"System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(G632:G639)","v":0},{"$f":"SUM(H632:H639)","v":0},{"$f":"SUM(I632:I639)","v":0},0,0,0,0,{"$f":"SUM(N632:N639)","v":0},{"$f":"SUM(O632:O639)","v":0},{"$f":"SUM(P632:P639)","v":0},0,0,{"$f":"SUM(L640:R640)+H640","v":0},0]
[632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand",null,null,null,"Throughput","Demand"]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"'COS Alloc Factors'!D98","v":0.34311388698109113},{"$f":"1-X643","v":0.65688611301890887},null,null,null,{"$f":"'COS Alloc Factors'!E98","v":0},{"$f":"1-AC643","v":1},null,null,null,{"$f":"'COS Alloc Factors'!F98","v":0},{"$f":"1-AH643","v":1},null,null,null,{"$f":"'COS Alloc Factors'!G98","v":0},{"$f":"1-AM643","v":1},null,null,null,{"$f":"'COS Alloc Factors'!H98","v":0.52113686474035692},{"$f":"1-AR643","v":0.47886313525964308},null,null,null,{"$f":"'COS Alloc Factors'!I98","v":1},{"$f":"'COS Alloc Factors'!I97","v":0},null,null,null,{"$f":"'COS Alloc Factors'!J98","v":0.38236934128136874},{"$f":"1-BB643","v":0.61763065871863132},null,null,null,{"$f":"'COS Alloc Factors'!K98","v":0.56361446263148685},{"$f":"1-BG643","v":0.43638553736851315},null,null,null,{"$f":"'COS Alloc Factors'!L98","v":0.67334995273271137},{"$f":"1-BL643","v":0.32665004726728863},null,null,null,{"$f":"'COS Alloc Factors'!M98","v":0.4876936688496063},{"$f":"1-BQ643","v":0.5123063311503937},null,null,null,{"$f":"'COS Alloc Factors'!N98","v":0.67074775254500441},{"$f":"1-BV643","v":0.32925224745499559}]
[635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[636,"Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,"GS",null,null,null,null,"GSS",null,null,null,null,"GSM",null,null,null,null,"GSL",null,null,null,null,"FS",null,null,null,null,"IS",null,null,null,null,"TSS",null,null,null,null,"TSM",null,null,null,null,"TSL",null,null,null,null,"TBF",null,null,null,null,"NGV"]
[637,null,null,null,null,"Factor","DNG Related","GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL","TBF","NGV","Total",null,"CLASSIFICATION","Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Customer","Distribution Plant","Throughput","Demand",null,"Check"]
[638,810,"Gas Used for Compressor Station Fuel",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W647","v":-2118.6211049919702},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!D$9,FALSE)*$G647","v":-1814.1878884199275},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!E$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!F$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!G$9,FALSE)*$G647","v":0},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!H$9,FALSE)*$G647","v":-11.74566159841407},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!I$9,FALSE)*$G647","v":-0.99631783715549149},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!J$9,FALSE)*$G647","v":-60.797569281406673},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!K$9,FALSE)*$G647","v":-71.490962353094574},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!L$9,FALSE)*$G647","v":-80.104404093641762},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!M$9,FALSE)*$G647","v":-67.08956342576802},{"$f":"VLOOKUP($F647,range,'COS Alloc Factors'!N$9,FALSE)*$G647","v":-12.20873798256221},{"$f":"SUM(L647:R647)+H647","v":-2118.6211049919702},0,"Throughput",{"$f":"IF($U647=$V$646,$H647,0)","v":0},{"$f":"IF($U647=$W$646,$H647,0)","v":0},{"$f":"IF($U647=$X$646,$H647,0)+IF($U647=$Y$646,$H647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643))","v":-1814.1878884199275},{"$f":"IF($U647=$Y$646,$H647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V647:Y647)-H647","v":0},{"$f":"IF($U647=$AA$646,$I647,0)","v":0},{"$f":"IF($U647=$AB$646,$I647,0)","v":0},{"$f":"IF($U647=$AC$646,$I647,0)+IF($U647=$AD$646,$I647,0)*$X$643","v":0},{"$f":"IF($U647=$AD$646,$I647,0)*$Y$643","v":0},{"$f":"SUM(AA647:AD647)-I647","v":0},{"$f":"IF($U647=$AF$646,$J647,0)","v":0},{"$f":"IF($U647=$AG$646,$J647,0)","v":0},{"$f":"IF($U647=$AH$646,$J647,0)+IF($U647=$AI$646,$J647,0)*$X$643","v":0},{"$f":"IF($U647=$AI$646,$J647,0)*$Y$643","v":0},{"$f":"SUM(AF647:AI647)-J647","v":0},{"$f":"IF($U647=$AK$646,$K647,0)","v":0},{"$f":"IF($U647=$AL$646,$K647,0)","v":0},{"$f":"IF($U647=$AM$646,$K647,0)+IF($U647=$AN$646,$K647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U647=$AN$646,$K647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK647:AN647)-K647","v":0},{"$f":"IF($U647=$AP$646,$L647,0)","v":0},{"$f":"IF($U647=$AQ$646,$L647,0)","v":0},{"$f":"IF($U647=$AR$646,$L647,0)+IF($U647=$AS$646,$L647,0)*$X$643","v":-11.74566159841407},{"$f":"IF($U647=$AS$646,$L647,0)*$Y$643","v":0},{"$f":"SUM(AP647:AS647)-L647","v":0},{"$f":"IF($U647=$AU$646,$M647,0)","v":0},{"$f":"IF($U647=$AV$646,$M647,0)","v":0},{"$f":"IF($U647=$AW$646,$M647,0)+IF($U647=$AX$646,$M647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":-0.99631783715549149},{"$f":"IF($U647=$AX$646,$M647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU647:AX647)-M647","v":0},{"$f":"IF($U647=$AZ$646,$N647,0)","v":0},{"$f":"IF($U647=$BA$646,$N647,0)","v":0},{"$f":"IF($U647=$BB$646,$N647,0)+IF($U647=$BC$646,$N647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":-60.797569281406673},{"$f":"IF($U647=$BC$646,$N647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ647:BC647)-N647","v":0},{"$f":"IF($U647=$BE$646,$O647,0)","v":0},{"$f":"IF($U647=$BF$646,$O647,0)","v":0},{"$f":"IF($U647=$BG$646,$O647,0)+IF($U647=$BH$646,$O647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":-71.490962353094574},{"$f":"IF($U647=$BH$646,$O647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},{"$f":"SUM(BE647:BH647)-O647","v":0},{"$f":"IF($U647=$BJ$646,$P647,0)","v":0},{"$f":"IF($U647=$BK$646,$P647,0)","v":0},{"$f":"IF($U647=$BL$646,$P647,0)+IF($U647=$BM$646,$P647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":-80.104404093641762},{"$f":"IF($U647=$BM$646,$P647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ647:BM647)-P647","v":0},{"$f":"IF($U647=$BO$646,$Q647,0)","v":0},{"$f":"IF($U647=$BP$646,$Q647,0)","v":0},{"$f":"IF($U647=$BQ$646,$Q647,0)+IF($U647=$BR$646,$Q647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":-67.08956342576802},{"$f":"IF($U647=$BR$646,$Q647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO647:BR647)-Q647","v":0},{"$f":"IF($U647=$BT$646,$R647,0)","v":0},{"$f":"IF($U647=$BU$646,$R647,0)","v":0},{"$f":"IF($U647=$BV$646,$R647,0)+IF($U647=$BW$646,$R647,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":-12.20873798256221},{"$f":"IF($U647=$BW$646,$R647,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT647:BW647)-R647","v":0},{"$f":"SUM(AP647:BW647,V647:Y647)-S647","v":0}]
[639,812,"Gas Used for Other Utility Operations",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W648","v":-500075.19807528431},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!D$9,FALSE)*$G648","v":-428217.37473950797},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!E$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!F$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!G$9,FALSE)*$G648","v":0},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!H$9,FALSE)*$G648","v":-2772.4230805179477},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!I$9,FALSE)*$G648","v":-235.16892123254837},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!J$9,FALSE)*$G648","v":-14350.539805941607},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!K$9,FALSE)*$G648","v":-16874.587473465181},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!L$9,FALSE)*$G648","v":-18907.687480995966},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!M$9,FALSE)*$G648","v":-15835.689845567005},{"$f":"VLOOKUP($F648,range,'COS Alloc Factors'!N$9,FALSE)*$G648","v":-2881.7267280560691},{"$f":"SUM(L648:R648)+H648","v":-500075.19807528425},0,"Throughput",{"$f":"IF($U648=$V$646,$H648,0)","v":0},{"$f":"IF($U648=$W$646,$H648,0)","v":0},{"$f":"IF($U648=$X$646,$H648,0)+IF($U648=$Y$646,$H648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-428217.37473950797},{"$f":"IF($U648=$Y$646,$H648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U648=$AA$646,$I648,0)","v":0},{"$f":"IF($U648=$AB$646,$I648,0)","v":0},{"$f":"IF($U648=$AC$646,$I648,0)+IF($U648=$AD$646,$I648,0)*$X$643","v":0},{"$f":"IF($U648=$AD$646,$I648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AF$646,$J648,0)","v":0},{"$f":"IF($U648=$AG$646,$J648,0)","v":0},{"$f":"IF($U648=$AH$646,$J648,0)+IF($U648=$AI$646,$J648,0)*$X$643","v":0},{"$f":"IF($U648=$AI$646,$J648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AK$646,$K648,0)","v":0},{"$f":"IF($U648=$AL$646,$K648,0)","v":0},{"$f":"IF($U648=$AM$646,$K648,0)+IF($U648=$AN$646,$K648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U648=$AN$646,$K648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U648=$AP$646,$L648,0)","v":0},{"$f":"IF($U648=$AQ$646,$L648,0)","v":0},{"$f":"IF($U648=$AR$646,$L648,0)+IF($U648=$AS$646,$L648,0)*$X$643","v":-2772.4230805179477},{"$f":"IF($U648=$AS$646,$L648,0)*$Y$643","v":0},0,{"$f":"IF($U648=$AU$646,$M648,0)","v":0},{"$f":"IF($U648=$AV$646,$M648,0)","v":0},{"$f":"IF($U648=$AW$646,$M648,0)+IF($U648=$AX$646,$M648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":-235.16892123254837},{"$f":"IF($U648=$AX$646,$M648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U648=$AZ$646,$N648,0)","v":0},{"$f":"IF($U648=$BA$646,$N648,0)","v":0},{"$f":"IF($U648=$BB$646,$N648,0)+IF($U648=$BC$646,$N648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":-14350.539805941607},{"$f":"IF($U648=$BC$646,$N648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U648=$BE$646,$O648,0)","v":0},{"$f":"IF($U648=$BF$646,$O648,0)","v":0},{"$f":"IF($U648=$BG$646,$O648,0)+IF($U648=$BH$646,$O648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":-16874.587473465181},{"$f":"IF($U648=$BH$646,$O648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U648=$BJ$646,$P648,0)","v":0},{"$f":"IF($U648=$BK$646,$P648,0)","v":0},{"$f":"IF($U648=$BL$646,$P648,0)+IF($U648=$BM$646,$P648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":-18907.687480995966},{"$f":"IF($U648=$BM$646,$P648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U648=$BO$646,$Q648,0)","v":0},{"$f":"IF($U648=$BP$646,$Q648,0)","v":0},{"$f":"IF($U648=$BQ$646,$Q648,0)+IF($U648=$BR$646,$Q648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":-15835.689845567005},{"$f":"IF($U648=$BR$646,$Q648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U648=$BT$646,$R648,0)","v":0},{"$f":"IF($U648=$BU$646,$R648,0)","v":0},{"$f":"IF($U648=$BV$646,$R648,0)+IF($U648=$BW$646,$R648,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":-2881.7267280560691},{"$f":"IF($U648=$BW$646,$R648,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,{"$f":"SUM(AP648:BW648,V648:Y648)-S648","v":0}]
[640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[641,null,"Total Production Expenses",null,null,null,{"$f":"SUM(G647:G649)","v":-502193.8191802763},{"$f":"SUM(H647:H649)","v":-430031.56262792792},{"$f":"SUM(I647:I649)","v":0},0,0,-2784.168742116362,-236.16523906970386,{"$f":"SUM(N647:N649)","v":-14411.337375223015},{"$f":"SUM(O647:O649)","v":-16946.078435818275},-18987.791885089609,-15902.779408992774,-2893.9354660386311,{"$f":"SUM(S647:S649)","v":-502193.81918027624},0,null,{"$f":"SUM(V647:V649)","v":0},{"$f":"SUM(W647:W649)","v":0},-430031.56262792792,0,0,{"$f":"SUM(AA647:AA649)","v":0},{"$f":"SUM(AB647:AB649)","v":0},0,0,0,{"$f":"SUM(AF647:AF649)","v":0},{"$f":"SUM(AG647:AG649)","v":0},0,0,0,{"$f":"SUM(AK647:AK649)","v":0},{"$f":"SUM(AL647:AL649)","v":0},{"$f":"SUM(AM647:AM649)","v":0},{"$f":"SUM(AN647:AN649)","v":0},0,{"$f":"SUM(AP647:AP649)","v":0},{"$f":"SUM(AQ647:AQ649)","v":0},{"$f":"SUM(AR647:AR649)","v":-2784.168742116362},{"$f":"SUM(AS647:AS649)","v":0},0,{"$f":"SUM(AU647:AU649)","v":0},{"$f":"SUM(AV647:AV649)","v":0},{"$f":"SUM(AW647:AW649)","v":-236.16523906970386},{"$f":"SUM(AX647:AX649)","v":0},0,{"$f":"SUM(AZ647:AZ649)","v":0},{"$f":"SUM(BA647:BA649)","v":0},-14411.337375223015,0,0,{"$f":"SUM(BE647:BE649)","v":0},{"$f":"SUM(BF647:BF649)","v":0},-16946.078435818275,0,0,{"$f":"SUM(BJ647:BJ649)","v":0},{"$f":"SUM(BK647:BK649)","v":0},-18987.791885089609,0,0,{"$f":"SUM(BO647:BO649)","v":0},{"$f":"SUM(BP647:BP649)","v":0},{"$f":"SUM(BQ647:BQ649)","v":-15902.779408992774},{"$f":"SUM(BR647:BR649)","v":0},0,{"$f":"SUM(BT647:BT649)","v":0},{"$f":"SUM(BU647:BU649)","v":0},{"$f":"SUM(BV647:BV649)","v":-2893.9354660386311},{"$f":"SUM(BW647:BW649)","v":0},0,0]
[642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[644,"Storage Operation and Maintenance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[646,"840","Other Storage Operation - Superv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[647,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W654","v":68715.670150904625},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!D$9,FALSE)*$G656","v":67433.666954467786},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!E$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!F$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!G$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!H$9,FALSE)*$G656","v":1282.003196436845},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!I$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!J$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!K$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!L$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!M$9,FALSE)*$G656","v":0},{"$f":"VLOOKUP($F656,range,'COS Alloc Factors'!N$9,FALSE)*$G656","v":0},{"$f":"SUM(L656:R656)+H656","v":68715.670150904625},0,"Distribution Plant",{"$f":"IF($U656=$V$646,$H656,0)","v":0},{"$f":"IF($U656=$W$646,$H656,0)","v":67433.666954467786},{"$f":"IF($U656=$X$646,$H656,0)+IF($U656=$Y$646,$H656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643))","v":0},{"$f":"IF($U656=$Y$646,$H656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U656=$AA$646,$I656,0)","v":0},{"$f":"IF($U656=$AB$646,$I656,0)","v":0},{"$f":"IF($U656=$AC$646,$I656,0)+IF($U656=$AD$646,$I656,0)*$X$643","v":0},{"$f":"IF($U656=$AD$646,$I656,0)*$Y$643","v":0},{"$f":"SUM(AA656:AD656)-I656","v":0},{"$f":"IF($U656=$AF$646,$J656,0)","v":0},{"$f":"IF($U656=$AG$646,$J656,0)","v":0},{"$f":"IF($U656=$AH$646,$J656,0)+IF($U656=$AI$646,$J656,0)*$X$643","v":0},{"$f":"IF($U656=$AI$646,$J656,0)*$Y$643","v":0},{"$f":"SUM(AF656:AI656)-J656","v":0},{"$f":"IF($U656=$AK$646,$K656,0)","v":0},{"$f":"IF($U656=$AL$646,$K656,0)","v":0},{"$f":"IF($U656=$AM$646,$K656,0)+IF($U656=$AN$646,$K656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U656=$AN$646,$K656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK656:AN656)-K656","v":0},{"$f":"IF($U656=$AP$646,$L656,0)","v":0},{"$f":"IF($U656=$AQ$646,$L656,0)","v":1282.003196436845},{"$f":"IF($U656=$AR$646,$L656,0)+IF($U656=$AS$646,$L656,0)*$X$643","v":0},{"$f":"IF($U656=$AS$646,$L656,0)*$Y$643","v":0},{"$f":"SUM(AP656:AS656)-L656","v":0},{"$f":"IF($U656=$AU$646,$M656,0)","v":0},{"$f":"IF($U656=$AV$646,$M656,0)","v":0},{"$f":"IF($U656=$AW$646,$M656,0)+IF($U656=$AX$646,$M656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U656=$AX$646,$M656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU656:AX656)-M656","v":0},{"$f":"IF($U656=$AZ$646,$N656,0)","v":0},{"$f":"IF($U656=$BA$646,$N656,0)","v":0},{"$f":"IF($U656=$BB$646,$N656,0)+IF($U656=$BC$646,$N656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U656=$BC$646,$N656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ656:BC656)-N656","v":0},{"$f":"IF($U656=$BE$646,$O656,0)","v":0},{"$f":"IF($U656=$BF$646,$O656,0)","v":0},{"$f":"IF($U656=$BG$646,$O656,0)+IF($U656=$BH$646,$O656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U656=$BH$646,$O656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},{"$f":"SUM(BE656:BH656)-O656","v":0},{"$f":"IF($U656=$BJ$646,$P656,0)","v":0},{"$f":"IF($U656=$BK$646,$P656,0)","v":0},{"$f":"IF($U656=$BL$646,$P656,0)+IF($U656=$BM$646,$P656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U656=$BM$646,$P656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ656:BM656)-P656","v":0},{"$f":"IF($U656=$BO$646,$Q656,0)","v":0},{"$f":"IF($U656=$BP$646,$Q656,0)","v":0},{"$f":"IF($U656=$BQ$646,$Q656,0)+IF($U656=$BR$646,$Q656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U656=$BR$646,$Q656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO656:BR656)-Q656","v":0},{"$f":"IF($U656=$BT$646,$R656,0)","v":0},{"$f":"IF($U656=$BU$646,$R656,0)","v":0},{"$f":"IF($U656=$BV$646,$R656,0)+IF($U656=$BW$646,$R656,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U656=$BW$646,$R656,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT656:BW656)-R656","v":0},0]
[648,null,null,"Wyoming",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W655","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!D$9,FALSE)*$G657","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!E$9,FALSE)*$G657","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!F$9,FALSE)*$G657","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!G$9,FALSE)*$G657","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!H$9,FALSE)*$G657","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!I$9,FALSE)*$G657","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!J$9,FALSE)*$G657","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!K$9,FALSE)*$G657","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!L$9,FALSE)*$G657","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!M$9,FALSE)*$G657","v":0},{"$f":"VLOOKUP($F657,range,'COS Alloc Factors'!N$9,FALSE)*$G657","v":0},{"$f":"SUM(L657:R657)+H657","v":0},0,"Distribution Plant",{"$f":"IF($U657=$V$646,$H657,0)","v":0},{"$f":"IF($U657=$W$646,$H657,0)","v":0},{"$f":"IF($U657=$X$646,$H657,0)+IF($U657=$Y$646,$H657,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643))","v":0},{"$f":"IF($U657=$Y$646,$H657,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U657=$AA$646,$I657,0)","v":0},{"$f":"IF($U657=$AB$646,$I657,0)","v":0},{"$f":"IF($U657=$AC$646,$I657,0)+IF($U657=$AD$646,$I657,0)*$X$643","v":0},{"$f":"IF($U657=$AD$646,$I657,0)*$Y$643","v":0},0,{"$f":"IF($U657=$AF$646,$J657,0)","v":0},{"$f":"IF($U657=$AG$646,$J657,0)","v":0},{"$f":"IF($U657=$AH$646,$J657,0)+IF($U657=$AI$646,$J657,0)*$X$643","v":0},{"$f":"IF($U657=$AI$646,$J657,0)*$Y$643","v":0},0,{"$f":"IF($U657=$AK$646,$K657,0)","v":0},{"$f":"IF($U657=$AL$646,$K657,0)","v":0},{"$f":"IF($U657=$AM$646,$K657,0)+IF($U657=$AN$646,$K657,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U657=$AN$646,$K657,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U657=$AP$646,$L657,0)","v":0},{"$f":"IF($U657=$AQ$646,$L657,0)","v":0},{"$f":"IF($U657=$AR$646,$L657,0)+IF($U657=$AS$646,$L657,0)*$X$643","v":0},{"$f":"IF($U657=$AS$646,$L657,0)*$Y$643","v":0},0,{"$f":"IF($U657=$AU$646,$M657,0)","v":0},{"$f":"IF($U657=$AV$646,$M657,0)","v":0},{"$f":"IF($U657=$AW$646,$M657,0)+IF($U657=$AX$646,$M657,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U657=$AX$646,$M657,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U657=$AZ$646,$N657,0)","v":0},{"$f":"IF($U657=$BA$646,$N657,0)","v":0},{"$f":"IF($U657=$BB$646,$N657,0)+IF($U657=$BC$646,$N657,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U657=$BC$646,$N657,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U657=$BE$646,$O657,0)","v":0},{"$f":"IF($U657=$BF$646,$O657,0)","v":0},{"$f":"IF($U657=$BG$646,$O657,0)+IF($U657=$BH$646,$O657,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U657=$BH$646,$O657,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U657=$BJ$646,$P657,0)","v":0},{"$f":"IF($U657=$BK$646,$P657,0)","v":0},{"$f":"IF($U657=$BL$646,$P657,0)+IF($U657=$BM$646,$P657,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U657=$BM$646,$P657,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U657=$BO$646,$Q657,0)","v":0},{"$f":"IF($U657=$BP$646,$Q657,0)","v":0},{"$f":"IF($U657=$BQ$646,$Q657,0)+IF($U657=$BR$646,$Q657,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U657=$BR$646,$Q657,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U657=$BT$646,$R657,0)","v":0},{"$f":"IF($U657=$BU$646,$R657,0)","v":0},{"$f":"IF($U657=$BV$646,$R657,0)+IF($U657=$BW$646,$R657,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U657=$BW$646,$R657,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[649,null,null,"Total",null,null,{"$f":"SUM(G656:G657)","v":68715.670150904625},{"$f":"SUM(H656:H657)","v":67433.666954467786},0,0,0,1282.003196436845,0,0,0,0,0,0,{"$f":"SUM(S656:S657)","v":68715.670150904625},0,null,{"$f":"SUM(V656:V657)","v":0},{"$f":"SUM(W656:W657)","v":67433.666954467786},0,{"$f":"SUM(Y656:Y657)","v":0},0,{"$f":"SUM(AA656:AA657)","v":0},{"$f":"SUM(AB656:AB657)","v":0},0,0,0,{"$f":"SUM(AF656:AF657)","v":0},{"$f":"SUM(AG656:AG657)","v":0},0,0,0,{"$f":"SUM(AK656:AK657)","v":0},{"$f":"SUM(AL656:AL657)","v":0},0,0,0,{"$f":"SUM(AP656:AP657)","v":0},{"$f":"SUM(AQ656:AQ657)","v":1282.003196436845},0,0,0,{"$f":"SUM(AU656:AU657)","v":0},{"$f":"SUM(AV656:AV657)","v":0},0,0,0,{"$f":"SUM(AZ656:AZ657)","v":0},{"$f":"SUM(BA656:BA657)","v":0},0,0,0,0,{"$f":"SUM(BF656:BF657)","v":0},{"$f":"SUM(BG656:BG657)","v":0},{"$f":"SUM(BH656:BH657)","v":0},0,0,{"$f":"SUM(BK656:BK657)","v":0},{"$f":"SUM(BL656:BL657)","v":0},{"$f":"SUM(BM656:BM657)","v":0},0,0,{"$f":"SUM(BP656:BP657)","v":0},{"$f":"SUM(BQ656:BQ657)","v":0},{"$f":"SUM(BR656:BR657)","v":0},0,0,{"$f":"SUM(BU656:BU657)","v":0},{"$f":"SUM(BV656:BV657)","v":0},{"$f":"SUM(BW656:BW657)","v":0},0,0]
[650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[651,"841","Other Storage Operation Labor/Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[652,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W659","v":1787209.441961952},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!D$9,FALSE)*$G661","v":1753866.1272236155},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!E$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!F$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!G$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!H$9,FALSE)*$G661","v":33343.314738336572},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!I$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!J$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!K$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!L$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!M$9,FALSE)*$G661","v":0},{"$f":"VLOOKUP($F661,range,'COS Alloc Factors'!N$9,FALSE)*$G661","v":0},{"$f":"SUM(L661:R661)+H661","v":1787209.441961952},0,"Distribution Plant",{"$f":"IF($U661=$V$646,$H661,0)","v":0},{"$f":"IF($U661=$W$646,$H661,0)","v":1753866.1272236155},{"$f":"IF($U661=$X$646,$H661,0)+IF($U661=$Y$646,$H661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643))","v":0},{"$f":"IF($U661=$Y$646,$H661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U661=$AA$646,$I661,0)","v":0},{"$f":"IF($U661=$AB$646,$I661,0)","v":0},{"$f":"IF($U661=$AC$646,$I661,0)+IF($U661=$AD$646,$I661,0)*$X$643","v":0},{"$f":"IF($U661=$AD$646,$I661,0)*$Y$643","v":0},{"$f":"SUM(AA661:AD661)-I661","v":0},{"$f":"IF($U661=$AF$646,$J661,0)","v":0},{"$f":"IF($U661=$AG$646,$J661,0)","v":0},{"$f":"IF($U661=$AH$646,$J661,0)+IF($U661=$AI$646,$J661,0)*$X$643","v":0},{"$f":"IF($U661=$AI$646,$J661,0)*$Y$643","v":0},{"$f":"SUM(AF661:AI661)-J661","v":0},{"$f":"IF($U661=$AK$646,$K661,0)","v":0},{"$f":"IF($U661=$AL$646,$K661,0)","v":0},{"$f":"IF($U661=$AM$646,$K661,0)+IF($U661=$AN$646,$K661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U661=$AN$646,$K661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK661:AN661)-K661","v":0},{"$f":"IF($U661=$AP$646,$L661,0)","v":0},{"$f":"IF($U661=$AQ$646,$L661,0)","v":33343.314738336572},{"$f":"IF($U661=$AR$646,$L661,0)+IF($U661=$AS$646,$L661,0)*$X$643","v":0},{"$f":"IF($U661=$AS$646,$L661,0)*$Y$643","v":0},{"$f":"SUM(AP661:AS661)-L661","v":0},{"$f":"IF($U661=$AU$646,$M661,0)","v":0},{"$f":"IF($U661=$AV$646,$M661,0)","v":0},{"$f":"IF($U661=$AW$646,$M661,0)+IF($U661=$AX$646,$M661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U661=$AX$646,$M661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU661:AX661)-M661","v":0},{"$f":"IF($U661=$AZ$646,$N661,0)","v":0},{"$f":"IF($U661=$BA$646,$N661,0)","v":0},{"$f":"IF($U661=$BB$646,$N661,0)+IF($U661=$BC$646,$N661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U661=$BC$646,$N661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ661:BC661)-N661","v":0},{"$f":"IF($U661=$BE$646,$O661,0)","v":0},{"$f":"IF($U661=$BF$646,$O661,0)","v":0},{"$f":"IF($U661=$BG$646,$O661,0)+IF($U661=$BH$646,$O661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U661=$BH$646,$O661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},{"$f":"SUM(BE661:BH661)-O661","v":0},{"$f":"IF($U661=$BJ$646,$P661,0)","v":0},{"$f":"IF($U661=$BK$646,$P661,0)","v":0},{"$f":"IF($U661=$BL$646,$P661,0)+IF($U661=$BM$646,$P661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U661=$BM$646,$P661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ661:BM661)-P661","v":0},{"$f":"IF($U661=$BO$646,$Q661,0)","v":0},{"$f":"IF($U661=$BP$646,$Q661,0)","v":0},{"$f":"IF($U661=$BQ$646,$Q661,0)+IF($U661=$BR$646,$Q661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U661=$BR$646,$Q661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO661:BR661)-Q661","v":0},{"$f":"IF($U661=$BT$646,$R661,0)","v":0},{"$f":"IF($U661=$BU$646,$R661,0)","v":0},{"$f":"IF($U661=$BV$646,$R661,0)+IF($U661=$BW$646,$R661,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U661=$BW$646,$R661,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT661:BW661)-R661","v":0},0]
[653,null,null,"Wyoming",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W660","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!D$9,FALSE)*$G662","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!E$9,FALSE)*$G662","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!F$9,FALSE)*$G662","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!G$9,FALSE)*$G662","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!H$9,FALSE)*$G662","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!I$9,FALSE)*$G662","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!J$9,FALSE)*$G662","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!K$9,FALSE)*$G662","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!L$9,FALSE)*$G662","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!M$9,FALSE)*$G662","v":0},{"$f":"VLOOKUP($F662,range,'COS Alloc Factors'!N$9,FALSE)*$G662","v":0},{"$f":"SUM(L662:R662)+H662","v":0},0,"Distribution Plant",{"$f":"IF($U662=$V$646,$H662,0)","v":0},{"$f":"IF($U662=$W$646,$H662,0)","v":0},{"$f":"IF($U662=$X$646,$H662,0)+IF($U662=$Y$646,$H662,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643))","v":0},{"$f":"IF($U662=$Y$646,$H662,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U662=$AA$646,$I662,0)","v":0},{"$f":"IF($U662=$AB$646,$I662,0)","v":0},{"$f":"IF($U662=$AC$646,$I662,0)+IF($U662=$AD$646,$I662,0)*$X$643","v":0},{"$f":"IF($U662=$AD$646,$I662,0)*$Y$643","v":0},0,{"$f":"IF($U662=$AF$646,$J662,0)","v":0},{"$f":"IF($U662=$AG$646,$J662,0)","v":0},{"$f":"IF($U662=$AH$646,$J662,0)+IF($U662=$AI$646,$J662,0)*$X$643","v":0},{"$f":"IF($U662=$AI$646,$J662,0)*$Y$643","v":0},0,{"$f":"IF($U662=$AK$646,$K662,0)","v":0},{"$f":"IF($U662=$AL$646,$K662,0)","v":0},{"$f":"IF($U662=$AM$646,$K662,0)+IF($U662=$AN$646,$K662,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U662=$AN$646,$K662,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U662=$AP$646,$L662,0)","v":0},{"$f":"IF($U662=$AQ$646,$L662,0)","v":0},{"$f":"IF($U662=$AR$646,$L662,0)+IF($U662=$AS$646,$L662,0)*$X$643","v":0},{"$f":"IF($U662=$AS$646,$L662,0)*$Y$643","v":0},0,{"$f":"IF($U662=$AU$646,$M662,0)","v":0},{"$f":"IF($U662=$AV$646,$M662,0)","v":0},{"$f":"IF($U662=$AW$646,$M662,0)+IF($U662=$AX$646,$M662,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U662=$AX$646,$M662,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U662=$AZ$646,$N662,0)","v":0},{"$f":"IF($U662=$BA$646,$N662,0)","v":0},{"$f":"IF($U662=$BB$646,$N662,0)+IF($U662=$BC$646,$N662,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U662=$BC$646,$N662,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U662=$BE$646,$O662,0)","v":0},{"$f":"IF($U662=$BF$646,$O662,0)","v":0},{"$f":"IF($U662=$BG$646,$O662,0)+IF($U662=$BH$646,$O662,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U662=$BH$646,$O662,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U662=$BJ$646,$P662,0)","v":0},{"$f":"IF($U662=$BK$646,$P662,0)","v":0},{"$f":"IF($U662=$BL$646,$P662,0)+IF($U662=$BM$646,$P662,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U662=$BM$646,$P662,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U662=$BO$646,$Q662,0)","v":0},{"$f":"IF($U662=$BP$646,$Q662,0)","v":0},{"$f":"IF($U662=$BQ$646,$Q662,0)+IF($U662=$BR$646,$Q662,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U662=$BR$646,$Q662,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U662=$BT$646,$R662,0)","v":0},{"$f":"IF($U662=$BU$646,$R662,0)","v":0},{"$f":"IF($U662=$BV$646,$R662,0)+IF($U662=$BW$646,$R662,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U662=$BW$646,$R662,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[654,null,null,"Total",null,null,{"$f":"SUM(G661:G662)","v":1787209.441961952},{"$f":"SUM(H661:H662)","v":1753866.1272236155},0,0,0,33343.314738336572,0,0,0,0,0,0,1787209.441961952,0,null,{"$f":"SUM(V661:V662)","v":0},{"$f":"SUM(W661:W662)","v":1753866.1272236155},{"$f":"SUM(X661:X662)","v":0},{"$f":"SUM(Y661:Y662)","v":0},0,{"$f":"SUM(AA661:AA662)","v":0},{"$f":"SUM(AB661:AB662)","v":0},{"$f":"SUM(AC661:AC662)","v":0},{"$f":"SUM(AD661:AD662)","v":0},0,{"$f":"SUM(AF661:AF662)","v":0},{"$f":"SUM(AG661:AG662)","v":0},{"$f":"SUM(AH661:AH662)","v":0},{"$f":"SUM(AI661:AI662)","v":0},0,{"$f":"SUM(AK661:AK662)","v":0},{"$f":"SUM(AL661:AL662)","v":0},{"$f":"SUM(AM661:AM662)","v":0},{"$f":"SUM(AN661:AN662)","v":0},0,{"$f":"SUM(AP661:AP662)","v":0},{"$f":"SUM(AQ661:AQ662)","v":33343.314738336572},{"$f":"SUM(AR661:AR662)","v":0},{"$f":"SUM(AS661:AS662)","v":0},0,{"$f":"SUM(AU661:AU662)","v":0},{"$f":"SUM(AV661:AV662)","v":0},{"$f":"SUM(AW661:AW662)","v":0},{"$f":"SUM(AX661:AX662)","v":0},0,{"$f":"SUM(AZ661:AZ662)","v":0},{"$f":"SUM(BA661:BA662)","v":0},{"$f":"SUM(BB661:BB662)","v":0},{"$f":"SUM(BC661:BC662)","v":0},0,{"$f":"SUM(BE661:BE662)","v":0},{"$f":"SUM(BF661:BF662)","v":0},{"$f":"SUM(BG661:BG662)","v":0},{"$f":"SUM(BH661:BH662)","v":0},0,{"$f":"SUM(BJ661:BJ662)","v":0},{"$f":"SUM(BK661:BK662)","v":0},{"$f":"SUM(BL661:BL662)","v":0},{"$f":"SUM(BM661:BM662)","v":0},0,{"$f":"SUM(BO661:BO662)","v":0},{"$f":"SUM(BP661:BP662)","v":0},{"$f":"SUM(BQ661:BQ662)","v":0},{"$f":"SUM(BR661:BR662)","v":0},0,{"$f":"SUM(BT661:BT662)","v":0},{"$f":"SUM(BU661:BU662)","v":0},{"$f":"SUM(BV661:BV662)","v":0},{"$f":"SUM(BW661:BW662)","v":0},0,0]
[655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[656,"843","Other Storage Maintance- Structure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[657,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W664","v":115589.41000000002},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!D$9,FALSE)*$G666","v":113432.9005347089},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!E$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!F$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!G$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!H$9,FALSE)*$G666","v":2156.5094652911307},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!I$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!J$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!K$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!L$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!M$9,FALSE)*$G666","v":0},{"$f":"VLOOKUP($F666,range,'COS Alloc Factors'!N$9,FALSE)*$G666","v":0},{"$f":"SUM(L666:R666)+H666","v":115589.41000000003},0,"Distribution Plant",{"$f":"IF($U666=$V$646,$H666,0)","v":0},{"$f":"IF($U666=$W$646,$H666,0)","v":113432.9005347089},{"$f":"IF($U666=$X$646,$H666,0)+IF($U666=$Y$646,$H666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643))","v":0},{"$f":"IF($U666=$Y$646,$H666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U666=$AA$646,$I666,0)","v":0},{"$f":"IF($U666=$AB$646,$I666,0)","v":0},{"$f":"IF($U666=$AC$646,$I666,0)+IF($U666=$AD$646,$I666,0)*$X$643","v":0},{"$f":"IF($U666=$AD$646,$I666,0)*$Y$643","v":0},{"$f":"SUM(AA666:AD666)-I666","v":0},{"$f":"IF($U666=$AF$646,$J666,0)","v":0},{"$f":"IF($U666=$AG$646,$J666,0)","v":0},{"$f":"IF($U666=$AH$646,$J666,0)+IF($U666=$AI$646,$J666,0)*$X$643","v":0},{"$f":"IF($U666=$AI$646,$J666,0)*$Y$643","v":0},{"$f":"SUM(AF666:AI666)-J666","v":0},{"$f":"IF($U666=$AK$646,$K666,0)","v":0},{"$f":"IF($U666=$AL$646,$K666,0)","v":0},{"$f":"IF($U666=$AM$646,$K666,0)+IF($U666=$AN$646,$K666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U666=$AN$646,$K666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK666:AN666)-K666","v":0},{"$f":"IF($U666=$AP$646,$L666,0)","v":0},{"$f":"IF($U666=$AQ$646,$L666,0)","v":2156.5094652911307},{"$f":"IF($U666=$AR$646,$L666,0)+IF($U666=$AS$646,$L666,0)*$X$643","v":0},{"$f":"IF($U666=$AS$646,$L666,0)*$Y$643","v":0},{"$f":"SUM(AP666:AS666)-L666","v":0},{"$f":"IF($U666=$AU$646,$M666,0)","v":0},{"$f":"IF($U666=$AV$646,$M666,0)","v":0},{"$f":"IF($U666=$AW$646,$M666,0)+IF($U666=$AX$646,$M666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U666=$AX$646,$M666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU666:AX666)-M666","v":0},{"$f":"IF($U666=$AZ$646,$N666,0)","v":0},{"$f":"IF($U666=$BA$646,$N666,0)","v":0},{"$f":"IF($U666=$BB$646,$N666,0)+IF($U666=$BC$646,$N666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U666=$BC$646,$N666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ666:BC666)-N666","v":0},{"$f":"IF($U666=$BE$646,$O666,0)","v":0},{"$f":"IF($U666=$BF$646,$O666,0)","v":0},{"$f":"IF($U666=$BG$646,$O666,0)+IF($U666=$BH$646,$O666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U666=$BH$646,$O666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},{"$f":"SUM(BE666:BH666)-O666","v":0},{"$f":"IF($U666=$BJ$646,$P666,0)","v":0},{"$f":"IF($U666=$BK$646,$P666,0)","v":0},{"$f":"IF($U666=$BL$646,$P666,0)+IF($U666=$BM$646,$P666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U666=$BM$646,$P666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ666:BM666)-P666","v":0},{"$f":"IF($U666=$BO$646,$Q666,0)","v":0},{"$f":"IF($U666=$BP$646,$Q666,0)","v":0},{"$f":"IF($U666=$BQ$646,$Q666,0)+IF($U666=$BR$646,$Q666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U666=$BR$646,$Q666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO666:BR666)-Q666","v":0},{"$f":"IF($U666=$BT$646,$R666,0)","v":0},{"$f":"IF($U666=$BU$646,$R666,0)","v":0},{"$f":"IF($U666=$BV$646,$R666,0)+IF($U666=$BW$646,$R666,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U666=$BW$646,$R666,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT666:BW666)-R666","v":0},0]
[658,null,null,"Wyoming",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W665","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!D$9,FALSE)*$G667","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!E$9,FALSE)*$G667","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!F$9,FALSE)*$G667","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!G$9,FALSE)*$G667","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!H$9,FALSE)*$G667","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!I$9,FALSE)*$G667","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!J$9,FALSE)*$G667","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!K$9,FALSE)*$G667","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!L$9,FALSE)*$G667","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!M$9,FALSE)*$G667","v":0},{"$f":"VLOOKUP($F667,range,'COS Alloc Factors'!N$9,FALSE)*$G667","v":0},{"$f":"SUM(L667:R667)+H667","v":0},0,"Distribution Plant",{"$f":"IF($U667=$V$646,$H667,0)","v":0},{"$f":"IF($U667=$W$646,$H667,0)","v":0},{"$f":"IF($U667=$X$646,$H667,0)+IF($U667=$Y$646,$H667,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643))","v":0},{"$f":"IF($U667=$Y$646,$H667,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U667=$AA$646,$I667,0)","v":0},{"$f":"IF($U667=$AB$646,$I667,0)","v":0},{"$f":"IF($U667=$AC$646,$I667,0)+IF($U667=$AD$646,$I667,0)*$X$643","v":0},{"$f":"IF($U667=$AD$646,$I667,0)*$Y$643","v":0},0,{"$f":"IF($U667=$AF$646,$J667,0)","v":0},{"$f":"IF($U667=$AG$646,$J667,0)","v":0},{"$f":"IF($U667=$AH$646,$J667,0)+IF($U667=$AI$646,$J667,0)*$X$643","v":0},{"$f":"IF($U667=$AI$646,$J667,0)*$Y$643","v":0},0,{"$f":"IF($U667=$AK$646,$K667,0)","v":0},{"$f":"IF($U667=$AL$646,$K667,0)","v":0},{"$f":"IF($U667=$AM$646,$K667,0)+IF($U667=$AN$646,$K667,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U667=$AN$646,$K667,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U667=$AP$646,$L667,0)","v":0},{"$f":"IF($U667=$AQ$646,$L667,0)","v":0},{"$f":"IF($U667=$AR$646,$L667,0)+IF($U667=$AS$646,$L667,0)*$X$643","v":0},{"$f":"IF($U667=$AS$646,$L667,0)*$Y$643","v":0},0,{"$f":"IF($U667=$AU$646,$M667,0)","v":0},{"$f":"IF($U667=$AV$646,$M667,0)","v":0},{"$f":"IF($U667=$AW$646,$M667,0)+IF($U667=$AX$646,$M667,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U667=$AX$646,$M667,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U667=$AZ$646,$N667,0)","v":0},{"$f":"IF($U667=$BA$646,$N667,0)","v":0},{"$f":"IF($U667=$BB$646,$N667,0)+IF($U667=$BC$646,$N667,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U667=$BC$646,$N667,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U667=$BE$646,$O667,0)","v":0},{"$f":"IF($U667=$BF$646,$O667,0)","v":0},{"$f":"IF($U667=$BG$646,$O667,0)+IF($U667=$BH$646,$O667,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U667=$BH$646,$O667,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U667=$BJ$646,$P667,0)","v":0},{"$f":"IF($U667=$BK$646,$P667,0)","v":0},{"$f":"IF($U667=$BL$646,$P667,0)+IF($U667=$BM$646,$P667,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U667=$BM$646,$P667,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U667=$BO$646,$Q667,0)","v":0},{"$f":"IF($U667=$BP$646,$Q667,0)","v":0},{"$f":"IF($U667=$BQ$646,$Q667,0)+IF($U667=$BR$646,$Q667,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U667=$BR$646,$Q667,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U667=$BT$646,$R667,0)","v":0},{"$f":"IF($U667=$BU$646,$R667,0)","v":0},{"$f":"IF($U667=$BV$646,$R667,0)+IF($U667=$BW$646,$R667,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U667=$BW$646,$R667,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[659,null,null,"Total",null,null,{"$f":"SUM(G666:G667)","v":115589.41000000002},{"$f":"SUM(H666:H667)","v":113432.9005347089},0,0,0,2156.5094652911307,0,0,0,0,0,0,115589.41000000003,0,null,{"$f":"SUM(V666:V667)","v":0},{"$f":"SUM(W666:W667)","v":113432.9005347089},{"$f":"SUM(X666:X667)","v":0},{"$f":"SUM(Y666:Y667)","v":0},0,{"$f":"SUM(AA666:AA667)","v":0},{"$f":"SUM(AB666:AB667)","v":0},{"$f":"SUM(AC666:AC667)","v":0},{"$f":"SUM(AD666:AD667)","v":0},0,{"$f":"SUM(AF666:AF667)","v":0},{"$f":"SUM(AG666:AG667)","v":0},{"$f":"SUM(AH666:AH667)","v":0},{"$f":"SUM(AI666:AI667)","v":0},0,{"$f":"SUM(AK666:AK667)","v":0},{"$f":"SUM(AL666:AL667)","v":0},{"$f":"SUM(AM666:AM667)","v":0},{"$f":"SUM(AN666:AN667)","v":0},0,{"$f":"SUM(AP666:AP667)","v":0},{"$f":"SUM(AQ666:AQ667)","v":2156.5094652911307},{"$f":"SUM(AR666:AR667)","v":0},{"$f":"SUM(AS666:AS667)","v":0},0,{"$f":"SUM(AU666:AU667)","v":0},{"$f":"SUM(AV666:AV667)","v":0},{"$f":"SUM(AW666:AW667)","v":0},{"$f":"SUM(AX666:AX667)","v":0},0,{"$f":"SUM(AZ666:AZ667)","v":0},{"$f":"SUM(BA666:BA667)","v":0},{"$f":"SUM(BB666:BB667)","v":0},{"$f":"SUM(BC666:BC667)","v":0},0,{"$f":"SUM(BE666:BE667)","v":0},{"$f":"SUM(BF666:BF667)","v":0},{"$f":"SUM(BG666:BG667)","v":0},{"$f":"SUM(BH666:BH667)","v":0},0,{"$f":"SUM(BJ666:BJ667)","v":0},{"$f":"SUM(BK666:BK667)","v":0},{"$f":"SUM(BL666:BL667)","v":0},{"$f":"SUM(BM666:BM667)","v":0},0,{"$f":"SUM(BO666:BO667)","v":0},{"$f":"SUM(BP666:BP667)","v":0},{"$f":"SUM(BQ666:BQ667)","v":0},{"$f":"SUM(BR666:BR667)","v":0},0,{"$f":"SUM(BT666:BT667)","v":0},{"$f":"SUM(BU666:BU667)","v":0},{"$f":"SUM(BV666:BV667)","v":0},{"$f":"SUM(BW666:BW667)","v":0},0,0]
[660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[661,"Total Storage Expenses",null,null,null,null,{"$f":"SUM(G658+G663+G668)","v":1971514.5221128566},{"$f":"SUM(H658+H663+H668)","v":1934732.6947127923},0,0,0,36781.827400064547,0,0,0,0,0,0,1971514.5221128566,0,null,{"$f":"SUM(V668+V663+V658)","v":0},{"$f":"SUM(W668+W663+W658)","v":1934732.6947127923},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36781.827400064547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[666,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[667,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[668,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[669,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W673","v":4844765.5184763912},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!D$9,FALSE)*$G678","v":4198662.4555886518},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!E$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!F$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!G$9,FALSE)*$G678","v":0},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!H$9,FALSE)*$G678","v":26538.71112226235},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!I$9,FALSE)*$G678","v":2356.6893318398756},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!J$9,FALSE)*$G678","v":139101.42674799694},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!K$9,FALSE)*$G678","v":161635.98202376967},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!L$9,FALSE)*$G678","v":170759.80143238415},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!M$9,FALSE)*$G678","v":144564.88615654118},{"$f":"VLOOKUP($F678,range,'COS Alloc Factors'!N$9,FALSE)*$G678","v":1145.5660729446918},{"$f":"SUM(L678:R678)+H678","v":4844765.5184763903},0,"Distribution Plant",{"$f":"IF($U678=$V$646,$H678,0)","v":0},{"$f":"IF($U678=$W$646,$H678,0)","v":4198662.4555886518},{"$f":"IF($U678=$X$646,$H678,0)+IF($U678=$Y$646,$H678,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U678=$Y$646,$H678,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U678=$AA$646,$I678,0)","v":0},{"$f":"IF($U678=$AB$646,$I678,0)","v":0},{"$f":"IF($U678=$AC$646,$I678,0)+IF($U678=$AD$646,$I678,0)*$X$643","v":0},{"$f":"IF($U678=$AD$646,$I678,0)*$Y$643","v":0},0,{"$f":"IF($U678=$AF$646,$J678,0)","v":0},{"$f":"IF($U678=$AG$646,$J678,0)","v":0},{"$f":"IF($U678=$AH$646,$J678,0)+IF($U678=$AI$646,$J678,0)*$X$643","v":0},{"$f":"IF($U678=$AI$646,$J678,0)*$Y$643","v":0},0,{"$f":"IF($U678=$AK$646,$K678,0)","v":0},{"$f":"IF($U678=$AL$646,$K678,0)","v":0},{"$f":"IF($U678=$AM$646,$K678,0)+IF($U678=$AN$646,$K678,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U678=$AN$646,$K678,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U678=$AP$646,$L678,0)","v":0},{"$f":"IF($U678=$AQ$646,$L678,0)","v":26538.71112226235},{"$f":"IF($U678=$AR$646,$L678,0)+IF($U678=$AS$646,$L678,0)*$X$643","v":0},{"$f":"IF($U678=$AS$646,$L678,0)*$Y$643","v":0},0,{"$f":"IF($U678=$AU$646,$M678,0)","v":0},{"$f":"IF($U678=$AV$646,$M678,0)","v":2356.6893318398756},{"$f":"IF($U678=$AW$646,$M678,0)+IF($U678=$AX$646,$M678,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U678=$AX$646,$M678,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U678=$AZ$646,$N678,0)","v":0},{"$f":"IF($U678=$BA$646,$N678,0)","v":139101.42674799694},{"$f":"IF($U678=$BB$646,$N678,0)+IF($U678=$BC$646,$N678,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U678=$BC$646,$N678,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U678=$BE$646,$O678,0)","v":0},{"$f":"IF($U678=$BF$646,$O678,0)","v":161635.98202376967},{"$f":"IF($U678=$BG$646,$O678,0)+IF($U678=$BH$646,$O678,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U678=$BH$646,$O678,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U678=$BJ$646,$P678,0)","v":0},{"$f":"IF($U678=$BK$646,$P678,0)","v":170759.80143238415},{"$f":"IF($U678=$BL$646,$P678,0)+IF($U678=$BM$646,$P678,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U678=$BM$646,$P678,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U678=$BO$646,$Q678,0)","v":0},{"$f":"IF($U678=$BP$646,$Q678,0)","v":144564.88615654118},{"$f":"IF($U678=$BQ$646,$Q678,0)+IF($U678=$BR$646,$Q678,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U678=$BR$646,$Q678,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U678=$BT$646,$R678,0)","v":0},{"$f":"IF($U678=$BU$646,$R678,0)","v":1145.5660729446918},{"$f":"IF($U678=$BV$646,$R678,0)+IF($U678=$BW$646,$R678,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U678=$BW$646,$R678,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[670,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W674","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!D$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!E$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!F$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!G$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!H$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!I$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!J$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!K$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!L$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!M$9,FALSE)*$G679","v":0},{"$f":"VLOOKUP($F679,range,'COS Alloc Factors'!N$9,FALSE)*$G679","v":0},{"$f":"SUM(L679:R679)+H679","v":0},0,"Distribution Plant",{"$f":"IF($U679=$V$646,$H679,0)","v":0},{"$f":"IF($U679=$W$646,$H679,0)","v":0},{"$f":"IF($U679=$X$646,$H679,0)+IF($U679=$Y$646,$H679,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U679=$Y$646,$H679,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U679=$AA$646,$I679,0)","v":0},{"$f":"IF($U679=$AB$646,$I679,0)","v":0},{"$f":"IF($U679=$AC$646,$I679,0)+IF($U679=$AD$646,$I679,0)*$X$643","v":0},{"$f":"IF($U679=$AD$646,$I679,0)*$Y$643","v":0},0,{"$f":"IF($U679=$AF$646,$J679,0)","v":0},{"$f":"IF($U679=$AG$646,$J679,0)","v":0},{"$f":"IF($U679=$AH$646,$J679,0)+IF($U679=$AI$646,$J679,0)*$X$643","v":0},{"$f":"IF($U679=$AI$646,$J679,0)*$Y$643","v":0},0,{"$f":"IF($U679=$AK$646,$K679,0)","v":0},{"$f":"IF($U679=$AL$646,$K679,0)","v":0},{"$f":"IF($U679=$AM$646,$K679,0)+IF($U679=$AN$646,$K679,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U679=$AN$646,$K679,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U679=$AP$646,$L679,0)","v":0},{"$f":"IF($U679=$AQ$646,$L679,0)","v":0},{"$f":"IF($U679=$AR$646,$L679,0)+IF($U679=$AS$646,$L679,0)*$X$643","v":0},{"$f":"IF($U679=$AS$646,$L679,0)*$Y$643","v":0},0,{"$f":"IF($U679=$AU$646,$M679,0)","v":0},{"$f":"IF($U679=$AV$646,$M679,0)","v":0},{"$f":"IF($U679=$AW$646,$M679,0)+IF($U679=$AX$646,$M679,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U679=$AX$646,$M679,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U679=$AZ$646,$N679,0)","v":0},{"$f":"IF($U679=$BA$646,$N679,0)","v":0},{"$f":"IF($U679=$BB$646,$N679,0)+IF($U679=$BC$646,$N679,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U679=$BC$646,$N679,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U679=$BE$646,$O679,0)","v":0},{"$f":"IF($U679=$BF$646,$O679,0)","v":0},{"$f":"IF($U679=$BG$646,$O679,0)+IF($U679=$BH$646,$O679,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U679=$BH$646,$O679,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U679=$BJ$646,$P679,0)","v":0},{"$f":"IF($U679=$BK$646,$P679,0)","v":0},{"$f":"IF($U679=$BL$646,$P679,0)+IF($U679=$BM$646,$P679,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U679=$BM$646,$P679,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U679=$BO$646,$Q679,0)","v":0},{"$f":"IF($U679=$BP$646,$Q679,0)","v":0},{"$f":"IF($U679=$BQ$646,$Q679,0)+IF($U679=$BR$646,$Q679,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U679=$BR$646,$Q679,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U679=$BT$646,$R679,0)","v":0},{"$f":"IF($U679=$BU$646,$R679,0)","v":0},{"$f":"IF($U679=$BV$646,$R679,0)+IF($U679=$BW$646,$R679,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U679=$BW$646,$R679,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[671,null,null,"Total",null,null,{"$f":"SUM(G678:G679)","v":4844765.5184763912},{"$f":"SUM(H678:H679)","v":4198662.4555886518},{"$f":"SUM(I678:I679)","v":0},0,0,26538.71112226235,2356.6893318398756,{"$f":"SUM(N678:N679)","v":139101.42674799694},{"$f":"SUM(O678:O679)","v":161635.98202376967},170759.80143238415,144564.88615654118,1145.5660729446918,{"$f":"SUM(S678:S679)","v":4844765.5184763903},{"$f":"S680-G680","v":0},null,{"$f":"SUM(V678:V679)","v":0},{"$f":"SUM(W678:W679)","v":4198662.4555886518},0,0,0,{"$f":"SUM(AA678:AA679)","v":0},{"$f":"SUM(AB678:AB679)","v":0},0,0,0,{"$f":"SUM(AF678:AF679)","v":0},{"$f":"SUM(AG678:AG679)","v":0},0,0,0,{"$f":"SUM(AK678:AK679)","v":0},{"$f":"SUM(AL678:AL679)","v":0},{"$f":"SUM(AM678:AM679)","v":0},{"$f":"SUM(AN678:AN679)","v":0},0,{"$f":"SUM(AP678:AP679)","v":0},{"$f":"SUM(AQ678:AQ679)","v":26538.71112226235},{"$f":"SUM(AR678:AR679)","v":0},{"$f":"SUM(AS678:AS679)","v":0},0,{"$f":"SUM(AU678:AU679)","v":0},{"$f":"SUM(AV678:AV679)","v":2356.6893318398756},{"$f":"SUM(AW678:AW679)","v":0},{"$f":"SUM(AX678:AX679)","v":0},0,{"$f":"SUM(AZ678:AZ679)","v":0},{"$f":"SUM(BA678:BA679)","v":139101.42674799694},0,0,0,{"$f":"SUM(BE678:BE679)","v":0},{"$f":"SUM(BF678:BF679)","v":161635.98202376967},0,0,0,{"$f":"SUM(BJ678:BJ679)","v":0},{"$f":"SUM(BK678:BK679)","v":170759.80143238415},0,0,0,{"$f":"SUM(BO678:BO679)","v":0},{"$f":"SUM(BP678:BP679)","v":144564.88615654118},{"$f":"SUM(BQ678:BQ679)","v":0},{"$f":"SUM(BR678:BR679)","v":0},0,{"$f":"SUM(BT678:BT679)","v":0},{"$f":"SUM(BU678:BU679)","v":1145.5660729446918},{"$f":"SUM(BV678:BV679)","v":0},{"$f":"SUM(BW678:BW679)","v":0},0,0]
[672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[673,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[674,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W678","v":1989084.1259241817},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!D$9,FALSE)*$G683","v":1226713.0284921778},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!E$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!F$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!G$9,FALSE)*$G683","v":0},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!H$9,FALSE)*$G683","v":23321.437119822822},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!I$9,FALSE)*$G683","v":2289.7646711611555},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!J$9,FALSE)*$G683","v":88032.858865846152},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!K$9,FALSE)*$G683","v":166747.42499119832},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!L$9,FALSE)*$G683","v":288460.88689806411},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!M$9,FALSE)*$G683","v":191999.04483120565},{"$f":"VLOOKUP($F683,range,'COS Alloc Factors'!N$9,FALSE)*$G683","v":1519.6800547056455},{"$f":"SUM(L683:R683)+H683","v":1989084.1259241817},0,"Throughput",{"$f":"IF($U683=$V$646,$H683,0)","v":0},{"$f":"IF($U683=$W$646,$H683,0)","v":0},{"$f":"IF($U683=$X$646,$H683,0)+IF($U683=$Y$646,$H683,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":1226713.0284921778},{"$f":"IF($U683=$Y$646,$H683,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U683=$AA$646,$I683,0)","v":0},{"$f":"IF($U683=$AB$646,$I683,0)","v":0},{"$f":"IF($U683=$AC$646,$I683,0)+IF($U683=$AD$646,$I683,0)*$X$643","v":0},{"$f":"IF($U683=$AD$646,$I683,0)*$Y$643","v":0},0,{"$f":"IF($U683=$AF$646,$J683,0)","v":0},{"$f":"IF($U683=$AG$646,$J683,0)","v":0},{"$f":"IF($U683=$AH$646,$J683,0)+IF($U683=$AI$646,$J683,0)*$X$643","v":0},{"$f":"IF($U683=$AI$646,$J683,0)*$Y$643","v":0},0,{"$f":"IF($U683=$AK$646,$K683,0)","v":0},{"$f":"IF($U683=$AL$646,$K683,0)","v":0},{"$f":"IF($U683=$AM$646,$K683,0)+IF($U683=$AN$646,$K683,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U683=$AN$646,$K683,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U683=$AP$646,$L683,0)","v":0},{"$f":"IF($U683=$AQ$646,$L683,0)","v":0},{"$f":"IF($U683=$AR$646,$L683,0)+IF($U683=$AS$646,$L683,0)*$X$643","v":23321.437119822822},{"$f":"IF($U683=$AS$646,$L683,0)*$Y$643","v":0},0,{"$f":"IF($U683=$AU$646,$M683,0)","v":0},{"$f":"IF($U683=$AV$646,$M683,0)","v":0},{"$f":"IF($U683=$AW$646,$M683,0)+IF($U683=$AX$646,$M683,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":2289.7646711611555},{"$f":"IF($U683=$AX$646,$M683,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U683=$AZ$646,$N683,0)","v":0},{"$f":"IF($U683=$BA$646,$N683,0)","v":0},{"$f":"IF($U683=$BB$646,$N683,0)+IF($U683=$BC$646,$N683,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":88032.858865846152},{"$f":"IF($U683=$BC$646,$N683,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U683=$BE$646,$O683,0)","v":0},{"$f":"IF($U683=$BF$646,$O683,0)","v":0},{"$f":"IF($U683=$BG$646,$O683,0)+IF($U683=$BH$646,$O683,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":166747.42499119832},{"$f":"IF($U683=$BH$646,$O683,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U683=$BJ$646,$P683,0)","v":0},{"$f":"IF($U683=$BK$646,$P683,0)","v":0},{"$f":"IF($U683=$BL$646,$P683,0)+IF($U683=$BM$646,$P683,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":288460.88689806411},{"$f":"IF($U683=$BM$646,$P683,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U683=$BO$646,$Q683,0)","v":0},{"$f":"IF($U683=$BP$646,$Q683,0)","v":0},{"$f":"IF($U683=$BQ$646,$Q683,0)+IF($U683=$BR$646,$Q683,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":191999.04483120565},{"$f":"IF($U683=$BR$646,$Q683,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U683=$BT$646,$R683,0)","v":0},{"$f":"IF($U683=$BU$646,$R683,0)","v":0},{"$f":"IF($U683=$BV$646,$R683,0)+IF($U683=$BW$646,$R683,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":1519.6800547056455},{"$f":"IF($U683=$BW$646,$R683,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[675,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W679","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!D$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!E$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!F$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!G$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!H$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!I$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!J$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!K$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!L$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!M$9,FALSE)*$G684","v":0},{"$f":"VLOOKUP($F684,range,'COS Alloc Factors'!N$9,FALSE)*$G684","v":0},{"$f":"SUM(L684:R684)+H684","v":0},0,"Throughput",{"$f":"IF($U684=$V$646,$H684,0)","v":0},{"$f":"IF($U684=$W$646,$H684,0)","v":0},{"$f":"IF($U684=$X$646,$H684,0)+IF($U684=$Y$646,$H684,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U684=$Y$646,$H684,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U684=$AA$646,$I684,0)","v":0},{"$f":"IF($U684=$AB$646,$I684,0)","v":0},{"$f":"IF($U684=$AC$646,$I684,0)+IF($U684=$AD$646,$I684,0)*$X$643","v":0},{"$f":"IF($U684=$AD$646,$I684,0)*$Y$643","v":0},0,{"$f":"IF($U684=$AF$646,$J684,0)","v":0},{"$f":"IF($U684=$AG$646,$J684,0)","v":0},{"$f":"IF($U684=$AH$646,$J684,0)+IF($U684=$AI$646,$J684,0)*$X$643","v":0},{"$f":"IF($U684=$AI$646,$J684,0)*$Y$643","v":0},0,{"$f":"IF($U684=$AK$646,$K684,0)","v":0},{"$f":"IF($U684=$AL$646,$K684,0)","v":0},{"$f":"IF($U684=$AM$646,$K684,0)+IF($U684=$AN$646,$K684,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U684=$AN$646,$K684,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U684=$AP$646,$L684,0)","v":0},{"$f":"IF($U684=$AQ$646,$L684,0)","v":0},{"$f":"IF($U684=$AR$646,$L684,0)+IF($U684=$AS$646,$L684,0)*$X$643","v":0},{"$f":"IF($U684=$AS$646,$L684,0)*$Y$643","v":0},0,{"$f":"IF($U684=$AU$646,$M684,0)","v":0},{"$f":"IF($U684=$AV$646,$M684,0)","v":0},{"$f":"IF($U684=$AW$646,$M684,0)+IF($U684=$AX$646,$M684,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U684=$AX$646,$M684,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U684=$AZ$646,$N684,0)","v":0},{"$f":"IF($U684=$BA$646,$N684,0)","v":0},{"$f":"IF($U684=$BB$646,$N684,0)+IF($U684=$BC$646,$N684,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U684=$BC$646,$N684,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U684=$BE$646,$O684,0)","v":0},{"$f":"IF($U684=$BF$646,$O684,0)","v":0},{"$f":"IF($U684=$BG$646,$O684,0)+IF($U684=$BH$646,$O684,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U684=$BH$646,$O684,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U684=$BJ$646,$P684,0)","v":0},{"$f":"IF($U684=$BK$646,$P684,0)","v":0},{"$f":"IF($U684=$BL$646,$P684,0)+IF($U684=$BM$646,$P684,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U684=$BM$646,$P684,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U684=$BO$646,$Q684,0)","v":0},{"$f":"IF($U684=$BP$646,$Q684,0)","v":0},{"$f":"IF($U684=$BQ$646,$Q684,0)+IF($U684=$BR$646,$Q684,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U684=$BR$646,$Q684,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U684=$BT$646,$R684,0)","v":0},{"$f":"IF($U684=$BU$646,$R684,0)","v":0},{"$f":"IF($U684=$BV$646,$R684,0)+IF($U684=$BW$646,$R684,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U684=$BW$646,$R684,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[676,null,null,"Total",null,null,{"$f":"SUM(G683:G684)","v":1989084.1259241817},{"$f":"SUM(H683:H684)","v":1226713.0284921778},{"$f":"SUM(I683:I684)","v":0},0,0,23321.437119822822,2289.7646711611555,{"$f":"SUM(N683:N684)","v":88032.858865846152},{"$f":"SUM(O683:O684)","v":166747.42499119832},288460.88689806411,191999.04483120565,1519.6800547056455,{"$f":"SUM(S683:S684)","v":1989084.1259241817},0,null,{"$f":"SUM(V683:V684)","v":0},{"$f":"SUM(W683:W684)","v":0},1226713.0284921778,0,0,{"$f":"SUM(AA683:AA684)","v":0},{"$f":"SUM(AB683:AB684)","v":0},0,0,0,{"$f":"SUM(AF683:AF684)","v":0},{"$f":"SUM(AG683:AG684)","v":0},0,0,0,{"$f":"SUM(AK683:AK684)","v":0},{"$f":"SUM(AL683:AL684)","v":0},{"$f":"SUM(AM683:AM684)","v":0},{"$f":"SUM(AN683:AN684)","v":0},0,{"$f":"SUM(AP683:AP684)","v":0},{"$f":"SUM(AQ683:AQ684)","v":0},{"$f":"SUM(AR683:AR684)","v":23321.437119822822},{"$f":"SUM(AS683:AS684)","v":0},0,{"$f":"SUM(AU683:AU684)","v":0},{"$f":"SUM(AV683:AV684)","v":0},{"$f":"SUM(AW683:AW684)","v":2289.7646711611555},{"$f":"SUM(AX683:AX684)","v":0},0,{"$f":"SUM(AZ683:AZ684)","v":0},{"$f":"SUM(BA683:BA684)","v":0},88032.858865846152,0,0,{"$f":"SUM(BE683:BE684)","v":0},{"$f":"SUM(BF683:BF684)","v":0},166747.42499119832,0,0,{"$f":"SUM(BJ683:BJ684)","v":0},{"$f":"SUM(BK683:BK684)","v":0},288460.88689806411,0,0,{"$f":"SUM(BO683:BO684)","v":0},{"$f":"SUM(BP683:BP684)","v":0},{"$f":"SUM(BQ683:BQ684)","v":191999.04483120565},{"$f":"SUM(BR683:BR684)","v":0},0,{"$f":"SUM(BT683:BT684)","v":0},{"$f":"SUM(BU683:BU684)","v":0},{"$f":"SUM(BV683:BV684)","v":1519.6800547056455},{"$f":"SUM(BW683:BW684)","v":0},0,0]
[677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[678,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[679,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W683","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!D$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!E$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!F$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!G$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!H$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!I$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!J$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!K$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!L$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!M$9,FALSE)*$G688","v":0},{"$f":"VLOOKUP($F688,range,'COS Alloc Factors'!N$9,FALSE)*$G688","v":0},{"$f":"SUM(L688:R688)+H688","v":0},0,"Distribution Plant",{"$f":"IF($U688=$V$646,$H688,0)","v":0},{"$f":"IF($U688=$W$646,$H688,0)","v":0},{"$f":"IF($U688=$X$646,$H688,0)+IF($U688=$Y$646,$H688,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U688=$Y$646,$H688,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U688=$AA$646,$I688,0)","v":0},{"$f":"IF($U688=$AB$646,$I688,0)","v":0},{"$f":"IF($U688=$AC$646,$I688,0)+IF($U688=$AD$646,$I688,0)*$X$643","v":0},{"$f":"IF($U688=$AD$646,$I688,0)*$Y$643","v":0},0,{"$f":"IF($U688=$AF$646,$J688,0)","v":0},{"$f":"IF($U688=$AG$646,$J688,0)","v":0},{"$f":"IF($U688=$AH$646,$J688,0)+IF($U688=$AI$646,$J688,0)*$X$643","v":0},{"$f":"IF($U688=$AI$646,$J688,0)*$Y$643","v":0},0,{"$f":"IF($U688=$AK$646,$K688,0)","v":0},{"$f":"IF($U688=$AL$646,$K688,0)","v":0},{"$f":"IF($U688=$AM$646,$K688,0)+IF($U688=$AN$646,$K688,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U688=$AN$646,$K688,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U688=$AP$646,$L688,0)","v":0},{"$f":"IF($U688=$AQ$646,$L688,0)","v":0},{"$f":"IF($U688=$AR$646,$L688,0)+IF($U688=$AS$646,$L688,0)*$X$643","v":0},{"$f":"IF($U688=$AS$646,$L688,0)*$Y$643","v":0},0,{"$f":"IF($U688=$AU$646,$M688,0)","v":0},{"$f":"IF($U688=$AV$646,$M688,0)","v":0},{"$f":"IF($U688=$AW$646,$M688,0)+IF($U688=$AX$646,$M688,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U688=$AX$646,$M688,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U688=$AZ$646,$N688,0)","v":0},{"$f":"IF($U688=$BA$646,$N688,0)","v":0},{"$f":"IF($U688=$BB$646,$N688,0)+IF($U688=$BC$646,$N688,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U688=$BC$646,$N688,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U688=$BE$646,$O688,0)","v":0},{"$f":"IF($U688=$BF$646,$O688,0)","v":0},{"$f":"IF($U688=$BG$646,$O688,0)+IF($U688=$BH$646,$O688,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U688=$BH$646,$O688,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U688=$BJ$646,$P688,0)","v":0},{"$f":"IF($U688=$BK$646,$P688,0)","v":0},{"$f":"IF($U688=$BL$646,$P688,0)+IF($U688=$BM$646,$P688,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U688=$BM$646,$P688,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U688=$BO$646,$Q688,0)","v":0},{"$f":"IF($U688=$BP$646,$Q688,0)","v":0},{"$f":"IF($U688=$BQ$646,$Q688,0)+IF($U688=$BR$646,$Q688,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U688=$BR$646,$Q688,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U688=$BT$646,$R688,0)","v":0},{"$f":"IF($U688=$BU$646,$R688,0)","v":0},{"$f":"IF($U688=$BV$646,$R688,0)+IF($U688=$BW$646,$R688,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U688=$BW$646,$R688,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[680,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W684","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!D$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!E$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!F$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!G$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!H$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!I$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!J$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!K$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!L$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!M$9,FALSE)*$G689","v":0},{"$f":"VLOOKUP($F689,range,'COS Alloc Factors'!N$9,FALSE)*$G689","v":0},{"$f":"SUM(L689:R689)+H689","v":0},0,"Distribution Plant",{"$f":"IF($U689=$V$646,$H689,0)","v":0},{"$f":"IF($U689=$W$646,$H689,0)","v":0},{"$f":"IF($U689=$X$646,$H689,0)+IF($U689=$Y$646,$H689,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U689=$Y$646,$H689,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U689=$AA$646,$I689,0)","v":0},{"$f":"IF($U689=$AB$646,$I689,0)","v":0},{"$f":"IF($U689=$AC$646,$I689,0)+IF($U689=$AD$646,$I689,0)*$X$643","v":0},{"$f":"IF($U689=$AD$646,$I689,0)*$Y$643","v":0},0,{"$f":"IF($U689=$AF$646,$J689,0)","v":0},{"$f":"IF($U689=$AG$646,$J689,0)","v":0},{"$f":"IF($U689=$AH$646,$J689,0)+IF($U689=$AI$646,$J689,0)*$X$643","v":0},{"$f":"IF($U689=$AI$646,$J689,0)*$Y$643","v":0},0,{"$f":"IF($U689=$AK$646,$K689,0)","v":0},{"$f":"IF($U689=$AL$646,$K689,0)","v":0},{"$f":"IF($U689=$AM$646,$K689,0)+IF($U689=$AN$646,$K689,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U689=$AN$646,$K689,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U689=$AP$646,$L689,0)","v":0},{"$f":"IF($U689=$AQ$646,$L689,0)","v":0},{"$f":"IF($U689=$AR$646,$L689,0)+IF($U689=$AS$646,$L689,0)*$X$643","v":0},{"$f":"IF($U689=$AS$646,$L689,0)*$Y$643","v":0},0,{"$f":"IF($U689=$AU$646,$M689,0)","v":0},{"$f":"IF($U689=$AV$646,$M689,0)","v":0},{"$f":"IF($U689=$AW$646,$M689,0)+IF($U689=$AX$646,$M689,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U689=$AX$646,$M689,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U689=$AZ$646,$N689,0)","v":0},{"$f":"IF($U689=$BA$646,$N689,0)","v":0},{"$f":"IF($U689=$BB$646,$N689,0)+IF($U689=$BC$646,$N689,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U689=$BC$646,$N689,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U689=$BE$646,$O689,0)","v":0},{"$f":"IF($U689=$BF$646,$O689,0)","v":0},{"$f":"IF($U689=$BG$646,$O689,0)+IF($U689=$BH$646,$O689,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U689=$BH$646,$O689,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U689=$BJ$646,$P689,0)","v":0},{"$f":"IF($U689=$BK$646,$P689,0)","v":0},{"$f":"IF($U689=$BL$646,$P689,0)+IF($U689=$BM$646,$P689,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U689=$BM$646,$P689,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U689=$BO$646,$Q689,0)","v":0},{"$f":"IF($U689=$BP$646,$Q689,0)","v":0},{"$f":"IF($U689=$BQ$646,$Q689,0)+IF($U689=$BR$646,$Q689,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U689=$BR$646,$Q689,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U689=$BT$646,$R689,0)","v":0},{"$f":"IF($U689=$BU$646,$R689,0)","v":0},{"$f":"IF($U689=$BV$646,$R689,0)+IF($U689=$BW$646,$R689,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U689=$BW$646,$R689,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[681,null,null,"Total",null,null,{"$f":"SUM(G688:G689)","v":0},{"$f":"SUM(H688:H689)","v":0},{"$f":"SUM(I688:I689)","v":0},0,0,0,0,{"$f":"SUM(N688:N689)","v":0},{"$f":"SUM(O688:O689)","v":0},0,0,0,{"$f":"SUM(S688:S689)","v":0},0,null,{"$f":"SUM(V688:V689)","v":0},{"$f":"SUM(W688:W689)","v":0},0,0,0,{"$f":"SUM(AA688:AA689)","v":0},{"$f":"SUM(AB688:AB689)","v":0},0,0,0,{"$f":"SUM(AF688:AF689)","v":0},{"$f":"SUM(AG688:AG689)","v":0},0,0,0,{"$f":"SUM(AK688:AK689)","v":0},{"$f":"SUM(AL688:AL689)","v":0},{"$f":"SUM(AM688:AM689)","v":0},{"$f":"SUM(AN688:AN689)","v":0},0,{"$f":"SUM(AP688:AP689)","v":0},{"$f":"SUM(AQ688:AQ689)","v":0},{"$f":"SUM(AR688:AR689)","v":0},{"$f":"SUM(AS688:AS689)","v":0},0,{"$f":"SUM(AU688:AU689)","v":0},{"$f":"SUM(AV688:AV689)","v":0},{"$f":"SUM(AW688:AW689)","v":0},{"$f":"SUM(AX688:AX689)","v":0},0,{"$f":"SUM(AZ688:AZ689)","v":0},{"$f":"SUM(BA688:BA689)","v":0},0,0,0,{"$f":"SUM(BE688:BE689)","v":0},{"$f":"SUM(BF688:BF689)","v":0},0,0,0,{"$f":"SUM(BJ688:BJ689)","v":0},{"$f":"SUM(BK688:BK689)","v":0},0,0,0,{"$f":"SUM(BO688:BO689)","v":0},{"$f":"SUM(BP688:BP689)","v":0},{"$f":"SUM(BQ688:BQ689)","v":0},{"$f":"SUM(BR688:BR689)","v":0},0,{"$f":"SUM(BT688:BT689)","v":0},{"$f":"SUM(BU688:BU689)","v":0},{"$f":"SUM(BV688:BV689)","v":0},{"$f":"SUM(BW688:BW689)","v":0},0,0]
[682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[683,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[684,null,null,"Utah",null,"Throughput",{"$f":"'ROR-Model'!W688","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!D$9,FALSE)*$G693","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!E$9,FALSE)*$G693","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!F$9,FALSE)*$G693","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!G$9,FALSE)*$G693","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!H$9,FALSE)*$G693","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!I$9,FALSE)*$G693","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!J$9,FALSE)*$G693","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!K$9,FALSE)*$G693","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!L$9,FALSE)*$G693","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!M$9,FALSE)*$G693","v":0},{"$f":"VLOOKUP($F693,range,'COS Alloc Factors'!N$9,FALSE)*$G693","v":0},{"$f":"SUM(L693:R693)+H693","v":0},0,"Distribution Plant",{"$f":"IF($U693=$V$646,$H693,0)","v":0},{"$f":"IF($U693=$W$646,$H693,0)","v":0},{"$f":"IF($U693=$X$646,$H693,0)+IF($U693=$Y$646,$H693,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U693=$Y$646,$H693,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U693=$AA$646,$I693,0)","v":0},{"$f":"IF($U693=$AB$646,$I693,0)","v":0},{"$f":"IF($U693=$AC$646,$I693,0)+IF($U693=$AD$646,$I693,0)*$X$643","v":0},{"$f":"IF($U693=$AD$646,$I693,0)*$Y$643","v":0},0,{"$f":"IF($U693=$AF$646,$J693,0)","v":0},{"$f":"IF($U693=$AG$646,$J693,0)","v":0},{"$f":"IF($U693=$AH$646,$J693,0)+IF($U693=$AI$646,$J693,0)*$X$643","v":0},{"$f":"IF($U693=$AI$646,$J693,0)*$Y$643","v":0},0,{"$f":"IF($U693=$AK$646,$K693,0)","v":0},{"$f":"IF($U693=$AL$646,$K693,0)","v":0},{"$f":"IF($U693=$AM$646,$K693,0)+IF($U693=$AN$646,$K693,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U693=$AN$646,$K693,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U693=$AP$646,$L693,0)","v":0},{"$f":"IF($U693=$AQ$646,$L693,0)","v":0},{"$f":"IF($U693=$AR$646,$L693,0)+IF($U693=$AS$646,$L693,0)*$X$643","v":0},{"$f":"IF($U693=$AS$646,$L693,0)*$Y$643","v":0},0,{"$f":"IF($U693=$AU$646,$M693,0)","v":0},{"$f":"IF($U693=$AV$646,$M693,0)","v":0},{"$f":"IF($U693=$AW$646,$M693,0)+IF($U693=$AX$646,$M693,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U693=$AX$646,$M693,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U693=$AZ$646,$N693,0)","v":0},{"$f":"IF($U693=$BA$646,$N693,0)","v":0},{"$f":"IF($U693=$BB$646,$N693,0)+IF($U693=$BC$646,$N693,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U693=$BC$646,$N693,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U693=$BE$646,$O693,0)","v":0},{"$f":"IF($U693=$BF$646,$O693,0)","v":0},{"$f":"IF($U693=$BG$646,$O693,0)+IF($U693=$BH$646,$O693,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U693=$BH$646,$O693,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U693=$BJ$646,$P693,0)","v":0},{"$f":"IF($U693=$BK$646,$P693,0)","v":0},{"$f":"IF($U693=$BL$646,$P693,0)+IF($U693=$BM$646,$P693,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U693=$BM$646,$P693,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U693=$BO$646,$Q693,0)","v":0},{"$f":"IF($U693=$BP$646,$Q693,0)","v":0},{"$f":"IF($U693=$BQ$646,$Q693,0)+IF($U693=$BR$646,$Q693,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U693=$BR$646,$Q693,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U693=$BT$646,$R693,0)","v":0},{"$f":"IF($U693=$BU$646,$R693,0)","v":0},{"$f":"IF($U693=$BV$646,$R693,0)+IF($U693=$BW$646,$R693,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U693=$BW$646,$R693,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[685,null,null,"Wyoming",null,"Throughput",{"$f":"'ROR-Model'!W689","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!D$9,FALSE)*$G694","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!E$9,FALSE)*$G694","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!F$9,FALSE)*$G694","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!G$9,FALSE)*$G694","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!H$9,FALSE)*$G694","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!I$9,FALSE)*$G694","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!J$9,FALSE)*$G694","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!K$9,FALSE)*$G694","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!L$9,FALSE)*$G694","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!M$9,FALSE)*$G694","v":0},{"$f":"VLOOKUP($F694,range,'COS Alloc Factors'!N$9,FALSE)*$G694","v":0},{"$f":"SUM(L694:R694)+H694","v":0},0,"Distribution Plant",{"$f":"IF($U694=$V$646,$H694,0)","v":0},{"$f":"IF($U694=$W$646,$H694,0)","v":0},{"$f":"IF($U694=$X$646,$H694,0)+IF($U694=$Y$646,$H694,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U694=$Y$646,$H694,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U694=$AA$646,$I694,0)","v":0},{"$f":"IF($U694=$AB$646,$I694,0)","v":0},{"$f":"IF($U694=$AC$646,$I694,0)+IF($U694=$AD$646,$I694,0)*$X$643","v":0},{"$f":"IF($U694=$AD$646,$I694,0)*$Y$643","v":0},0,{"$f":"IF($U694=$AF$646,$J694,0)","v":0},{"$f":"IF($U694=$AG$646,$J694,0)","v":0},{"$f":"IF($U694=$AH$646,$J694,0)+IF($U694=$AI$646,$J694,0)*$X$643","v":0},{"$f":"IF($U694=$AI$646,$J694,0)*$Y$643","v":0},0,{"$f":"IF($U694=$AK$646,$K694,0)","v":0},{"$f":"IF($U694=$AL$646,$K694,0)","v":0},{"$f":"IF($U694=$AM$646,$K694,0)+IF($U694=$AN$646,$K694,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U694=$AN$646,$K694,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U694=$AP$646,$L694,0)","v":0},{"$f":"IF($U694=$AQ$646,$L694,0)","v":0},{"$f":"IF($U694=$AR$646,$L694,0)+IF($U694=$AS$646,$L694,0)*$X$643","v":0},{"$f":"IF($U694=$AS$646,$L694,0)*$Y$643","v":0},0,{"$f":"IF($U694=$AU$646,$M694,0)","v":0},{"$f":"IF($U694=$AV$646,$M694,0)","v":0},{"$f":"IF($U694=$AW$646,$M694,0)+IF($U694=$AX$646,$M694,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U694=$AX$646,$M694,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U694=$AZ$646,$N694,0)","v":0},{"$f":"IF($U694=$BA$646,$N694,0)","v":0},{"$f":"IF($U694=$BB$646,$N694,0)+IF($U694=$BC$646,$N694,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U694=$BC$646,$N694,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U694=$BE$646,$O694,0)","v":0},{"$f":"IF($U694=$BF$646,$O694,0)","v":0},{"$f":"IF($U694=$BG$646,$O694,0)+IF($U694=$BH$646,$O694,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U694=$BH$646,$O694,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U694=$BJ$646,$P694,0)","v":0},{"$f":"IF($U694=$BK$646,$P694,0)","v":0},{"$f":"IF($U694=$BL$646,$P694,0)+IF($U694=$BM$646,$P694,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U694=$BM$646,$P694,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U694=$BO$646,$Q694,0)","v":0},{"$f":"IF($U694=$BP$646,$Q694,0)","v":0},{"$f":"IF($U694=$BQ$646,$Q694,0)+IF($U694=$BR$646,$Q694,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U694=$BR$646,$Q694,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U694=$BT$646,$R694,0)","v":0},{"$f":"IF($U694=$BU$646,$R694,0)","v":0},{"$f":"IF($U694=$BV$646,$R694,0)+IF($U694=$BW$646,$R694,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U694=$BW$646,$R694,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[686,null,null,"Total",null,null,{"$f":"SUM(G693:G694)","v":0},{"$f":"SUM(H693:H694)","v":0},{"$f":"SUM(I693:I694)","v":0},0,0,0,0,{"$f":"SUM(N693:N694)","v":0},{"$f":"SUM(O693:O694)","v":0},0,0,0,{"$f":"SUM(S693:S694)","v":0},0,null,{"$f":"SUM(V693:V694)","v":0},{"$f":"SUM(W693:W694)","v":0},0,0,0,{"$f":"SUM(AA693:AA694)","v":0},{"$f":"SUM(AB693:AB694)","v":0},0,0,0,{"$f":"SUM(AF693:AF694)","v":0},{"$f":"SUM(AG693:AG694)","v":0},0,0,0,{"$f":"SUM(AK693:AK694)","v":0},{"$f":"SUM(AL693:AL694)","v":0},{"$f":"SUM(AM693:AM694)","v":0},{"$f":"SUM(AN693:AN694)","v":0},0,{"$f":"SUM(AP693:AP694)","v":0},{"$f":"SUM(AQ693:AQ694)","v":0},{"$f":"SUM(AR693:AR694)","v":0},{"$f":"SUM(AS693:AS694)","v":0},0,{"$f":"SUM(AU693:AU694)","v":0},{"$f":"SUM(AV693:AV694)","v":0},{"$f":"SUM(AW693:AW694)","v":0},{"$f":"SUM(AX693:AX694)","v":0},0,{"$f":"SUM(AZ693:AZ694)","v":0},{"$f":"SUM(BA693:BA694)","v":0},0,0,0,{"$f":"SUM(BE693:BE694)","v":0},{"$f":"SUM(BF693:BF694)","v":0},0,0,0,{"$f":"SUM(BJ693:BJ694)","v":0},{"$f":"SUM(BK693:BK694)","v":0},0,0,0,{"$f":"SUM(BO693:BO694)","v":0},{"$f":"SUM(BP693:BP694)","v":0},{"$f":"SUM(BQ693:BQ694)","v":0},{"$f":"SUM(BR693:BR694)","v":0},0,{"$f":"SUM(BT693:BT694)","v":0},{"$f":"SUM(BU693:BU694)","v":0},{"$f":"SUM(BV693:BV694)","v":0},{"$f":"SUM(BW693:BW694)","v":0},0,0]
[687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[688,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[689,null,null,"Utah",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W693","v":22555834.213313218},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!D$9,FALSE)*$G698","v":19578439.952069178},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!E$9,FALSE)*$G698","v":0},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!F$9,FALSE)*$G698","v":0},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!G$9,FALSE)*$G698","v":0},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!H$9,FALSE)*$G698","v":122222.78963451309},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!I$9,FALSE)*$G698","v":7836.0020823126242},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!J$9,FALSE)*$G698","v":628780.40102585603},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!K$9,FALSE)*$G698","v":692742.03918283852},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!L$9,FALSE)*$G698","v":814945.37913069152},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!M$9,FALSE)*$G698","v":704927.43311480526},{"$f":"VLOOKUP($F698,range,'COS Alloc Factors'!N$9,FALSE)*$G698","v":5940.2170730260468},{"$f":"SUM(L698:R698)+H698","v":22555834.213313222},0,"Distribution Plant",{"$f":"IF($U698=$V$646,$H698,0)","v":0},{"$f":"IF($U698=$W$646,$H698,0)","v":19578439.952069178},{"$f":"IF($U698=$X$646,$H698,0)+IF($U698=$Y$646,$H698,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U698=$Y$646,$H698,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U698=$AA$646,$I698,0)","v":0},{"$f":"IF($U698=$AB$646,$I698,0)","v":0},{"$f":"IF($U698=$AC$646,$I698,0)+IF($U698=$AD$646,$I698,0)*$X$643","v":0},{"$f":"IF($U698=$AD$646,$I698,0)*$Y$643","v":0},0,{"$f":"IF($U698=$AF$646,$J698,0)","v":0},{"$f":"IF($U698=$AG$646,$J698,0)","v":0},{"$f":"IF($U698=$AH$646,$J698,0)+IF($U698=$AI$646,$J698,0)*$X$643","v":0},{"$f":"IF($U698=$AI$646,$J698,0)*$Y$643","v":0},0,{"$f":"IF($U698=$AK$646,$K698,0)","v":0},{"$f":"IF($U698=$AL$646,$K698,0)","v":0},{"$f":"IF($U698=$AM$646,$K698,0)+IF($U698=$AN$646,$K698,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U698=$AN$646,$K698,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U698=$AP$646,$L698,0)","v":0},{"$f":"IF($U698=$AQ$646,$L698,0)","v":122222.78963451309},{"$f":"IF($U698=$AR$646,$L698,0)+IF($U698=$AS$646,$L698,0)*$X$643","v":0},{"$f":"IF($U698=$AS$646,$L698,0)*$Y$643","v":0},0,{"$f":"IF($U698=$AU$646,$M698,0)","v":0},{"$f":"IF($U698=$AV$646,$M698,0)","v":7836.0020823126242},{"$f":"IF($U698=$AW$646,$M698,0)+IF($U698=$AX$646,$M698,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U698=$AX$646,$M698,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U698=$AZ$646,$N698,0)","v":0},{"$f":"IF($U698=$BA$646,$N698,0)","v":628780.40102585603},{"$f":"IF($U698=$BB$646,$N698,0)+IF($U698=$BC$646,$N698,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U698=$BC$646,$N698,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U698=$BE$646,$O698,0)","v":0},{"$f":"IF($U698=$BF$646,$O698,0)","v":692742.03918283852},{"$f":"IF($U698=$BG$646,$O698,0)+IF($U698=$BH$646,$O698,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U698=$BH$646,$O698,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U698=$BJ$646,$P698,0)","v":0},{"$f":"IF($U698=$BK$646,$P698,0)","v":814945.37913069152},{"$f":"IF($U698=$BL$646,$P698,0)+IF($U698=$BM$646,$P698,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U698=$BM$646,$P698,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U698=$BO$646,$Q698,0)","v":0},{"$f":"IF($U698=$BP$646,$Q698,0)","v":704927.43311480526},{"$f":"IF($U698=$BQ$646,$Q698,0)+IF($U698=$BR$646,$Q698,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U698=$BR$646,$Q698,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U698=$BT$646,$R698,0)","v":0},{"$f":"IF($U698=$BU$646,$R698,0)","v":5940.2170730260468},{"$f":"IF($U698=$BV$646,$R698,0)+IF($U698=$BW$646,$R698,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U698=$BW$646,$R698,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[690,null,null,"Wyoming",null,"Mains & Service Lines",{"$f":"'ROR-Model'!W694","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!D$9,FALSE)*$G699","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!E$9,FALSE)*$G699","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!F$9,FALSE)*$G699","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!G$9,FALSE)*$G699","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!H$9,FALSE)*$G699","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!I$9,FALSE)*$G699","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!J$9,FALSE)*$G699","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!K$9,FALSE)*$G699","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!L$9,FALSE)*$G699","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!M$9,FALSE)*$G699","v":0},{"$f":"VLOOKUP($F699,range,'COS Alloc Factors'!N$9,FALSE)*$G699","v":0},{"$f":"SUM(L699:R699)+H699","v":0},0,"Distribution Plant",{"$f":"IF($U699=$V$646,$H699,0)","v":0},{"$f":"IF($U699=$W$646,$H699,0)","v":0},{"$f":"IF($U699=$X$646,$H699,0)+IF($U699=$Y$646,$H699,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U699=$Y$646,$H699,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U699=$AA$646,$I699,0)","v":0},{"$f":"IF($U699=$AB$646,$I699,0)","v":0},{"$f":"IF($U699=$AC$646,$I699,0)+IF($U699=$AD$646,$I699,0)*$X$643","v":0},{"$f":"IF($U699=$AD$646,$I699,0)*$Y$643","v":0},0,{"$f":"IF($U699=$AF$646,$J699,0)","v":0},{"$f":"IF($U699=$AG$646,$J699,0)","v":0},{"$f":"IF($U699=$AH$646,$J699,0)+IF($U699=$AI$646,$J699,0)*$X$643","v":0},{"$f":"IF($U699=$AI$646,$J699,0)*$Y$643","v":0},0,{"$f":"IF($U699=$AK$646,$K699,0)","v":0},{"$f":"IF($U699=$AL$646,$K699,0)","v":0},{"$f":"IF($U699=$AM$646,$K699,0)+IF($U699=$AN$646,$K699,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U699=$AN$646,$K699,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U699=$AP$646,$L699,0)","v":0},{"$f":"IF($U699=$AQ$646,$L699,0)","v":0},{"$f":"IF($U699=$AR$646,$L699,0)+IF($U699=$AS$646,$L699,0)*$X$643","v":0},{"$f":"IF($U699=$AS$646,$L699,0)*$Y$643","v":0},0,{"$f":"IF($U699=$AU$646,$M699,0)","v":0},{"$f":"IF($U699=$AV$646,$M699,0)","v":0},{"$f":"IF($U699=$AW$646,$M699,0)+IF($U699=$AX$646,$M699,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U699=$AX$646,$M699,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U699=$AZ$646,$N699,0)","v":0},{"$f":"IF($U699=$BA$646,$N699,0)","v":0},{"$f":"IF($U699=$BB$646,$N699,0)+IF($U699=$BC$646,$N699,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U699=$BC$646,$N699,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U699=$BE$646,$O699,0)","v":0},{"$f":"IF($U699=$BF$646,$O699,0)","v":0},{"$f":"IF($U699=$BG$646,$O699,0)+IF($U699=$BH$646,$O699,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U699=$BH$646,$O699,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U699=$BJ$646,$P699,0)","v":0},{"$f":"IF($U699=$BK$646,$P699,0)","v":0},{"$f":"IF($U699=$BL$646,$P699,0)+IF($U699=$BM$646,$P699,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U699=$BM$646,$P699,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U699=$BO$646,$Q699,0)","v":0},{"$f":"IF($U699=$BP$646,$Q699,0)","v":0},{"$f":"IF($U699=$BQ$646,$Q699,0)+IF($U699=$BR$646,$Q699,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U699=$BR$646,$Q699,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U699=$BT$646,$R699,0)","v":0},{"$f":"IF($U699=$BU$646,$R699,0)","v":0},{"$f":"IF($U699=$BV$646,$R699,0)+IF($U699=$BW$646,$R699,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U699=$BW$646,$R699,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[691,null,null,"Total",null,null,{"$f":"SUM(G698:G699)","v":22555834.213313218},{"$f":"SUM(H698:H699)","v":19578439.952069178},{"$f":"SUM(I698:I699)","v":0},0,0,122222.78963451309,7836.0020823126242,{"$f":"SUM(N698:N699)","v":628780.40102585603},{"$f":"SUM(O698:O699)","v":692742.03918283852},814945.37913069152,704927.43311480526,5940.2170730260468,{"$f":"SUM(S698:S699)","v":22555834.213313222},0,null,{"$f":"SUM(V698:V699)","v":0},{"$f":"SUM(W698:W699)","v":19578439.952069178},0,0,0,{"$f":"SUM(AA698:AA699)","v":0},{"$f":"SUM(AB698:AB699)","v":0},0,0,0,{"$f":"SUM(AF698:AF699)","v":0},{"$f":"SUM(AG698:AG699)","v":0},0,0,0,{"$f":"SUM(AK698:AK699)","v":0},{"$f":"SUM(AL698:AL699)","v":0},{"$f":"SUM(AM698:AM699)","v":0},{"$f":"SUM(AN698:AN699)","v":0},0,{"$f":"SUM(AP698:AP699)","v":0},{"$f":"SUM(AQ698:AQ699)","v":122222.78963451309},{"$f":"SUM(AR698:AR699)","v":0},{"$f":"SUM(AS698:AS699)","v":0},0,{"$f":"SUM(AU698:AU699)","v":0},{"$f":"SUM(AV698:AV699)","v":7836.0020823126242},{"$f":"SUM(AW698:AW699)","v":0},{"$f":"SUM(AX698:AX699)","v":0},0,{"$f":"SUM(AZ698:AZ699)","v":0},{"$f":"SUM(BA698:BA699)","v":628780.40102585603},0,0,0,{"$f":"SUM(BE698:BE699)","v":0},{"$f":"SUM(BF698:BF699)","v":692742.03918283852},0,0,0,{"$f":"SUM(BJ698:BJ699)","v":0},{"$f":"SUM(BK698:BK699)","v":814945.37913069152},0,0,0,{"$f":"SUM(BO698:BO699)","v":0},{"$f":"SUM(BP698:BP699)","v":704927.43311480526},{"$f":"SUM(BQ698:BQ699)","v":0},{"$f":"SUM(BR698:BR699)","v":0},0,{"$f":"SUM(BT698:BT699)","v":0},{"$f":"SUM(BU698:BU699)","v":5940.2170730260468},{"$f":"SUM(BV698:BV699)","v":0},{"$f":"SUM(BW698:BW699)","v":0},0,0]
[692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,{"$f":"SUM(AP701:BW701,V701:Y701)-S701","v":0}]
[693,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V702:Y702)-H702","v":0},null,null,null,null,{"$f":"SUM(AA702:AD702)-I702","v":0},null,null,null,null,{"$f":"SUM(AF702:AI702)-J702","v":0},null,null,null,null,{"$f":"SUM(AK702:AN702)-K702","v":0},null,null,null,null,{"$f":"SUM(AP702:AS702)-L702","v":0},null,null,null,null,{"$f":"SUM(AU702:AX702)-M702","v":0},null,null,null,null,{"$f":"SUM(AZ702:BC702)-N702","v":0},null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ702:BM702)-P702","v":0},null,null,null,null,{"$f":"SUM(BO702:BR702)-Q702","v":0},null,null,null,null,{"$f":"SUM(BT702:BW702)-R702","v":0},0]
[694,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W698","v":3791098.7392944777},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!D$9,FALSE)*$G703","v":2887648.9201979782},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!E$9,FALSE)*$G703","v":0},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!F$9,FALSE)*$G703","v":0},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!G$9,FALSE)*$G703","v":0},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!H$9,FALSE)*$G703","v":30727.492156169443},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!I$9,FALSE)*$G703","v":1736.1959546895612},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!J$9,FALSE)*$G703","v":178171.18203694862},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!K$9,FALSE)*$G703","v":197265.39136247145},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!L$9,FALSE)*$G703","v":257266.06318314761},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!M$9,FALSE)*$G703","v":236920.07055921131},{"$f":"VLOOKUP($F703,range,'COS Alloc Factors'!N$9,FALSE)*$G703","v":1363.4238438617897},{"$f":"SUM(L703:R703)+H703","v":3791098.7392944777},0,"Demand",{"$f":"IF($U703=$V$646,$H703,0)","v":0},{"$f":"IF($U703=$W$646,$H703,0)","v":0},{"$f":"IF($U703=$X$646,$H703,0)+IF($U703=$Y$646,$H703,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":990792.44524587889},{"$f":"IF($U703=$Y$646,$H703,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":1896856.4749520991},0,{"$f":"IF($U703=$AA$646,$I703,0)","v":0},{"$f":"IF($U703=$AB$646,$I703,0)","v":0},{"$f":"IF($U703=$AC$646,$I703,0)+IF($U703=$AD$646,$I703,0)*$AC$643","v":0},{"$f":"IF($U703=$AD$646,$I703,0)*$AD$643","v":0},0,{"$f":"IF($U703=$AF$646,$J703,0)","v":0},{"$f":"IF($U703=$AG$646,$J703,0)","v":0},{"$f":"IF($U703=$AH$646,$J703,0)+IF($U703=$AI$646,$J703,0)*$AH$643","v":0},{"$f":"IF($U703=$AI$646,$J703,0)*$AI$643","v":0},0,{"$f":"IF($U703=$AK$646,$K703,0)","v":0},{"$f":"IF($U703=$AL$646,$K703,0)","v":0},{"$f":"IF($U703=$AM$646,$K703,0)+IF($U703=$AN$646,$K703,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U703=$AN$646,$K703,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U703=$AP$646,$L703,0)","v":0},{"$f":"IF($U703=$AQ$646,$L703,0)","v":0},{"$f":"IF($U703=$AR$646,$L703,0)+IF($U703=$AS$646,$L703,0)*$X$643","v":10543.029270884286},{"$f":"IF($U703=$AS$646,$L703,0)*$Y$643","v":20184.462885285157},0,{"$f":"IF($U703=$AU$646,$M703,0)","v":0},{"$f":"IF($U703=$AV$646,$M703,0)","v":0},{"$f":"IF($U703=$AW$646,$M703,0)+IF($U703=$AX$646,$M703,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":1736.1959546895612},{"$f":"IF($U703=$AX$646,$M703,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U703=$AZ$646,$N703,0)","v":0},{"$f":"IF($U703=$BA$646,$N703,0)","v":0},{"$f":"IF($U703=$BB$646,$N703,0)+IF($U703=$BC$646,$N703,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":68127.19751079088},{"$f":"IF($U703=$BC$646,$N703,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":110043.98452615774},0,{"$f":"IF($U703=$BE$646,$O703,0)","v":0},{"$f":"IF($U703=$BF$646,$O703,0)","v":0},{"$f":"IF($U703=$BG$646,$O703,0)+IF($U703=$BH$646,$O703,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":111181.6275485493},{"$f":"IF($U703=$BH$646,$O703,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":86083.763813922153},0,{"$f":"IF($U703=$BJ$646,$P703,0)","v":0},{"$f":"IF($U703=$BK$646,$P703,0)","v":0},{"$f":"IF($U703=$BL$646,$P703,0)+IF($U703=$BM$646,$P703,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":173230.09148410318},{"$f":"IF($U703=$BM$646,$P703,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":84035.971699044429},0,{"$f":"IF($U703=$BO$646,$Q703,0)","v":0},{"$f":"IF($U703=$BP$646,$Q703,0)","v":0},{"$f":"IF($U703=$BQ$646,$Q703,0)+IF($U703=$BR$646,$Q703,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":115544.41843512935},{"$f":"IF($U703=$BR$646,$Q703,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":121375.65212408196},0,{"$f":"IF($U703=$BT$646,$R703,0)","v":0},{"$f":"IF($U703=$BU$646,$R703,0)","v":0},{"$f":"IF($U703=$BV$646,$R703,0)+IF($U703=$BW$646,$R703,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":914.51347903656642},{"$f":"IF($U703=$BW$646,$R703,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":448.91036482522327},0,0]
[695,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W699","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!D$9,FALSE)*$G704","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!E$9,FALSE)*$G704","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!F$9,FALSE)*$G704","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!G$9,FALSE)*$G704","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!H$9,FALSE)*$G704","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!I$9,FALSE)*$G704","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!J$9,FALSE)*$G704","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!K$9,FALSE)*$G704","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!L$9,FALSE)*$G704","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!M$9,FALSE)*$G704","v":0},{"$f":"VLOOKUP($F704,range,'COS Alloc Factors'!N$9,FALSE)*$G704","v":0},{"$f":"SUM(L704:R704)+H704","v":0},0,"Demand",{"$f":"IF($U704=$V$646,$H704,0)","v":0},{"$f":"IF($U704=$W$646,$H704,0)","v":0},{"$f":"IF($U704=$X$646,$H704,0)+IF($U704=$Y$646,$H704,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U704=$Y$646,$H704,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U704=$AA$646,$I704,0)","v":0},{"$f":"IF($U704=$AB$646,$I704,0)","v":0},{"$f":"IF($U704=$AC$646,$I704,0)+IF($U704=$AD$646,$I704,0)*$X$643","v":0},{"$f":"IF($U704=$AD$646,$I704,0)*$Y$643","v":0},0,{"$f":"IF($U704=$AF$646,$J704,0)","v":0},{"$f":"IF($U704=$AG$646,$J704,0)","v":0},{"$f":"IF($U704=$AH$646,$J704,0)+IF($U704=$AI$646,$J704,0)*$X$643","v":0},{"$f":"IF($U704=$AI$646,$J704,0)*$Y$643","v":0},0,{"$f":"IF($U704=$AK$646,$K704,0)","v":0},{"$f":"IF($U704=$AL$646,$K704,0)","v":0},{"$f":"IF($U704=$AM$646,$K704,0)+IF($U704=$AN$646,$K704,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U704=$AN$646,$K704,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U704=$AP$646,$L704,0)","v":0},{"$f":"IF($U704=$AQ$646,$L704,0)","v":0},{"$f":"IF($U704=$AR$646,$L704,0)+IF($U704=$AS$646,$L704,0)*$X$643","v":0},{"$f":"IF($U704=$AS$646,$L704,0)*$Y$643","v":0},0,{"$f":"IF($U704=$AU$646,$M704,0)","v":0},{"$f":"IF($U704=$AV$646,$M704,0)","v":0},{"$f":"IF($U704=$AW$646,$M704,0)+IF($U704=$AX$646,$M704,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U704=$AX$646,$M704,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U704=$AZ$646,$N704,0)","v":0},{"$f":"IF($U704=$BA$646,$N704,0)","v":0},{"$f":"IF($U704=$BB$646,$N704,0)+IF($U704=$BC$646,$N704,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U704=$BC$646,$N704,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U704=$BE$646,$O704,0)","v":0},{"$f":"IF($U704=$BF$646,$O704,0)","v":0},{"$f":"IF($U704=$BG$646,$O704,0)+IF($U704=$BH$646,$O704,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U704=$BH$646,$O704,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U704=$BJ$646,$P704,0)","v":0},{"$f":"IF($U704=$BK$646,$P704,0)","v":0},{"$f":"IF($U704=$BL$646,$P704,0)+IF($U704=$BM$646,$P704,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U704=$BM$646,$P704,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U704=$BO$646,$Q704,0)","v":0},{"$f":"IF($U704=$BP$646,$Q704,0)","v":0},{"$f":"IF($U704=$BQ$646,$Q704,0)+IF($U704=$BR$646,$Q704,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U704=$BR$646,$Q704,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U704=$BT$646,$R704,0)","v":0},{"$f":"IF($U704=$BU$646,$R704,0)","v":0},{"$f":"IF($U704=$BV$646,$R704,0)+IF($U704=$BW$646,$R704,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U704=$BW$646,$R704,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[696,null,null,"Total",null,null,{"$f":"SUM(G703:G704)","v":3791098.7392944777},{"$f":"SUM(H703:H704)","v":2887648.9201979782},{"$f":"SUM(I703:I704)","v":0},0,0,30727.492156169443,1736.1959546895612,{"$f":"SUM(N703:N704)","v":178171.18203694862},{"$f":"SUM(O703:O704)","v":197265.39136247145},257266.06318314761,236920.07055921131,1363.4238438617897,{"$f":"SUM(S703:S704)","v":3791098.7392944777},0,null,{"$f":"SUM(V703:V704)","v":0},{"$f":"SUM(W703:W704)","v":0},990792.44524587889,1896856.4749520991,0,{"$f":"SUM(AA703:AA704)","v":0},{"$f":"SUM(AB703:AB704)","v":0},0,0,0,{"$f":"SUM(AF703:AF704)","v":0},{"$f":"SUM(AG703:AG704)","v":0},0,0,0,{"$f":"SUM(AK703:AK704)","v":0},{"$f":"SUM(AL703:AL704)","v":0},{"$f":"SUM(AM703:AM704)","v":0},{"$f":"SUM(AN703:AN704)","v":0},0,{"$f":"SUM(AP703:AP704)","v":0},{"$f":"SUM(AQ703:AQ704)","v":0},{"$f":"SUM(AR703:AR704)","v":10543.029270884286},{"$f":"SUM(AS703:AS704)","v":20184.462885285157},0,{"$f":"SUM(AU703:AU704)","v":0},{"$f":"SUM(AV703:AV704)","v":0},{"$f":"SUM(AW703:AW704)","v":1736.1959546895612},{"$f":"SUM(AX703:AX704)","v":0},0,{"$f":"SUM(AZ703:AZ704)","v":0},{"$f":"SUM(BA703:BA704)","v":0},68127.19751079088,110043.98452615774,0,{"$f":"SUM(BE703:BE704)","v":0},{"$f":"SUM(BF703:BF704)","v":0},111181.6275485493,86083.763813922153,0,{"$f":"SUM(BJ703:BJ704)","v":0},{"$f":"SUM(BK703:BK704)","v":0},173230.09148410318,84035.971699044429,0,{"$f":"SUM(BO703:BO704)","v":0},{"$f":"SUM(BP703:BP704)","v":0},{"$f":"SUM(BQ703:BQ704)","v":115544.41843512935},{"$f":"SUM(BR703:BR704)","v":121375.65212408196},0,{"$f":"SUM(BT703:BT704)","v":0},{"$f":"SUM(BU703:BU704)","v":0},{"$f":"SUM(BV703:BV704)","v":914.51347903656642},{"$f":"SUM(BW703:BW704)","v":448.91036482522327},0,0]
[697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[698,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[699,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W703","v":3169781.8930740254},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!D$9,FALSE)*$G708","v":2887495.8588896221},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!E$9,FALSE)*$G708","v":0},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!F$9,FALSE)*$G708","v":0},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!G$9,FALSE)*$G708","v":0},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!H$9,FALSE)*$G708","v":14664.384747344502},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!I$9,FALSE)*$G708","v":4561.7302420688166},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!J$9,FALSE)*$G708","v":80117.461099523964},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!K$9,FALSE)*$G708","v":131845.72284090129},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!L$9,FALSE)*$G708","v":39610.255551394366},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!M$9,FALSE)*$G708","v":11486.479703170622},{"$f":"VLOOKUP($F708,range,'COS Alloc Factors'!N$9,FALSE)*$G708","v":0},{"$f":"SUM(L708:R708)+H708","v":3169781.8930740259},0,"Distribution Plant",{"$f":"IF($U708=$V$646,$H708,0)","v":0},{"$f":"IF($U708=$W$646,$H708,0)","v":2887495.8588896221},{"$f":"IF($U708=$X$646,$H708,0)+IF($U708=$Y$646,$H708,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U708=$Y$646,$H708,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U708=$AA$646,$I708,0)","v":0},{"$f":"IF($U708=$AB$646,$I708,0)","v":0},{"$f":"IF($U708=$AC$646,$I708,0)+IF($U708=$AD$646,$I708,0)*$X$643","v":0},{"$f":"IF($U708=$AD$646,$I708,0)*$Y$643","v":0},0,{"$f":"IF($U708=$AF$646,$J708,0)","v":0},{"$f":"IF($U708=$AG$646,$J708,0)","v":0},{"$f":"IF($U708=$AH$646,$J708,0)+IF($U708=$AI$646,$J708,0)*$X$643","v":0},{"$f":"IF($U708=$AI$646,$J708,0)*$Y$643","v":0},0,{"$f":"IF($U708=$AK$646,$K708,0)","v":0},{"$f":"IF($U708=$AL$646,$K708,0)","v":0},{"$f":"IF($U708=$AM$646,$K708,0)+IF($U708=$AN$646,$K708,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U708=$AN$646,$K708,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U708=$AP$646,$L708,0)","v":0},{"$f":"IF($U708=$AQ$646,$L708,0)","v":14664.384747344502},{"$f":"IF($U708=$AR$646,$L708,0)+IF($U708=$AS$646,$L708,0)*$X$643","v":0},{"$f":"IF($U708=$AS$646,$L708,0)*$Y$643","v":0},0,{"$f":"IF($U708=$AU$646,$M708,0)","v":0},{"$f":"IF($U708=$AV$646,$M708,0)","v":4561.7302420688166},{"$f":"IF($U708=$AW$646,$M708,0)+IF($U708=$AX$646,$M708,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U708=$AX$646,$M708,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U708=$AZ$646,$N708,0)","v":0},{"$f":"IF($U708=$BA$646,$N708,0)","v":80117.461099523964},{"$f":"IF($U708=$BB$646,$N708,0)+IF($U708=$BC$646,$N708,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U708=$BC$646,$N708,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U708=$BE$646,$O708,0)","v":0},{"$f":"IF($U708=$BF$646,$O708,0)","v":131845.72284090129},{"$f":"IF($U708=$BG$646,$O708,0)+IF($U708=$BH$646,$O708,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U708=$BH$646,$O708,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U708=$BJ$646,$P708,0)","v":0},{"$f":"IF($U708=$BK$646,$P708,0)","v":39610.255551394366},{"$f":"IF($U708=$BL$646,$P708,0)+IF($U708=$BM$646,$P708,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U708=$BM$646,$P708,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U708=$BO$646,$Q708,0)","v":0},{"$f":"IF($U708=$BP$646,$Q708,0)","v":11486.479703170622},{"$f":"IF($U708=$BQ$646,$Q708,0)+IF($U708=$BR$646,$Q708,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U708=$BR$646,$Q708,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U708=$BT$646,$R708,0)","v":0},{"$f":"IF($U708=$BU$646,$R708,0)","v":0},{"$f":"IF($U708=$BV$646,$R708,0)+IF($U708=$BW$646,$R708,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U708=$BW$646,$R708,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[700,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W704","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!D$9,FALSE)*$G709","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!E$9,FALSE)*$G709","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!F$9,FALSE)*$G709","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!G$9,FALSE)*$G709","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!H$9,FALSE)*$G709","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!I$9,FALSE)*$G709","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!J$9,FALSE)*$G709","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!K$9,FALSE)*$G709","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!L$9,FALSE)*$G709","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!M$9,FALSE)*$G709","v":0},{"$f":"VLOOKUP($F709,range,'COS Alloc Factors'!N$9,FALSE)*$G709","v":0},{"$f":"SUM(L709:R709)+H709","v":0},0,"Distribution Plant",{"$f":"IF($U709=$V$646,$H709,0)","v":0},{"$f":"IF($U709=$W$646,$H709,0)","v":0},{"$f":"IF($U709=$X$646,$H709,0)+IF($U709=$Y$646,$H709,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U709=$Y$646,$H709,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U709=$AA$646,$I709,0)","v":0},{"$f":"IF($U709=$AB$646,$I709,0)","v":0},{"$f":"IF($U709=$AC$646,$I709,0)+IF($U709=$AD$646,$I709,0)*$X$643","v":0},{"$f":"IF($U709=$AD$646,$I709,0)*$Y$643","v":0},0,{"$f":"IF($U709=$AF$646,$J709,0)","v":0},{"$f":"IF($U709=$AG$646,$J709,0)","v":0},{"$f":"IF($U709=$AH$646,$J709,0)+IF($U709=$AI$646,$J709,0)*$X$643","v":0},{"$f":"IF($U709=$AI$646,$J709,0)*$Y$643","v":0},0,{"$f":"IF($U709=$AK$646,$K709,0)","v":0},{"$f":"IF($U709=$AL$646,$K709,0)","v":0},{"$f":"IF($U709=$AM$646,$K709,0)+IF($U709=$AN$646,$K709,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U709=$AN$646,$K709,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U709=$AP$646,$L709,0)","v":0},{"$f":"IF($U709=$AQ$646,$L709,0)","v":0},{"$f":"IF($U709=$AR$646,$L709,0)+IF($U709=$AS$646,$L709,0)*$X$643","v":0},{"$f":"IF($U709=$AS$646,$L709,0)*$Y$643","v":0},0,{"$f":"IF($U709=$AU$646,$M709,0)","v":0},{"$f":"IF($U709=$AV$646,$M709,0)","v":0},{"$f":"IF($U709=$AW$646,$M709,0)+IF($U709=$AX$646,$M709,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U709=$AX$646,$M709,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U709=$AZ$646,$N709,0)","v":0},{"$f":"IF($U709=$BA$646,$N709,0)","v":0},{"$f":"IF($U709=$BB$646,$N709,0)+IF($U709=$BC$646,$N709,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U709=$BC$646,$N709,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U709=$BE$646,$O709,0)","v":0},{"$f":"IF($U709=$BF$646,$O709,0)","v":0},{"$f":"IF($U709=$BG$646,$O709,0)+IF($U709=$BH$646,$O709,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U709=$BH$646,$O709,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U709=$BJ$646,$P709,0)","v":0},{"$f":"IF($U709=$BK$646,$P709,0)","v":0},{"$f":"IF($U709=$BL$646,$P709,0)+IF($U709=$BM$646,$P709,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U709=$BM$646,$P709,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U709=$BO$646,$Q709,0)","v":0},{"$f":"IF($U709=$BP$646,$Q709,0)","v":0},{"$f":"IF($U709=$BQ$646,$Q709,0)+IF($U709=$BR$646,$Q709,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U709=$BR$646,$Q709,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U709=$BT$646,$R709,0)","v":0},{"$f":"IF($U709=$BU$646,$R709,0)","v":0},{"$f":"IF($U709=$BV$646,$R709,0)+IF($U709=$BW$646,$R709,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U709=$BW$646,$R709,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[701,null,null,"Total",null,null,{"$f":"SUM(G708:G709)","v":3169781.8930740254},{"$f":"SUM(H708:H709)","v":2887495.8588896221},{"$f":"SUM(I708:I709)","v":0},0,0,14664.384747344502,4561.7302420688166,{"$f":"SUM(N708:N709)","v":80117.461099523964},{"$f":"SUM(O708:O709)","v":131845.72284090129},39610.255551394366,11486.479703170622,0,{"$f":"SUM(S708:S709)","v":3169781.8930740259},0,null,{"$f":"SUM(V708:V709)","v":0},{"$f":"SUM(W708:W709)","v":2887495.8588896221},0,0,0,{"$f":"SUM(AA708:AA709)","v":0},{"$f":"SUM(AB708:AB709)","v":0},0,0,0,{"$f":"SUM(AF708:AF709)","v":0},{"$f":"SUM(AG708:AG709)","v":0},0,0,0,{"$f":"SUM(AK708:AK709)","v":0},{"$f":"SUM(AL708:AL709)","v":0},{"$f":"SUM(AM708:AM709)","v":0},{"$f":"SUM(AN708:AN709)","v":0},0,{"$f":"SUM(AP708:AP709)","v":0},{"$f":"SUM(AQ708:AQ709)","v":14664.384747344502},{"$f":"SUM(AR708:AR709)","v":0},{"$f":"SUM(AS708:AS709)","v":0},0,{"$f":"SUM(AU708:AU709)","v":0},{"$f":"SUM(AV708:AV709)","v":4561.7302420688166},{"$f":"SUM(AW708:AW709)","v":0},{"$f":"SUM(AX708:AX709)","v":0},0,{"$f":"SUM(AZ708:AZ709)","v":0},{"$f":"SUM(BA708:BA709)","v":80117.461099523964},0,0,0,{"$f":"SUM(BE708:BE709)","v":0},{"$f":"SUM(BF708:BF709)","v":131845.72284090129},0,0,0,{"$f":"SUM(BJ708:BJ709)","v":0},{"$f":"SUM(BK708:BK709)","v":39610.255551394366},0,0,0,{"$f":"SUM(BO708:BO709)","v":0},{"$f":"SUM(BP708:BP709)","v":11486.479703170622},{"$f":"SUM(BQ708:BQ709)","v":0},{"$f":"SUM(BR708:BR709)","v":0},0,{"$f":"SUM(BT708:BT709)","v":0},{"$f":"SUM(BU708:BU709)","v":0},{"$f":"SUM(BV708:BV709)","v":0},{"$f":"SUM(BW708:BW709)","v":0},0,0]
[702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[703,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,{"$f":"SUM(AP712:BW712,V712:Y712)-S712","v":0}]
[704,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W708","v":2754144.4613588825},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!D$9,FALSE)*$G713","v":2750241.4297197075},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!E$9,FALSE)*$G713","v":0},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!F$9,FALSE)*$G713","v":0},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!G$9,FALSE)*$G713","v":0},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!H$9,FALSE)*$G713","v":982.53400638956316},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!I$9,FALSE)*$G713","v":33.880482978950454},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!J$9,FALSE)*$G713","v":2202.2313936317796},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!K$9,FALSE)*$G713","v":537.57032993268058},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!L$9,FALSE)*$G713","v":81.313159149481095},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!M$9,FALSE)*$G713","v":18.069590922106908},{"$f":"VLOOKUP($F713,range,'COS Alloc Factors'!N$9,FALSE)*$G713","v":47.432676170530634},{"$f":"SUM(L713:R713)+H713","v":2754144.4613588825},0,"Customer",{"$f":"IF($U713=$V$646,$H713,0)","v":2750241.4297197075},{"$f":"IF($U713=$W$646,$H713,0)","v":0},{"$f":"IF($U713=$X$646,$H713,0)+IF($U713=$Y$646,$H713,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U713=$Y$646,$H713,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U713=$AA$646,$I713,0)","v":0},{"$f":"IF($U713=$AB$646,$I713,0)","v":0},{"$f":"IF($U713=$AC$646,$I713,0)+IF($U713=$AD$646,$I713,0)*$X$643","v":0},{"$f":"IF($U713=$AD$646,$I713,0)*$Y$643","v":0},0,{"$f":"IF($U713=$AF$646,$J713,0)","v":0},{"$f":"IF($U713=$AG$646,$J713,0)","v":0},{"$f":"IF($U713=$AH$646,$J713,0)+IF($U713=$AI$646,$J713,0)*$X$643","v":0},{"$f":"IF($U713=$AI$646,$J713,0)*$Y$643","v":0},0,{"$f":"IF($U713=$AK$646,$K713,0)","v":0},{"$f":"IF($U713=$AL$646,$K713,0)","v":0},{"$f":"IF($U713=$AM$646,$K713,0)+IF($U713=$AN$646,$K713,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U713=$AN$646,$K713,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U713=$AP$646,$L713,0)","v":982.53400638956316},{"$f":"IF($U713=$AQ$646,$L713,0)","v":0},{"$f":"IF($U713=$AR$646,$L713,0)+IF($U713=$AS$646,$L713,0)*$X$643","v":0},{"$f":"IF($U713=$AS$646,$L713,0)*$Y$643","v":0},0,{"$f":"IF($U713=$AU$646,$M713,0)","v":33.880482978950454},{"$f":"IF($U713=$AV$646,$M713,0)","v":0},{"$f":"IF($U713=$AW$646,$M713,0)+IF($U713=$AX$646,$M713,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U713=$AX$646,$M713,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U713=$AZ$646,$N713,0)","v":2202.2313936317796},{"$f":"IF($U713=$BA$646,$N713,0)","v":0},{"$f":"IF($U713=$BB$646,$N713,0)+IF($U713=$BC$646,$N713,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U713=$BC$646,$N713,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U713=$BE$646,$O713,0)","v":537.57032993268058},{"$f":"IF($U713=$BF$646,$O713,0)","v":0},{"$f":"IF($U713=$BG$646,$O713,0)+IF($U713=$BH$646,$O713,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U713=$BH$646,$O713,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U713=$BJ$646,$P713,0)","v":81.313159149481095},{"$f":"IF($U713=$BK$646,$P713,0)","v":0},{"$f":"IF($U713=$BL$646,$P713,0)+IF($U713=$BM$646,$P713,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U713=$BM$646,$P713,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U713=$BO$646,$Q713,0)","v":18.069590922106908},{"$f":"IF($U713=$BP$646,$Q713,0)","v":0},{"$f":"IF($U713=$BQ$646,$Q713,0)+IF($U713=$BR$646,$Q713,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U713=$BR$646,$Q713,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U713=$BT$646,$R713,0)","v":47.432676170530634},{"$f":"IF($U713=$BU$646,$R713,0)","v":0},{"$f":"IF($U713=$BV$646,$R713,0)+IF($U713=$BW$646,$R713,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U713=$BW$646,$R713,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[705,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W709","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!D$9,FALSE)*$G714","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!E$9,FALSE)*$G714","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!F$9,FALSE)*$G714","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!G$9,FALSE)*$G714","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!H$9,FALSE)*$G714","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!I$9,FALSE)*$G714","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!J$9,FALSE)*$G714","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!K$9,FALSE)*$G714","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!L$9,FALSE)*$G714","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!M$9,FALSE)*$G714","v":0},{"$f":"VLOOKUP($F714,range,'COS Alloc Factors'!N$9,FALSE)*$G714","v":0},{"$f":"SUM(L714:R714)+H714","v":0},0,"Customer",{"$f":"IF($U714=$V$646,$H714,0)","v":0},{"$f":"IF($U714=$W$646,$H714,0)","v":0},{"$f":"IF($U714=$X$646,$H714,0)+IF($U714=$Y$646,$H714,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U714=$Y$646,$H714,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U714=$AA$646,$I714,0)","v":0},{"$f":"IF($U714=$AB$646,$I714,0)","v":0},{"$f":"IF($U714=$AC$646,$I714,0)+IF($U714=$AD$646,$I714,0)*$X$643","v":0},{"$f":"IF($U714=$AD$646,$I714,0)*$Y$643","v":0},0,{"$f":"IF($U714=$AF$646,$J714,0)","v":0},{"$f":"IF($U714=$AG$646,$J714,0)","v":0},{"$f":"IF($U714=$AH$646,$J714,0)+IF($U714=$AI$646,$J714,0)*$X$643","v":0},{"$f":"IF($U714=$AI$646,$J714,0)*$Y$643","v":0},0,{"$f":"IF($U714=$AK$646,$K714,0)","v":0},{"$f":"IF($U714=$AL$646,$K714,0)","v":0},{"$f":"IF($U714=$AM$646,$K714,0)+IF($U714=$AN$646,$K714,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U714=$AN$646,$K714,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U714=$AP$646,$L714,0)","v":0},{"$f":"IF($U714=$AQ$646,$L714,0)","v":0},{"$f":"IF($U714=$AR$646,$L714,0)+IF($U714=$AS$646,$L714,0)*$X$643","v":0},{"$f":"IF($U714=$AS$646,$L714,0)*$Y$643","v":0},0,{"$f":"IF($U714=$AU$646,$M714,0)","v":0},{"$f":"IF($U714=$AV$646,$M714,0)","v":0},{"$f":"IF($U714=$AW$646,$M714,0)+IF($U714=$AX$646,$M714,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U714=$AX$646,$M714,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U714=$AZ$646,$N714,0)","v":0},{"$f":"IF($U714=$BA$646,$N714,0)","v":0},{"$f":"IF($U714=$BB$646,$N714,0)+IF($U714=$BC$646,$N714,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U714=$BC$646,$N714,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U714=$BE$646,$O714,0)","v":0},{"$f":"IF($U714=$BF$646,$O714,0)","v":0},{"$f":"IF($U714=$BG$646,$O714,0)+IF($U714=$BH$646,$O714,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U714=$BH$646,$O714,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U714=$BJ$646,$P714,0)","v":0},{"$f":"IF($U714=$BK$646,$P714,0)","v":0},{"$f":"IF($U714=$BL$646,$P714,0)+IF($U714=$BM$646,$P714,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U714=$BM$646,$P714,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U714=$BO$646,$Q714,0)","v":0},{"$f":"IF($U714=$BP$646,$Q714,0)","v":0},{"$f":"IF($U714=$BQ$646,$Q714,0)+IF($U714=$BR$646,$Q714,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U714=$BR$646,$Q714,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U714=$BT$646,$R714,0)","v":0},{"$f":"IF($U714=$BU$646,$R714,0)","v":0},{"$f":"IF($U714=$BV$646,$R714,0)+IF($U714=$BW$646,$R714,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U714=$BW$646,$R714,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[706,null,null,"Total",null,null,{"$f":"SUM(G713:G714)","v":2754144.4613588825},{"$f":"SUM(H713:H714)","v":2750241.4297197075},{"$f":"SUM(I713:I714)","v":0},0,0,982.53400638956316,33.880482978950454,{"$f":"SUM(N713:N714)","v":2202.2313936317796},{"$f":"SUM(O713:O714)","v":537.57032993268058},81.313159149481095,18.069590922106908,47.432676170530634,{"$f":"SUM(S713:S714)","v":2754144.4613588825},0,null,{"$f":"SUM(V713:V714)","v":2750241.4297197075},{"$f":"SUM(W713:W714)","v":0},0,0,0,{"$f":"SUM(AA713:AA714)","v":0},{"$f":"SUM(AB713:AB714)","v":0},0,0,0,{"$f":"SUM(AF713:AF714)","v":0},{"$f":"SUM(AG713:AG714)","v":0},0,0,0,{"$f":"SUM(AK713:AK714)","v":0},{"$f":"SUM(AL713:AL714)","v":0},{"$f":"SUM(AM713:AM714)","v":0},{"$f":"SUM(AN713:AN714)","v":0},0,{"$f":"SUM(AP713:AP714)","v":982.53400638956316},{"$f":"SUM(AQ713:AQ714)","v":0},{"$f":"SUM(AR713:AR714)","v":0},{"$f":"SUM(AS713:AS714)","v":0},0,{"$f":"SUM(AU713:AU714)","v":33.880482978950454},{"$f":"SUM(AV713:AV714)","v":0},{"$f":"SUM(AW713:AW714)","v":0},{"$f":"SUM(AX713:AX714)","v":0},0,{"$f":"SUM(AZ713:AZ714)","v":2202.2313936317796},{"$f":"SUM(BA713:BA714)","v":0},0,0,0,{"$f":"SUM(BE713:BE714)","v":537.57032993268058},{"$f":"SUM(BF713:BF714)","v":0},0,0,0,{"$f":"SUM(BJ713:BJ714)","v":81.313159149481095},{"$f":"SUM(BK713:BK714)","v":0},0,0,0,{"$f":"SUM(BO713:BO714)","v":18.069590922106908},{"$f":"SUM(BP713:BP714)","v":0},{"$f":"SUM(BQ713:BQ714)","v":0},{"$f":"SUM(BR713:BR714)","v":0},0,{"$f":"SUM(BT713:BT714)","v":47.432676170530634},{"$f":"SUM(BU713:BU714)","v":0},{"$f":"SUM(BV713:BV714)","v":0},{"$f":"SUM(BW713:BW714)","v":0},0,0]
[707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[708,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[709,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W713-'Corp Charges '!S14","v":26519853.885050498},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!D$9,FALSE)*$G718","v":22983138.071432546},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!E$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!F$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!G$9,FALSE)*$G718","v":0},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!H$9,FALSE)*$G718","v":145270.75429675239},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!I$9,FALSE)*$G718","v":12900.326443973256},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!J$9,FALSE)*$G718","v":761429.93886710436},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!K$9,FALSE)*$G718","v":884782.26851009356},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!L$9,FALSE)*$G718","v":934725.31666531926},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!M$9,FALSE)*$G718","v":791336.47297467524},{"$f":"VLOOKUP($F718,range,'COS Alloc Factors'!N$9,FALSE)*$G718","v":6270.7358600336302},{"$f":"SUM(L718:R718)+H718","v":26519853.885050498},0,"Distribution Plant",{"$f":"IF($U718=$V$646,$H718,0)","v":0},{"$f":"IF($U718=$W$646,$H718,0)","v":22983138.071432546},{"$f":"IF($U718=$X$646,$H718,0)+IF($U718=$Y$646,$H718,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U718=$Y$646,$H718,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U718=$AA$646,$I718,0)","v":0},{"$f":"IF($U718=$AB$646,$I718,0)","v":0},{"$f":"IF($U718=$AC$646,$I718,0)+IF($U718=$AD$646,$I718,0)*$X$643","v":0},{"$f":"IF($U718=$AD$646,$I718,0)*$Y$643","v":0},0,{"$f":"IF($U718=$AF$646,$J718,0)","v":0},{"$f":"IF($U718=$AG$646,$J718,0)","v":0},{"$f":"IF($U718=$AH$646,$J718,0)+IF($U718=$AI$646,$J718,0)*$X$643","v":0},{"$f":"IF($U718=$AI$646,$J718,0)*$Y$643","v":0},0,{"$f":"IF($U718=$AK$646,$K718,0)","v":0},{"$f":"IF($U718=$AL$646,$K718,0)","v":0},{"$f":"IF($U718=$AM$646,$K718,0)+IF($U718=$AN$646,$K718,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U718=$AN$646,$K718,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U718=$AP$646,$L718,0)","v":0},{"$f":"IF($U718=$AQ$646,$L718,0)","v":145270.75429675239},{"$f":"IF($U718=$AR$646,$L718,0)+IF($U718=$AS$646,$L718,0)*$X$643","v":0},{"$f":"IF($U718=$AS$646,$L718,0)*$Y$643","v":0},0,{"$f":"IF($U718=$AU$646,$M718,0)","v":0},{"$f":"IF($U718=$AV$646,$M718,0)","v":12900.326443973256},{"$f":"IF($U718=$AW$646,$M718,0)+IF($U718=$AX$646,$M718,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U718=$AX$646,$M718,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U718=$AZ$646,$N718,0)","v":0},{"$f":"IF($U718=$BA$646,$N718,0)","v":761429.93886710436},{"$f":"IF($U718=$BB$646,$N718,0)+IF($U718=$BC$646,$N718,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U718=$BC$646,$N718,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U718=$BE$646,$O718,0)","v":0},{"$f":"IF($U718=$BF$646,$O718,0)","v":884782.26851009356},{"$f":"IF($U718=$BG$646,$O718,0)+IF($U718=$BH$646,$O718,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U718=$BH$646,$O718,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U718=$BJ$646,$P718,0)","v":0},{"$f":"IF($U718=$BK$646,$P718,0)","v":934725.31666531926},{"$f":"IF($U718=$BL$646,$P718,0)+IF($U718=$BM$646,$P718,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U718=$BM$646,$P718,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U718=$BO$646,$Q718,0)","v":0},{"$f":"IF($U718=$BP$646,$Q718,0)","v":791336.47297467524},{"$f":"IF($U718=$BQ$646,$Q718,0)+IF($U718=$BR$646,$Q718,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U718=$BR$646,$Q718,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U718=$BT$646,$R718,0)","v":0},{"$f":"IF($U718=$BU$646,$R718,0)","v":6270.7358600336302},{"$f":"IF($U718=$BV$646,$R718,0)+IF($U718=$BW$646,$R718,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U718=$BW$646,$R718,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[710,null,null,"Utah - LNG",null,"Firm Sales less NGV",{"$f":"+'Corp Charges '!S14","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!D$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!E$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!F$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!G$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!H$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!I$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!J$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!K$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!L$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!M$9,FALSE)*$G719","v":0},{"$f":"VLOOKUP($F719,range,'COS Alloc Factors'!N$9,FALSE)*$G719","v":0},{"$f":"SUM(L719:R719)+H719","v":0},0,"Demand",{"$f":"IF($U719=$V$646,$H719,0)","v":0},{"$f":"IF($U719=$W$646,$H719,0)","v":0},{"$f":"IF($U719=$X$646,$H719,0)+IF($U719=$Y$646,$H719,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U719=$Y$646,$H719,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U719=$AA$646,$I719,0)","v":0},{"$f":"IF($U719=$AB$646,$I719,0)","v":0},{"$f":"IF($U719=$AC$646,$I719,0)+IF($U719=$AD$646,$I719,0)*$AC$643","v":0},{"$f":"IF($U719=$AD$646,$I719,0)*$AD$643","v":0},0,{"$f":"IF($U719=$AF$646,$J719,0)","v":0},{"$f":"IF($U719=$AG$646,$J719,0)","v":0},{"$f":"IF($U719=$AH$646,$J719,0)+IF($U719=$AI$646,$J719,0)*$AH$643","v":0},{"$f":"IF($U719=$AI$646,$J719,0)*$AI$643","v":0},0,{"$f":"IF($U719=$AK$646,$K719,0)","v":0},{"$f":"IF($U719=$AL$646,$K719,0)","v":0},{"$f":"IF($U719=$AM$646,$K719,0)+IF($U719=$AN$646,$K719,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U719=$AN$646,$K719,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U719=$AP$646,$L719,0)","v":0},{"$f":"IF($U719=$AQ$646,$L719,0)","v":0},{"$f":"IF($U719=$AR$646,$L719,0)+IF($U719=$AS$646,$L719,0)*$X$643","v":0},{"$f":"IF($U719=$AS$646,$L719,0)*$Y$643","v":0},0,{"$f":"IF($U719=$AU$646,$M719,0)","v":0},{"$f":"IF($U719=$AV$646,$M719,0)","v":0},{"$f":"IF($U719=$AW$646,$M719,0)+IF($U719=$AX$646,$M719,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U719=$AX$646,$M719,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U719=$AZ$646,$N719,0)","v":0},{"$f":"IF($U719=$BA$646,$N719,0)","v":0},{"$f":"IF($U719=$BB$646,$N719,0)+IF($U719=$BC$646,$N719,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U719=$BC$646,$N719,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U719=$BE$646,$O719,0)","v":0},{"$f":"IF($U719=$BF$646,$O719,0)","v":0},{"$f":"IF($U719=$BG$646,$O719,0)+IF($U719=$BH$646,$O719,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U719=$BH$646,$O719,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U719=$BJ$646,$P719,0)","v":0},{"$f":"IF($U719=$BK$646,$P719,0)","v":0},{"$f":"IF($U719=$BL$646,$P719,0)+IF($U719=$BM$646,$P719,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U719=$BM$646,$P719,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U719=$BO$646,$Q719,0)","v":0},{"$f":"IF($U719=$BP$646,$Q719,0)","v":0},{"$f":"IF($U719=$BQ$646,$Q719,0)+IF($U719=$BR$646,$Q719,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U719=$BR$646,$Q719,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U719=$BT$646,$R719,0)","v":0},{"$f":"IF($U719=$BU$646,$R719,0)","v":0},{"$f":"IF($U719=$BV$646,$R719,0)+IF($U719=$BW$646,$R719,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U719=$BW$646,$R719,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[711,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W714","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!D$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!E$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!F$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!G$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!H$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!I$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!J$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!K$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!L$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!M$9,FALSE)*$G720","v":0},{"$f":"VLOOKUP($F720,range,'COS Alloc Factors'!N$9,FALSE)*$G720","v":0},{"$f":"SUM(L720:R720)+H720","v":0},0,"Distribution Plant",{"$f":"IF($U720=$V$646,$H720,0)","v":0},{"$f":"IF($U720=$W$646,$H720,0)","v":0},{"$f":"IF($U720=$X$646,$H720,0)+IF($U720=$Y$646,$H720,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U720=$Y$646,$H720,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U720=$AA$646,$I720,0)","v":0},{"$f":"IF($U720=$AB$646,$I720,0)","v":0},{"$f":"IF($U720=$AC$646,$I720,0)+IF($U720=$AD$646,$I720,0)*$X$643","v":0},{"$f":"IF($U720=$AD$646,$I720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AF$646,$J720,0)","v":0},{"$f":"IF($U720=$AG$646,$J720,0)","v":0},{"$f":"IF($U720=$AH$646,$J720,0)+IF($U720=$AI$646,$J720,0)*$X$643","v":0},{"$f":"IF($U720=$AI$646,$J720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AK$646,$K720,0)","v":0},{"$f":"IF($U720=$AL$646,$K720,0)","v":0},{"$f":"IF($U720=$AM$646,$K720,0)+IF($U720=$AN$646,$K720,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U720=$AN$646,$K720,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U720=$AP$646,$L720,0)","v":0},{"$f":"IF($U720=$AQ$646,$L720,0)","v":0},{"$f":"IF($U720=$AR$646,$L720,0)+IF($U720=$AS$646,$L720,0)*$X$643","v":0},{"$f":"IF($U720=$AS$646,$L720,0)*$Y$643","v":0},0,{"$f":"IF($U720=$AU$646,$M720,0)","v":0},{"$f":"IF($U720=$AV$646,$M720,0)","v":0},{"$f":"IF($U720=$AW$646,$M720,0)+IF($U720=$AX$646,$M720,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U720=$AX$646,$M720,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U720=$AZ$646,$N720,0)","v":0},{"$f":"IF($U720=$BA$646,$N720,0)","v":0},{"$f":"IF($U720=$BB$646,$N720,0)+IF($U720=$BC$646,$N720,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U720=$BC$646,$N720,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U720=$BE$646,$O720,0)","v":0},{"$f":"IF($U720=$BF$646,$O720,0)","v":0},{"$f":"IF($U720=$BG$646,$O720,0)+IF($U720=$BH$646,$O720,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U720=$BH$646,$O720,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U720=$BJ$646,$P720,0)","v":0},{"$f":"IF($U720=$BK$646,$P720,0)","v":0},{"$f":"IF($U720=$BL$646,$P720,0)+IF($U720=$BM$646,$P720,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U720=$BM$646,$P720,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U720=$BO$646,$Q720,0)","v":0},{"$f":"IF($U720=$BP$646,$Q720,0)","v":0},{"$f":"IF($U720=$BQ$646,$Q720,0)+IF($U720=$BR$646,$Q720,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U720=$BR$646,$Q720,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U720=$BT$646,$R720,0)","v":0},{"$f":"IF($U720=$BU$646,$R720,0)","v":0},{"$f":"IF($U720=$BV$646,$R720,0)+IF($U720=$BW$646,$R720,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U720=$BW$646,$R720,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[712,null,null,"Total",null,null,{"$f":"SUM(G718:G720)","v":26519853.885050498},{"$f":"SUM(H718:H720)","v":22983138.071432546},{"$f":"SUM(I718:I720)","v":0},0,0,145270.75429675239,12900.326443973256,{"$f":"SUM(N718:N720)","v":761429.93886710436},{"$f":"SUM(O718:O720)","v":884782.26851009356},934725.31666531926,791336.47297467524,6270.7358600336302,{"$f":"SUM(S718:S720)","v":26519853.885050498},0,null,{"$f":"SUM(V718:V720)","v":0},{"$f":"SUM(W718:W720)","v":22983138.071432546},0,0,0,{"$f":"SUM(AA718:AA720)","v":0},{"$f":"SUM(AB718:AB720)","v":0},0,0,0,{"$f":"SUM(AF718:AF720)","v":0},{"$f":"SUM(AG718:AG720)","v":0},0,0,0,{"$f":"SUM(AK718:AK720)","v":0},{"$f":"SUM(AL718:AL720)","v":0},{"$f":"SUM(AM718:AM720)","v":0},{"$f":"SUM(AN718:AN720)","v":0},0,{"$f":"SUM(AP718:AP720)","v":0},{"$f":"SUM(AQ718:AQ720)","v":145270.75429675239},{"$f":"SUM(AR718:AR720)","v":0},{"$f":"SUM(AS718:AS720)","v":0},0,{"$f":"SUM(AU718:AU720)","v":0},{"$f":"SUM(AV718:AV720)","v":12900.326443973256},{"$f":"SUM(AW718:AW720)","v":0},{"$f":"SUM(AX718:AX720)","v":0},0,{"$f":"SUM(AZ718:AZ720)","v":0},{"$f":"SUM(BA718:BA720)","v":761429.93886710436},0,0,0,{"$f":"SUM(BE718:BE720)","v":0},{"$f":"SUM(BF718:BF720)","v":884782.26851009356},0,0,0,{"$f":"SUM(BJ718:BJ720)","v":0},{"$f":"SUM(BK718:BK720)","v":934725.31666531926},0,0,0,{"$f":"SUM(BO718:BO720)","v":0},{"$f":"SUM(BP718:BP720)","v":791336.47297467524},{"$f":"SUM(BQ718:BQ720)","v":0},{"$f":"SUM(BR718:BR720)","v":0},0,{"$f":"SUM(BT718:BT720)","v":0},{"$f":"SUM(BU718:BU720)","v":6270.7358600336302},{"$f":"SUM(BV718:BV720)","v":0},{"$f":"SUM(BW718:BW720)","v":0},0,0]
[713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[714,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[715,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W718","v":190134.90197087775},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!D$9,FALSE)*$G724","v":164778.30998376387},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!E$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!F$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!G$9,FALSE)*$G724","v":0},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!H$9,FALSE)*$G724","v":1041.5231074488963},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!I$9,FALSE)*$G724","v":92.489284233946904},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!J$9,FALSE)*$G724","v":5459.0951900304053},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!K$9,FALSE)*$G724","v":6343.4734828448372},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!L$9,FALSE)*$G724","v":6701.5416911494694},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!M$9,FALSE)*$G724","v":5673.510999238054},{"$f":"VLOOKUP($F724,range,'COS Alloc Factors'!N$9,FALSE)*$G724","v":44.958232168272431},{"$f":"SUM(L724:R724)+H724","v":190134.90197087775},0,"Distribution Plant",{"$f":"IF($U724=$V$646,$H724,0)","v":0},{"$f":"IF($U724=$W$646,$H724,0)","v":164778.30998376387},{"$f":"IF($U724=$X$646,$H724,0)+IF($U724=$Y$646,$H724,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U724=$Y$646,$H724,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U724=$AA$646,$I724,0)","v":0},{"$f":"IF($U724=$AB$646,$I724,0)","v":0},{"$f":"IF($U724=$AC$646,$I724,0)+IF($U724=$AD$646,$I724,0)*$X$643","v":0},{"$f":"IF($U724=$AD$646,$I724,0)*$Y$643","v":0},0,{"$f":"IF($U724=$AF$646,$J724,0)","v":0},{"$f":"IF($U724=$AG$646,$J724,0)","v":0},{"$f":"IF($U724=$AH$646,$J724,0)+IF($U724=$AI$646,$J724,0)*$X$643","v":0},{"$f":"IF($U724=$AI$646,$J724,0)*$Y$643","v":0},0,{"$f":"IF($U724=$AK$646,$K724,0)","v":0},{"$f":"IF($U724=$AL$646,$K724,0)","v":0},{"$f":"IF($U724=$AM$646,$K724,0)+IF($U724=$AN$646,$K724,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U724=$AN$646,$K724,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U724=$AP$646,$L724,0)","v":0},{"$f":"IF($U724=$AQ$646,$L724,0)","v":1041.5231074488963},{"$f":"IF($U724=$AR$646,$L724,0)+IF($U724=$AS$646,$L724,0)*$X$643","v":0},{"$f":"IF($U724=$AS$646,$L724,0)*$Y$643","v":0},0,{"$f":"IF($U724=$AU$646,$M724,0)","v":0},{"$f":"IF($U724=$AV$646,$M724,0)","v":92.489284233946904},{"$f":"IF($U724=$AW$646,$M724,0)+IF($U724=$AX$646,$M724,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U724=$AX$646,$M724,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U724=$AZ$646,$N724,0)","v":0},{"$f":"IF($U724=$BA$646,$N724,0)","v":5459.0951900304053},{"$f":"IF($U724=$BB$646,$N724,0)+IF($U724=$BC$646,$N724,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U724=$BC$646,$N724,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U724=$BE$646,$O724,0)","v":0},{"$f":"IF($U724=$BF$646,$O724,0)","v":6343.4734828448372},{"$f":"IF($U724=$BG$646,$O724,0)+IF($U724=$BH$646,$O724,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U724=$BH$646,$O724,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U724=$BJ$646,$P724,0)","v":0},{"$f":"IF($U724=$BK$646,$P724,0)","v":6701.5416911494694},{"$f":"IF($U724=$BL$646,$P724,0)+IF($U724=$BM$646,$P724,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U724=$BM$646,$P724,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U724=$BO$646,$Q724,0)","v":0},{"$f":"IF($U724=$BP$646,$Q724,0)","v":5673.510999238054},{"$f":"IF($U724=$BQ$646,$Q724,0)+IF($U724=$BR$646,$Q724,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U724=$BR$646,$Q724,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U724=$BT$646,$R724,0)","v":0},{"$f":"IF($U724=$BU$646,$R724,0)","v":44.958232168272431},{"$f":"IF($U724=$BV$646,$R724,0)+IF($U724=$BW$646,$R724,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U724=$BW$646,$R724,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[716,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W719","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!D$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!E$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!F$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!G$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!H$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!I$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!J$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!K$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!L$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!M$9,FALSE)*$G725","v":0},{"$f":"VLOOKUP($F725,range,'COS Alloc Factors'!N$9,FALSE)*$G725","v":0},{"$f":"SUM(L725:R725)+H725","v":0},0,"Distribution Plant",{"$f":"IF($U725=$V$646,$H725,0)","v":0},{"$f":"IF($U725=$W$646,$H725,0)","v":0},{"$f":"IF($U725=$X$646,$H725,0)+IF($U725=$Y$646,$H725,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U725=$Y$646,$H725,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U725=$AA$646,$I725,0)","v":0},{"$f":"IF($U725=$AB$646,$I725,0)","v":0},{"$f":"IF($U725=$AC$646,$I725,0)+IF($U725=$AD$646,$I725,0)*$X$643","v":0},{"$f":"IF($U725=$AD$646,$I725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$AF$646,$J725,0)","v":0},{"$f":"IF($U725=$AG$646,$J725,0)","v":0},{"$f":"IF($U725=$AH$646,$J725,0)+IF($U725=$AI$646,$J725,0)*$X$643","v":0},{"$f":"IF($U725=$AI$646,$J725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$AK$646,$K725,0)","v":0},{"$f":"IF($U725=$AL$646,$K725,0)","v":0},{"$f":"IF($U725=$AM$646,$K725,0)+IF($U725=$AN$646,$K725,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U725=$AN$646,$K725,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U725=$AP$646,$L725,0)","v":0},{"$f":"IF($U725=$AQ$646,$L725,0)","v":0},{"$f":"IF($U725=$AR$646,$L725,0)+IF($U725=$AS$646,$L725,0)*$X$643","v":0},{"$f":"IF($U725=$AS$646,$L725,0)*$Y$643","v":0},0,{"$f":"IF($U725=$AU$646,$M725,0)","v":0},{"$f":"IF($U725=$AV$646,$M725,0)","v":0},{"$f":"IF($U725=$AW$646,$M725,0)+IF($U725=$AX$646,$M725,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U725=$AX$646,$M725,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U725=$AZ$646,$N725,0)","v":0},{"$f":"IF($U725=$BA$646,$N725,0)","v":0},{"$f":"IF($U725=$BB$646,$N725,0)+IF($U725=$BC$646,$N725,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U725=$BC$646,$N725,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U725=$BE$646,$O725,0)","v":0},{"$f":"IF($U725=$BF$646,$O725,0)","v":0},{"$f":"IF($U725=$BG$646,$O725,0)+IF($U725=$BH$646,$O725,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U725=$BH$646,$O725,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U725=$BJ$646,$P725,0)","v":0},{"$f":"IF($U725=$BK$646,$P725,0)","v":0},{"$f":"IF($U725=$BL$646,$P725,0)+IF($U725=$BM$646,$P725,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U725=$BM$646,$P725,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U725=$BO$646,$Q725,0)","v":0},{"$f":"IF($U725=$BP$646,$Q725,0)","v":0},{"$f":"IF($U725=$BQ$646,$Q725,0)+IF($U725=$BR$646,$Q725,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U725=$BR$646,$Q725,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U725=$BT$646,$R725,0)","v":0},{"$f":"IF($U725=$BU$646,$R725,0)","v":0},{"$f":"IF($U725=$BV$646,$R725,0)+IF($U725=$BW$646,$R725,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U725=$BW$646,$R725,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[717,null,null,"Total",null,null,{"$f":"SUM(G724:G725)","v":190134.90197087775},{"$f":"SUM(H724:H725)","v":164778.30998376387},{"$f":"SUM(I724:I725)","v":0},0,0,1041.5231074488963,92.489284233946904,{"$f":"SUM(N724:N725)","v":5459.0951900304053},{"$f":"SUM(O724:O725)","v":6343.4734828448372},6701.5416911494694,5673.510999238054,44.958232168272431,{"$f":"SUM(S724:S725)","v":190134.90197087775},0,null,{"$f":"SUM(V724:V725)","v":0},{"$f":"SUM(W724:W725)","v":164778.30998376387},0,0,0,{"$f":"SUM(AA724:AA725)","v":0},{"$f":"SUM(AB724:AB725)","v":0},0,0,0,{"$f":"SUM(AF724:AF725)","v":0},{"$f":"SUM(AG724:AG725)","v":0},0,0,0,{"$f":"SUM(AK724:AK725)","v":0},{"$f":"SUM(AL724:AL725)","v":0},{"$f":"SUM(AM724:AM725)","v":0},{"$f":"SUM(AN724:AN725)","v":0},0,{"$f":"SUM(AP724:AP725)","v":0},{"$f":"SUM(AQ724:AQ725)","v":1041.5231074488963},{"$f":"SUM(AR724:AR725)","v":0},{"$f":"SUM(AS724:AS725)","v":0},0,{"$f":"SUM(AU724:AU725)","v":0},{"$f":"SUM(AV724:AV725)","v":92.489284233946904},{"$f":"SUM(AW724:AW725)","v":0},{"$f":"SUM(AX724:AX725)","v":0},0,{"$f":"SUM(AZ724:AZ725)","v":0},{"$f":"SUM(BA724:BA725)","v":5459.0951900304053},0,0,0,{"$f":"SUM(BE724:BE725)","v":0},{"$f":"SUM(BF724:BF725)","v":6343.4734828448372},0,0,0,{"$f":"SUM(BJ724:BJ725)","v":0},{"$f":"SUM(BK724:BK725)","v":6701.5416911494694},0,0,0,{"$f":"SUM(BO724:BO725)","v":0},{"$f":"SUM(BP724:BP725)","v":5673.510999238054},{"$f":"SUM(BQ724:BQ725)","v":0},{"$f":"SUM(BR724:BR725)","v":0},0,{"$f":"SUM(BT724:BT725)","v":0},{"$f":"SUM(BU724:BU725)","v":44.958232168272431},{"$f":"SUM(BV724:BV725)","v":0},{"$f":"SUM(BW724:BW725)","v":0},0,0]
[718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[719,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[720,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W723","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!D$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!E$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!F$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!G$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!H$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!I$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!J$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!K$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!L$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!M$9,FALSE)*$G729","v":0},{"$f":"VLOOKUP($F729,range,'COS Alloc Factors'!N$9,FALSE)*$G729","v":0},{"$f":"SUM(L729:R729)+H729","v":0},0,"Distribution Plant",{"$f":"IF($U729=$V$646,$H729,0)","v":0},{"$f":"IF($U729=$W$646,$H729,0)","v":0},{"$f":"IF($U729=$X$646,$H729,0)+IF($U729=$Y$646,$H729,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U729=$Y$646,$H729,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U729=$AA$646,$I729,0)","v":0},{"$f":"IF($U729=$AB$646,$I729,0)","v":0},{"$f":"IF($U729=$AC$646,$I729,0)+IF($U729=$AD$646,$I729,0)*$X$643","v":0},{"$f":"IF($U729=$AD$646,$I729,0)*$Y$643","v":0},0,{"$f":"IF($U729=$AF$646,$J729,0)","v":0},{"$f":"IF($U729=$AG$646,$J729,0)","v":0},{"$f":"IF($U729=$AH$646,$J729,0)+IF($U729=$AI$646,$J729,0)*$X$643","v":0},{"$f":"IF($U729=$AI$646,$J729,0)*$Y$643","v":0},0,{"$f":"IF($U729=$AK$646,$K729,0)","v":0},{"$f":"IF($U729=$AL$646,$K729,0)","v":0},{"$f":"IF($U729=$AM$646,$K729,0)+IF($U729=$AN$646,$K729,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U729=$AN$646,$K729,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U729=$AP$646,$L729,0)","v":0},{"$f":"IF($U729=$AQ$646,$L729,0)","v":0},{"$f":"IF($U729=$AR$646,$L729,0)+IF($U729=$AS$646,$L729,0)*$X$643","v":0},{"$f":"IF($U729=$AS$646,$L729,0)*$Y$643","v":0},0,{"$f":"IF($U729=$AU$646,$M729,0)","v":0},{"$f":"IF($U729=$AV$646,$M729,0)","v":0},{"$f":"IF($U729=$AW$646,$M729,0)+IF($U729=$AX$646,$M729,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U729=$AX$646,$M729,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U729=$AZ$646,$N729,0)","v":0},{"$f":"IF($U729=$BA$646,$N729,0)","v":0},{"$f":"IF($U729=$BB$646,$N729,0)+IF($U729=$BC$646,$N729,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U729=$BC$646,$N729,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U729=$BE$646,$O729,0)","v":0},{"$f":"IF($U729=$BF$646,$O729,0)","v":0},{"$f":"IF($U729=$BG$646,$O729,0)+IF($U729=$BH$646,$O729,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U729=$BH$646,$O729,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U729=$BJ$646,$P729,0)","v":0},{"$f":"IF($U729=$BK$646,$P729,0)","v":0},{"$f":"IF($U729=$BL$646,$P729,0)+IF($U729=$BM$646,$P729,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U729=$BM$646,$P729,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U729=$BO$646,$Q729,0)","v":0},{"$f":"IF($U729=$BP$646,$Q729,0)","v":0},{"$f":"IF($U729=$BQ$646,$Q729,0)+IF($U729=$BR$646,$Q729,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U729=$BR$646,$Q729,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U729=$BT$646,$R729,0)","v":0},{"$f":"IF($U729=$BU$646,$R729,0)","v":0},{"$f":"IF($U729=$BV$646,$R729,0)+IF($U729=$BW$646,$R729,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U729=$BW$646,$R729,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[721,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W724","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!D$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!E$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!F$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!G$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!H$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!I$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!J$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!K$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!L$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!M$9,FALSE)*$G730","v":0},{"$f":"VLOOKUP($F730,range,'COS Alloc Factors'!N$9,FALSE)*$G730","v":0},{"$f":"SUM(L730:R730)+H730","v":0},0,"Distribution Plant",{"$f":"IF($U730=$V$646,$H730,0)","v":0},{"$f":"IF($U730=$W$646,$H730,0)","v":0},{"$f":"IF($U730=$X$646,$H730,0)+IF($U730=$Y$646,$H730,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U730=$Y$646,$H730,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U730=$AA$646,$I730,0)","v":0},{"$f":"IF($U730=$AB$646,$I730,0)","v":0},{"$f":"IF($U730=$AC$646,$I730,0)+IF($U730=$AD$646,$I730,0)*$X$643","v":0},{"$f":"IF($U730=$AD$646,$I730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AF$646,$J730,0)","v":0},{"$f":"IF($U730=$AG$646,$J730,0)","v":0},{"$f":"IF($U730=$AH$646,$J730,0)+IF($U730=$AI$646,$J730,0)*$X$643","v":0},{"$f":"IF($U730=$AI$646,$J730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AK$646,$K730,0)","v":0},{"$f":"IF($U730=$AL$646,$K730,0)","v":0},{"$f":"IF($U730=$AM$646,$K730,0)+IF($U730=$AN$646,$K730,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U730=$AN$646,$K730,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U730=$AP$646,$L730,0)","v":0},{"$f":"IF($U730=$AQ$646,$L730,0)","v":0},{"$f":"IF($U730=$AR$646,$L730,0)+IF($U730=$AS$646,$L730,0)*$X$643","v":0},{"$f":"IF($U730=$AS$646,$L730,0)*$Y$643","v":0},0,{"$f":"IF($U730=$AU$646,$M730,0)","v":0},{"$f":"IF($U730=$AV$646,$M730,0)","v":0},{"$f":"IF($U730=$AW$646,$M730,0)+IF($U730=$AX$646,$M730,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U730=$AX$646,$M730,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U730=$AZ$646,$N730,0)","v":0},{"$f":"IF($U730=$BA$646,$N730,0)","v":0},{"$f":"IF($U730=$BB$646,$N730,0)+IF($U730=$BC$646,$N730,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U730=$BC$646,$N730,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U730=$BE$646,$O730,0)","v":0},{"$f":"IF($U730=$BF$646,$O730,0)","v":0},{"$f":"IF($U730=$BG$646,$O730,0)+IF($U730=$BH$646,$O730,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U730=$BH$646,$O730,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U730=$BJ$646,$P730,0)","v":0},{"$f":"IF($U730=$BK$646,$P730,0)","v":0},{"$f":"IF($U730=$BL$646,$P730,0)+IF($U730=$BM$646,$P730,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U730=$BM$646,$P730,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U730=$BO$646,$Q730,0)","v":0},{"$f":"IF($U730=$BP$646,$Q730,0)","v":0},{"$f":"IF($U730=$BQ$646,$Q730,0)+IF($U730=$BR$646,$Q730,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U730=$BR$646,$Q730,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U730=$BT$646,$R730,0)","v":0},{"$f":"IF($U730=$BU$646,$R730,0)","v":0},{"$f":"IF($U730=$BV$646,$R730,0)+IF($U730=$BW$646,$R730,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U730=$BW$646,$R730,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[722,null,null,"Total",null,null,{"$f":"SUM(G729:G730)","v":0},{"$f":"SUM(H729:H730)","v":0},{"$f":"SUM(I729:I730)","v":0},0,0,0,0,{"$f":"SUM(N729:N730)","v":0},{"$f":"SUM(O729:O730)","v":0},0,0,0,{"$f":"SUM(S729:S730)","v":0},0,null,{"$f":"SUM(V729:V730)","v":0},{"$f":"SUM(W729:W730)","v":0},0,0,0,{"$f":"SUM(AA729:AA730)","v":0},{"$f":"SUM(AB729:AB730)","v":0},0,0,0,{"$f":"SUM(AF729:AF730)","v":0},{"$f":"SUM(AG729:AG730)","v":0},0,0,0,{"$f":"SUM(AK729:AK730)","v":0},{"$f":"SUM(AL729:AL730)","v":0},{"$f":"SUM(AM729:AM730)","v":0},{"$f":"SUM(AN729:AN730)","v":0},0,{"$f":"SUM(AP729:AP730)","v":0},{"$f":"SUM(AQ729:AQ730)","v":0},{"$f":"SUM(AR729:AR730)","v":0},{"$f":"SUM(AS729:AS730)","v":0},0,{"$f":"SUM(AU729:AU730)","v":0},{"$f":"SUM(AV729:AV730)","v":0},{"$f":"SUM(AW729:AW730)","v":0},{"$f":"SUM(AX729:AX730)","v":0},0,{"$f":"SUM(AZ729:AZ730)","v":0},{"$f":"SUM(BA729:BA730)","v":0},0,0,0,{"$f":"SUM(BE729:BE730)","v":0},{"$f":"SUM(BF729:BF730)","v":0},0,0,0,{"$f":"SUM(BJ729:BJ730)","v":0},{"$f":"SUM(BK729:BK730)","v":0},0,0,0,{"$f":"SUM(BO729:BO730)","v":0},{"$f":"SUM(BP729:BP730)","v":0},{"$f":"SUM(BQ729:BQ730)","v":0},{"$f":"SUM(BR729:BR730)","v":0},0,{"$f":"SUM(BT729:BT730)","v":0},{"$f":"SUM(BU729:BU730)","v":0},{"$f":"SUM(BV729:BV730)","v":0},{"$f":"SUM(BW729:BW730)","v":0},0,0]
[723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[724,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[725,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W728","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!D$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!E$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!F$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!G$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!H$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!I$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!J$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!K$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!L$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!M$9,FALSE)*$G734","v":0},{"$f":"VLOOKUP($F734,range,'COS Alloc Factors'!N$9,FALSE)*$G734","v":0},{"$f":"SUM(L734:R734)+H734","v":0},0,"Distribution Plant",{"$f":"IF($U734=$V$646,$H734,0)","v":0},{"$f":"IF($U734=$W$646,$H734,0)","v":0},{"$f":"IF($U734=$X$646,$H734,0)+IF($U734=$Y$646,$H734,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U734=$Y$646,$H734,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V734:Y734)-H734","v":0},{"$f":"IF($U734=$AA$646,$I734,0)","v":0},{"$f":"IF($U734=$AB$646,$I734,0)","v":0},{"$f":"IF($U734=$AC$646,$I734,0)+IF($U734=$AD$646,$I734,0)*$X$643","v":0},{"$f":"IF($U734=$AD$646,$I734,0)*$Y$643","v":0},{"$f":"SUM(AA734:AD734)-I734","v":0},{"$f":"IF($U734=$AF$646,$J734,0)","v":0},{"$f":"IF($U734=$AG$646,$J734,0)","v":0},{"$f":"IF($U734=$AH$646,$J734,0)+IF($U734=$AI$646,$J734,0)*$X$643","v":0},{"$f":"IF($U734=$AI$646,$J734,0)*$Y$643","v":0},{"$f":"SUM(AF734:AI734)-J734","v":0},{"$f":"IF($U734=$AK$646,$K734,0)","v":0},{"$f":"IF($U734=$AL$646,$K734,0)","v":0},{"$f":"IF($U734=$AM$646,$K734,0)+IF($U734=$AN$646,$K734,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U734=$AN$646,$K734,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK734:AN734)-K734","v":0},{"$f":"IF($U734=$AP$646,$L734,0)","v":0},{"$f":"IF($U734=$AQ$646,$L734,0)","v":0},{"$f":"IF($U734=$AR$646,$L734,0)+IF($U734=$AS$646,$L734,0)*$X$643","v":0},{"$f":"IF($U734=$AS$646,$L734,0)*$Y$643","v":0},{"$f":"SUM(AP734:AS734)-L734","v":0},{"$f":"IF($U734=$AU$646,$M734,0)","v":0},{"$f":"IF($U734=$AV$646,$M734,0)","v":0},{"$f":"IF($U734=$AW$646,$M734,0)+IF($U734=$AX$646,$M734,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U734=$AX$646,$M734,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU734:AX734)-M734","v":0},{"$f":"IF($U734=$AZ$646,$N734,0)","v":0},{"$f":"IF($U734=$BA$646,$N734,0)","v":0},{"$f":"IF($U734=$BB$646,$N734,0)+IF($U734=$BC$646,$N734,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U734=$BC$646,$N734,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ734:BC734)-N734","v":0},{"$f":"IF($U734=$BE$646,$O734,0)","v":0},{"$f":"IF($U734=$BF$646,$O734,0)","v":0},{"$f":"IF($U734=$BG$646,$O734,0)+IF($U734=$BH$646,$O734,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U734=$BH$646,$O734,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},{"$f":"SUM(BE734:BH734)-O734","v":0},{"$f":"IF($U734=$BJ$646,$P734,0)","v":0},{"$f":"IF($U734=$BK$646,$P734,0)","v":0},{"$f":"IF($U734=$BL$646,$P734,0)+IF($U734=$BM$646,$P734,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U734=$BM$646,$P734,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ734:BM734)-P734","v":0},{"$f":"IF($U734=$BO$646,$Q734,0)","v":0},{"$f":"IF($U734=$BP$646,$Q734,0)","v":0},{"$f":"IF($U734=$BQ$646,$Q734,0)+IF($U734=$BR$646,$Q734,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U734=$BR$646,$Q734,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO734:BR734)-Q734","v":0},{"$f":"IF($U734=$BT$646,$R734,0)","v":0},{"$f":"IF($U734=$BU$646,$R734,0)","v":0},{"$f":"IF($U734=$BV$646,$R734,0)+IF($U734=$BW$646,$R734,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U734=$BW$646,$R734,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT734:BW734)-R734","v":0},0]
[726,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W729","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!D$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!E$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!F$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!G$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!H$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!I$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!J$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!K$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!L$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!M$9,FALSE)*$G735","v":0},{"$f":"VLOOKUP($F735,range,'COS Alloc Factors'!N$9,FALSE)*$G735","v":0},{"$f":"SUM(L735:R735)+H735","v":0},0,"Distribution Plant",{"$f":"IF($U735=$V$646,$H735,0)","v":0},{"$f":"IF($U735=$W$646,$H735,0)","v":0},{"$f":"IF($U735=$X$646,$H735,0)+IF($U735=$Y$646,$H735,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U735=$Y$646,$H735,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U735=$AA$646,$I735,0)","v":0},{"$f":"IF($U735=$AB$646,$I735,0)","v":0},{"$f":"IF($U735=$AC$646,$I735,0)+IF($U735=$AD$646,$I735,0)*$X$643","v":0},{"$f":"IF($U735=$AD$646,$I735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AF$646,$J735,0)","v":0},{"$f":"IF($U735=$AG$646,$J735,0)","v":0},{"$f":"IF($U735=$AH$646,$J735,0)+IF($U735=$AI$646,$J735,0)*$X$643","v":0},{"$f":"IF($U735=$AI$646,$J735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AK$646,$K735,0)","v":0},{"$f":"IF($U735=$AL$646,$K735,0)","v":0},{"$f":"IF($U735=$AM$646,$K735,0)+IF($U735=$AN$646,$K735,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U735=$AN$646,$K735,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U735=$AP$646,$L735,0)","v":0},{"$f":"IF($U735=$AQ$646,$L735,0)","v":0},{"$f":"IF($U735=$AR$646,$L735,0)+IF($U735=$AS$646,$L735,0)*$X$643","v":0},{"$f":"IF($U735=$AS$646,$L735,0)*$Y$643","v":0},0,{"$f":"IF($U735=$AU$646,$M735,0)","v":0},{"$f":"IF($U735=$AV$646,$M735,0)","v":0},{"$f":"IF($U735=$AW$646,$M735,0)+IF($U735=$AX$646,$M735,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U735=$AX$646,$M735,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U735=$AZ$646,$N735,0)","v":0},{"$f":"IF($U735=$BA$646,$N735,0)","v":0},{"$f":"IF($U735=$BB$646,$N735,0)+IF($U735=$BC$646,$N735,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U735=$BC$646,$N735,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U735=$BE$646,$O735,0)","v":0},{"$f":"IF($U735=$BF$646,$O735,0)","v":0},{"$f":"IF($U735=$BG$646,$O735,0)+IF($U735=$BH$646,$O735,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U735=$BH$646,$O735,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U735=$BJ$646,$P735,0)","v":0},{"$f":"IF($U735=$BK$646,$P735,0)","v":0},{"$f":"IF($U735=$BL$646,$P735,0)+IF($U735=$BM$646,$P735,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U735=$BM$646,$P735,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U735=$BO$646,$Q735,0)","v":0},{"$f":"IF($U735=$BP$646,$Q735,0)","v":0},{"$f":"IF($U735=$BQ$646,$Q735,0)+IF($U735=$BR$646,$Q735,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U735=$BR$646,$Q735,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U735=$BT$646,$R735,0)","v":0},{"$f":"IF($U735=$BU$646,$R735,0)","v":0},{"$f":"IF($U735=$BV$646,$R735,0)+IF($U735=$BW$646,$R735,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U735=$BW$646,$R735,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[727,null,null,"Total",null,null,{"$f":"SUM(G734:G735)","v":0},{"$f":"SUM(H734:H735)","v":0},{"$f":"SUM(I734:I735)","v":0},0,0,0,0,{"$f":"SUM(N734:N735)","v":0},{"$f":"SUM(O734:O735)","v":0},0,0,0,{"$f":"SUM(S734:S735)","v":0},0,null,{"$f":"SUM(V734:V735)","v":0},{"$f":"SUM(W734:W735)","v":0},0,0,0,{"$f":"SUM(AA734:AA735)","v":0},{"$f":"SUM(AB734:AB735)","v":0},0,0,0,{"$f":"SUM(AF734:AF735)","v":0},{"$f":"SUM(AG734:AG735)","v":0},0,0,0,{"$f":"SUM(AK734:AK735)","v":0},{"$f":"SUM(AL734:AL735)","v":0},{"$f":"SUM(AM734:AM735)","v":0},{"$f":"SUM(AN734:AN735)","v":0},0,{"$f":"SUM(AP734:AP735)","v":0},{"$f":"SUM(AQ734:AQ735)","v":0},{"$f":"SUM(AR734:AR735)","v":0},{"$f":"SUM(AS734:AS735)","v":0},0,{"$f":"SUM(AU734:AU735)","v":0},{"$f":"SUM(AV734:AV735)","v":0},{"$f":"SUM(AW734:AW735)","v":0},{"$f":"SUM(AX734:AX735)","v":0},0,{"$f":"SUM(AZ734:AZ735)","v":0},{"$f":"SUM(BA734:BA735)","v":0},0,0,0,{"$f":"SUM(BE734:BE735)","v":0},{"$f":"SUM(BF734:BF735)","v":0},0,0,0,{"$f":"SUM(BJ734:BJ735)","v":0},{"$f":"SUM(BK734:BK735)","v":0},0,0,0,{"$f":"SUM(BO734:BO735)","v":0},{"$f":"SUM(BP734:BP735)","v":0},{"$f":"SUM(BQ734:BQ735)","v":0},{"$f":"SUM(BR734:BR735)","v":0},0,{"$f":"SUM(BT734:BT735)","v":0},{"$f":"SUM(BU734:BU735)","v":0},{"$f":"SUM(BV734:BV735)","v":0},{"$f":"SUM(BW734:BW735)","v":0},0,0]
[728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[729,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[730,null,null,"Utah",null,"Mains",{"$f":"'ROR-Model'!W733","v":14610308.284408176},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!D$9,FALSE)*$G739","v":12414537.22565941},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!E$9,FALSE)*$G739","v":0},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!F$9,FALSE)*$G739","v":0},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!G$9,FALSE)*$G739","v":0},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!H$9,FALSE)*$G739","v":88692.678627169589},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!I$9,FALSE)*$G739","v":5566.3768021343949},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!J$9,FALSE)*$G739","v":463905.79503795324},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!K$9,FALSE)*$G739","v":501662.25440530787},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!L$9,FALSE)*$G739","v":600527.78375204105},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!M$9,FALSE)*$G739","v":531127.30806172499},{"$f":"VLOOKUP($F739,range,'COS Alloc Factors'!N$9,FALSE)*$G739","v":4288.8620624364803},{"$f":"SUM(L739:R739)+H739","v":14610308.284408178},0,"Distribution Plant",{"$f":"IF($U739=$V$646,$H739,0)","v":0},{"$f":"IF($U739=$W$646,$H739,0)","v":12414537.22565941},{"$f":"IF($U739=$X$646,$H739,0)+IF($U739=$Y$646,$H739,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U739=$Y$646,$H739,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U739=$AA$646,$I739,0)","v":0},{"$f":"IF($U739=$AB$646,$I739,0)","v":0},{"$f":"IF($U739=$AC$646,$I739,0)+IF($U739=$AD$646,$I739,0)*$X$643","v":0},{"$f":"IF($U739=$AD$646,$I739,0)*$Y$643","v":0},0,{"$f":"IF($U739=$AF$646,$J739,0)","v":0},{"$f":"IF($U739=$AG$646,$J739,0)","v":0},{"$f":"IF($U739=$AH$646,$J739,0)+IF($U739=$AI$646,$J739,0)*$X$643","v":0},{"$f":"IF($U739=$AI$646,$J739,0)*$Y$643","v":0},0,{"$f":"IF($U739=$AK$646,$K739,0)","v":0},{"$f":"IF($U739=$AL$646,$K739,0)","v":0},{"$f":"IF($U739=$AM$646,$K739,0)+IF($U739=$AN$646,$K739,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U739=$AN$646,$K739,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U739=$AP$646,$L739,0)","v":0},{"$f":"IF($U739=$AQ$646,$L739,0)","v":88692.678627169589},{"$f":"IF($U739=$AR$646,$L739,0)+IF($U739=$AS$646,$L739,0)*$X$643","v":0},{"$f":"IF($U739=$AS$646,$L739,0)*$Y$643","v":0},0,{"$f":"IF($U739=$AU$646,$M739,0)","v":0},{"$f":"IF($U739=$AV$646,$M739,0)","v":5566.3768021343949},{"$f":"IF($U739=$AW$646,$M739,0)+IF($U739=$AX$646,$M739,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U739=$AX$646,$M739,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U739=$AZ$646,$N739,0)","v":0},{"$f":"IF($U739=$BA$646,$N739,0)","v":463905.79503795324},{"$f":"IF($U739=$BB$646,$N739,0)+IF($U739=$BC$646,$N739,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U739=$BC$646,$N739,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U739=$BE$646,$O739,0)","v":0},{"$f":"IF($U739=$BF$646,$O739,0)","v":501662.25440530787},{"$f":"IF($U739=$BG$646,$O739,0)+IF($U739=$BH$646,$O739,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U739=$BH$646,$O739,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U739=$BJ$646,$P739,0)","v":0},{"$f":"IF($U739=$BK$646,$P739,0)","v":600527.78375204105},{"$f":"IF($U739=$BL$646,$P739,0)+IF($U739=$BM$646,$P739,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U739=$BM$646,$P739,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U739=$BO$646,$Q739,0)","v":0},{"$f":"IF($U739=$BP$646,$Q739,0)","v":531127.30806172499},{"$f":"IF($U739=$BQ$646,$Q739,0)+IF($U739=$BR$646,$Q739,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U739=$BR$646,$Q739,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U739=$BT$646,$R739,0)","v":0},{"$f":"IF($U739=$BU$646,$R739,0)","v":4288.8620624364803},{"$f":"IF($U739=$BV$646,$R739,0)+IF($U739=$BW$646,$R739,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U739=$BW$646,$R739,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[731,null,null,"Wyoming",null,"Mains",{"$f":"'ROR-Model'!W734","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!D$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!E$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!F$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!G$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!H$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!I$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!J$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!K$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!L$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!M$9,FALSE)*$G740","v":0},{"$f":"VLOOKUP($F740,range,'COS Alloc Factors'!N$9,FALSE)*$G740","v":0},{"$f":"SUM(L740:R740)+H740","v":0},0,"Distribution Plant",{"$f":"IF($U740=$V$646,$H740,0)","v":0},{"$f":"IF($U740=$W$646,$H740,0)","v":0},{"$f":"IF($U740=$X$646,$H740,0)+IF($U740=$Y$646,$H740,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U740=$Y$646,$H740,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U740=$AA$646,$I740,0)","v":0},{"$f":"IF($U740=$AB$646,$I740,0)","v":0},{"$f":"IF($U740=$AC$646,$I740,0)+IF($U740=$AD$646,$I740,0)*$X$643","v":0},{"$f":"IF($U740=$AD$646,$I740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AF$646,$J740,0)","v":0},{"$f":"IF($U740=$AG$646,$J740,0)","v":0},{"$f":"IF($U740=$AH$646,$J740,0)+IF($U740=$AI$646,$J740,0)*$X$643","v":0},{"$f":"IF($U740=$AI$646,$J740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AK$646,$K740,0)","v":0},{"$f":"IF($U740=$AL$646,$K740,0)","v":0},{"$f":"IF($U740=$AM$646,$K740,0)+IF($U740=$AN$646,$K740,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U740=$AN$646,$K740,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U740=$AP$646,$L740,0)","v":0},{"$f":"IF($U740=$AQ$646,$L740,0)","v":0},{"$f":"IF($U740=$AR$646,$L740,0)+IF($U740=$AS$646,$L740,0)*$X$643","v":0},{"$f":"IF($U740=$AS$646,$L740,0)*$Y$643","v":0},0,{"$f":"IF($U740=$AU$646,$M740,0)","v":0},{"$f":"IF($U740=$AV$646,$M740,0)","v":0},{"$f":"IF($U740=$AW$646,$M740,0)+IF($U740=$AX$646,$M740,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U740=$AX$646,$M740,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U740=$AZ$646,$N740,0)","v":0},{"$f":"IF($U740=$BA$646,$N740,0)","v":0},{"$f":"IF($U740=$BB$646,$N740,0)+IF($U740=$BC$646,$N740,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U740=$BC$646,$N740,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U740=$BE$646,$O740,0)","v":0},{"$f":"IF($U740=$BF$646,$O740,0)","v":0},{"$f":"IF($U740=$BG$646,$O740,0)+IF($U740=$BH$646,$O740,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U740=$BH$646,$O740,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U740=$BJ$646,$P740,0)","v":0},{"$f":"IF($U740=$BK$646,$P740,0)","v":0},{"$f":"IF($U740=$BL$646,$P740,0)+IF($U740=$BM$646,$P740,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U740=$BM$646,$P740,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U740=$BO$646,$Q740,0)","v":0},{"$f":"IF($U740=$BP$646,$Q740,0)","v":0},{"$f":"IF($U740=$BQ$646,$Q740,0)+IF($U740=$BR$646,$Q740,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U740=$BR$646,$Q740,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U740=$BT$646,$R740,0)","v":0},{"$f":"IF($U740=$BU$646,$R740,0)","v":0},{"$f":"IF($U740=$BV$646,$R740,0)+IF($U740=$BW$646,$R740,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U740=$BW$646,$R740,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[732,null,null,"Total",null,null,{"$f":"SUM(G739:G740)","v":14610308.284408176},{"$f":"SUM(H739:H740)","v":12414537.22565941},{"$f":"SUM(I739:I740)","v":0},0,0,88692.678627169589,5566.3768021343949,{"$f":"SUM(N739:N740)","v":463905.79503795324},{"$f":"SUM(O739:O740)","v":501662.25440530787},600527.78375204105,531127.30806172499,4288.8620624364803,{"$f":"SUM(S739:S740)","v":14610308.284408178},0,null,{"$f":"SUM(V739:V740)","v":0},{"$f":"SUM(W739:W740)","v":12414537.22565941},0,0,0,{"$f":"SUM(AA739:AA740)","v":0},{"$f":"SUM(AB739:AB740)","v":0},0,0,0,{"$f":"SUM(AF739:AF740)","v":0},{"$f":"SUM(AG739:AG740)","v":0},0,0,0,{"$f":"SUM(AK739:AK740)","v":0},{"$f":"SUM(AL739:AL740)","v":0},{"$f":"SUM(AM739:AM740)","v":0},{"$f":"SUM(AN739:AN740)","v":0},0,{"$f":"SUM(AP739:AP740)","v":0},{"$f":"SUM(AQ739:AQ740)","v":88692.678627169589},{"$f":"SUM(AR739:AR740)","v":0},{"$f":"SUM(AS739:AS740)","v":0},0,{"$f":"SUM(AU739:AU740)","v":0},{"$f":"SUM(AV739:AV740)","v":5566.3768021343949},{"$f":"SUM(AW739:AW740)","v":0},{"$f":"SUM(AX739:AX740)","v":0},0,{"$f":"SUM(AZ739:AZ740)","v":0},{"$f":"SUM(BA739:BA740)","v":463905.79503795324},0,0,0,{"$f":"SUM(BE739:BE740)","v":0},{"$f":"SUM(BF739:BF740)","v":501662.25440530787},0,0,0,{"$f":"SUM(BJ739:BJ740)","v":0},{"$f":"SUM(BK739:BK740)","v":600527.78375204105},0,0,0,{"$f":"SUM(BO739:BO740)","v":0},{"$f":"SUM(BP739:BP740)","v":531127.30806172499},{"$f":"SUM(BQ739:BQ740)","v":0},{"$f":"SUM(BR739:BR740)","v":0},0,{"$f":"SUM(BT739:BT740)","v":0},{"$f":"SUM(BU739:BU740)","v":4288.8620624364803},{"$f":"SUM(BV739:BV740)","v":0},{"$f":"SUM(BW739:BW740)","v":0},0,0]
[733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[734,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[735,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W738-G745","v":142105.28561983973},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!D$9,FALSE)*$G744","v":123408.35565364032},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!E$9,FALSE)*$G744","v":0},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!F$9,FALSE)*$G744","v":0},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!G$9,FALSE)*$G744","v":0},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!H$9,FALSE)*$G744","v":807.91222777334792},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!I$9,FALSE)*$G744","v":68.035481775269318},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!J$9,FALSE)*$G744","v":4015.7319238335322},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!K$9,FALSE)*$G744","v":4666.2840793786581},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!L$9,FALSE)*$G744","v":4929.6804637510622},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!M$9,FALSE)*$G744","v":4173.4570376183601},{"$f":"VLOOKUP($F744,range,'COS Alloc Factors'!N$9,FALSE)*$G744","v":35.828752069177419},{"$f":"SUM(L744:R744)+H744","v":142105.28561983973},{"$f":"S744-G744","v":0},"Demand",{"$f":"IF($U744=$V$646,$H744,0)","v":0},{"$f":"IF($U744=$W$646,$H744,0)","v":0},{"$f":"IF($U744=$X$646,$H744,0)+IF($U744=$Y$646,$H744,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":42343.120594265441},{"$f":"IF($U744=$Y$646,$H744,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":81065.235059374871},0,{"$f":"IF($U744=$AA$646,$I744,0)","v":0},{"$f":"IF($U744=$AB$646,$I744,0)","v":0},{"$f":"IF($U744=$AC$646,$I744,0)+IF($U744=$AD$646,$I744,0)*$AC$643","v":0},{"$f":"IF($U744=$AD$646,$I744,0)*$AD$643","v":0},{"$f":"SUM(AA744:AD744)-I744","v":0},{"$f":"IF($U744=$AF$646,$J744,0)","v":0},{"$f":"IF($U744=$AG$646,$J744,0)","v":0},{"$f":"IF($U744=$AH$646,$J744,0)+IF($U744=$AI$646,$J744,0)*$AH$643","v":0},{"$f":"IF($U744=$AI$646,$J744,0)*$AI$643","v":0},0,{"$f":"IF($U744=$AK$646,$K744,0)","v":0},{"$f":"IF($U744=$AL$646,$K744,0)","v":0},{"$f":"IF($U744=$AM$646,$K744,0)+IF($U744=$AN$646,$K744,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U744=$AN$646,$K744,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U744=$AP$646,$L744,0)","v":0},{"$f":"IF($U744=$AQ$646,$L744,0)","v":0},{"$f":"IF($U744=$AR$646,$L744,0)+IF($U744=$AS$646,$L744,0)*$X$643","v":277.20590481086606},{"$f":"IF($U744=$AS$646,$L744,0)*$Y$643","v":530.70632296248186},0,{"$f":"IF($U744=$AU$646,$M744,0)","v":0},{"$f":"IF($U744=$AV$646,$M744,0)","v":0},{"$f":"IF($U744=$AW$646,$M744,0)+IF($U744=$AX$646,$M744,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":68.035481775269318},{"$f":"IF($U744=$AX$646,$M744,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U744=$AZ$646,$N744,0)","v":0},{"$f":"IF($U744=$BA$646,$N744,0)","v":0},{"$f":"IF($U744=$BB$646,$N744,0)+IF($U744=$BC$646,$N744,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":1535.4927704787913},{"$f":"IF($U744=$BC$646,$N744,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":2480.2391533547411},0,{"$f":"IF($U744=$BE$646,$O744,0)","v":0},{"$f":"IF($U744=$BF$646,$O744,0)","v":0},{"$f":"IF($U744=$BG$646,$O744,0)+IF($U744=$BH$646,$O744,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":2629.9851938848647},{"$f":"IF($U744=$BH$646,$O744,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":2036.2988854937935},0,{"$f":"IF($U744=$BJ$646,$P744,0)","v":0},{"$f":"IF($U744=$BK$646,$P744,0)","v":0},{"$f":"IF($U744=$BL$646,$P744,0)+IF($U744=$BM$646,$P744,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":3319.4001072541482},{"$f":"IF($U744=$BM$646,$P744,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":1610.2803564969138},0,{"$f":"IF($U744=$BO$646,$Q744,0)","v":0},{"$f":"IF($U744=$BP$646,$Q744,0)","v":0},{"$f":"IF($U744=$BQ$646,$Q744,0)+IF($U744=$BR$646,$Q744,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":2035.3685744623074},{"$f":"IF($U744=$BR$646,$Q744,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":2138.0884631560525},0,{"$f":"IF($U744=$BT$646,$R744,0)","v":0},{"$f":"IF($U744=$BU$646,$R744,0)","v":0},{"$f":"IF($U744=$BV$646,$R744,0)+IF($U744=$BW$646,$R744,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":24.032054926892929},{"$f":"IF($U744=$BW$646,$R744,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":11.796697142284488},0,0]
[736,null,null,"Utah",null,"NGV",463793.2600000003,{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!D$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!E$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!F$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!G$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!H$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!I$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!J$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!K$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!L$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!M$9,FALSE)*$G745","v":0},{"$f":"VLOOKUP($F745,range,'COS Alloc Factors'!N$9,FALSE)*$G745","v":463793.2600000003},{"$f":"SUM(L745:R745)+H745","v":463793.2600000003},0,"Demand",{"$f":"IF($U745=$V$646,$H745,0)","v":0},{"$f":"IF($U745=$W$646,$H745,0)","v":0},{"$f":"IF($U745=$X$646,$H745,0)+IF($U745=$Y$646,$H745,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U745=$Y$646,$H745,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U745=$AA$646,$I745,0)","v":0},{"$f":"IF($U745=$AB$646,$I745,0)","v":0},{"$f":"IF($U745=$AC$646,$I745,0)+IF($U745=$AD$646,$I745,0)*$X$643","v":0},{"$f":"IF($U745=$AD$646,$I745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AF$646,$J745,0)","v":0},{"$f":"IF($U745=$AG$646,$J745,0)","v":0},{"$f":"IF($U745=$AH$646,$J745,0)+IF($U745=$AI$646,$J745,0)*$X$643","v":0},{"$f":"IF($U745=$AI$646,$J745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AK$646,$K745,0)","v":0},{"$f":"IF($U745=$AL$646,$K745,0)","v":0},{"$f":"IF($U745=$AM$646,$K745,0)+IF($U745=$AN$646,$K745,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U745=$AN$646,$K745,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U745=$AP$646,$L745,0)","v":0},{"$f":"IF($U745=$AQ$646,$L745,0)","v":0},{"$f":"IF($U745=$AR$646,$L745,0)+IF($U745=$AS$646,$L745,0)*$X$643","v":0},{"$f":"IF($U745=$AS$646,$L745,0)*$Y$643","v":0},0,{"$f":"IF($U745=$AU$646,$M745,0)","v":0},{"$f":"IF($U745=$AV$646,$M745,0)","v":0},{"$f":"IF($U745=$AW$646,$M745,0)+IF($U745=$AX$646,$M745,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U745=$AX$646,$M745,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U745=$AZ$646,$N745,0)","v":0},{"$f":"IF($U745=$BA$646,$N745,0)","v":0},{"$f":"IF($U745=$BB$646,$N745,0)+IF($U745=$BC$646,$N745,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U745=$BC$646,$N745,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U745=$BE$646,$O745,0)","v":0},{"$f":"IF($U745=$BF$646,$O745,0)","v":0},{"$f":"IF($U745=$BG$646,$O745,0)+IF($U745=$BH$646,$O745,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U745=$BH$646,$O745,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U745=$BJ$646,$P745,0)","v":0},{"$f":"IF($U745=$BK$646,$P745,0)","v":0},{"$f":"IF($U745=$BL$646,$P745,0)+IF($U745=$BM$646,$P745,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U745=$BM$646,$P745,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U745=$BO$646,$Q745,0)","v":0},{"$f":"IF($U745=$BP$646,$Q745,0)","v":0},{"$f":"IF($U745=$BQ$646,$Q745,0)+IF($U745=$BR$646,$Q745,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U745=$BR$646,$Q745,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U745=$BT$646,$R745,0)","v":0},{"$f":"IF($U745=$BU$646,$R745,0)","v":0},{"$f":"IF($U745=$BV$646,$R745,0)+IF($U745=$BW$646,$R745,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":311088.28679052112},{"$f":"IF($U745=$BW$646,$R745,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":152704.97320947921},0,0]
[737,null,null,"Wyoming",null,"NGV",{"$f":"'ROR-Model'!W739","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!D$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!E$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!F$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!G$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!H$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!I$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!J$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!K$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!L$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!M$9,FALSE)*$G746","v":0},{"$f":"VLOOKUP($F746,range,'COS Alloc Factors'!N$9,FALSE)*$G746","v":0},{"$f":"SUM(L746:R746)+H746","v":0},0,"Demand",{"$f":"IF($U746=$V$646,$H746,0)","v":0},{"$f":"IF($U746=$W$646,$H746,0)","v":0},{"$f":"IF($U746=$X$646,$H746,0)+IF($U746=$Y$646,$H746,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U746=$Y$646,$H746,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U746=$AA$646,$I746,0)","v":0},{"$f":"IF($U746=$AB$646,$I746,0)","v":0},{"$f":"IF($U746=$AC$646,$I746,0)+IF($U746=$AD$646,$I746,0)*$X$643","v":0},{"$f":"IF($U746=$AD$646,$I746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AF$646,$J746,0)","v":0},{"$f":"IF($U746=$AG$646,$J746,0)","v":0},{"$f":"IF($U746=$AH$646,$J746,0)+IF($U746=$AI$646,$J746,0)*$X$643","v":0},{"$f":"IF($U746=$AI$646,$J746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AK$646,$K746,0)","v":0},{"$f":"IF($U746=$AL$646,$K746,0)","v":0},{"$f":"IF($U746=$AM$646,$K746,0)+IF($U746=$AN$646,$K746,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U746=$AN$646,$K746,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U746=$AP$646,$L746,0)","v":0},{"$f":"IF($U746=$AQ$646,$L746,0)","v":0},{"$f":"IF($U746=$AR$646,$L746,0)+IF($U746=$AS$646,$L746,0)*$X$643","v":0},{"$f":"IF($U746=$AS$646,$L746,0)*$Y$643","v":0},0,{"$f":"IF($U746=$AU$646,$M746,0)","v":0},{"$f":"IF($U746=$AV$646,$M746,0)","v":0},{"$f":"IF($U746=$AW$646,$M746,0)+IF($U746=$AX$646,$M746,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U746=$AX$646,$M746,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U746=$AZ$646,$N746,0)","v":0},{"$f":"IF($U746=$BA$646,$N746,0)","v":0},{"$f":"IF($U746=$BB$646,$N746,0)+IF($U746=$BC$646,$N746,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U746=$BC$646,$N746,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U746=$BE$646,$O746,0)","v":0},{"$f":"IF($U746=$BF$646,$O746,0)","v":0},{"$f":"IF($U746=$BG$646,$O746,0)+IF($U746=$BH$646,$O746,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U746=$BH$646,$O746,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U746=$BJ$646,$P746,0)","v":0},{"$f":"IF($U746=$BK$646,$P746,0)","v":0},{"$f":"IF($U746=$BL$646,$P746,0)+IF($U746=$BM$646,$P746,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U746=$BM$646,$P746,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U746=$BO$646,$Q746,0)","v":0},{"$f":"IF($U746=$BP$646,$Q746,0)","v":0},{"$f":"IF($U746=$BQ$646,$Q746,0)+IF($U746=$BR$646,$Q746,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U746=$BR$646,$Q746,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U746=$BT$646,$R746,0)","v":0},{"$f":"IF($U746=$BU$646,$R746,0)","v":0},{"$f":"IF($U746=$BV$646,$R746,0)+IF($U746=$BW$646,$R746,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U746=$BW$646,$R746,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[738,null,null,"Total",null,null,{"$f":"SUM(G744:G746)","v":605898.54561984004},{"$f":"SUM(H744:H746)","v":123408.35565364032},{"$f":"SUM(I744:I746)","v":0},0,0,807.91222777334792,68.035481775269318,{"$f":"SUM(N744:N746)","v":4015.7319238335322},{"$f":"SUM(O744:O746)","v":4666.2840793786581},4929.6804637510622,4173.4570376183601,463829.08875206945,{"$f":"SUM(S744:S746)","v":605898.54561984004},0,null,{"$f":"SUM(V744:V746)","v":0},{"$f":"SUM(W744:W746)","v":0},42343.120594265441,81065.235059374871,0,{"$f":"SUM(AA744:AA746)","v":0},{"$f":"SUM(AB744:AB746)","v":0},0,0,0,{"$f":"SUM(AF744:AF746)","v":0},{"$f":"SUM(AG744:AG746)","v":0},0,0,0,{"$f":"SUM(AK744:AK746)","v":0},{"$f":"SUM(AL744:AL746)","v":0},{"$f":"SUM(AM744:AM746)","v":0},{"$f":"SUM(AN744:AN746)","v":0},0,{"$f":"SUM(AP744:AP746)","v":0},{"$f":"SUM(AQ744:AQ746)","v":0},{"$f":"SUM(AR744:AR746)","v":277.20590481086606},{"$f":"SUM(AS744:AS746)","v":530.70632296248186},0,{"$f":"SUM(AU744:AU746)","v":0},{"$f":"SUM(AV744:AV746)","v":0},{"$f":"SUM(AW744:AW746)","v":68.035481775269318},{"$f":"SUM(AX744:AX746)","v":0},0,{"$f":"SUM(AZ744:AZ746)","v":0},{"$f":"SUM(BA744:BA746)","v":0},1535.4927704787913,2480.2391533547411,0,{"$f":"SUM(BE744:BE746)","v":0},{"$f":"SUM(BF744:BF746)","v":0},2629.9851938848647,2036.2988854937935,0,{"$f":"SUM(BJ744:BJ746)","v":0},{"$f":"SUM(BK744:BK746)","v":0},3319.4001072541482,1610.2803564969138,0,{"$f":"SUM(BO744:BO746)","v":0},{"$f":"SUM(BP744:BP746)","v":0},{"$f":"SUM(BQ744:BQ746)","v":2035.3685744623074},{"$f":"SUM(BR744:BR746)","v":2138.0884631560525},0,{"$f":"SUM(BT744:BT746)","v":0},{"$f":"SUM(BU744:BU746)","v":0},{"$f":"SUM(BV744:BV746)","v":311112.31884544803},{"$f":"SUM(BW744:BW746)","v":152716.76990662148},0,0]
[739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[740,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[741,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W743","v":585631.68496040581},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!D$9,FALSE)*$G750","v":446070.86731387838},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!E$9,FALSE)*$G750","v":0},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!F$9,FALSE)*$G750","v":0},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!G$9,FALSE)*$G750","v":0},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!H$9,FALSE)*$G750","v":4746.6431880310311},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!I$9,FALSE)*$G750","v":268.19965194457291},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!J$9,FALSE)*$G750","v":27523.073579218762},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!K$9,FALSE)*$G750","v":30472.660163284792},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!L$9,FALSE)*$G750","v":39741.290962291132},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!M$9,FALSE)*$G750","v":36598.334589499529},{"$f":"VLOOKUP($F750,range,'COS Alloc Factors'!N$9,FALSE)*$G750","v":210.61551225768579},{"$f":"SUM(L750:R750)+H750","v":585631.68496040581},0,"Demand",{"$f":"IF($U750=$V$646,$H750,0)","v":0},{"$f":"IF($U750=$W$646,$H750,0)","v":0},{"$f":"IF($U750=$X$646,$H750,0)+IF($U750=$Y$646,$H750,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":153053.10915309135},{"$f":"IF($U750=$Y$646,$H750,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":293017.75816078699},0,{"$f":"IF($U750=$AA$646,$I750,0)","v":0},{"$f":"IF($U750=$AB$646,$I750,0)","v":0},{"$f":"IF($U750=$AC$646,$I750,0)+IF($U750=$AD$646,$I750,0)*$AC$643","v":0},{"$f":"IF($U750=$AD$646,$I750,0)*$AD$643","v":0},{"$f":"SUM(AA750:AD750)-I750","v":0},{"$f":"IF($U750=$AF$646,$J750,0)","v":0},{"$f":"IF($U750=$AG$646,$J750,0)","v":0},{"$f":"IF($U750=$AH$646,$J750,0)+IF($U750=$AI$646,$J750,0)*$AH$643","v":0},{"$f":"IF($U750=$AI$646,$J750,0)*$AI$643","v":0},0,{"$f":"IF($U750=$AK$646,$K750,0)","v":0},{"$f":"IF($U750=$AL$646,$K750,0)","v":0},{"$f":"IF($U750=$AM$646,$K750,0)+IF($U750=$AN$646,$K750,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U750=$AN$646,$K750,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U750=$AP$646,$L750,0)","v":0},{"$f":"IF($U750=$AQ$646,$L750,0)","v":0},{"$f":"IF($U750=$AR$646,$L750,0)+IF($U750=$AS$646,$L750,0)*$X$643","v":1628.6391943576452},{"$f":"IF($U750=$AS$646,$L750,0)*$Y$643","v":3118.0039936733856},0,{"$f":"IF($U750=$AU$646,$M750,0)","v":0},{"$f":"IF($U750=$AV$646,$M750,0)","v":0},{"$f":"IF($U750=$AW$646,$M750,0)+IF($U750=$AX$646,$M750,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":268.19965194457291},{"$f":"IF($U750=$AX$646,$M750,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U750=$AZ$646,$N750,0)","v":0},{"$f":"IF($U750=$BA$646,$N750,0)","v":0},{"$f":"IF($U750=$BB$646,$N750,0)+IF($U750=$BC$646,$N750,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":10523.979514524523},{"$f":"IF($U750=$BC$646,$N750,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":16999.094064694244},0,{"$f":"IF($U750=$BE$646,$O750,0)","v":0},{"$f":"IF($U750=$BF$646,$O750,0)","v":0},{"$f":"IF($U750=$BG$646,$O750,0)+IF($U750=$BH$646,$O750,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":17174.831982881675},{"$f":"IF($U750=$BH$646,$O750,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":13297.828180403118},0,{"$f":"IF($U750=$BJ$646,$P750,0)","v":0},{"$f":"IF($U750=$BK$646,$P750,0)","v":0},{"$f":"IF($U750=$BL$646,$P750,0)+IF($U750=$BM$646,$P750,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":26759.796390995663},{"$f":"IF($U750=$BM$646,$P750,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":12981.494571295469},0,{"$f":"IF($U750=$BO$646,$Q750,0)","v":0},{"$f":"IF($U750=$BP$646,$Q750,0)","v":0},{"$f":"IF($U750=$BQ$646,$Q750,0)+IF($U750=$BR$646,$Q750,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":17848.776069738477},{"$f":"IF($U750=$BR$646,$Q750,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":18749.558519761053},0,{"$f":"IF($U750=$BT$646,$R750,0)","v":0},{"$f":"IF($U750=$BU$646,$R750,0)","v":0},{"$f":"IF($U750=$BV$646,$R750,0)+IF($U750=$BW$646,$R750,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":141.26988149795758},{"$f":"IF($U750=$BW$646,$R750,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":69.345630759728223},0,0]
[742,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W744","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!D$9,FALSE)*$G751","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!E$9,FALSE)*$G751","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!F$9,FALSE)*$G751","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!G$9,FALSE)*$G751","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!H$9,FALSE)*$G751","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!I$9,FALSE)*$G751","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!J$9,FALSE)*$G751","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!K$9,FALSE)*$G751","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!L$9,FALSE)*$G751","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!M$9,FALSE)*$G751","v":0},{"$f":"VLOOKUP($F751,range,'COS Alloc Factors'!N$9,FALSE)*$G751","v":0},{"$f":"SUM(L751:R751)+H751","v":0},0,"Demand",{"$f":"IF($U751=$V$646,$H751,0)","v":0},{"$f":"IF($U751=$W$646,$H751,0)","v":0},{"$f":"IF($U751=$X$646,$H751,0)+IF($U751=$Y$646,$H751,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U751=$Y$646,$H751,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U751=$AA$646,$I751,0)","v":0},{"$f":"IF($U751=$AB$646,$I751,0)","v":0},{"$f":"IF($U751=$AC$646,$I751,0)+IF($U751=$AD$646,$I751,0)*$X$643","v":0},{"$f":"IF($U751=$AD$646,$I751,0)*$Y$643","v":0},0,{"$f":"IF($U751=$AF$646,$J751,0)","v":0},{"$f":"IF($U751=$AG$646,$J751,0)","v":0},{"$f":"IF($U751=$AH$646,$J751,0)+IF($U751=$AI$646,$J751,0)*$X$643","v":0},{"$f":"IF($U751=$AI$646,$J751,0)*$Y$643","v":0},0,{"$f":"IF($U751=$AK$646,$K751,0)","v":0},{"$f":"IF($U751=$AL$646,$K751,0)","v":0},{"$f":"IF($U751=$AM$646,$K751,0)+IF($U751=$AN$646,$K751,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U751=$AN$646,$K751,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U751=$AP$646,$L751,0)","v":0},{"$f":"IF($U751=$AQ$646,$L751,0)","v":0},{"$f":"IF($U751=$AR$646,$L751,0)+IF($U751=$AS$646,$L751,0)*$X$643","v":0},{"$f":"IF($U751=$AS$646,$L751,0)*$Y$643","v":0},0,{"$f":"IF($U751=$AU$646,$M751,0)","v":0},{"$f":"IF($U751=$AV$646,$M751,0)","v":0},{"$f":"IF($U751=$AW$646,$M751,0)+IF($U751=$AX$646,$M751,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U751=$AX$646,$M751,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U751=$AZ$646,$N751,0)","v":0},{"$f":"IF($U751=$BA$646,$N751,0)","v":0},{"$f":"IF($U751=$BB$646,$N751,0)+IF($U751=$BC$646,$N751,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U751=$BC$646,$N751,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U751=$BE$646,$O751,0)","v":0},{"$f":"IF($U751=$BF$646,$O751,0)","v":0},{"$f":"IF($U751=$BG$646,$O751,0)+IF($U751=$BH$646,$O751,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U751=$BH$646,$O751,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U751=$BJ$646,$P751,0)","v":0},{"$f":"IF($U751=$BK$646,$P751,0)","v":0},{"$f":"IF($U751=$BL$646,$P751,0)+IF($U751=$BM$646,$P751,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U751=$BM$646,$P751,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U751=$BO$646,$Q751,0)","v":0},{"$f":"IF($U751=$BP$646,$Q751,0)","v":0},{"$f":"IF($U751=$BQ$646,$Q751,0)+IF($U751=$BR$646,$Q751,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U751=$BR$646,$Q751,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U751=$BT$646,$R751,0)","v":0},{"$f":"IF($U751=$BU$646,$R751,0)","v":0},{"$f":"IF($U751=$BV$646,$R751,0)+IF($U751=$BW$646,$R751,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U751=$BW$646,$R751,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[743,null,null,"Total",null,null,{"$f":"SUM(G750:G751)","v":585631.68496040581},{"$f":"SUM(H750:H751)","v":446070.86731387838},{"$f":"SUM(I750:I751)","v":0},0,0,4746.6431880310311,268.19965194457291,{"$f":"SUM(N750:N751)","v":27523.073579218762},{"$f":"SUM(O750:O751)","v":30472.660163284792},39741.290962291132,36598.334589499529,210.61551225768579,{"$f":"SUM(S750:S751)","v":585631.68496040581},0,null,{"$f":"SUM(V750:V751)","v":0},{"$f":"SUM(W750:W751)","v":0},153053.10915309135,293017.75816078699,0,{"$f":"SUM(AA750:AA751)","v":0},{"$f":"SUM(AB750:AB751)","v":0},0,0,0,{"$f":"SUM(AF750:AF751)","v":0},{"$f":"SUM(AG750:AG751)","v":0},0,0,0,{"$f":"SUM(AK750:AK751)","v":0},{"$f":"SUM(AL750:AL751)","v":0},{"$f":"SUM(AM750:AM751)","v":0},{"$f":"SUM(AN750:AN751)","v":0},0,{"$f":"SUM(AP750:AP751)","v":0},{"$f":"SUM(AQ750:AQ751)","v":0},{"$f":"SUM(AR750:AR751)","v":1628.6391943576452},{"$f":"SUM(AS750:AS751)","v":3118.0039936733856},0,{"$f":"SUM(AU750:AU751)","v":0},{"$f":"SUM(AV750:AV751)","v":0},{"$f":"SUM(AW750:AW751)","v":268.19965194457291},{"$f":"SUM(AX750:AX751)","v":0},0,{"$f":"SUM(AZ750:AZ751)","v":0},{"$f":"SUM(BA750:BA751)","v":0},10523.979514524523,16999.094064694244,0,{"$f":"SUM(BE750:BE751)","v":0},{"$f":"SUM(BF750:BF751)","v":0},17174.831982881675,13297.828180403118,0,{"$f":"SUM(BJ750:BJ751)","v":0},{"$f":"SUM(BK750:BK751)","v":0},26759.796390995663,12981.494571295469,0,{"$f":"SUM(BO750:BO751)","v":0},{"$f":"SUM(BP750:BP751)","v":0},{"$f":"SUM(BQ750:BQ751)","v":17848.776069738477},{"$f":"SUM(BR750:BR751)","v":18749.558519761053},0,{"$f":"SUM(BT750:BT751)","v":0},{"$f":"SUM(BU750:BU751)","v":0},{"$f":"SUM(BV750:BV751)","v":141.26988149795758},{"$f":"SUM(BW750:BW751)","v":69.345630759728223},0,0]
[744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[745,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[746,null,null,"Utah",null,"Service Lines",{"$f":"'ROR-Model'!W748","v":1359392.5534076209},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!D$9,FALSE)*$G755","v":1328911.6208976931},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!E$9,FALSE)*$G755","v":0},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!F$9,FALSE)*$G755","v":0},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!G$9,FALSE)*$G755","v":0},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!H$9,FALSE)*$G755","v":2056.4323808894683},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!I$9,FALSE)*$G755","v":198.70235150748806},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!J$9,FALSE)*$G755","v":6329.8855495394919},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!K$9,FALSE)*$G755","v":12232.980458977401},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!L$9,FALSE)*$G755","v":8609.8802377321263},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!M$9,FALSE)*$G755","v":940.98594415747777},{"$f":"VLOOKUP($F755,range,'COS Alloc Factors'!N$9,FALSE)*$G755","v":112.06558712438616},{"$f":"SUM(L755:R755)+H755","v":1359392.5534076209},0,"Distribution Plant",{"$f":"IF($U755=$V$646,$H755,0)","v":0},{"$f":"IF($U755=$W$646,$H755,0)","v":1328911.6208976931},{"$f":"IF($U755=$X$646,$H755,0)+IF($U755=$Y$646,$H755,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U755=$Y$646,$H755,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U755=$AA$646,$I755,0)","v":0},{"$f":"IF($U755=$AB$646,$I755,0)","v":0},{"$f":"IF($U755=$AC$646,$I755,0)+IF($U755=$AD$646,$I755,0)*$X$643","v":0},{"$f":"IF($U755=$AD$646,$I755,0)*$Y$643","v":0},0,{"$f":"IF($U755=$AF$646,$J755,0)","v":0},{"$f":"IF($U755=$AG$646,$J755,0)","v":0},{"$f":"IF($U755=$AH$646,$J755,0)+IF($U755=$AI$646,$J755,0)*$X$643","v":0},{"$f":"IF($U755=$AI$646,$J755,0)*$Y$643","v":0},0,{"$f":"IF($U755=$AK$646,$K755,0)","v":0},{"$f":"IF($U755=$AL$646,$K755,0)","v":0},{"$f":"IF($U755=$AM$646,$K755,0)+IF($U755=$AN$646,$K755,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U755=$AN$646,$K755,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U755=$AP$646,$L755,0)","v":0},{"$f":"IF($U755=$AQ$646,$L755,0)","v":2056.4323808894683},{"$f":"IF($U755=$AR$646,$L755,0)+IF($U755=$AS$646,$L755,0)*$X$643","v":0},{"$f":"IF($U755=$AS$646,$L755,0)*$Y$643","v":0},0,{"$f":"IF($U755=$AU$646,$M755,0)","v":0},{"$f":"IF($U755=$AV$646,$M755,0)","v":198.70235150748806},{"$f":"IF($U755=$AW$646,$M755,0)+IF($U755=$AX$646,$M755,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U755=$AX$646,$M755,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U755=$AZ$646,$N755,0)","v":0},{"$f":"IF($U755=$BA$646,$N755,0)","v":6329.8855495394919},{"$f":"IF($U755=$BB$646,$N755,0)+IF($U755=$BC$646,$N755,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U755=$BC$646,$N755,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U755=$BE$646,$O755,0)","v":0},{"$f":"IF($U755=$BF$646,$O755,0)","v":12232.980458977401},{"$f":"IF($U755=$BG$646,$O755,0)+IF($U755=$BH$646,$O755,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U755=$BH$646,$O755,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U755=$BJ$646,$P755,0)","v":0},{"$f":"IF($U755=$BK$646,$P755,0)","v":8609.8802377321263},{"$f":"IF($U755=$BL$646,$P755,0)+IF($U755=$BM$646,$P755,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U755=$BM$646,$P755,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U755=$BO$646,$Q755,0)","v":0},{"$f":"IF($U755=$BP$646,$Q755,0)","v":940.98594415747777},{"$f":"IF($U755=$BQ$646,$Q755,0)+IF($U755=$BR$646,$Q755,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U755=$BR$646,$Q755,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U755=$BT$646,$R755,0)","v":0},{"$f":"IF($U755=$BU$646,$R755,0)","v":112.06558712438616},{"$f":"IF($U755=$BV$646,$R755,0)+IF($U755=$BW$646,$R755,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U755=$BW$646,$R755,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[747,null,null,"Wyoming",null,"Service Lines",{"$f":"'ROR-Model'!W749","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!D$9,FALSE)*$G756","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!E$9,FALSE)*$G756","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!F$9,FALSE)*$G756","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!G$9,FALSE)*$G756","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!H$9,FALSE)*$G756","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!I$9,FALSE)*$G756","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!J$9,FALSE)*$G756","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!K$9,FALSE)*$G756","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!L$9,FALSE)*$G756","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!M$9,FALSE)*$G756","v":0},{"$f":"VLOOKUP($F756,range,'COS Alloc Factors'!N$9,FALSE)*$G756","v":0},{"$f":"SUM(L756:R756)+H756","v":0},0,"Distribution Plant",{"$f":"IF($U756=$V$646,$H756,0)","v":0},{"$f":"IF($U756=$W$646,$H756,0)","v":0},{"$f":"IF($U756=$X$646,$H756,0)+IF($U756=$Y$646,$H756,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U756=$Y$646,$H756,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U756=$AA$646,$I756,0)","v":0},{"$f":"IF($U756=$AB$646,$I756,0)","v":0},{"$f":"IF($U756=$AC$646,$I756,0)+IF($U756=$AD$646,$I756,0)*$X$643","v":0},{"$f":"IF($U756=$AD$646,$I756,0)*$Y$643","v":0},0,{"$f":"IF($U756=$AF$646,$J756,0)","v":0},{"$f":"IF($U756=$AG$646,$J756,0)","v":0},{"$f":"IF($U756=$AH$646,$J756,0)+IF($U756=$AI$646,$J756,0)*$X$643","v":0},{"$f":"IF($U756=$AI$646,$J756,0)*$Y$643","v":0},0,{"$f":"IF($U756=$AK$646,$K756,0)","v":0},{"$f":"IF($U756=$AL$646,$K756,0)","v":0},{"$f":"IF($U756=$AM$646,$K756,0)+IF($U756=$AN$646,$K756,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U756=$AN$646,$K756,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U756=$AP$646,$L756,0)","v":0},{"$f":"IF($U756=$AQ$646,$L756,0)","v":0},{"$f":"IF($U756=$AR$646,$L756,0)+IF($U756=$AS$646,$L756,0)*$X$643","v":0},{"$f":"IF($U756=$AS$646,$L756,0)*$Y$643","v":0},0,{"$f":"IF($U756=$AU$646,$M756,0)","v":0},{"$f":"IF($U756=$AV$646,$M756,0)","v":0},{"$f":"IF($U756=$AW$646,$M756,0)+IF($U756=$AX$646,$M756,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U756=$AX$646,$M756,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U756=$AZ$646,$N756,0)","v":0},{"$f":"IF($U756=$BA$646,$N756,0)","v":0},{"$f":"IF($U756=$BB$646,$N756,0)+IF($U756=$BC$646,$N756,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U756=$BC$646,$N756,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U756=$BE$646,$O756,0)","v":0},{"$f":"IF($U756=$BF$646,$O756,0)","v":0},{"$f":"IF($U756=$BG$646,$O756,0)+IF($U756=$BH$646,$O756,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U756=$BH$646,$O756,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U756=$BJ$646,$P756,0)","v":0},{"$f":"IF($U756=$BK$646,$P756,0)","v":0},{"$f":"IF($U756=$BL$646,$P756,0)+IF($U756=$BM$646,$P756,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U756=$BM$646,$P756,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U756=$BO$646,$Q756,0)","v":0},{"$f":"IF($U756=$BP$646,$Q756,0)","v":0},{"$f":"IF($U756=$BQ$646,$Q756,0)+IF($U756=$BR$646,$Q756,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U756=$BR$646,$Q756,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U756=$BT$646,$R756,0)","v":0},{"$f":"IF($U756=$BU$646,$R756,0)","v":0},{"$f":"IF($U756=$BV$646,$R756,0)+IF($U756=$BW$646,$R756,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U756=$BW$646,$R756,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[748,null,null,"Total",null,null,{"$f":"SUM(G755:G756)","v":1359392.5534076209},{"$f":"SUM(H755:H756)","v":1328911.6208976931},{"$f":"SUM(I755:I756)","v":0},0,0,2056.4323808894683,198.70235150748806,{"$f":"SUM(N755:N756)","v":6329.8855495394919},{"$f":"SUM(O755:O756)","v":12232.980458977401},8609.8802377321263,940.98594415747777,112.06558712438616,{"$f":"SUM(S755:S756)","v":1359392.5534076209},0,null,{"$f":"SUM(V755:V756)","v":0},{"$f":"SUM(W755:W756)","v":1328911.6208976931},0,0,0,{"$f":"SUM(AA755:AA756)","v":0},{"$f":"SUM(AB755:AB756)","v":0},0,0,0,{"$f":"SUM(AF755:AF756)","v":0},{"$f":"SUM(AG755:AG756)","v":0},0,0,0,{"$f":"SUM(AK755:AK756)","v":0},{"$f":"SUM(AL755:AL756)","v":0},{"$f":"SUM(AM755:AM756)","v":0},{"$f":"SUM(AN755:AN756)","v":0},0,{"$f":"SUM(AP755:AP756)","v":0},{"$f":"SUM(AQ755:AQ756)","v":2056.4323808894683},{"$f":"SUM(AR755:AR756)","v":0},{"$f":"SUM(AS755:AS756)","v":0},0,{"$f":"SUM(AU755:AU756)","v":0},{"$f":"SUM(AV755:AV756)","v":198.70235150748806},{"$f":"SUM(AW755:AW756)","v":0},{"$f":"SUM(AX755:AX756)","v":0},0,{"$f":"SUM(AZ755:AZ756)","v":0},{"$f":"SUM(BA755:BA756)","v":6329.8855495394919},0,0,0,{"$f":"SUM(BE755:BE756)","v":0},{"$f":"SUM(BF755:BF756)","v":12232.980458977401},0,0,0,{"$f":"SUM(BJ755:BJ756)","v":0},{"$f":"SUM(BK755:BK756)","v":8609.8802377321263},0,0,0,{"$f":"SUM(BO755:BO756)","v":0},{"$f":"SUM(BP755:BP756)","v":940.98594415747777},{"$f":"SUM(BQ755:BQ756)","v":0},{"$f":"SUM(BR755:BR756)","v":0},0,{"$f":"SUM(BT755:BT756)","v":0},{"$f":"SUM(BU755:BU756)","v":112.06558712438616},{"$f":"SUM(BV755:BV756)","v":0},{"$f":"SUM(BW755:BW756)","v":0},0,0]
[749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[750,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[751,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W753","v":1148209.1528985801},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!D$9,FALSE)*$G760","v":1045954.985539563},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!E$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!F$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!G$9,FALSE)*$G760","v":0},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!H$9,FALSE)*$G760","v":5311.968254130622},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!I$9,FALSE)*$G760","v":1652.4229722058512},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!J$9,FALSE)*$G760","v":29021.429626584413},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!K$9,FALSE)*$G760","v":47759.268884471741},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!L$9,FALSE)*$G760","v":14348.261018254439},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!M$9,FALSE)*$G760","v":4160.8166033700882},{"$f":"VLOOKUP($F760,range,'COS Alloc Factors'!N$9,FALSE)*$G760","v":0},{"$f":"SUM(L760:R760)+H760","v":1148209.1528985801},0,"Distribution Plant",{"$f":"IF($U760=$V$646,$H760,0)","v":0},{"$f":"IF($U760=$W$646,$H760,0)","v":1045954.985539563},{"$f":"IF($U760=$X$646,$H760,0)+IF($U760=$Y$646,$H760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U760=$Y$646,$H760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U760=$AA$646,$I760,0)","v":0},{"$f":"IF($U760=$AB$646,$I760,0)","v":0},{"$f":"IF($U760=$AC$646,$I760,0)+IF($U760=$AD$646,$I760,0)*$X$643","v":0},{"$f":"IF($U760=$AD$646,$I760,0)*$Y$643","v":0},0,{"$f":"IF($U760=$AF$646,$J760,0)","v":0},{"$f":"IF($U760=$AG$646,$J760,0)","v":0},{"$f":"IF($U760=$AH$646,$J760,0)+IF($U760=$AI$646,$J760,0)*$X$643","v":0},{"$f":"IF($U760=$AI$646,$J760,0)*$Y$643","v":0},0,{"$f":"IF($U760=$AK$646,$K760,0)","v":0},{"$f":"IF($U760=$AL$646,$K760,0)","v":0},{"$f":"IF($U760=$AM$646,$K760,0)+IF($U760=$AN$646,$K760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U760=$AN$646,$K760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U760=$AP$646,$L760,0)","v":0},{"$f":"IF($U760=$AQ$646,$L760,0)","v":5311.968254130622},{"$f":"IF($U760=$AR$646,$L760,0)+IF($U760=$AS$646,$L760,0)*$X$643","v":0},{"$f":"IF($U760=$AS$646,$L760,0)*$Y$643","v":0},0,{"$f":"IF($U760=$AU$646,$M760,0)","v":0},{"$f":"IF($U760=$AV$646,$M760,0)","v":1652.4229722058512},{"$f":"IF($U760=$AW$646,$M760,0)+IF($U760=$AX$646,$M760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U760=$AX$646,$M760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U760=$AZ$646,$N760,0)","v":0},{"$f":"IF($U760=$BA$646,$N760,0)","v":29021.429626584413},{"$f":"IF($U760=$BB$646,$N760,0)+IF($U760=$BC$646,$N760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U760=$BC$646,$N760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U760=$BE$646,$O760,0)","v":0},{"$f":"IF($U760=$BF$646,$O760,0)","v":47759.268884471741},{"$f":"IF($U760=$BG$646,$O760,0)+IF($U760=$BH$646,$O760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U760=$BH$646,$O760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U760=$BJ$646,$P760,0)","v":0},{"$f":"IF($U760=$BK$646,$P760,0)","v":14348.261018254439},{"$f":"IF($U760=$BL$646,$P760,0)+IF($U760=$BM$646,$P760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U760=$BM$646,$P760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U760=$BO$646,$Q760,0)","v":0},{"$f":"IF($U760=$BP$646,$Q760,0)","v":4160.8166033700882},{"$f":"IF($U760=$BQ$646,$Q760,0)+IF($U760=$BR$646,$Q760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U760=$BR$646,$Q760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U760=$BT$646,$R760,0)","v":0},{"$f":"IF($U760=$BU$646,$R760,0)","v":0},{"$f":"IF($U760=$BV$646,$R760,0)+IF($U760=$BW$646,$R760,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U760=$BW$646,$R760,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[752,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W754","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!D$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!E$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!F$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!G$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!H$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!I$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!J$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!K$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!L$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!M$9,FALSE)*$G761","v":0},{"$f":"VLOOKUP($F761,range,'COS Alloc Factors'!N$9,FALSE)*$G761","v":0},{"$f":"SUM(L761:R761)+H761","v":0},0,"Distribution Plant",{"$f":"IF($U761=$V$646,$H761,0)","v":0},{"$f":"IF($U761=$W$646,$H761,0)","v":0},{"$f":"IF($U761=$X$646,$H761,0)+IF($U761=$Y$646,$H761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U761=$Y$646,$H761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U761=$AA$646,$I761,0)","v":0},{"$f":"IF($U761=$AB$646,$I761,0)","v":0},{"$f":"IF($U761=$AC$646,$I761,0)+IF($U761=$AD$646,$I761,0)*$X$643","v":0},{"$f":"IF($U761=$AD$646,$I761,0)*$Y$643","v":0},0,{"$f":"IF($U761=$AF$646,$J761,0)","v":0},{"$f":"IF($U761=$AG$646,$J761,0)","v":0},{"$f":"IF($U761=$AH$646,$J761,0)+IF($U761=$AI$646,$J761,0)*$X$643","v":0},{"$f":"IF($U761=$AI$646,$J761,0)*$Y$643","v":0},0,{"$f":"IF($U761=$AK$646,$K761,0)","v":0},{"$f":"IF($U761=$AL$646,$K761,0)","v":0},{"$f":"IF($U761=$AM$646,$K761,0)+IF($U761=$AN$646,$K761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U761=$AN$646,$K761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U761=$AP$646,$L761,0)","v":0},{"$f":"IF($U761=$AQ$646,$L761,0)","v":0},{"$f":"IF($U761=$AR$646,$L761,0)+IF($U761=$AS$646,$L761,0)*$X$643","v":0},{"$f":"IF($U761=$AS$646,$L761,0)*$Y$643","v":0},0,{"$f":"IF($U761=$AU$646,$M761,0)","v":0},{"$f":"IF($U761=$AV$646,$M761,0)","v":0},{"$f":"IF($U761=$AW$646,$M761,0)+IF($U761=$AX$646,$M761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U761=$AX$646,$M761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U761=$AZ$646,$N761,0)","v":0},{"$f":"IF($U761=$BA$646,$N761,0)","v":0},{"$f":"IF($U761=$BB$646,$N761,0)+IF($U761=$BC$646,$N761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U761=$BC$646,$N761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U761=$BE$646,$O761,0)","v":0},{"$f":"IF($U761=$BF$646,$O761,0)","v":0},{"$f":"IF($U761=$BG$646,$O761,0)+IF($U761=$BH$646,$O761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U761=$BH$646,$O761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U761=$BJ$646,$P761,0)","v":0},{"$f":"IF($U761=$BK$646,$P761,0)","v":0},{"$f":"IF($U761=$BL$646,$P761,0)+IF($U761=$BM$646,$P761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U761=$BM$646,$P761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U761=$BO$646,$Q761,0)","v":0},{"$f":"IF($U761=$BP$646,$Q761,0)","v":0},{"$f":"IF($U761=$BQ$646,$Q761,0)+IF($U761=$BR$646,$Q761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U761=$BR$646,$Q761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U761=$BT$646,$R761,0)","v":0},{"$f":"IF($U761=$BU$646,$R761,0)","v":0},{"$f":"IF($U761=$BV$646,$R761,0)+IF($U761=$BW$646,$R761,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U761=$BW$646,$R761,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[753,null,null,"Total",null,null,{"$f":"SUM(G760:G761)","v":1148209.1528985801},{"$f":"SUM(H760:H761)","v":1045954.985539563},{"$f":"SUM(I760:I761)","v":0},0,0,5311.968254130622,1652.4229722058512,{"$f":"SUM(N760:N761)","v":29021.429626584413},{"$f":"SUM(O760:O761)","v":47759.268884471741},14348.261018254439,4160.8166033700882,0,{"$f":"SUM(S760:S761)","v":1148209.1528985801},0,null,{"$f":"SUM(V760:V761)","v":0},{"$f":"SUM(W760:W761)","v":1045954.985539563},0,0,0,{"$f":"SUM(AA760:AA761)","v":0},{"$f":"SUM(AB760:AB761)","v":0},0,0,0,{"$f":"SUM(AF760:AF761)","v":0},{"$f":"SUM(AG760:AG761)","v":0},0,0,0,{"$f":"SUM(AK760:AK761)","v":0},{"$f":"SUM(AL760:AL761)","v":0},{"$f":"SUM(AM760:AM761)","v":0},{"$f":"SUM(AN760:AN761)","v":0},0,{"$f":"SUM(AP760:AP761)","v":0},{"$f":"SUM(AQ760:AQ761)","v":5311.968254130622},{"$f":"SUM(AR760:AR761)","v":0},{"$f":"SUM(AS760:AS761)","v":0},0,{"$f":"SUM(AU760:AU761)","v":0},{"$f":"SUM(AV760:AV761)","v":1652.4229722058512},{"$f":"SUM(AW760:AW761)","v":0},{"$f":"SUM(AX760:AX761)","v":0},0,{"$f":"SUM(AZ760:AZ761)","v":0},{"$f":"SUM(BA760:BA761)","v":29021.429626584413},0,0,0,{"$f":"SUM(BE760:BE761)","v":0},{"$f":"SUM(BF760:BF761)","v":47759.268884471741},0,0,0,{"$f":"SUM(BJ760:BJ761)","v":0},{"$f":"SUM(BK760:BK761)","v":14348.261018254439},0,0,0,{"$f":"SUM(BO760:BO761)","v":0},{"$f":"SUM(BP760:BP761)","v":4160.8166033700882},{"$f":"SUM(BQ760:BQ761)","v":0},{"$f":"SUM(BR760:BR761)","v":0},0,{"$f":"SUM(BT760:BT761)","v":0},{"$f":"SUM(BU760:BU761)","v":0},{"$f":"SUM(BV760:BV761)","v":0},{"$f":"SUM(BW760:BW761)","v":0},0,0]
[754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[755,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[756,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W758","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!D$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!E$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!F$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!G$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!H$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!I$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!J$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!K$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!L$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!M$9,FALSE)*$G765","v":0},{"$f":"VLOOKUP($F765,range,'COS Alloc Factors'!N$9,FALSE)*$G765","v":0},{"$f":"SUM(L765:R765)+H765","v":0},0,"Distribution Plant",{"$f":"IF($U765=$V$646,$H765,0)","v":0},{"$f":"IF($U765=$W$646,$H765,0)","v":0},{"$f":"IF($U765=$X$646,$H765,0)+IF($U765=$Y$646,$H765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U765=$Y$646,$H765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U765=$AA$646,$I765,0)","v":0},{"$f":"IF($U765=$AB$646,$I765,0)","v":0},{"$f":"IF($U765=$AC$646,$I765,0)+IF($U765=$AD$646,$I765,0)*$X$643","v":0},{"$f":"IF($U765=$AD$646,$I765,0)*$Y$643","v":0},0,{"$f":"IF($U765=$AF$646,$J765,0)","v":0},{"$f":"IF($U765=$AG$646,$J765,0)","v":0},{"$f":"IF($U765=$AH$646,$J765,0)+IF($U765=$AI$646,$J765,0)*$X$643","v":0},{"$f":"IF($U765=$AI$646,$J765,0)*$Y$643","v":0},0,{"$f":"IF($U765=$AK$646,$K765,0)","v":0},{"$f":"IF($U765=$AL$646,$K765,0)","v":0},{"$f":"IF($U765=$AM$646,$K765,0)+IF($U765=$AN$646,$K765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U765=$AN$646,$K765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U765=$AP$646,$L765,0)","v":0},{"$f":"IF($U765=$AQ$646,$L765,0)","v":0},{"$f":"IF($U765=$AR$646,$L765,0)+IF($U765=$AS$646,$L765,0)*$X$643","v":0},{"$f":"IF($U765=$AS$646,$L765,0)*$Y$643","v":0},0,{"$f":"IF($U765=$AU$646,$M765,0)","v":0},{"$f":"IF($U765=$AV$646,$M765,0)","v":0},{"$f":"IF($U765=$AW$646,$M765,0)+IF($U765=$AX$646,$M765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U765=$AX$646,$M765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U765=$AZ$646,$N765,0)","v":0},{"$f":"IF($U765=$BA$646,$N765,0)","v":0},{"$f":"IF($U765=$BB$646,$N765,0)+IF($U765=$BC$646,$N765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U765=$BC$646,$N765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U765=$BE$646,$O765,0)","v":0},{"$f":"IF($U765=$BF$646,$O765,0)","v":0},{"$f":"IF($U765=$BG$646,$O765,0)+IF($U765=$BH$646,$O765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U765=$BH$646,$O765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U765=$BJ$646,$P765,0)","v":0},{"$f":"IF($U765=$BK$646,$P765,0)","v":0},{"$f":"IF($U765=$BL$646,$P765,0)+IF($U765=$BM$646,$P765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U765=$BM$646,$P765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U765=$BO$646,$Q765,0)","v":0},{"$f":"IF($U765=$BP$646,$Q765,0)","v":0},{"$f":"IF($U765=$BQ$646,$Q765,0)+IF($U765=$BR$646,$Q765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U765=$BR$646,$Q765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U765=$BT$646,$R765,0)","v":0},{"$f":"IF($U765=$BU$646,$R765,0)","v":0},{"$f":"IF($U765=$BV$646,$R765,0)+IF($U765=$BW$646,$R765,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U765=$BW$646,$R765,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[757,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W759","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!D$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!E$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!F$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!G$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!H$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!I$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!J$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!K$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!L$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!M$9,FALSE)*$G766","v":0},{"$f":"VLOOKUP($F766,range,'COS Alloc Factors'!N$9,FALSE)*$G766","v":0},{"$f":"SUM(L766:R766)+H766","v":0},0,"Distribution Plant",{"$f":"IF($U766=$V$646,$H766,0)","v":0},{"$f":"IF($U766=$W$646,$H766,0)","v":0},{"$f":"IF($U766=$X$646,$H766,0)+IF($U766=$Y$646,$H766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U766=$Y$646,$H766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V766:Y766)-H766","v":0},{"$f":"IF($U766=$AA$646,$I766,0)","v":0},{"$f":"IF($U766=$AB$646,$I766,0)","v":0},{"$f":"IF($U766=$AC$646,$I766,0)+IF($U766=$AD$646,$I766,0)*$X$643","v":0},{"$f":"IF($U766=$AD$646,$I766,0)*$Y$643","v":0},{"$f":"SUM(AA766:AD766)-I766","v":0},{"$f":"IF($U766=$AF$646,$J766,0)","v":0},{"$f":"IF($U766=$AG$646,$J766,0)","v":0},{"$f":"IF($U766=$AH$646,$J766,0)+IF($U766=$AI$646,$J766,0)*$X$643","v":0},{"$f":"IF($U766=$AI$646,$J766,0)*$Y$643","v":0},{"$f":"SUM(AF766:AI766)-J766","v":0},{"$f":"IF($U766=$AK$646,$K766,0)","v":0},{"$f":"IF($U766=$AL$646,$K766,0)","v":0},{"$f":"IF($U766=$AM$646,$K766,0)+IF($U766=$AN$646,$K766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U766=$AN$646,$K766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK766:AN766)-K766","v":0},{"$f":"IF($U766=$AP$646,$L766,0)","v":0},{"$f":"IF($U766=$AQ$646,$L766,0)","v":0},{"$f":"IF($U766=$AR$646,$L766,0)+IF($U766=$AS$646,$L766,0)*$X$643","v":0},{"$f":"IF($U766=$AS$646,$L766,0)*$Y$643","v":0},{"$f":"SUM(AP766:AS766)-L766","v":0},{"$f":"IF($U766=$AU$646,$M766,0)","v":0},{"$f":"IF($U766=$AV$646,$M766,0)","v":0},{"$f":"IF($U766=$AW$646,$M766,0)+IF($U766=$AX$646,$M766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U766=$AX$646,$M766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU766:AX766)-M766","v":0},{"$f":"IF($U766=$AZ$646,$N766,0)","v":0},{"$f":"IF($U766=$BA$646,$N766,0)","v":0},{"$f":"IF($U766=$BB$646,$N766,0)+IF($U766=$BC$646,$N766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U766=$BC$646,$N766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ766:BC766)-N766","v":0},{"$f":"IF($U766=$BE$646,$O766,0)","v":0},{"$f":"IF($U766=$BF$646,$O766,0)","v":0},{"$f":"IF($U766=$BG$646,$O766,0)+IF($U766=$BH$646,$O766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U766=$BH$646,$O766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U766=$BJ$646,$P766,0)","v":0},{"$f":"IF($U766=$BK$646,$P766,0)","v":0},{"$f":"IF($U766=$BL$646,$P766,0)+IF($U766=$BM$646,$P766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U766=$BM$646,$P766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U766=$BO$646,$Q766,0)","v":0},{"$f":"IF($U766=$BP$646,$Q766,0)","v":0},{"$f":"IF($U766=$BQ$646,$Q766,0)+IF($U766=$BR$646,$Q766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U766=$BR$646,$Q766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO766:BR766)-Q766","v":0},{"$f":"IF($U766=$BT$646,$R766,0)","v":0},{"$f":"IF($U766=$BU$646,$R766,0)","v":0},{"$f":"IF($U766=$BV$646,$R766,0)+IF($U766=$BW$646,$R766,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U766=$BW$646,$R766,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT766:BW766)-R766","v":0},0]
[758,null,null,"Total",null,null,{"$f":"SUM(G765:G766)","v":0},{"$f":"SUM(H765:H766)","v":0},{"$f":"SUM(I765:I766)","v":0},0,0,0,0,{"$f":"SUM(N765:N766)","v":0},{"$f":"SUM(O765:O766)","v":0},0,0,0,{"$f":"SUM(S765:S766)","v":0},0,null,{"$f":"SUM(V765:V766)","v":0},{"$f":"SUM(W765:W766)","v":0},0,0,0,{"$f":"SUM(AA765:AA766)","v":0},{"$f":"SUM(AB765:AB766)","v":0},0,0,0,{"$f":"SUM(AF765:AF766)","v":0},{"$f":"SUM(AG765:AG766)","v":0},0,0,0,{"$f":"SUM(AK765:AK766)","v":0},{"$f":"SUM(AL765:AL766)","v":0},{"$f":"SUM(AM765:AM766)","v":0},{"$f":"SUM(AN765:AN766)","v":0},0,{"$f":"SUM(AP765:AP766)","v":0},{"$f":"SUM(AQ765:AQ766)","v":0},{"$f":"SUM(AR765:AR766)","v":0},{"$f":"SUM(AS765:AS766)","v":0},0,{"$f":"SUM(AU765:AU766)","v":0},{"$f":"SUM(AV765:AV766)","v":0},{"$f":"SUM(AW765:AW766)","v":0},{"$f":"SUM(AX765:AX766)","v":0},0,{"$f":"SUM(AZ765:AZ766)","v":0},{"$f":"SUM(BA765:BA766)","v":0},0,0,0,{"$f":"SUM(BE765:BE766)","v":0},{"$f":"SUM(BF765:BF766)","v":0},0,0,0,{"$f":"SUM(BJ765:BJ766)","v":0},{"$f":"SUM(BK765:BK766)","v":0},0,0,0,{"$f":"SUM(BO765:BO766)","v":0},{"$f":"SUM(BP765:BP766)","v":0},{"$f":"SUM(BQ765:BQ766)","v":0},{"$f":"SUM(BR765:BR766)","v":0},0,{"$f":"SUM(BT765:BT766)","v":0},{"$f":"SUM(BU765:BU766)","v":0},{"$f":"SUM(BV765:BV766)","v":0},{"$f":"SUM(BW765:BW766)","v":0},0,0]
[759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[760,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[761,null,null,"Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W763","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!D$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!E$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!F$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!G$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!H$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!I$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!J$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!K$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!L$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!M$9,FALSE)*$G770","v":0},{"$f":"VLOOKUP($F770,range,'COS Alloc Factors'!N$9,FALSE)*$G770","v":0},{"$f":"SUM(L770:R770)+H770","v":0},0,"Distribution Plant",{"$f":"IF($U770=$V$646,$H770,0)","v":0},{"$f":"IF($U770=$W$646,$H770,0)","v":0},{"$f":"IF($U770=$X$646,$H770,0)+IF($U770=$Y$646,$H770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U770=$Y$646,$H770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U770=$AA$646,$I770,0)","v":0},{"$f":"IF($U770=$AB$646,$I770,0)","v":0},{"$f":"IF($U770=$AC$646,$I770,0)+IF($U770=$AD$646,$I770,0)*$X$643","v":0},{"$f":"IF($U770=$AD$646,$I770,0)*$Y$643","v":0},0,{"$f":"IF($U770=$AF$646,$J770,0)","v":0},{"$f":"IF($U770=$AG$646,$J770,0)","v":0},{"$f":"IF($U770=$AH$646,$J770,0)+IF($U770=$AI$646,$J770,0)*$X$643","v":0},{"$f":"IF($U770=$AI$646,$J770,0)*$Y$643","v":0},0,{"$f":"IF($U770=$AK$646,$K770,0)","v":0},{"$f":"IF($U770=$AL$646,$K770,0)","v":0},{"$f":"IF($U770=$AM$646,$K770,0)+IF($U770=$AN$646,$K770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U770=$AN$646,$K770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U770=$AP$646,$L770,0)","v":0},{"$f":"IF($U770=$AQ$646,$L770,0)","v":0},{"$f":"IF($U770=$AR$646,$L770,0)+IF($U770=$AS$646,$L770,0)*$X$643","v":0},{"$f":"IF($U770=$AS$646,$L770,0)*$Y$643","v":0},0,{"$f":"IF($U770=$AU$646,$M770,0)","v":0},{"$f":"IF($U770=$AV$646,$M770,0)","v":0},{"$f":"IF($U770=$AW$646,$M770,0)+IF($U770=$AX$646,$M770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U770=$AX$646,$M770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U770=$AZ$646,$N770,0)","v":0},{"$f":"IF($U770=$BA$646,$N770,0)","v":0},{"$f":"IF($U770=$BB$646,$N770,0)+IF($U770=$BC$646,$N770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U770=$BC$646,$N770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U770=$BE$646,$O770,0)","v":0},{"$f":"IF($U770=$BF$646,$O770,0)","v":0},{"$f":"IF($U770=$BG$646,$O770,0)+IF($U770=$BH$646,$O770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U770=$BH$646,$O770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U770=$BJ$646,$P770,0)","v":0},{"$f":"IF($U770=$BK$646,$P770,0)","v":0},{"$f":"IF($U770=$BL$646,$P770,0)+IF($U770=$BM$646,$P770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U770=$BM$646,$P770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U770=$BO$646,$Q770,0)","v":0},{"$f":"IF($U770=$BP$646,$Q770,0)","v":0},{"$f":"IF($U770=$BQ$646,$Q770,0)+IF($U770=$BR$646,$Q770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U770=$BR$646,$Q770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U770=$BT$646,$R770,0)","v":0},{"$f":"IF($U770=$BU$646,$R770,0)","v":0},{"$f":"IF($U770=$BV$646,$R770,0)+IF($U770=$BW$646,$R770,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U770=$BW$646,$R770,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[762,null,null,"Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W764","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!D$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!E$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!F$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!G$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!H$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!I$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!J$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!K$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!L$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!M$9,FALSE)*$G771","v":0},{"$f":"VLOOKUP($F771,range,'COS Alloc Factors'!N$9,FALSE)*$G771","v":0},{"$f":"SUM(L771:R771)+H771","v":0},0,"Distribution Plant",{"$f":"IF($U771=$V$646,$H771,0)","v":0},{"$f":"IF($U771=$W$646,$H771,0)","v":0},{"$f":"IF($U771=$X$646,$H771,0)+IF($U771=$Y$646,$H771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U771=$Y$646,$H771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U771=$AA$646,$I771,0)","v":0},{"$f":"IF($U771=$AB$646,$I771,0)","v":0},{"$f":"IF($U771=$AC$646,$I771,0)+IF($U771=$AD$646,$I771,0)*$X$643","v":0},{"$f":"IF($U771=$AD$646,$I771,0)*$Y$643","v":0},0,{"$f":"IF($U771=$AF$646,$J771,0)","v":0},{"$f":"IF($U771=$AG$646,$J771,0)","v":0},{"$f":"IF($U771=$AH$646,$J771,0)+IF($U771=$AI$646,$J771,0)*$X$643","v":0},{"$f":"IF($U771=$AI$646,$J771,0)*$Y$643","v":0},0,{"$f":"IF($U771=$AK$646,$K771,0)","v":0},{"$f":"IF($U771=$AL$646,$K771,0)","v":0},{"$f":"IF($U771=$AM$646,$K771,0)+IF($U771=$AN$646,$K771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U771=$AN$646,$K771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U771=$AP$646,$L771,0)","v":0},{"$f":"IF($U771=$AQ$646,$L771,0)","v":0},{"$f":"IF($U771=$AR$646,$L771,0)+IF($U771=$AS$646,$L771,0)*$X$643","v":0},{"$f":"IF($U771=$AS$646,$L771,0)*$Y$643","v":0},0,{"$f":"IF($U771=$AU$646,$M771,0)","v":0},{"$f":"IF($U771=$AV$646,$M771,0)","v":0},{"$f":"IF($U771=$AW$646,$M771,0)+IF($U771=$AX$646,$M771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U771=$AX$646,$M771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U771=$AZ$646,$N771,0)","v":0},{"$f":"IF($U771=$BA$646,$N771,0)","v":0},{"$f":"IF($U771=$BB$646,$N771,0)+IF($U771=$BC$646,$N771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U771=$BC$646,$N771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U771=$BE$646,$O771,0)","v":0},{"$f":"IF($U771=$BF$646,$O771,0)","v":0},{"$f":"IF($U771=$BG$646,$O771,0)+IF($U771=$BH$646,$O771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U771=$BH$646,$O771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U771=$BJ$646,$P771,0)","v":0},{"$f":"IF($U771=$BK$646,$P771,0)","v":0},{"$f":"IF($U771=$BL$646,$P771,0)+IF($U771=$BM$646,$P771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U771=$BM$646,$P771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U771=$BO$646,$Q771,0)","v":0},{"$f":"IF($U771=$BP$646,$Q771,0)","v":0},{"$f":"IF($U771=$BQ$646,$Q771,0)+IF($U771=$BR$646,$Q771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U771=$BR$646,$Q771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U771=$BT$646,$R771,0)","v":0},{"$f":"IF($U771=$BU$646,$R771,0)","v":0},{"$f":"IF($U771=$BV$646,$R771,0)+IF($U771=$BW$646,$R771,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U771=$BW$646,$R771,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[763,null,null,"Total",null,null,{"$f":"SUM(G770:G771)","v":0},{"$f":"SUM(H770:H771)","v":0},{"$f":"SUM(I770:I771)","v":0},0,0,0,0,{"$f":"SUM(N770:N771)","v":0},{"$f":"SUM(O770:O771)","v":0},0,0,0,{"$f":"SUM(S770:S771)","v":0},0,null,{"$f":"SUM(V770:V771)","v":0},{"$f":"SUM(W770:W771)","v":0},0,0,0,{"$f":"SUM(AA770:AA771)","v":0},{"$f":"SUM(AB770:AB771)","v":0},0,0,0,{"$f":"SUM(AF770:AF771)","v":0},{"$f":"SUM(AG770:AG771)","v":0},0,0,0,{"$f":"SUM(AK770:AK771)","v":0},{"$f":"SUM(AL770:AL771)","v":0},{"$f":"SUM(AM770:AM771)","v":0},{"$f":"SUM(AN770:AN771)","v":0},0,{"$f":"SUM(AP770:AP771)","v":0},{"$f":"SUM(AQ770:AQ771)","v":0},{"$f":"SUM(AR770:AR771)","v":0},{"$f":"SUM(AS770:AS771)","v":0},0,{"$f":"SUM(AU770:AU771)","v":0},{"$f":"SUM(AV770:AV771)","v":0},{"$f":"SUM(AW770:AW771)","v":0},{"$f":"SUM(AX770:AX771)","v":0},0,{"$f":"SUM(AZ770:AZ771)","v":0},{"$f":"SUM(BA770:BA771)","v":0},0,0,0,{"$f":"SUM(BE770:BE771)","v":0},{"$f":"SUM(BF770:BF771)","v":0},0,0,0,{"$f":"SUM(BJ770:BJ771)","v":0},{"$f":"SUM(BK770:BK771)","v":0},0,0,0,{"$f":"SUM(BO770:BO771)","v":0},{"$f":"SUM(BP770:BP771)","v":0},{"$f":"SUM(BQ770:BQ771)","v":0},{"$f":"SUM(BR770:BR771)","v":0},0,{"$f":"SUM(BT770:BT771)","v":0},{"$f":"SUM(BU770:BU771)","v":0},{"$f":"SUM(BV770:BV771)","v":0},{"$f":"SUM(BW770:BW771)","v":0},0,0]
[764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[765,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[766,null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"G678+G683+G688+G693+G698+G703+G708+G713+G718+G724+G729+G734+G739+G744+G750+G755+G760+G765+G770+G745+G719","v":84124137.959757194},{"$f":"H678+H683+H688+H693+H698+H703+H708+H713+H718+H724+H729+H734+H739+H744+H750+H755+H760+H765+H770+H745+H719","v":72036001.081437826},0,0,0,466385.26086869714,39560.815752825765,2414090.510944068,2838693.3207154707,3180707.4541453691,2663926.8701661401,484772.64572679863,84124137.959757194,0,null,{"$f":"V678+V683+V688+V693+V698+V703+V708+V713+V718+V724+V729+V734+V739+V744+V750+V755+V760+V765+V770+V745+V719","v":2750241.4297197075},{"$f":"W678+W683+W688+W693+W698+W703+W708+W713+W718+W724+W729+W734+W739+W744+W750+W755+W760+W765+W770+W745+W719","v":64601918.480060436},2412901.7034854135,2270939.468172261,0,{"$f":"AA678+AA683+AA688+AA693+AA698+AA703+AA708+AA713+AA718+AA724+AA729+AA734+AA739+AA744+AA750+AA755+AA760+AA765+AA770+AA745+AA719","v":0},{"$f":"AB678+AB683+AB688+AB693+AB698+AB703+AB708+AB713+AB718+AB724+AB729+AB734+AB739+AB744+AB750+AB755+AB760+AB765+AB770+AB745+AB719","v":0},0,0,0,{"$f":"AF678+AF683+AF688+AF693+AF698+AF703+AF708+AF713+AF718+AF724+AF729+AF734+AF739+AF744+AF750+AF755+AF760+AF765+AF770+AF745+AF719","v":0},{"$f":"AG678+AG683+AG688+AG693+AG698+AG703+AG708+AG713+AG718+AG724+AG729+AG734+AG739+AG744+AG750+AG755+AG760+AG765+AG770+AG745+AG719","v":0},0,0,0,{"$f":"AK678+AK683+AK688+AK693+AK698+AK703+AK708+AK713+AK718+AK724+AK729+AK734+AK739+AK744+AK750+AK755+AK760+AK765+AK770+AK745+AK719","v":0},{"$f":"AL678+AL683+AL688+AL693+AL698+AL703+AL708+AL713+AL718+AL724+AL729+AL734+AL739+AL744+AL750+AL755+AL760+AL765+AL770+AL745+AL719","v":0},0,0,0,{"$f":"AP678+AP683+AP688+AP693+AP698+AP703+AP708+AP713+AP718+AP724+AP729+AP734+AP739+AP744+AP750+AP755+AP760+AP765+AP770+AP745+AP719","v":982.53400638956316},{"$f":"AQ678+AQ683+AQ688+AQ693+AQ698+AQ703+AQ708+AQ713+AQ718+AQ724+AQ729+AQ734+AQ739+AQ744+AQ750+AQ755+AQ760+AQ765+AQ770+AQ745+AQ719","v":405799.24217051087},35770.311489875618,23833.173201921021,0,{"$f":"AU678+AU683+AU688+AU693+AU698+AU703+AU708+AU713+AU718+AU724+AU729+AU734+AU739+AU744+AU750+AU755+AU760+AU765+AU770+AU745+AU719","v":33.880482978950454},{"$f":"AV678+AV683+AV688+AV693+AV698+AV703+AV708+AV713+AV718+AV724+AV729+AV734+AV739+AV744+AV750+AV755+AV760+AV765+AV770+AV745+AV719","v":35164.739510276253},4362.1957595705589,0,0,{"$f":"AZ678+AZ683+AZ688+AZ693+AZ698+AZ703+AZ708+AZ713+AZ718+AZ724+AZ729+AZ734+AZ739+AZ744+AZ750+AZ755+AZ760+AZ765+AZ770+AZ745+AZ719","v":2202.2313936317796},{"$f":"BA678+BA683+BA688+BA693+BA698+BA703+BA708+BA713+BA718+BA724+BA729+BA734+BA739+BA744+BA750+BA755+BA760+BA765+BA770+BA745+BA719","v":2114145.4331445885},168219.52866164033,129523.31774420672,0,{"$f":"BE678+BE683+BE688+BE693+BE698+BE703+BE708+BE713+BE718+BE724+BE729+BE734+BE739+BE744+BE750+BE755+BE760+BE765+BE770+BE745+BE719","v":537.57032993268058},{"$f":"BF678+BF683+BF688+BF693+BF698+BF703+BF708+BF713+BF718+BF724+BF729+BF734+BF739+BF744+BF750+BF755+BF760+BF765+BF770+BF745+BF719","v":2439003.9897892051},297733.86971651413,101417.89087981905,0,{"$f":"BJ678+BJ683+BJ688+BJ693+BJ698+BJ703+BJ708+BJ713+BJ718+BJ724+BJ729+BJ734+BJ739+BJ744+BJ750+BJ755+BJ760+BJ765+BJ770+BJ745+BJ719","v":81.313159149481095},{"$f":"BK678+BK683+BK688+BK693+BK698+BK703+BK708+BK713+BK718+BK724+BK729+BK734+BK739+BK744+BK750+BK755+BK760+BK765+BK770+BK745+BK719","v":2590228.2194789662},491770.17488041712,98627.746626836801,0,{"$f":"BO678+BO683+BO688+BO693+BO698+BO703+BO708+BO713+BO718+BO724+BO729+BO734+BO739+BO744+BO750+BO755+BO760+BO765+BO770+BO745+BO719","v":18.069590922106908},{"$f":"BP678+BP683+BP688+BP693+BP698+BP703+BP708+BP713+BP718+BP724+BP729+BP734+BP739+BP744+BP750+BP755+BP760+BP765+BP770+BP745+BP719","v":2194217.8935576826},327427.60791053582,142263.29910699907,0,{"$f":"BT678+BT683+BT688+BT693+BT698+BT703+BT708+BT713+BT718+BT724+BT729+BT734+BT739+BT744+BT750+BT755+BT760+BT765+BT770+BT745+BT719","v":47.432676170530634},{"$f":"BU678+BU683+BU688+BU693+BU698+BU703+BU708+BU713+BU718+BU724+BU729+BU734+BU739+BU744+BU750+BU755+BU760+BU765+BU770+BU745+BU719","v":17802.404887733508},313687.7822606882,153235.02590220646,0,0]
[767,null,"Wyoming Distribution O&M Expenses",null,null,null,{"$f":"G679+G684+G689+G694+G699+G704+G709+G714+G720+G725+G730+G735+G740+G746+G751+G756+G761+G766+G771","v":0},{"$f":"H679+H684+H689+H694+H699+H704+H709+H714+H720+H725+H730+H735+H740+H746+H751+H756+H761+H766+H771","v":0},{"$f":"I679+I684+I689+I694+I699+I704+I709+I714+I720+I725+I730+I735+I740+I746+I751+I756+I761+I766+I771","v":0},0,0,0,0,{"$f":"N679+N684+N689+N694+N699+N704+N709+N714+N720+N725+N730+N735+N740+N746+N751+N756+N761+N766+N771","v":0},{"$f":"O679+O684+O689+O694+O699+O704+O709+O714+O720+O725+O730+O735+O740+O746+O751+O756+O761+O766+O771","v":0},0,0,0,{"$f":"S679+S684+S689+S694+S699+S704+S709+S714+S720+S725+S730+S735+S740+S746+S751+S756+S761+S766+S771","v":0},0,null,{"$f":"V679+V684+V689+V694+V699+V704+V709+V714+V720+V725+V730+V735+V740+V746+V751+V756+V761+V766+V771","v":0},{"$f":"W679+W684+W689+W694+W699+W704+W709+W714+W720+W725+W730+W735+W740+W746+W751+W756+W761+W766+W771","v":0},{"$f":"X679+X684+X689+X694+X699+X704+X709+X714+X720+X725+X730+X735+X740+X746+X751+X756+X761+X766+X771","v":0},{"$f":"Y679+Y684+Y689+Y694+Y699+Y704+Y709+Y714+Y720+Y725+Y730+Y735+Y740+Y746+Y751+Y756+Y761+Y766+Y771","v":0},0,{"$f":"AA679+AA684+AA689+AA694+AA699+AA704+AA709+AA714+AA720+AA725+AA730+AA735+AA740+AA746+AA751+AA756+AA761+AA766+AA771","v":0},0,0,0,0,{"$f":"AF679+AF684+AF689+AF694+AF699+AF704+AF709+AF714+AF720+AF725+AF730+AF735+AF740+AF746+AF751+AF756+AF761+AF766+AF771","v":0},0,0,0,0,{"$f":"AK679+AK684+AK689+AK694+AK699+AK704+AK709+AK714+AK720+AK725+AK730+AK735+AK740+AK746+AK751+AK756+AK761+AK766+AK771","v":0},0,0,0,0,{"$f":"AP679+AP684+AP689+AP694+AP699+AP704+AP709+AP714+AP720+AP725+AP730+AP735+AP740+AP746+AP751+AP756+AP761+AP766+AP771","v":0},0,0,0,0,{"$f":"AU679+AU684+AU689+AU694+AU699+AU704+AU709+AU714+AU720+AU725+AU730+AU735+AU740+AU746+AU751+AU756+AU761+AU766+AU771","v":0},0,0,0,0,{"$f":"AZ679+AZ684+AZ689+AZ694+AZ699+AZ704+AZ709+AZ714+AZ720+AZ725+AZ730+AZ735+AZ740+AZ746+AZ751+AZ756+AZ761+AZ766+AZ771","v":0},{"$f":"BA679+BA684+BA689+BA694+BA699+BA704+BA709+BA714+BA720+BA725+BA730+BA735+BA740+BA746+BA751+BA756+BA761+BA766+BA771","v":0},0,0,0,{"$f":"BE679+BE684+BE689+BE694+BE699+BE704+BE709+BE714+BE720+BE725+BE730+BE735+BE740+BE746+BE751+BE756+BE761+BE766+BE771","v":0},{"$f":"BF679+BF684+BF689+BF694+BF699+BF704+BF709+BF714+BF720+BF725+BF730+BF735+BF740+BF746+BF751+BF756+BF761+BF766+BF771","v":0},{"$f":"BG679+BG684+BG689+BG694+BG699+BG704+BG709+BG714+BG720+BG725+BG730+BG735+BG740+BG746+BG751+BG756+BG761+BG766+BG771","v":0},{"$f":"BH679+BH684+BH689+BH694+BH699+BH704+BH709+BH714+BH720+BH725+BH730+BH735+BH740+BH746+BH751+BH756+BH761+BH766+BH771","v":0},0,{"$f":"BJ679+BJ684+BJ689+BJ694+BJ699+BJ704+BJ709+BJ714+BJ720+BJ725+BJ730+BJ735+BJ740+BJ746+BJ751+BJ756+BJ761+BJ766+BJ771","v":0},0,0,0,0,{"$f":"BO679+BO684+BO689+BO694+BO699+BO704+BO709+BO714+BO720+BO725+BO730+BO735+BO740+BO746+BO751+BO756+BO761+BO766+BO771","v":0},0,0,0,0,{"$f":"BT679+BT684+BT689+BT694+BT699+BT704+BT709+BT714+BT720+BT725+BT730+BT735+BT740+BT746+BT751+BT756+BT761+BT766+BT771","v":0},0,0,0,0,{"$f":"SUM(AP776:BW776,V776:Y776)-S776","v":0}]
[768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[769,null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"SUM(G775:G777)","v":84124137.959757194},{"$f":"SUM(H775:H777)","v":72036001.081437826},{"$f":"SUM(I775:I777)","v":0},0,0,466385.26086869714,39560.815752825765,{"$f":"SUM(N775:N777)","v":2414090.510944068},{"$f":"SUM(O775:O777)","v":2838693.3207154707},3180707.4541453691,{"$f":"SUM(Q775:Q777)","v":2663926.8701661401},484772.64572679863,{"$f":"SUM(S775:S777)","v":84124137.959757194},0,null,{"$f":"SUM(V775:V777)","v":2750241.4297197075},{"$f":"SUM(W775:W777)","v":64601918.480060436},2412901.7034854135,2270939.468172261,0,{"$f":"SUM(AA775:AA777)","v":0},{"$f":"SUM(AB775:AB777)","v":0},0,0,0,{"$f":"SUM(AF775:AF777)","v":0},{"$f":"SUM(AG775:AG777)","v":0},0,0,0,{"$f":"SUM(AK775:AK777)","v":0},{"$f":"SUM(AL775:AL777)","v":0},{"$f":"SUM(AM775:AM777)","v":0},{"$f":"SUM(AN775:AN777)","v":0},0,{"$f":"SUM(AP775:AP777)","v":982.53400638956316},{"$f":"SUM(AQ775:AQ777)","v":405799.24217051087},{"$f":"SUM(AR775:AR777)","v":35770.311489875618},{"$f":"SUM(AS775:AS777)","v":23833.173201921021},0,{"$f":"SUM(AU775:AU777)","v":33.880482978950454},{"$f":"SUM(AV775:AV777)","v":35164.739510276253},{"$f":"SUM(AW775:AW777)","v":4362.1957595705589},{"$f":"SUM(AX775:AX777)","v":0},0,{"$f":"SUM(AZ775:AZ777)","v":2202.2313936317796},{"$f":"SUM(BA775:BA777)","v":2114145.4331445885},168219.52866164033,129523.31774420672,0,{"$f":"SUM(BE775:BE777)","v":537.57032993268058},{"$f":"SUM(BF775:BF777)","v":2439003.9897892051},297733.86971651413,101417.89087981905,0,{"$f":"SUM(BJ775:BJ777)","v":81.313159149481095},{"$f":"SUM(BK775:BK777)","v":2590228.2194789662},491770.17488041712,98627.746626836801,0,{"$f":"SUM(BO775:BO777)","v":18.069590922106908},{"$f":"SUM(BP775:BP777)","v":2194217.8935576826},{"$f":"SUM(BQ775:BQ777)","v":327427.60791053582},{"$f":"SUM(BR775:BR777)","v":142263.29910699907},0,{"$f":"SUM(BT775:BT777)","v":47.432676170530634},{"$f":"SUM(BU775:BU777)","v":17802.404887733508},{"$f":"SUM(BV775:BV777)","v":313687.7822606882},{"$f":"SUM(BW775:BW777)","v":153235.02590220646},0,0]
[770,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[771,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[773,901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[774,null,null,"Utah",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W776","v":897211.26126671885},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!D$9,FALSE)*$G783","v":868537.26989860192},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!E$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!F$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!G$9,FALSE)*$G783","v":0},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!H$9,FALSE)*$G783","v":1756.4900245023955},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!I$9,FALSE)*$G783","v":89.168308209503707},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!J$9,FALSE)*$G783","v":6077.8689807967758},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!K$9,FALSE)*$G783","v":7419.355555159611},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!L$9,FALSE)*$G783","v":8784.3092076504727},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!M$9,FALSE)*$G783","v":3845.9184424498844},{"$f":"VLOOKUP($F783,range,'COS Alloc Factors'!N$9,FALSE)*$G783","v":700.88084934832921},{"$f":"SUM(L783:R783)+H783","v":897211.26126671885},0,"Customer",{"$f":"IF($U783=$V$646,$H783,0)","v":868537.26989860192},{"$f":"IF($U783=$W$646,$H783,0)","v":0},{"$f":"IF($U783=$X$646,$H783,0)+IF($U783=$Y$646,$H783,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U783=$Y$646,$H783,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U783=$AA$646,$I783,0)","v":0},{"$f":"IF($U783=$AB$646,$I783,0)","v":0},{"$f":"IF($U783=$AC$646,$I783,0)+IF($U783=$AD$646,$I783,0)*$X$643","v":0},{"$f":"IF($U783=$AD$646,$I783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AF$646,$J783,0)","v":0},{"$f":"IF($U783=$AG$646,$J783,0)","v":0},{"$f":"IF($U783=$AH$646,$J783,0)+IF($U783=$AI$646,$J783,0)*$X$643","v":0},{"$f":"IF($U783=$AI$646,$J783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AK$646,$K783,0)","v":0},{"$f":"IF($U783=$AL$646,$K783,0)","v":0},{"$f":"IF($U783=$AM$646,$K783,0)+IF($U783=$AN$646,$K783,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U783=$AN$646,$K783,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U783=$AP$646,$L783,0)","v":1756.4900245023955},{"$f":"IF($U783=$AQ$646,$L783,0)","v":0},{"$f":"IF($U783=$AR$646,$L783,0)+IF($U783=$AS$646,$L783,0)*$X$643","v":0},{"$f":"IF($U783=$AS$646,$L783,0)*$Y$643","v":0},0,{"$f":"IF($U783=$AU$646,$M783,0)","v":89.168308209503707},{"$f":"IF($U783=$AV$646,$M783,0)","v":0},{"$f":"IF($U783=$AW$646,$M783,0)+IF($U783=$AX$646,$M783,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U783=$AX$646,$M783,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U783=$AZ$646,$N783,0)","v":6077.8689807967758},{"$f":"IF($U783=$BA$646,$N783,0)","v":0},{"$f":"IF($U783=$BB$646,$N783,0)+IF($U783=$BC$646,$N783,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U783=$BC$646,$N783,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U783=$BE$646,$O783,0)","v":7419.355555159611},{"$f":"IF($U783=$BF$646,$O783,0)","v":0},{"$f":"IF($U783=$BG$646,$O783,0)+IF($U783=$BH$646,$O783,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U783=$BH$646,$O783,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U783=$BJ$646,$P783,0)","v":8784.3092076504727},{"$f":"IF($U783=$BK$646,$P783,0)","v":0},{"$f":"IF($U783=$BL$646,$P783,0)+IF($U783=$BM$646,$P783,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U783=$BM$646,$P783,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U783=$BO$646,$Q783,0)","v":3845.9184424498844},{"$f":"IF($U783=$BP$646,$Q783,0)","v":0},{"$f":"IF($U783=$BQ$646,$Q783,0)+IF($U783=$BR$646,$Q783,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U783=$BR$646,$Q783,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U783=$BT$646,$R783,0)","v":700.88084934832921},{"$f":"IF($U783=$BU$646,$R783,0)","v":0},{"$f":"IF($U783=$BV$646,$R783,0)+IF($U783=$BW$646,$R783,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U783=$BW$646,$R783,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[775,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W777","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!D$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!E$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!F$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!G$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!H$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!I$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!J$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!K$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!L$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!M$9,FALSE)*$G784","v":0},{"$f":"VLOOKUP($F784,range,'COS Alloc Factors'!N$9,FALSE)*$G784","v":0},{"$f":"SUM(L784:R784)+H784","v":0},0,"Customer",{"$f":"IF($U784=$V$646,$H784,0)","v":0},{"$f":"IF($U784=$W$646,$H784,0)","v":0},{"$f":"IF($U784=$X$646,$H784,0)+IF($U784=$Y$646,$H784,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U784=$Y$646,$H784,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U784=$AA$646,$I784,0)","v":0},{"$f":"IF($U784=$AB$646,$I784,0)","v":0},{"$f":"IF($U784=$AC$646,$I784,0)+IF($U784=$AD$646,$I784,0)*$X$643","v":0},{"$f":"IF($U784=$AD$646,$I784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AF$646,$J784,0)","v":0},{"$f":"IF($U784=$AG$646,$J784,0)","v":0},{"$f":"IF($U784=$AH$646,$J784,0)+IF($U784=$AI$646,$J784,0)*$X$643","v":0},{"$f":"IF($U784=$AI$646,$J784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AK$646,$K784,0)","v":0},{"$f":"IF($U784=$AL$646,$K784,0)","v":0},{"$f":"IF($U784=$AM$646,$K784,0)+IF($U784=$AN$646,$K784,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U784=$AN$646,$K784,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U784=$AP$646,$L784,0)","v":0},{"$f":"IF($U784=$AQ$646,$L784,0)","v":0},{"$f":"IF($U784=$AR$646,$L784,0)+IF($U784=$AS$646,$L784,0)*$X$643","v":0},{"$f":"IF($U784=$AS$646,$L784,0)*$Y$643","v":0},0,{"$f":"IF($U784=$AU$646,$M784,0)","v":0},{"$f":"IF($U784=$AV$646,$M784,0)","v":0},{"$f":"IF($U784=$AW$646,$M784,0)+IF($U784=$AX$646,$M784,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U784=$AX$646,$M784,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U784=$AZ$646,$N784,0)","v":0},{"$f":"IF($U784=$BA$646,$N784,0)","v":0},{"$f":"IF($U784=$BB$646,$N784,0)+IF($U784=$BC$646,$N784,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U784=$BC$646,$N784,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U784=$BE$646,$O784,0)","v":0},{"$f":"IF($U784=$BF$646,$O784,0)","v":0},{"$f":"IF($U784=$BG$646,$O784,0)+IF($U784=$BH$646,$O784,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U784=$BH$646,$O784,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U784=$BJ$646,$P784,0)","v":0},{"$f":"IF($U784=$BK$646,$P784,0)","v":0},{"$f":"IF($U784=$BL$646,$P784,0)+IF($U784=$BM$646,$P784,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U784=$BM$646,$P784,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U784=$BO$646,$Q784,0)","v":0},{"$f":"IF($U784=$BP$646,$Q784,0)","v":0},{"$f":"IF($U784=$BQ$646,$Q784,0)+IF($U784=$BR$646,$Q784,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U784=$BR$646,$Q784,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U784=$BT$646,$R784,0)","v":0},{"$f":"IF($U784=$BU$646,$R784,0)","v":0},{"$f":"IF($U784=$BV$646,$R784,0)+IF($U784=$BW$646,$R784,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U784=$BW$646,$R784,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[776,null,null,"Total",null,null,{"$f":"SUM(G783:G784)","v":897211.26126671885},{"$f":"SUM(H783:H784)","v":868537.26989860192},{"$f":"SUM(I783:I784)","v":0},0,0,1756.4900245023955,89.168308209503707,{"$f":"SUM(N783:N784)","v":6077.8689807967758},{"$f":"SUM(O783:O784)","v":7419.355555159611},8784.3092076504727,3845.9184424498844,700.88084934832921,{"$f":"SUM(S783:S784)","v":897211.26126671885},0,null,{"$f":"SUM(V783:V784)","v":868537.26989860192},{"$f":"SUM(W783:W784)","v":0},0,0,0,{"$f":"SUM(AA783:AA784)","v":0},{"$f":"SUM(AB783:AB784)","v":0},0,0,0,{"$f":"SUM(AF783:AF784)","v":0},{"$f":"SUM(AG783:AG784)","v":0},0,0,0,{"$f":"SUM(AK783:AK784)","v":0},{"$f":"SUM(AL783:AL784)","v":0},{"$f":"SUM(AM783:AM784)","v":0},{"$f":"SUM(AN783:AN784)","v":0},0,{"$f":"SUM(AP783:AP784)","v":1756.4900245023955},{"$f":"SUM(AQ783:AQ784)","v":0},{"$f":"SUM(AR783:AR784)","v":0},{"$f":"SUM(AS783:AS784)","v":0},0,{"$f":"SUM(AU783:AU784)","v":89.168308209503707},{"$f":"SUM(AV783:AV784)","v":0},{"$f":"SUM(AW783:AW784)","v":0},{"$f":"SUM(AX783:AX784)","v":0},0,{"$f":"SUM(AZ783:AZ784)","v":6077.8689807967758},{"$f":"SUM(BA783:BA784)","v":0},0,0,0,{"$f":"SUM(BE783:BE784)","v":7419.355555159611},{"$f":"SUM(BF783:BF784)","v":0},0,0,0,{"$f":"SUM(BJ783:BJ784)","v":8784.3092076504727},{"$f":"SUM(BK783:BK784)","v":0},0,0,0,{"$f":"SUM(BO783:BO784)","v":3845.9184424498844},{"$f":"SUM(BP783:BP784)","v":0},{"$f":"SUM(BQ783:BQ784)","v":0},{"$f":"SUM(BR783:BR784)","v":0},0,{"$f":"SUM(BT783:BT784)","v":700.88084934832921},{"$f":"SUM(BU783:BU784)","v":0},{"$f":"SUM(BV783:BV784)","v":0},{"$f":"SUM(BW783:BW784)","v":0},0,0]
[777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[778,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[779,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W781","v":1643372.8720880582},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!D$9,FALSE)*$G788","v":1641043.9687190761},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!E$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!F$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!G$9,FALSE)*$G788","v":0},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!H$9,FALSE)*$G788","v":586.26907726108607},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!I$9,FALSE)*$G788","v":20.216175077968487},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!J$9,FALSE)*$G788","v":1314.0513800679514},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!K$9,FALSE)*$G788","v":320.76331123709997},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!L$9,FALSE)*$G788","v":48.518820187124369},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!M$9,FALSE)*$G788","v":10.781960041583192},{"$f":"VLOOKUP($F788,range,'COS Alloc Factors'!N$9,FALSE)*$G788","v":28.302645109155879},{"$f":"SUM(L788:R788)+H788","v":1643372.8720880582},0,"Customer",{"$f":"IF($U788=$V$646,$H788,0)","v":1641043.9687190761},{"$f":"IF($U788=$W$646,$H788,0)","v":0},{"$f":"IF($U788=$X$646,$H788,0)+IF($U788=$Y$646,$H788,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U788=$Y$646,$H788,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U788=$AA$646,$I788,0)","v":0},{"$f":"IF($U788=$AB$646,$I788,0)","v":0},{"$f":"IF($U788=$AC$646,$I788,0)+IF($U788=$AD$646,$I788,0)*$X$643","v":0},{"$f":"IF($U788=$AD$646,$I788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AF$646,$J788,0)","v":0},{"$f":"IF($U788=$AG$646,$J788,0)","v":0},{"$f":"IF($U788=$AH$646,$J788,0)+IF($U788=$AI$646,$J788,0)*$X$643","v":0},{"$f":"IF($U788=$AI$646,$J788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AK$646,$K788,0)","v":0},{"$f":"IF($U788=$AL$646,$K788,0)","v":0},{"$f":"IF($U788=$AM$646,$K788,0)+IF($U788=$AN$646,$K788,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U788=$AN$646,$K788,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U788=$AP$646,$L788,0)","v":586.26907726108607},{"$f":"IF($U788=$AQ$646,$L788,0)","v":0},{"$f":"IF($U788=$AR$646,$L788,0)+IF($U788=$AS$646,$L788,0)*$X$643","v":0},{"$f":"IF($U788=$AS$646,$L788,0)*$Y$643","v":0},0,{"$f":"IF($U788=$AU$646,$M788,0)","v":20.216175077968487},{"$f":"IF($U788=$AV$646,$M788,0)","v":0},{"$f":"IF($U788=$AW$646,$M788,0)+IF($U788=$AX$646,$M788,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U788=$AX$646,$M788,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U788=$AZ$646,$N788,0)","v":1314.0513800679514},{"$f":"IF($U788=$BA$646,$N788,0)","v":0},{"$f":"IF($U788=$BB$646,$N788,0)+IF($U788=$BC$646,$N788,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U788=$BC$646,$N788,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U788=$BE$646,$O788,0)","v":320.76331123709997},{"$f":"IF($U788=$BF$646,$O788,0)","v":0},{"$f":"IF($U788=$BG$646,$O788,0)+IF($U788=$BH$646,$O788,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U788=$BH$646,$O788,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U788=$BJ$646,$P788,0)","v":48.518820187124369},{"$f":"IF($U788=$BK$646,$P788,0)","v":0},{"$f":"IF($U788=$BL$646,$P788,0)+IF($U788=$BM$646,$P788,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U788=$BM$646,$P788,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U788=$BO$646,$Q788,0)","v":10.781960041583192},{"$f":"IF($U788=$BP$646,$Q788,0)","v":0},{"$f":"IF($U788=$BQ$646,$Q788,0)+IF($U788=$BR$646,$Q788,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U788=$BR$646,$Q788,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U788=$BT$646,$R788,0)","v":28.302645109155879},{"$f":"IF($U788=$BU$646,$R788,0)","v":0},{"$f":"IF($U788=$BV$646,$R788,0)+IF($U788=$BW$646,$R788,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U788=$BW$646,$R788,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[780,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W782","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!D$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!E$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!F$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!G$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!H$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!I$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!J$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!K$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!L$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!M$9,FALSE)*$G789","v":0},{"$f":"VLOOKUP($F789,range,'COS Alloc Factors'!N$9,FALSE)*$G789","v":0},{"$f":"SUM(L789:R789)+H789","v":0},0,"Customer",{"$f":"IF($U789=$V$646,$H789,0)","v":0},{"$f":"IF($U789=$W$646,$H789,0)","v":0},{"$f":"IF($U789=$X$646,$H789,0)+IF($U789=$Y$646,$H789,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U789=$Y$646,$H789,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U789=$AA$646,$I789,0)","v":0},{"$f":"IF($U789=$AB$646,$I789,0)","v":0},{"$f":"IF($U789=$AC$646,$I789,0)+IF($U789=$AD$646,$I789,0)*$X$643","v":0},{"$f":"IF($U789=$AD$646,$I789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AF$646,$J789,0)","v":0},{"$f":"IF($U789=$AG$646,$J789,0)","v":0},{"$f":"IF($U789=$AH$646,$J789,0)+IF($U789=$AI$646,$J789,0)*$X$643","v":0},{"$f":"IF($U789=$AI$646,$J789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AK$646,$K789,0)","v":0},{"$f":"IF($U789=$AL$646,$K789,0)","v":0},{"$f":"IF($U789=$AM$646,$K789,0)+IF($U789=$AN$646,$K789,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U789=$AN$646,$K789,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U789=$AP$646,$L789,0)","v":0},{"$f":"IF($U789=$AQ$646,$L789,0)","v":0},{"$f":"IF($U789=$AR$646,$L789,0)+IF($U789=$AS$646,$L789,0)*$X$643","v":0},{"$f":"IF($U789=$AS$646,$L789,0)*$Y$643","v":0},0,{"$f":"IF($U789=$AU$646,$M789,0)","v":0},{"$f":"IF($U789=$AV$646,$M789,0)","v":0},{"$f":"IF($U789=$AW$646,$M789,0)+IF($U789=$AX$646,$M789,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U789=$AX$646,$M789,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U789=$AZ$646,$N789,0)","v":0},{"$f":"IF($U789=$BA$646,$N789,0)","v":0},{"$f":"IF($U789=$BB$646,$N789,0)+IF($U789=$BC$646,$N789,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U789=$BC$646,$N789,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U789=$BE$646,$O789,0)","v":0},{"$f":"IF($U789=$BF$646,$O789,0)","v":0},{"$f":"IF($U789=$BG$646,$O789,0)+IF($U789=$BH$646,$O789,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U789=$BH$646,$O789,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U789=$BJ$646,$P789,0)","v":0},{"$f":"IF($U789=$BK$646,$P789,0)","v":0},{"$f":"IF($U789=$BL$646,$P789,0)+IF($U789=$BM$646,$P789,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U789=$BM$646,$P789,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U789=$BO$646,$Q789,0)","v":0},{"$f":"IF($U789=$BP$646,$Q789,0)","v":0},{"$f":"IF($U789=$BQ$646,$Q789,0)+IF($U789=$BR$646,$Q789,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U789=$BR$646,$Q789,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U789=$BT$646,$R789,0)","v":0},{"$f":"IF($U789=$BU$646,$R789,0)","v":0},{"$f":"IF($U789=$BV$646,$R789,0)+IF($U789=$BW$646,$R789,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U789=$BW$646,$R789,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[781,null,null,"Total",null,null,{"$f":"SUM(G788:G789)","v":1643372.8720880582},{"$f":"SUM(H788:H789)","v":1641043.9687190761},{"$f":"SUM(I788:I789)","v":0},0,0,586.26907726108607,20.216175077968487,{"$f":"SUM(N788:N789)","v":1314.0513800679514},{"$f":"SUM(O788:O789)","v":320.76331123709997},48.518820187124369,10.781960041583192,28.302645109155879,{"$f":"SUM(S788:S789)","v":1643372.8720880582},0,null,{"$f":"SUM(V788:V789)","v":1641043.9687190761},{"$f":"SUM(W788:W789)","v":0},0,0,0,{"$f":"SUM(AA788:AA789)","v":0},{"$f":"SUM(AB788:AB789)","v":0},0,0,0,{"$f":"SUM(AF788:AF789)","v":0},{"$f":"SUM(AG788:AG789)","v":0},0,0,0,{"$f":"SUM(AK788:AK789)","v":0},{"$f":"SUM(AL788:AL789)","v":0},{"$f":"SUM(AM788:AM789)","v":0},{"$f":"SUM(AN788:AN789)","v":0},0,{"$f":"SUM(AP788:AP789)","v":586.26907726108607},{"$f":"SUM(AQ788:AQ789)","v":0},{"$f":"SUM(AR788:AR789)","v":0},{"$f":"SUM(AS788:AS789)","v":0},0,{"$f":"SUM(AU788:AU789)","v":20.216175077968487},{"$f":"SUM(AV788:AV789)","v":0},{"$f":"SUM(AW788:AW789)","v":0},{"$f":"SUM(AX788:AX789)","v":0},0,{"$f":"SUM(AZ788:AZ789)","v":1314.0513800679514},{"$f":"SUM(BA788:BA789)","v":0},0,0,0,{"$f":"SUM(BE788:BE789)","v":320.76331123709997},{"$f":"SUM(BF788:BF789)","v":0},0,0,0,{"$f":"SUM(BJ788:BJ789)","v":48.518820187124369},{"$f":"SUM(BK788:BK789)","v":0},0,0,0,{"$f":"SUM(BO788:BO789)","v":10.781960041583192},{"$f":"SUM(BP788:BP789)","v":0},{"$f":"SUM(BQ788:BQ789)","v":0},{"$f":"SUM(BR788:BR789)","v":0},0,{"$f":"SUM(BT788:BT789)","v":28.302645109155879},{"$f":"SUM(BU788:BU789)","v":0},{"$f":"SUM(BV788:BV789)","v":0},{"$f":"SUM(BW788:BW789)","v":0},0,0]
[782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[783,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[784,null,null,"Utah",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W786","v":16037620.294650892},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!D$9,FALSE)*$G793","v":15525073.689691093},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!E$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!F$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!G$9,FALSE)*$G793","v":0},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!H$9,FALSE)*$G793","v":31397.198497642614},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!I$9,FALSE)*$G793","v":1593.8804282967023},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!J$9,FALSE)*$G793","v":108641.69802888678},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!K$9,FALSE)*$G793","v":132620.72419450624},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!L$9,FALSE)*$G793","v":157019.22357082847},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!M$9,FALSE)*$G793","v":68745.659274411009},{"$f":"VLOOKUP($F793,range,'COS Alloc Factors'!N$9,FALSE)*$G793","v":12528.220965228618},{"$f":"SUM(L793:R793)+H793","v":16037620.294650894},0,"Customer",{"$f":"IF($U793=$V$646,$H793,0)","v":15525073.689691093},{"$f":"IF($U793=$W$646,$H793,0)","v":0},{"$f":"IF($U793=$X$646,$H793,0)+IF($U793=$Y$646,$H793,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U793=$Y$646,$H793,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U793=$AA$646,$I793,0)","v":0},{"$f":"IF($U793=$AB$646,$I793,0)","v":0},{"$f":"IF($U793=$AC$646,$I793,0)+IF($U793=$AD$646,$I793,0)*$X$643","v":0},{"$f":"IF($U793=$AD$646,$I793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AF$646,$J793,0)","v":0},{"$f":"IF($U793=$AG$646,$J793,0)","v":0},{"$f":"IF($U793=$AH$646,$J793,0)+IF($U793=$AI$646,$J793,0)*$X$643","v":0},{"$f":"IF($U793=$AI$646,$J793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AK$646,$K793,0)","v":0},{"$f":"IF($U793=$AL$646,$K793,0)","v":0},{"$f":"IF($U793=$AM$646,$K793,0)+IF($U793=$AN$646,$K793,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U793=$AN$646,$K793,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U793=$AP$646,$L793,0)","v":31397.198497642614},{"$f":"IF($U793=$AQ$646,$L793,0)","v":0},{"$f":"IF($U793=$AR$646,$L793,0)+IF($U793=$AS$646,$L793,0)*$X$643","v":0},{"$f":"IF($U793=$AS$646,$L793,0)*$Y$643","v":0},0,{"$f":"IF($U793=$AU$646,$M793,0)","v":1593.8804282967023},{"$f":"IF($U793=$AV$646,$M793,0)","v":0},{"$f":"IF($U793=$AW$646,$M793,0)+IF($U793=$AX$646,$M793,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U793=$AX$646,$M793,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U793=$AZ$646,$N793,0)","v":108641.69802888678},{"$f":"IF($U793=$BA$646,$N793,0)","v":0},{"$f":"IF($U793=$BB$646,$N793,0)+IF($U793=$BC$646,$N793,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U793=$BC$646,$N793,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U793=$BE$646,$O793,0)","v":132620.72419450624},{"$f":"IF($U793=$BF$646,$O793,0)","v":0},{"$f":"IF($U793=$BG$646,$O793,0)+IF($U793=$BH$646,$O793,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U793=$BH$646,$O793,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U793=$BJ$646,$P793,0)","v":157019.22357082847},{"$f":"IF($U793=$BK$646,$P793,0)","v":0},{"$f":"IF($U793=$BL$646,$P793,0)+IF($U793=$BM$646,$P793,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U793=$BM$646,$P793,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U793=$BO$646,$Q793,0)","v":68745.659274411009},{"$f":"IF($U793=$BP$646,$Q793,0)","v":0},{"$f":"IF($U793=$BQ$646,$Q793,0)+IF($U793=$BR$646,$Q793,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U793=$BR$646,$Q793,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U793=$BT$646,$R793,0)","v":12528.220965228618},{"$f":"IF($U793=$BU$646,$R793,0)","v":0},{"$f":"IF($U793=$BV$646,$R793,0)+IF($U793=$BW$646,$R793,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U793=$BW$646,$R793,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[785,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W787","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!D$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!E$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!F$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!G$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!H$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!I$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!J$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!K$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!L$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!M$9,FALSE)*$G794","v":0},{"$f":"VLOOKUP($F794,range,'COS Alloc Factors'!N$9,FALSE)*$G794","v":0},{"$f":"SUM(L794:R794)+H794","v":0},0,"Customer",{"$f":"IF($U794=$V$646,$H794,0)","v":0},{"$f":"IF($U794=$W$646,$H794,0)","v":0},{"$f":"IF($U794=$X$646,$H794,0)+IF($U794=$Y$646,$H794,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U794=$Y$646,$H794,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U794=$AA$646,$I794,0)","v":0},{"$f":"IF($U794=$AB$646,$I794,0)","v":0},{"$f":"IF($U794=$AC$646,$I794,0)+IF($U794=$AD$646,$I794,0)*$X$643","v":0},{"$f":"IF($U794=$AD$646,$I794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AF$646,$J794,0)","v":0},{"$f":"IF($U794=$AG$646,$J794,0)","v":0},{"$f":"IF($U794=$AH$646,$J794,0)+IF($U794=$AI$646,$J794,0)*$X$643","v":0},{"$f":"IF($U794=$AI$646,$J794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AK$646,$K794,0)","v":0},{"$f":"IF($U794=$AL$646,$K794,0)","v":0},{"$f":"IF($U794=$AM$646,$K794,0)+IF($U794=$AN$646,$K794,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U794=$AN$646,$K794,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U794=$AP$646,$L794,0)","v":0},{"$f":"IF($U794=$AQ$646,$L794,0)","v":0},{"$f":"IF($U794=$AR$646,$L794,0)+IF($U794=$AS$646,$L794,0)*$X$643","v":0},{"$f":"IF($U794=$AS$646,$L794,0)*$Y$643","v":0},0,{"$f":"IF($U794=$AU$646,$M794,0)","v":0},{"$f":"IF($U794=$AV$646,$M794,0)","v":0},{"$f":"IF($U794=$AW$646,$M794,0)+IF($U794=$AX$646,$M794,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U794=$AX$646,$M794,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U794=$AZ$646,$N794,0)","v":0},{"$f":"IF($U794=$BA$646,$N794,0)","v":0},{"$f":"IF($U794=$BB$646,$N794,0)+IF($U794=$BC$646,$N794,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U794=$BC$646,$N794,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U794=$BE$646,$O794,0)","v":0},{"$f":"IF($U794=$BF$646,$O794,0)","v":0},{"$f":"IF($U794=$BG$646,$O794,0)+IF($U794=$BH$646,$O794,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U794=$BH$646,$O794,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U794=$BJ$646,$P794,0)","v":0},{"$f":"IF($U794=$BK$646,$P794,0)","v":0},{"$f":"IF($U794=$BL$646,$P794,0)+IF($U794=$BM$646,$P794,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U794=$BM$646,$P794,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U794=$BO$646,$Q794,0)","v":0},{"$f":"IF($U794=$BP$646,$Q794,0)","v":0},{"$f":"IF($U794=$BQ$646,$Q794,0)+IF($U794=$BR$646,$Q794,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U794=$BR$646,$Q794,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U794=$BT$646,$R794,0)","v":0},{"$f":"IF($U794=$BU$646,$R794,0)","v":0},{"$f":"IF($U794=$BV$646,$R794,0)+IF($U794=$BW$646,$R794,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U794=$BW$646,$R794,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[786,null,null,"Total",null,null,{"$f":"SUM(G793:G794)","v":16037620.294650892},{"$f":"SUM(H793:H794)","v":15525073.689691093},{"$f":"SUM(I793:I794)","v":0},0,0,31397.198497642614,1593.8804282967023,{"$f":"SUM(N793:N794)","v":108641.69802888678},{"$f":"SUM(O793:O794)","v":132620.72419450624},157019.22357082847,68745.659274411009,12528.220965228618,{"$f":"SUM(S793:S794)","v":16037620.294650894},0,null,{"$f":"SUM(V793:V794)","v":15525073.689691093},{"$f":"SUM(W793:W794)","v":0},0,0,0,{"$f":"SUM(AA793:AA794)","v":0},{"$f":"SUM(AB793:AB794)","v":0},0,0,0,{"$f":"SUM(AF793:AF794)","v":0},{"$f":"SUM(AG793:AG794)","v":0},0,0,0,{"$f":"SUM(AK793:AK794)","v":0},{"$f":"SUM(AL793:AL794)","v":0},{"$f":"SUM(AM793:AM794)","v":0},{"$f":"SUM(AN793:AN794)","v":0},0,{"$f":"SUM(AP793:AP794)","v":31397.198497642614},{"$f":"SUM(AQ793:AQ794)","v":0},{"$f":"SUM(AR793:AR794)","v":0},{"$f":"SUM(AS793:AS794)","v":0},0,{"$f":"SUM(AU793:AU794)","v":1593.8804282967023},{"$f":"SUM(AV793:AV794)","v":0},{"$f":"SUM(AW793:AW794)","v":0},{"$f":"SUM(AX793:AX794)","v":0},0,{"$f":"SUM(AZ793:AZ794)","v":108641.69802888678},{"$f":"SUM(BA793:BA794)","v":0},0,0,0,{"$f":"SUM(BE793:BE794)","v":132620.72419450624},{"$f":"SUM(BF793:BF794)","v":0},0,0,0,{"$f":"SUM(BJ793:BJ794)","v":157019.22357082847},{"$f":"SUM(BK793:BK794)","v":0},0,0,0,{"$f":"SUM(BO793:BO794)","v":68745.659274411009},{"$f":"SUM(BP793:BP794)","v":0},{"$f":"SUM(BQ793:BQ794)","v":0},{"$f":"SUM(BR793:BR794)","v":0},0,{"$f":"SUM(BT793:BT794)","v":12528.220965228618},{"$f":"SUM(BU793:BU794)","v":0},{"$f":"SUM(BV793:BV794)","v":0},{"$f":"SUM(BW793:BW794)","v":0},0,0]
[787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[788,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[789,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W791","v":1019766.4885245363},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!D$9,FALSE)*$G798","v":893739.02550231118},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!E$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!F$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!G$9,FALSE)*$G798","v":0},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!H$9,FALSE)*$G798","v":6894.2789718170206},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!I$9,FALSE)*$G798","v":367.75888467291526},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!J$9,FALSE)*$G798","v":25186.084453924344},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!K$9,FALSE)*$G798","v":33134.09907310061},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!L$9,FALSE)*$G798","v":39846.510814924004},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!M$9,FALSE)*$G798","v":17464.946245484018},{"$f":"VLOOKUP($F798,range,'COS Alloc Factors'!N$9,FALSE)*$G798","v":3133.784578302163},{"$f":"SUM(L798:R798)+H798","v":1019766.4885245363},0,"Customer",{"$f":"IF($U798=$V$646,$H798,0)","v":893739.02550231118},{"$f":"IF($U798=$W$646,$H798,0)","v":0},{"$f":"IF($U798=$X$646,$H798,0)+IF($U798=$Y$646,$H798,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U798=$Y$646,$H798,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V798:Y798)-H798","v":0},{"$f":"IF($U798=$AA$646,$I798,0)","v":0},{"$f":"IF($U798=$AB$646,$I798,0)","v":0},{"$f":"IF($U798=$AC$646,$I798,0)+IF($U798=$AD$646,$I798,0)*$X$643","v":0},{"$f":"IF($U798=$AD$646,$I798,0)*$Y$643","v":0},{"$f":"SUM(AA798:AD798)-I798","v":0},{"$f":"IF($U798=$AF$646,$J798,0)","v":0},{"$f":"IF($U798=$AG$646,$J798,0)","v":0},{"$f":"IF($U798=$AH$646,$J798,0)+IF($U798=$AI$646,$J798,0)*$X$643","v":0},{"$f":"IF($U798=$AI$646,$J798,0)*$Y$643","v":0},{"$f":"SUM(AF798:AI798)-J798","v":0},{"$f":"IF($U798=$AK$646,$K798,0)","v":0},{"$f":"IF($U798=$AL$646,$K798,0)","v":0},{"$f":"IF($U798=$AM$646,$K798,0)+IF($U798=$AN$646,$K798,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U798=$AN$646,$K798,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK798:AN798)-K798","v":0},{"$f":"IF($U798=$AP$646,$L798,0)","v":6894.2789718170206},{"$f":"IF($U798=$AQ$646,$L798,0)","v":0},{"$f":"IF($U798=$AR$646,$L798,0)+IF($U798=$AS$646,$L798,0)*$X$643","v":0},{"$f":"IF($U798=$AS$646,$L798,0)*$Y$643","v":0},{"$f":"SUM(AP798:AS798)-L798","v":0},{"$f":"IF($U798=$AU$646,$M798,0)","v":367.75888467291526},{"$f":"IF($U798=$AV$646,$M798,0)","v":0},{"$f":"IF($U798=$AW$646,$M798,0)+IF($U798=$AX$646,$M798,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U798=$AX$646,$M798,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU798:AX798)-M798","v":0},{"$f":"IF($U798=$AZ$646,$N798,0)","v":25186.084453924344},{"$f":"IF($U798=$BA$646,$N798,0)","v":0},{"$f":"IF($U798=$BB$646,$N798,0)+IF($U798=$BC$646,$N798,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U798=$BC$646,$N798,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ798:BC798)-N798","v":0},{"$f":"IF($U798=$BE$646,$O798,0)","v":33134.09907310061},{"$f":"IF($U798=$BF$646,$O798,0)","v":0},{"$f":"IF($U798=$BG$646,$O798,0)+IF($U798=$BH$646,$O798,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U798=$BH$646,$O798,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},{"$f":"SUM(BE798:BH798)-O798","v":0},{"$f":"IF($U798=$BJ$646,$P798,0)","v":39846.510814924004},{"$f":"IF($U798=$BK$646,$P798,0)","v":0},{"$f":"IF($U798=$BL$646,$P798,0)+IF($U798=$BM$646,$P798,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U798=$BM$646,$P798,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ798:BM798)-P798","v":0},{"$f":"IF($U798=$BO$646,$Q798,0)","v":17464.946245484018},{"$f":"IF($U798=$BP$646,$Q798,0)","v":0},{"$f":"IF($U798=$BQ$646,$Q798,0)+IF($U798=$BR$646,$Q798,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U798=$BR$646,$Q798,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO798:BR798)-Q798","v":0},{"$f":"IF($U798=$BT$646,$R798,0)","v":3133.784578302163},{"$f":"IF($U798=$BU$646,$R798,0)","v":0},{"$f":"IF($U798=$BV$646,$R798,0)+IF($U798=$BW$646,$R798,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U798=$BW$646,$R798,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT798:BW798)-R798","v":0},0]
[790,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W792","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!D$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!E$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!F$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!G$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!H$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!I$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!J$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!K$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!L$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!M$9,FALSE)*$G799","v":0},{"$f":"VLOOKUP($F799,range,'COS Alloc Factors'!N$9,FALSE)*$G799","v":0},{"$f":"SUM(L799:R799)+H799","v":0},0,"Customer",{"$f":"IF($U799=$V$646,$H799,0)","v":0},{"$f":"IF($U799=$W$646,$H799,0)","v":0},{"$f":"IF($U799=$X$646,$H799,0)+IF($U799=$Y$646,$H799,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U799=$Y$646,$H799,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U799=$AA$646,$I799,0)","v":0},{"$f":"IF($U799=$AB$646,$I799,0)","v":0},{"$f":"IF($U799=$AC$646,$I799,0)+IF($U799=$AD$646,$I799,0)*$X$643","v":0},{"$f":"IF($U799=$AD$646,$I799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AF$646,$J799,0)","v":0},{"$f":"IF($U799=$AG$646,$J799,0)","v":0},{"$f":"IF($U799=$AH$646,$J799,0)+IF($U799=$AI$646,$J799,0)*$X$643","v":0},{"$f":"IF($U799=$AI$646,$J799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AK$646,$K799,0)","v":0},{"$f":"IF($U799=$AL$646,$K799,0)","v":0},{"$f":"IF($U799=$AM$646,$K799,0)+IF($U799=$AN$646,$K799,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U799=$AN$646,$K799,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U799=$AP$646,$L799,0)","v":0},{"$f":"IF($U799=$AQ$646,$L799,0)","v":0},{"$f":"IF($U799=$AR$646,$L799,0)+IF($U799=$AS$646,$L799,0)*$X$643","v":0},{"$f":"IF($U799=$AS$646,$L799,0)*$Y$643","v":0},0,{"$f":"IF($U799=$AU$646,$M799,0)","v":0},{"$f":"IF($U799=$AV$646,$M799,0)","v":0},{"$f":"IF($U799=$AW$646,$M799,0)+IF($U799=$AX$646,$M799,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U799=$AX$646,$M799,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U799=$AZ$646,$N799,0)","v":0},{"$f":"IF($U799=$BA$646,$N799,0)","v":0},{"$f":"IF($U799=$BB$646,$N799,0)+IF($U799=$BC$646,$N799,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U799=$BC$646,$N799,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U799=$BE$646,$O799,0)","v":0},{"$f":"IF($U799=$BF$646,$O799,0)","v":0},{"$f":"IF($U799=$BG$646,$O799,0)+IF($U799=$BH$646,$O799,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U799=$BH$646,$O799,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U799=$BJ$646,$P799,0)","v":0},{"$f":"IF($U799=$BK$646,$P799,0)","v":0},{"$f":"IF($U799=$BL$646,$P799,0)+IF($U799=$BM$646,$P799,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U799=$BM$646,$P799,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U799=$BO$646,$Q799,0)","v":0},{"$f":"IF($U799=$BP$646,$Q799,0)","v":0},{"$f":"IF($U799=$BQ$646,$Q799,0)+IF($U799=$BR$646,$Q799,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U799=$BR$646,$Q799,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U799=$BT$646,$R799,0)","v":0},{"$f":"IF($U799=$BU$646,$R799,0)","v":0},{"$f":"IF($U799=$BV$646,$R799,0)+IF($U799=$BW$646,$R799,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U799=$BW$646,$R799,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[791,null,null,"Total",null,null,{"$f":"SUM(G798:G799)","v":1019766.4885245363},{"$f":"SUM(H798:H799)","v":893739.02550231118},{"$f":"SUM(I798:I799)","v":0},0,0,6894.2789718170206,367.75888467291526,{"$f":"SUM(N798:N799)","v":25186.084453924344},{"$f":"SUM(O798:O799)","v":33134.09907310061},39846.510814924004,17464.946245484018,3133.784578302163,{"$f":"SUM(S798:S799)","v":1019766.4885245363},0,null,{"$f":"SUM(V798:V799)","v":893739.02550231118},{"$f":"SUM(W798:W799)","v":0},0,0,0,{"$f":"SUM(AA798:AA799)","v":0},{"$f":"SUM(AB798:AB799)","v":0},0,0,0,{"$f":"SUM(AF798:AF799)","v":0},{"$f":"SUM(AG798:AG799)","v":0},0,0,0,{"$f":"SUM(AK798:AK799)","v":0},{"$f":"SUM(AL798:AL799)","v":0},{"$f":"SUM(AM798:AM799)","v":0},{"$f":"SUM(AN798:AN799)","v":0},0,{"$f":"SUM(AP798:AP799)","v":6894.2789718170206},{"$f":"SUM(AQ798:AQ799)","v":0},{"$f":"SUM(AR798:AR799)","v":0},{"$f":"SUM(AS798:AS799)","v":0},0,{"$f":"SUM(AU798:AU799)","v":367.75888467291526},{"$f":"SUM(AV798:AV799)","v":0},{"$f":"SUM(AW798:AW799)","v":0},{"$f":"SUM(AX798:AX799)","v":0},0,{"$f":"SUM(AZ798:AZ799)","v":25186.084453924344},{"$f":"SUM(BA798:BA799)","v":0},0,0,0,{"$f":"SUM(BE798:BE799)","v":33134.09907310061},{"$f":"SUM(BF798:BF799)","v":0},0,0,0,{"$f":"SUM(BJ798:BJ799)","v":39846.510814924004},{"$f":"SUM(BK798:BK799)","v":0},0,0,0,{"$f":"SUM(BO798:BO799)","v":17464.946245484018},{"$f":"SUM(BP798:BP799)","v":0},{"$f":"SUM(BQ798:BQ799)","v":0},{"$f":"SUM(BR798:BR799)","v":0},0,{"$f":"SUM(BT798:BT799)","v":3133.784578302163},{"$f":"SUM(BU798:BU799)","v":0},{"$f":"SUM(BV798:BV799)","v":0},{"$f":"SUM(BW798:BW799)","v":0},0,0]
[792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[793,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[794,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W796","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!D$9,FALSE)*$G803","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!E$9,FALSE)*$G803","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!F$9,FALSE)*$G803","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!G$9,FALSE)*$G803","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!H$9,FALSE)*$G803","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!I$9,FALSE)*$G803","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!J$9,FALSE)*$G803","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!K$9,FALSE)*$G803","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!L$9,FALSE)*$G803","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!M$9,FALSE)*$G803","v":0},{"$f":"VLOOKUP($F803,range,'COS Alloc Factors'!N$9,FALSE)*$G803","v":0},{"$f":"SUM(L803:R803)+H803","v":0},0,"Customer",{"$f":"IF($U803=$V$646,$H803,0)","v":0},{"$f":"IF($U803=$W$646,$H803,0)","v":0},{"$f":"IF($U803=$X$646,$H803,0)+IF($U803=$Y$646,$H803,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U803=$Y$646,$H803,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U803=$AA$646,$I803,0)","v":0},{"$f":"IF($U803=$AB$646,$I803,0)","v":0},{"$f":"IF($U803=$AC$646,$I803,0)+IF($U803=$AD$646,$I803,0)*$X$643","v":0},{"$f":"IF($U803=$AD$646,$I803,0)*$Y$643","v":0},0,{"$f":"IF($U803=$AF$646,$J803,0)","v":0},{"$f":"IF($U803=$AG$646,$J803,0)","v":0},{"$f":"IF($U803=$AH$646,$J803,0)+IF($U803=$AI$646,$J803,0)*$X$643","v":0},{"$f":"IF($U803=$AI$646,$J803,0)*$Y$643","v":0},0,{"$f":"IF($U803=$AK$646,$K803,0)","v":0},{"$f":"IF($U803=$AL$646,$K803,0)","v":0},{"$f":"IF($U803=$AM$646,$K803,0)+IF($U803=$AN$646,$K803,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U803=$AN$646,$K803,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U803=$AP$646,$L803,0)","v":0},{"$f":"IF($U803=$AQ$646,$L803,0)","v":0},{"$f":"IF($U803=$AR$646,$L803,0)+IF($U803=$AS$646,$L803,0)*$X$643","v":0},{"$f":"IF($U803=$AS$646,$L803,0)*$Y$643","v":0},0,{"$f":"IF($U803=$AU$646,$M803,0)","v":0},{"$f":"IF($U803=$AV$646,$M803,0)","v":0},{"$f":"IF($U803=$AW$646,$M803,0)+IF($U803=$AX$646,$M803,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U803=$AX$646,$M803,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U803=$AZ$646,$N803,0)","v":0},{"$f":"IF($U803=$BA$646,$N803,0)","v":0},{"$f":"IF($U803=$BB$646,$N803,0)+IF($U803=$BC$646,$N803,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U803=$BC$646,$N803,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U803=$BE$646,$O803,0)","v":0},{"$f":"IF($U803=$BF$646,$O803,0)","v":0},{"$f":"IF($U803=$BG$646,$O803,0)+IF($U803=$BH$646,$O803,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U803=$BH$646,$O803,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U803=$BJ$646,$P803,0)","v":0},{"$f":"IF($U803=$BK$646,$P803,0)","v":0},{"$f":"IF($U803=$BL$646,$P803,0)+IF($U803=$BM$646,$P803,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U803=$BM$646,$P803,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U803=$BO$646,$Q803,0)","v":0},{"$f":"IF($U803=$BP$646,$Q803,0)","v":0},{"$f":"IF($U803=$BQ$646,$Q803,0)+IF($U803=$BR$646,$Q803,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U803=$BR$646,$Q803,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U803=$BT$646,$R803,0)","v":0},{"$f":"IF($U803=$BU$646,$R803,0)","v":0},{"$f":"IF($U803=$BV$646,$R803,0)+IF($U803=$BW$646,$R803,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U803=$BW$646,$R803,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[795,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W797","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!D$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!E$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!F$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!G$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!H$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!I$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!J$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!K$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!L$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!M$9,FALSE)*$G804","v":0},{"$f":"VLOOKUP($F804,range,'COS Alloc Factors'!N$9,FALSE)*$G804","v":0},{"$f":"SUM(L804:R804)+H804","v":0},0,"Customer",{"$f":"IF($U804=$V$646,$H804,0)","v":0},{"$f":"IF($U804=$W$646,$H804,0)","v":0},{"$f":"IF($U804=$X$646,$H804,0)+IF($U804=$Y$646,$H804,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U804=$Y$646,$H804,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U804=$AA$646,$I804,0)","v":0},{"$f":"IF($U804=$AB$646,$I804,0)","v":0},{"$f":"IF($U804=$AC$646,$I804,0)+IF($U804=$AD$646,$I804,0)*$X$643","v":0},{"$f":"IF($U804=$AD$646,$I804,0)*$Y$643","v":0},0,{"$f":"IF($U804=$AF$646,$J804,0)","v":0},{"$f":"IF($U804=$AG$646,$J804,0)","v":0},{"$f":"IF($U804=$AH$646,$J804,0)+IF($U804=$AI$646,$J804,0)*$X$643","v":0},{"$f":"IF($U804=$AI$646,$J804,0)*$Y$643","v":0},0,{"$f":"IF($U804=$AK$646,$K804,0)","v":0},{"$f":"IF($U804=$AL$646,$K804,0)","v":0},{"$f":"IF($U804=$AM$646,$K804,0)+IF($U804=$AN$646,$K804,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U804=$AN$646,$K804,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U804=$AP$646,$L804,0)","v":0},{"$f":"IF($U804=$AQ$646,$L804,0)","v":0},{"$f":"IF($U804=$AR$646,$L804,0)+IF($U804=$AS$646,$L804,0)*$X$643","v":0},{"$f":"IF($U804=$AS$646,$L804,0)*$Y$643","v":0},0,{"$f":"IF($U804=$AU$646,$M804,0)","v":0},{"$f":"IF($U804=$AV$646,$M804,0)","v":0},{"$f":"IF($U804=$AW$646,$M804,0)+IF($U804=$AX$646,$M804,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U804=$AX$646,$M804,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U804=$AZ$646,$N804,0)","v":0},{"$f":"IF($U804=$BA$646,$N804,0)","v":0},{"$f":"IF($U804=$BB$646,$N804,0)+IF($U804=$BC$646,$N804,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U804=$BC$646,$N804,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U804=$BE$646,$O804,0)","v":0},{"$f":"IF($U804=$BF$646,$O804,0)","v":0},{"$f":"IF($U804=$BG$646,$O804,0)+IF($U804=$BH$646,$O804,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U804=$BH$646,$O804,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U804=$BJ$646,$P804,0)","v":0},{"$f":"IF($U804=$BK$646,$P804,0)","v":0},{"$f":"IF($U804=$BL$646,$P804,0)+IF($U804=$BM$646,$P804,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U804=$BM$646,$P804,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U804=$BO$646,$Q804,0)","v":0},{"$f":"IF($U804=$BP$646,$Q804,0)","v":0},{"$f":"IF($U804=$BQ$646,$Q804,0)+IF($U804=$BR$646,$Q804,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U804=$BR$646,$Q804,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U804=$BT$646,$R804,0)","v":0},{"$f":"IF($U804=$BU$646,$R804,0)","v":0},{"$f":"IF($U804=$BV$646,$R804,0)+IF($U804=$BW$646,$R804,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U804=$BW$646,$R804,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[796,null,null,"Total",null,null,{"$f":"SUM(G803:G804)","v":0},{"$f":"SUM(H803:H804)","v":0},{"$f":"SUM(I803:I804)","v":0},0,0,0,0,{"$f":"SUM(N803:N804)","v":0},{"$f":"SUM(O803:O804)","v":0},0,0,0,{"$f":"SUM(S803:S804)","v":0},0,null,{"$f":"SUM(V803:V804)","v":0},{"$f":"SUM(W803:W804)","v":0},0,0,0,{"$f":"SUM(AA803:AA804)","v":0},{"$f":"SUM(AB803:AB804)","v":0},0,0,0,{"$f":"SUM(AF803:AF804)","v":0},{"$f":"SUM(AG803:AG804)","v":0},0,0,0,{"$f":"SUM(AK803:AK804)","v":0},{"$f":"SUM(AL803:AL804)","v":0},{"$f":"SUM(AM803:AM804)","v":0},{"$f":"SUM(AN803:AN804)","v":0},0,{"$f":"SUM(AP803:AP804)","v":0},{"$f":"SUM(AQ803:AQ804)","v":0},{"$f":"SUM(AR803:AR804)","v":0},{"$f":"SUM(AS803:AS804)","v":0},0,{"$f":"SUM(AU803:AU804)","v":0},{"$f":"SUM(AV803:AV804)","v":0},{"$f":"SUM(AW803:AW804)","v":0},{"$f":"SUM(AX803:AX804)","v":0},0,{"$f":"SUM(AZ803:AZ804)","v":0},{"$f":"SUM(BA803:BA804)","v":0},0,0,0,{"$f":"SUM(BE803:BE804)","v":0},{"$f":"SUM(BF803:BF804)","v":0},0,0,0,{"$f":"SUM(BJ803:BJ804)","v":0},{"$f":"SUM(BK803:BK804)","v":0},0,0,0,{"$f":"SUM(BO803:BO804)","v":0},{"$f":"SUM(BP803:BP804)","v":0},{"$f":"SUM(BQ803:BQ804)","v":0},{"$f":"SUM(BR803:BR804)","v":0},0,{"$f":"SUM(BT803:BT804)","v":0},{"$f":"SUM(BU803:BU804)","v":0},{"$f":"SUM(BV803:BV804)","v":0},{"$f":"SUM(BW803:BW804)","v":0},0,0]
[797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[798,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[799,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W801","v":1599769.2274193191},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!D$9,FALSE)*$G808","v":1402062.341165005},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!E$9,FALSE)*$G808","v":0},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!F$9,FALSE)*$G808","v":0},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!G$9,FALSE)*$G808","v":0},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!H$9,FALSE)*$G808","v":10815.471452013302},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!I$9,FALSE)*$G808","v":576.92555445807284},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!J$9,FALSE)*$G808","v":39510.930513974054},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!K$9,FALSE)*$G808","v":51979.460662708334},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!L$9,FALSE)*$G808","v":62509.626016419897},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!M$9,FALSE)*$G808","v":27398.315081409593},{"$f":"VLOOKUP($F808,range,'COS Alloc Factors'!N$9,FALSE)*$G808","v":4916.1569733308643},{"$f":"SUM(L808:R808)+H808","v":1599769.2274193191},{"$f":"S808-G808","v":0},"Customer",{"$f":"IF($U808=$V$646,$H808,0)","v":1402062.341165005},{"$f":"IF($U808=$W$646,$H808,0)","v":0},{"$f":"IF($U808=$X$646,$H808,0)+IF($U808=$Y$646,$H808,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U808=$Y$646,$H808,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U808=$AA$646,$I808,0)","v":0},{"$f":"IF($U808=$AB$646,$I808,0)","v":0},{"$f":"IF($U808=$AC$646,$I808,0)+IF($U808=$AD$646,$I808,0)*$X$643","v":0},{"$f":"IF($U808=$AD$646,$I808,0)*$Y$643","v":0},{"$f":"SUM(AA808:AD808)-I808","v":0},{"$f":"IF($U808=$AF$646,$J808,0)","v":0},{"$f":"IF($U808=$AG$646,$J808,0)","v":0},{"$f":"IF($U808=$AH$646,$J808,0)+IF($U808=$AI$646,$J808,0)*$X$643","v":0},{"$f":"IF($U808=$AI$646,$J808,0)*$Y$643","v":0},{"$f":"SUM(AF808:AI808)-J808","v":0},{"$f":"IF($U808=$AK$646,$K808,0)","v":0},{"$f":"IF($U808=$AL$646,$K808,0)","v":0},{"$f":"IF($U808=$AM$646,$K808,0)+IF($U808=$AN$646,$K808,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U808=$AN$646,$K808,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U808=$AP$646,$L808,0)","v":10815.471452013302},{"$f":"IF($U808=$AQ$646,$L808,0)","v":0},{"$f":"IF($U808=$AR$646,$L808,0)+IF($U808=$AS$646,$L808,0)*$X$643","v":0},{"$f":"IF($U808=$AS$646,$L808,0)*$Y$643","v":0},0,{"$f":"IF($U808=$AU$646,$M808,0)","v":576.92555445807284},{"$f":"IF($U808=$AV$646,$M808,0)","v":0},{"$f":"IF($U808=$AW$646,$M808,0)+IF($U808=$AX$646,$M808,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U808=$AX$646,$M808,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U808=$AZ$646,$N808,0)","v":39510.930513974054},{"$f":"IF($U808=$BA$646,$N808,0)","v":0},{"$f":"IF($U808=$BB$646,$N808,0)+IF($U808=$BC$646,$N808,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U808=$BC$646,$N808,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U808=$BE$646,$O808,0)","v":51979.460662708334},{"$f":"IF($U808=$BF$646,$O808,0)","v":0},{"$f":"IF($U808=$BG$646,$O808,0)+IF($U808=$BH$646,$O808,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U808=$BH$646,$O808,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U808=$BJ$646,$P808,0)","v":62509.626016419897},{"$f":"IF($U808=$BK$646,$P808,0)","v":0},{"$f":"IF($U808=$BL$646,$P808,0)+IF($U808=$BM$646,$P808,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U808=$BM$646,$P808,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U808=$BO$646,$Q808,0)","v":27398.315081409593},{"$f":"IF($U808=$BP$646,$Q808,0)","v":0},{"$f":"IF($U808=$BQ$646,$Q808,0)+IF($U808=$BR$646,$Q808,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U808=$BR$646,$Q808,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U808=$BT$646,$R808,0)","v":4916.1569733308643},{"$f":"IF($U808=$BU$646,$R808,0)","v":0},{"$f":"IF($U808=$BV$646,$R808,0)+IF($U808=$BW$646,$R808,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U808=$BW$646,$R808,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[800,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W802","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!D$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!E$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!F$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!G$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!H$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!I$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!J$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!K$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!L$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!M$9,FALSE)*$G809","v":0},{"$f":"VLOOKUP($F809,range,'COS Alloc Factors'!N$9,FALSE)*$G809","v":0},{"$f":"SUM(L809:R809)+H809","v":0},0,"Customer",{"$f":"IF($U809=$V$646,$H809,0)","v":0},{"$f":"IF($U809=$W$646,$H809,0)","v":0},{"$f":"IF($U809=$X$646,$H809,0)+IF($U809=$Y$646,$H809,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U809=$Y$646,$H809,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U809=$AA$646,$I809,0)","v":0},{"$f":"IF($U809=$AB$646,$I809,0)","v":0},{"$f":"IF($U809=$AC$646,$I809,0)+IF($U809=$AD$646,$I809,0)*$X$643","v":0},{"$f":"IF($U809=$AD$646,$I809,0)*$Y$643","v":0},{"$f":"SUM(AA809:AD809)-I809","v":0},{"$f":"IF($U809=$AF$646,$J809,0)","v":0},{"$f":"IF($U809=$AG$646,$J809,0)","v":0},{"$f":"IF($U809=$AH$646,$J809,0)+IF($U809=$AI$646,$J809,0)*$X$643","v":0},{"$f":"IF($U809=$AI$646,$J809,0)*$Y$643","v":0},{"$f":"SUM(AF809:AI809)-J809","v":0},{"$f":"IF($U809=$AK$646,$K809,0)","v":0},{"$f":"IF($U809=$AL$646,$K809,0)","v":0},{"$f":"IF($U809=$AM$646,$K809,0)+IF($U809=$AN$646,$K809,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U809=$AN$646,$K809,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U809=$AP$646,$L809,0)","v":0},{"$f":"IF($U809=$AQ$646,$L809,0)","v":0},{"$f":"IF($U809=$AR$646,$L809,0)+IF($U809=$AS$646,$L809,0)*$X$643","v":0},{"$f":"IF($U809=$AS$646,$L809,0)*$Y$643","v":0},0,{"$f":"IF($U809=$AU$646,$M809,0)","v":0},{"$f":"IF($U809=$AV$646,$M809,0)","v":0},{"$f":"IF($U809=$AW$646,$M809,0)+IF($U809=$AX$646,$M809,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U809=$AX$646,$M809,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U809=$AZ$646,$N809,0)","v":0},{"$f":"IF($U809=$BA$646,$N809,0)","v":0},{"$f":"IF($U809=$BB$646,$N809,0)+IF($U809=$BC$646,$N809,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U809=$BC$646,$N809,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U809=$BE$646,$O809,0)","v":0},{"$f":"IF($U809=$BF$646,$O809,0)","v":0},{"$f":"IF($U809=$BG$646,$O809,0)+IF($U809=$BH$646,$O809,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U809=$BH$646,$O809,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U809=$BJ$646,$P809,0)","v":0},{"$f":"IF($U809=$BK$646,$P809,0)","v":0},{"$f":"IF($U809=$BL$646,$P809,0)+IF($U809=$BM$646,$P809,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U809=$BM$646,$P809,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U809=$BO$646,$Q809,0)","v":0},{"$f":"IF($U809=$BP$646,$Q809,0)","v":0},{"$f":"IF($U809=$BQ$646,$Q809,0)+IF($U809=$BR$646,$Q809,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U809=$BR$646,$Q809,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U809=$BT$646,$R809,0)","v":0},{"$f":"IF($U809=$BU$646,$R809,0)","v":0},{"$f":"IF($U809=$BV$646,$R809,0)+IF($U809=$BW$646,$R809,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U809=$BW$646,$R809,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[801,null,null,"Total",null,null,{"$f":"SUM(G808:G809)","v":1599769.2274193191},{"$f":"SUM(H808:H809)","v":1402062.341165005},{"$f":"SUM(I808:I809)","v":0},0,0,10815.471452013302,576.92555445807284,39510.930513974054,{"$f":"SUM(O808:O809)","v":51979.460662708334},62509.626016419897,27398.315081409593,4916.1569733308643,{"$f":"SUM(S808:S809)","v":1599769.2274193191},0,null,{"$f":"SUM(V808:V809)","v":1402062.341165005},{"$f":"SUM(W808:W809)","v":0},0,{"$f":"SUM(Y808:Y809)","v":0},0,{"$f":"SUM(AA808:AA809)","v":0},{"$f":"SUM(AB808:AB809)","v":0},0,{"$f":"SUM(AD808:AD809)","v":0},{"$f":"SUM(AA810:AD810)-I810","v":0},{"$f":"SUM(AF808:AF809)","v":0},{"$f":"SUM(AG808:AG809)","v":0},0,{"$f":"SUM(AI808:AI809)","v":0},{"$f":"SUM(AF810:AI810)-J810","v":0},{"$f":"SUM(AK808:AK809)","v":0},{"$f":"SUM(AL808:AL809)","v":0},0,{"$f":"SUM(AN808:AN809)","v":0},0,{"$f":"SUM(AP808:AP809)","v":10815.471452013302},{"$f":"SUM(AQ808:AQ809)","v":0},0,{"$f":"SUM(AS808:AS809)","v":0},0,{"$f":"SUM(AU808:AU809)","v":576.92555445807284},{"$f":"SUM(AV808:AV809)","v":0},0,{"$f":"SUM(AX808:AX809)","v":0},0,{"$f":"SUM(AZ808:AZ809)","v":39510.930513974054},{"$f":"SUM(BA808:BA809)","v":0},0,{"$f":"SUM(BC808:BC809)","v":0},0,{"$f":"SUM(BE808:BE809)","v":51979.460662708334},{"$f":"SUM(BF808:BF809)","v":0},0,{"$f":"SUM(BH808:BH809)","v":0},0,{"$f":"SUM(BJ808:BJ809)","v":62509.626016419897},{"$f":"SUM(BK808:BK809)","v":0},0,{"$f":"SUM(BM808:BM809)","v":0},0,{"$f":"SUM(BO808:BO809)","v":27398.315081409593},{"$f":"SUM(BP808:BP809)","v":0},0,{"$f":"SUM(BR808:BR809)","v":0},0,{"$f":"SUM(BT808:BT809)","v":4916.1569733308643},{"$f":"SUM(BU808:BU809)","v":0},0,{"$f":"SUM(BW808:BW809)","v":0},0,0]
[802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[803,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V812:Y812)-H812","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK812:AN812)-K812","v":0},null,null,null,null,{"$f":"SUM(AP812:AS812)-L812","v":0},null,null,null,null,{"$f":"SUM(AU812:AX812)-M812","v":0},null,null,null,null,{"$f":"SUM(AZ812:BC812)-N812","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO812:BR812)-Q812","v":0},null,null,null,null,{"$f":"SUM(BT812:BW812)-R812","v":0},0]
[804,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W806","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!D$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!E$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!F$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!G$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!H$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!I$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!J$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!K$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!L$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!M$9,FALSE)*$G813","v":0},{"$f":"VLOOKUP($F813,range,'COS Alloc Factors'!N$9,FALSE)*$G813","v":0},{"$f":"SUM(L813:R813)+H813","v":0},0,"Customer",{"$f":"IF($U813=$V$646,$H813,0)","v":0},{"$f":"IF($U813=$W$646,$H813,0)","v":0},{"$f":"IF($U813=$X$646,$H813,0)+IF($U813=$Y$646,$H813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U813=$Y$646,$H813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V813:Y813)-H813","v":0},{"$f":"IF($U813=$AA$646,$I813,0)","v":0},{"$f":"IF($U813=$AB$646,$I813,0)","v":0},{"$f":"IF($U813=$AC$646,$I813,0)+IF($U813=$AD$646,$I813,0)*$X$643","v":0},{"$f":"IF($U813=$AD$646,$I813,0)*$Y$643","v":0},{"$f":"SUM(AA813:AD813)-I813","v":0},{"$f":"IF($U813=$AF$646,$J813,0)","v":0},{"$f":"IF($U813=$AG$646,$J813,0)","v":0},{"$f":"IF($U813=$AH$646,$J813,0)+IF($U813=$AI$646,$J813,0)*$X$643","v":0},{"$f":"IF($U813=$AI$646,$J813,0)*$Y$643","v":0},{"$f":"SUM(AF813:AI813)-J813","v":0},{"$f":"IF($U813=$AK$646,$K813,0)","v":0},{"$f":"IF($U813=$AL$646,$K813,0)","v":0},{"$f":"IF($U813=$AM$646,$K813,0)+IF($U813=$AN$646,$K813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U813=$AN$646,$K813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK813:AN813)-K813","v":0},{"$f":"IF($U813=$AP$646,$L813,0)","v":0},{"$f":"IF($U813=$AQ$646,$L813,0)","v":0},{"$f":"IF($U813=$AR$646,$L813,0)+IF($U813=$AS$646,$L813,0)*$X$643","v":0},{"$f":"IF($U813=$AS$646,$L813,0)*$Y$643","v":0},{"$f":"SUM(AP813:AS813)-L813","v":0},{"$f":"IF($U813=$AU$646,$M813,0)","v":0},{"$f":"IF($U813=$AV$646,$M813,0)","v":0},{"$f":"IF($U813=$AW$646,$M813,0)+IF($U813=$AX$646,$M813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U813=$AX$646,$M813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU813:AX813)-M813","v":0},{"$f":"IF($U813=$AZ$646,$N813,0)","v":0},{"$f":"IF($U813=$BA$646,$N813,0)","v":0},{"$f":"IF($U813=$BB$646,$N813,0)+IF($U813=$BC$646,$N813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U813=$BC$646,$N813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ813:BC813)-N813","v":0},{"$f":"IF($U813=$BE$646,$O813,0)","v":0},{"$f":"IF($U813=$BF$646,$O813,0)","v":0},{"$f":"IF($U813=$BG$646,$O813,0)+IF($U813=$BH$646,$O813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U813=$BH$646,$O813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U813=$BJ$646,$P813,0)","v":0},{"$f":"IF($U813=$BK$646,$P813,0)","v":0},{"$f":"IF($U813=$BL$646,$P813,0)+IF($U813=$BM$646,$P813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U813=$BM$646,$P813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U813=$BO$646,$Q813,0)","v":0},{"$f":"IF($U813=$BP$646,$Q813,0)","v":0},{"$f":"IF($U813=$BQ$646,$Q813,0)+IF($U813=$BR$646,$Q813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U813=$BR$646,$Q813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO813:BR813)-Q813","v":0},{"$f":"IF($U813=$BT$646,$R813,0)","v":0},{"$f":"IF($U813=$BU$646,$R813,0)","v":0},{"$f":"IF($U813=$BV$646,$R813,0)+IF($U813=$BW$646,$R813,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U813=$BW$646,$R813,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT813:BW813)-R813","v":0},0]
[805,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W807","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!D$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!E$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!F$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!G$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!H$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!I$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!J$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!K$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!L$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!M$9,FALSE)*$G814","v":0},{"$f":"VLOOKUP($F814,range,'COS Alloc Factors'!N$9,FALSE)*$G814","v":0},{"$f":"SUM(L814:R814)+H814","v":0},0,"Customer",{"$f":"IF($U814=$V$646,$H814,0)","v":0},{"$f":"IF($U814=$W$646,$H814,0)","v":0},{"$f":"IF($U814=$X$646,$H814,0)+IF($U814=$Y$646,$H814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U814=$Y$646,$H814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V814:Y814)-H814","v":0},{"$f":"IF($U814=$AA$646,$I814,0)","v":0},{"$f":"IF($U814=$AB$646,$I814,0)","v":0},{"$f":"IF($U814=$AC$646,$I814,0)+IF($U814=$AD$646,$I814,0)*$X$643","v":0},{"$f":"IF($U814=$AD$646,$I814,0)*$Y$643","v":0},{"$f":"SUM(AA814:AD814)-I814","v":0},{"$f":"IF($U814=$AF$646,$J814,0)","v":0},{"$f":"IF($U814=$AG$646,$J814,0)","v":0},{"$f":"IF($U814=$AH$646,$J814,0)+IF($U814=$AI$646,$J814,0)*$X$643","v":0},{"$f":"IF($U814=$AI$646,$J814,0)*$Y$643","v":0},{"$f":"SUM(AF814:AI814)-J814","v":0},{"$f":"IF($U814=$AK$646,$K814,0)","v":0},{"$f":"IF($U814=$AL$646,$K814,0)","v":0},{"$f":"IF($U814=$AM$646,$K814,0)+IF($U814=$AN$646,$K814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U814=$AN$646,$K814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK814:AN814)-K814","v":0},{"$f":"IF($U814=$AP$646,$L814,0)","v":0},{"$f":"IF($U814=$AQ$646,$L814,0)","v":0},{"$f":"IF($U814=$AR$646,$L814,0)+IF($U814=$AS$646,$L814,0)*$X$643","v":0},{"$f":"IF($U814=$AS$646,$L814,0)*$Y$643","v":0},{"$f":"SUM(AP814:AS814)-L814","v":0},{"$f":"IF($U814=$AU$646,$M814,0)","v":0},{"$f":"IF($U814=$AV$646,$M814,0)","v":0},{"$f":"IF($U814=$AW$646,$M814,0)+IF($U814=$AX$646,$M814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U814=$AX$646,$M814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU814:AX814)-M814","v":0},{"$f":"IF($U814=$AZ$646,$N814,0)","v":0},{"$f":"IF($U814=$BA$646,$N814,0)","v":0},{"$f":"IF($U814=$BB$646,$N814,0)+IF($U814=$BC$646,$N814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U814=$BC$646,$N814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ814:BC814)-N814","v":0},{"$f":"IF($U814=$BE$646,$O814,0)","v":0},{"$f":"IF($U814=$BF$646,$O814,0)","v":0},{"$f":"IF($U814=$BG$646,$O814,0)+IF($U814=$BH$646,$O814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U814=$BH$646,$O814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U814=$BJ$646,$P814,0)","v":0},{"$f":"IF($U814=$BK$646,$P814,0)","v":0},{"$f":"IF($U814=$BL$646,$P814,0)+IF($U814=$BM$646,$P814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U814=$BM$646,$P814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U814=$BO$646,$Q814,0)","v":0},{"$f":"IF($U814=$BP$646,$Q814,0)","v":0},{"$f":"IF($U814=$BQ$646,$Q814,0)+IF($U814=$BR$646,$Q814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U814=$BR$646,$Q814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO814:BR814)-Q814","v":0},{"$f":"IF($U814=$BT$646,$R814,0)","v":0},{"$f":"IF($U814=$BU$646,$R814,0)","v":0},{"$f":"IF($U814=$BV$646,$R814,0)+IF($U814=$BW$646,$R814,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U814=$BW$646,$R814,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT814:BW814)-R814","v":0},0]
[806,null,null,"Total",null,null,{"$f":"SUM(G813:G814)","v":0},{"$f":"SUM(H813:H814)","v":0},{"$f":"SUM(I813:I814)","v":0},0,0,0,0,0,{"$f":"SUM(O813:O814)","v":0},0,0,0,{"$f":"SUM(S813:S814)","v":0},0,null,{"$f":"SUM(V813:V814)","v":0},{"$f":"SUM(W813:W814)","v":0},0,{"$f":"SUM(Y813:Y814)","v":0},{"$f":"SUM(V815:Y815)-H815","v":0},{"$f":"SUM(AA813:AA814)","v":0},{"$f":"SUM(AB813:AB814)","v":0},0,{"$f":"SUM(AD813:AD814)","v":0},{"$f":"SUM(AA815:AD815)-I815","v":0},{"$f":"SUM(AF813:AF814)","v":0},{"$f":"SUM(AG813:AG814)","v":0},0,{"$f":"SUM(AI813:AI814)","v":0},{"$f":"SUM(AF815:AI815)-J815","v":0},{"$f":"SUM(AK813:AK814)","v":0},{"$f":"SUM(AL813:AL814)","v":0},0,{"$f":"SUM(AN813:AN814)","v":0},{"$f":"SUM(AK815:AN815)-K815","v":0},{"$f":"SUM(AP813:AP814)","v":0},{"$f":"SUM(AQ813:AQ814)","v":0},0,{"$f":"SUM(AS813:AS814)","v":0},{"$f":"SUM(AP815:AS815)-L815","v":0},{"$f":"SUM(AU813:AU814)","v":0},{"$f":"SUM(AV813:AV814)","v":0},0,{"$f":"SUM(AX813:AX814)","v":0},{"$f":"SUM(AU815:AX815)-M815","v":0},{"$f":"SUM(AZ813:AZ814)","v":0},{"$f":"SUM(BA813:BA814)","v":0},0,{"$f":"SUM(BC813:BC814)","v":0},{"$f":"SUM(AZ815:BC815)-N815","v":0},{"$f":"SUM(BE813:BE814)","v":0},{"$f":"SUM(BF813:BF814)","v":0},0,{"$f":"SUM(BH813:BH814)","v":0},0,{"$f":"SUM(BJ813:BJ814)","v":0},{"$f":"SUM(BK813:BK814)","v":0},0,{"$f":"SUM(BM813:BM814)","v":0},0,{"$f":"SUM(BO813:BO814)","v":0},{"$f":"SUM(BP813:BP814)","v":0},0,{"$f":"SUM(BR813:BR814)","v":0},{"$f":"SUM(BO815:BR815)-Q815","v":0},{"$f":"SUM(BT813:BT814)","v":0},{"$f":"SUM(BU813:BU814)","v":0},0,{"$f":"SUM(BW813:BW814)","v":0},{"$f":"SUM(BT815:BW815)-R815","v":0},0]
[807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[808,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V817:Y817)-H817","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK817:AN817)-K817","v":0},null,null,null,null,{"$f":"SUM(AP817:AS817)-L817","v":0},null,null,null,null,{"$f":"SUM(AU817:AX817)-M817","v":0},null,null,null,null,{"$f":"SUM(AZ817:BC817)-N817","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO817:BR817)-Q817","v":0},null,null,null,null,{"$f":"SUM(BT817:BW817)-R817","v":0},0]
[809,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W811","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!D$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!E$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!F$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!G$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!H$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!I$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!J$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!K$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!L$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!M$9,FALSE)*$G818","v":0},{"$f":"VLOOKUP($F818,range,'COS Alloc Factors'!N$9,FALSE)*$G818","v":0},{"$f":"SUM(L818:R818)+H818","v":0},0,"Customer",{"$f":"IF($U818=$V$646,$H818,0)","v":0},{"$f":"IF($U818=$W$646,$H818,0)","v":0},{"$f":"IF($U818=$X$646,$H818,0)+IF($U818=$Y$646,$H818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U818=$Y$646,$H818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U818=$AA$646,$I818,0)","v":0},{"$f":"IF($U818=$AB$646,$I818,0)","v":0},{"$f":"IF($U818=$AC$646,$I818,0)+IF($U818=$AD$646,$I818,0)*$X$643","v":0},{"$f":"IF($U818=$AD$646,$I818,0)*$Y$643","v":0},{"$f":"SUM(AA818:AD818)-I818","v":0},{"$f":"IF($U818=$AF$646,$J818,0)","v":0},{"$f":"IF($U818=$AG$646,$J818,0)","v":0},{"$f":"IF($U818=$AH$646,$J818,0)+IF($U818=$AI$646,$J818,0)*$X$643","v":0},{"$f":"IF($U818=$AI$646,$J818,0)*$Y$643","v":0},{"$f":"SUM(AF818:AI818)-J818","v":0},{"$f":"IF($U818=$AK$646,$K818,0)","v":0},{"$f":"IF($U818=$AL$646,$K818,0)","v":0},{"$f":"IF($U818=$AM$646,$K818,0)+IF($U818=$AN$646,$K818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U818=$AN$646,$K818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U818=$AP$646,$L818,0)","v":0},{"$f":"IF($U818=$AQ$646,$L818,0)","v":0},{"$f":"IF($U818=$AR$646,$L818,0)+IF($U818=$AS$646,$L818,0)*$X$643","v":0},{"$f":"IF($U818=$AS$646,$L818,0)*$Y$643","v":0},0,{"$f":"IF($U818=$AU$646,$M818,0)","v":0},{"$f":"IF($U818=$AV$646,$M818,0)","v":0},{"$f":"IF($U818=$AW$646,$M818,0)+IF($U818=$AX$646,$M818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U818=$AX$646,$M818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U818=$AZ$646,$N818,0)","v":0},{"$f":"IF($U818=$BA$646,$N818,0)","v":0},{"$f":"IF($U818=$BB$646,$N818,0)+IF($U818=$BC$646,$N818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U818=$BC$646,$N818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U818=$BE$646,$O818,0)","v":0},{"$f":"IF($U818=$BF$646,$O818,0)","v":0},{"$f":"IF($U818=$BG$646,$O818,0)+IF($U818=$BH$646,$O818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U818=$BH$646,$O818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U818=$BJ$646,$P818,0)","v":0},{"$f":"IF($U818=$BK$646,$P818,0)","v":0},{"$f":"IF($U818=$BL$646,$P818,0)+IF($U818=$BM$646,$P818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U818=$BM$646,$P818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U818=$BO$646,$Q818,0)","v":0},{"$f":"IF($U818=$BP$646,$Q818,0)","v":0},{"$f":"IF($U818=$BQ$646,$Q818,0)+IF($U818=$BR$646,$Q818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U818=$BR$646,$Q818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U818=$BT$646,$R818,0)","v":0},{"$f":"IF($U818=$BU$646,$R818,0)","v":0},{"$f":"IF($U818=$BV$646,$R818,0)+IF($U818=$BW$646,$R818,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U818=$BW$646,$R818,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[810,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W812","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!D$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!E$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!F$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!G$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!H$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!I$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!J$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!K$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!L$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!M$9,FALSE)*$G819","v":0},{"$f":"VLOOKUP($F819,range,'COS Alloc Factors'!N$9,FALSE)*$G819","v":0},{"$f":"SUM(L819:R819)+H819","v":0},0,"Customer",{"$f":"IF($U819=$V$646,$H819,0)","v":0},{"$f":"IF($U819=$W$646,$H819,0)","v":0},{"$f":"IF($U819=$X$646,$H819,0)+IF($U819=$Y$646,$H819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U819=$Y$646,$H819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U819=$AA$646,$I819,0)","v":0},{"$f":"IF($U819=$AB$646,$I819,0)","v":0},{"$f":"IF($U819=$AC$646,$I819,0)+IF($U819=$AD$646,$I819,0)*$X$643","v":0},{"$f":"IF($U819=$AD$646,$I819,0)*$Y$643","v":0},0,{"$f":"IF($U819=$AF$646,$J819,0)","v":0},{"$f":"IF($U819=$AG$646,$J819,0)","v":0},{"$f":"IF($U819=$AH$646,$J819,0)+IF($U819=$AI$646,$J819,0)*$X$643","v":0},{"$f":"IF($U819=$AI$646,$J819,0)*$Y$643","v":0},0,{"$f":"IF($U819=$AK$646,$K819,0)","v":0},{"$f":"IF($U819=$AL$646,$K819,0)","v":0},{"$f":"IF($U819=$AM$646,$K819,0)+IF($U819=$AN$646,$K819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U819=$AN$646,$K819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U819=$AP$646,$L819,0)","v":0},{"$f":"IF($U819=$AQ$646,$L819,0)","v":0},{"$f":"IF($U819=$AR$646,$L819,0)+IF($U819=$AS$646,$L819,0)*$X$643","v":0},{"$f":"IF($U819=$AS$646,$L819,0)*$Y$643","v":0},0,{"$f":"IF($U819=$AU$646,$M819,0)","v":0},{"$f":"IF($U819=$AV$646,$M819,0)","v":0},{"$f":"IF($U819=$AW$646,$M819,0)+IF($U819=$AX$646,$M819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U819=$AX$646,$M819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U819=$AZ$646,$N819,0)","v":0},{"$f":"IF($U819=$BA$646,$N819,0)","v":0},{"$f":"IF($U819=$BB$646,$N819,0)+IF($U819=$BC$646,$N819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U819=$BC$646,$N819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U819=$BE$646,$O819,0)","v":0},{"$f":"IF($U819=$BF$646,$O819,0)","v":0},{"$f":"IF($U819=$BG$646,$O819,0)+IF($U819=$BH$646,$O819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U819=$BH$646,$O819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U819=$BJ$646,$P819,0)","v":0},{"$f":"IF($U819=$BK$646,$P819,0)","v":0},{"$f":"IF($U819=$BL$646,$P819,0)+IF($U819=$BM$646,$P819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U819=$BM$646,$P819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U819=$BO$646,$Q819,0)","v":0},{"$f":"IF($U819=$BP$646,$Q819,0)","v":0},{"$f":"IF($U819=$BQ$646,$Q819,0)+IF($U819=$BR$646,$Q819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U819=$BR$646,$Q819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U819=$BT$646,$R819,0)","v":0},{"$f":"IF($U819=$BU$646,$R819,0)","v":0},{"$f":"IF($U819=$BV$646,$R819,0)+IF($U819=$BW$646,$R819,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U819=$BW$646,$R819,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[811,null,null,"Total",null,null,{"$f":"SUM(G818:G819)","v":0},{"$f":"SUM(H818:H819)","v":0},{"$f":"SUM(I818:I819)","v":0},0,0,0,0,{"$f":"SUM(N818:N819)","v":0},{"$f":"SUM(O818:O819)","v":0},0,0,0,{"$f":"SUM(S818:S819)","v":0},0,null,{"$f":"SUM(V818:V819)","v":0},{"$f":"SUM(W818:W819)","v":0},0,{"$f":"SUM(Y818:Y819)","v":0},0,{"$f":"SUM(AA818:AA819)","v":0},{"$f":"SUM(AB818:AB819)","v":0},0,{"$f":"SUM(AD818:AD819)","v":0},0,{"$f":"SUM(AF818:AF819)","v":0},{"$f":"SUM(AG818:AG819)","v":0},0,{"$f":"SUM(AI818:AI819)","v":0},0,{"$f":"SUM(AK818:AK819)","v":0},{"$f":"SUM(AL818:AL819)","v":0},{"$f":"SUM(AM818:AM819)","v":0},{"$f":"SUM(AN818:AN819)","v":0},0,{"$f":"SUM(AP818:AP819)","v":0},{"$f":"SUM(AQ818:AQ819)","v":0},{"$f":"SUM(AR818:AR819)","v":0},{"$f":"SUM(AS818:AS819)","v":0},0,{"$f":"SUM(AU818:AU819)","v":0},{"$f":"SUM(AV818:AV819)","v":0},{"$f":"SUM(AW818:AW819)","v":0},{"$f":"SUM(AX818:AX819)","v":0},0,{"$f":"SUM(AZ818:AZ819)","v":0},{"$f":"SUM(BA818:BA819)","v":0},0,{"$f":"SUM(BC818:BC819)","v":0},0,{"$f":"SUM(BE818:BE819)","v":0},{"$f":"SUM(BF818:BF819)","v":0},0,{"$f":"SUM(BH818:BH819)","v":0},0,{"$f":"SUM(BJ818:BJ819)","v":0},{"$f":"SUM(BK818:BK819)","v":0},0,{"$f":"SUM(BM818:BM819)","v":0},0,{"$f":"SUM(BO818:BO819)","v":0},{"$f":"SUM(BP818:BP819)","v":0},{"$f":"SUM(BQ818:BQ819)","v":0},{"$f":"SUM(BR818:BR819)","v":0},0,{"$f":"SUM(BT818:BT819)","v":0},{"$f":"SUM(BU818:BU819)","v":0},{"$f":"SUM(BV818:BV819)","v":0},{"$f":"SUM(BW818:BW819)","v":0},0,0]
[812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[813,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[814,null,null,"Utah",null,"DNG Revenue",{"$f":"'ROR-Model'!W816","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!D$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!E$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!F$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!G$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!H$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!I$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!J$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!K$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!L$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!M$9,FALSE)*$G823","v":0},{"$f":"VLOOKUP($F823,range,'COS Alloc Factors'!N$9,FALSE)*$G823","v":0},{"$f":"SUM(L823:R823)+H823","v":0},0,"Customer",{"$f":"IF($U823=$V$646,$H823,0)","v":0},{"$f":"IF($U823=$W$646,$H823,0)","v":0},{"$f":"IF($U823=$X$646,$H823,0)+IF($U823=$Y$646,$H823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U823=$Y$646,$H823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U823=$AA$646,$I823,0)","v":0},{"$f":"IF($U823=$AB$646,$I823,0)","v":0},{"$f":"IF($U823=$AC$646,$I823,0)+IF($U823=$AD$646,$I823,0)*$X$643","v":0},{"$f":"IF($U823=$AD$646,$I823,0)*$Y$643","v":0},0,{"$f":"IF($U823=$AF$646,$J823,0)","v":0},{"$f":"IF($U823=$AG$646,$J823,0)","v":0},{"$f":"IF($U823=$AH$646,$J823,0)+IF($U823=$AI$646,$J823,0)*$X$643","v":0},{"$f":"IF($U823=$AI$646,$J823,0)*$Y$643","v":0},0,{"$f":"IF($U823=$AK$646,$K823,0)","v":0},{"$f":"IF($U823=$AL$646,$K823,0)","v":0},{"$f":"IF($U823=$AM$646,$K823,0)+IF($U823=$AN$646,$K823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U823=$AN$646,$K823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U823=$AP$646,$L823,0)","v":0},{"$f":"IF($U823=$AQ$646,$L823,0)","v":0},{"$f":"IF($U823=$AR$646,$L823,0)+IF($U823=$AS$646,$L823,0)*$X$643","v":0},{"$f":"IF($U823=$AS$646,$L823,0)*$Y$643","v":0},0,{"$f":"IF($U823=$AU$646,$M823,0)","v":0},{"$f":"IF($U823=$AV$646,$M823,0)","v":0},{"$f":"IF($U823=$AW$646,$M823,0)+IF($U823=$AX$646,$M823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U823=$AX$646,$M823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U823=$AZ$646,$N823,0)","v":0},{"$f":"IF($U823=$BA$646,$N823,0)","v":0},{"$f":"IF($U823=$BB$646,$N823,0)+IF($U823=$BC$646,$N823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U823=$BC$646,$N823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U823=$BE$646,$O823,0)","v":0},{"$f":"IF($U823=$BF$646,$O823,0)","v":0},{"$f":"IF($U823=$BG$646,$O823,0)+IF($U823=$BH$646,$O823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U823=$BH$646,$O823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U823=$BJ$646,$P823,0)","v":0},{"$f":"IF($U823=$BK$646,$P823,0)","v":0},{"$f":"IF($U823=$BL$646,$P823,0)+IF($U823=$BM$646,$P823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U823=$BM$646,$P823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U823=$BO$646,$Q823,0)","v":0},{"$f":"IF($U823=$BP$646,$Q823,0)","v":0},{"$f":"IF($U823=$BQ$646,$Q823,0)+IF($U823=$BR$646,$Q823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U823=$BR$646,$Q823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U823=$BT$646,$R823,0)","v":0},{"$f":"IF($U823=$BU$646,$R823,0)","v":0},{"$f":"IF($U823=$BV$646,$R823,0)+IF($U823=$BW$646,$R823,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U823=$BW$646,$R823,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[815,null,null,"Wyoming",null,"DNG Revenue",{"$f":"'ROR-Model'!W817","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!D$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!E$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!F$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!G$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!H$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!I$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!J$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!K$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!L$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!M$9,FALSE)*$G824","v":0},{"$f":"VLOOKUP($F824,range,'COS Alloc Factors'!N$9,FALSE)*$G824","v":0},{"$f":"SUM(L824:R824)+H824","v":0},0,"Customer",{"$f":"IF($U824=$V$646,$H824,0)","v":0},{"$f":"IF($U824=$W$646,$H824,0)","v":0},{"$f":"IF($U824=$X$646,$H824,0)+IF($U824=$Y$646,$H824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U824=$Y$646,$H824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U824=$AA$646,$I824,0)","v":0},{"$f":"IF($U824=$AB$646,$I824,0)","v":0},{"$f":"IF($U824=$AC$646,$I824,0)+IF($U824=$AD$646,$I824,0)*$X$643","v":0},{"$f":"IF($U824=$AD$646,$I824,0)*$Y$643","v":0},0,{"$f":"IF($U824=$AF$646,$J824,0)","v":0},{"$f":"IF($U824=$AG$646,$J824,0)","v":0},{"$f":"IF($U824=$AH$646,$J824,0)+IF($U824=$AI$646,$J824,0)*$X$643","v":0},{"$f":"IF($U824=$AI$646,$J824,0)*$Y$643","v":0},0,{"$f":"IF($U824=$AK$646,$K824,0)","v":0},{"$f":"IF($U824=$AL$646,$K824,0)","v":0},{"$f":"IF($U824=$AM$646,$K824,0)+IF($U824=$AN$646,$K824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U824=$AN$646,$K824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U824=$AP$646,$L824,0)","v":0},{"$f":"IF($U824=$AQ$646,$L824,0)","v":0},{"$f":"IF($U824=$AR$646,$L824,0)+IF($U824=$AS$646,$L824,0)*$X$643","v":0},{"$f":"IF($U824=$AS$646,$L824,0)*$Y$643","v":0},0,{"$f":"IF($U824=$AU$646,$M824,0)","v":0},{"$f":"IF($U824=$AV$646,$M824,0)","v":0},{"$f":"IF($U824=$AW$646,$M824,0)+IF($U824=$AX$646,$M824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U824=$AX$646,$M824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U824=$AZ$646,$N824,0)","v":0},{"$f":"IF($U824=$BA$646,$N824,0)","v":0},{"$f":"IF($U824=$BB$646,$N824,0)+IF($U824=$BC$646,$N824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U824=$BC$646,$N824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U824=$BE$646,$O824,0)","v":0},{"$f":"IF($U824=$BF$646,$O824,0)","v":0},{"$f":"IF($U824=$BG$646,$O824,0)+IF($U824=$BH$646,$O824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U824=$BH$646,$O824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U824=$BJ$646,$P824,0)","v":0},{"$f":"IF($U824=$BK$646,$P824,0)","v":0},{"$f":"IF($U824=$BL$646,$P824,0)+IF($U824=$BM$646,$P824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U824=$BM$646,$P824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U824=$BO$646,$Q824,0)","v":0},{"$f":"IF($U824=$BP$646,$Q824,0)","v":0},{"$f":"IF($U824=$BQ$646,$Q824,0)+IF($U824=$BR$646,$Q824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U824=$BR$646,$Q824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U824=$BT$646,$R824,0)","v":0},{"$f":"IF($U824=$BU$646,$R824,0)","v":0},{"$f":"IF($U824=$BV$646,$R824,0)+IF($U824=$BW$646,$R824,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U824=$BW$646,$R824,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[816,null,null,"Total",null,null,{"$f":"SUM(G823:G824)","v":0},{"$f":"SUM(H823:H824)","v":0},{"$f":"SUM(I823:I824)","v":0},0,0,0,0,{"$f":"SUM(N823:N824)","v":0},{"$f":"SUM(O823:O824)","v":0},0,0,0,{"$f":"SUM(S823:S824)","v":0},0,null,{"$f":"SUM(V823:V824)","v":0},{"$f":"SUM(W823:W824)","v":0},0,0,0,{"$f":"SUM(AA823:AA824)","v":0},{"$f":"SUM(AB823:AB824)","v":0},0,0,0,{"$f":"SUM(AF823:AF824)","v":0},{"$f":"SUM(AG823:AG824)","v":0},0,0,0,{"$f":"SUM(AK823:AK824)","v":0},{"$f":"SUM(AL823:AL824)","v":0},{"$f":"SUM(AM823:AM824)","v":0},{"$f":"SUM(AN823:AN824)","v":0},0,{"$f":"SUM(AP823:AP824)","v":0},{"$f":"SUM(AQ823:AQ824)","v":0},{"$f":"SUM(AR823:AR824)","v":0},{"$f":"SUM(AS823:AS824)","v":0},0,{"$f":"SUM(AU823:AU824)","v":0},{"$f":"SUM(AV823:AV824)","v":0},{"$f":"SUM(AW823:AW824)","v":0},{"$f":"SUM(AX823:AX824)","v":0},0,{"$f":"SUM(AZ823:AZ824)","v":0},{"$f":"SUM(BA823:BA824)","v":0},0,0,0,{"$f":"SUM(BE823:BE824)","v":0},{"$f":"SUM(BF823:BF824)","v":0},0,0,0,{"$f":"SUM(BJ823:BJ824)","v":0},{"$f":"SUM(BK823:BK824)","v":0},0,0,0,{"$f":"SUM(BO823:BO824)","v":0},{"$f":"SUM(BP823:BP824)","v":0},{"$f":"SUM(BQ823:BQ824)","v":0},{"$f":"SUM(BR823:BR824)","v":0},0,{"$f":"SUM(BT823:BT824)","v":0},{"$f":"SUM(BU823:BU824)","v":0},{"$f":"SUM(BV823:BV824)","v":0},{"$f":"SUM(BW823:BW824)","v":0},0,0]
[817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[818,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[819,null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"G783+G788+G793+G798+G803+G818+G823+G808+G813","v":21197740.143949527},{"$f":"H783+H788+H793+H798+H803+H818+H823+H808+H813","v":20330456.294976089},0,0,0,51449.70802323641,2647.9493507151628,180730.6333576499,{"$f":"O783+O788+O793+O798+O803+O818+O823+O808+O813","v":225474.40279671189},268208.18843000993,117465.62100379608,21307.346011319132,21197740.143949527,0,null,{"$f":"V783+V788+V793+V798+V803+V818+V823+V808+V813","v":20330456.294976089},{"$f":"W783+W788+W793+W798+W803+W818+W823+W808+W813","v":0},0,0,0,{"$f":"AA783+AA788+AA793+AA798+AA803+AA818+AA823+AA808+AA813","v":0},0,0,0,0,{"$f":"AF783+AF788+AF793+AF798+AF803+AF818+AF823+AF808+AF813","v":0},0,0,0,0,{"$f":"AK783+AK788+AK793+AK798+AK803+AK818+AK823+AK808+AK813","v":0},0,0,0,0,{"$f":"AP783+AP788+AP793+AP798+AP803+AP818+AP823+AP808+AP813","v":51449.70802323641},0,0,0,0,{"$f":"AU783+AU788+AU793+AU798+AU803+AU818+AU823+AU808+AU813","v":2647.9493507151628},0,0,0,0,{"$f":"AZ783+AZ788+AZ793+AZ798+AZ803+AZ818+AZ823+AZ808+AZ813","v":180730.6333576499},0,0,0,0,{"$f":"BE783+BE788+BE793+BE798+BE803+BE818+BE823+BE808+BE813","v":225474.40279671189},0,0,0,0,{"$f":"BJ783+BJ788+BJ793+BJ798+BJ803+BJ818+BJ823+BJ808+BJ813","v":268208.18843000993},0,0,0,0,{"$f":"BO783+BO788+BO793+BO798+BO803+BO818+BO823+BO808+BO813","v":117465.62100379608},0,0,0,0,{"$f":"BT783+BT788+BT793+BT798+BT803+BT818+BT823+BT808+BT813","v":21307.346011319132},0,0,0,0,0]
[820,null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"G784+G789+G794+G799+G804+G819+G824+G809+G814","v":0},{"$f":"H784+H789+H794+H799+H804+H819+H824+H809+H814","v":0},0,0,0,0,0,0,{"$f":"O784+O789+O794+O799+O804+O819+O824+O809+O814","v":0},0,0,0,{"$f":"S784+S789+S794+S799+S804+S819+S824+S809+S814","v":0},0,null,{"$f":"V784+V789+V794+V799+V804+V819+V824+V809+V814","v":0},{"$f":"W784+W789+W794+W799+W804+W819+W824+W809+W814","v":0},0,0,0,{"$f":"AA784+AA789+AA794+AA799+AA804+AA819+AA824+AA809+AA814","v":0},0,0,0,0,{"$f":"AF784+AF789+AF794+AF799+AF804+AF819+AF824+AF809+AF814","v":0},0,0,0,0,{"$f":"AK784+AK789+AK794+AK799+AK804+AK819+AK824+AK809+AK814","v":0},0,0,0,0,{"$f":"AP784+AP789+AP794+AP799+AP804+AP819+AP824+AP809+AP814","v":0},0,0,0,0,{"$f":"AU784+AU789+AU794+AU799+AU804+AU819+AU824+AU809+AU814","v":0},0,0,0,0,{"$f":"AZ784+AZ789+AZ794+AZ799+AZ804+AZ819+AZ824+AZ809+AZ814","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BJ784+BJ789+BJ794+BJ799+BJ804+BJ819+BJ824+BJ809+BJ814","v":0},0,0,0,0,{"$f":"BO784+BO789+BO794+BO799+BO804+BO819+BO824+BO809+BO814","v":0},0,0,0,0,{"$f":"BT784+BT789+BT794+BT799+BT804+BT819+BT824+BT809+BT814","v":0},0,0,0,0,0]
[821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[822,null,"System Total Customer Accounts Exp",null,null,null,{"$f":"SUM(G828:G830)","v":21197740.143949527},{"$f":"SUM(H828:H830)","v":20330456.294976089},{"$f":"SUM(I828:I830)","v":0},0,0,51449.70802323641,2647.9493507151628,{"$f":"SUM(N828:N830)","v":180730.6333576499},{"$f":"SUM(O828:O830)","v":225474.40279671189},268208.18843000993,117465.62100379608,21307.346011319132,{"$f":"SUM(S828:S830)","v":21197740.143949527},0,null,{"$f":"SUM(V828:V830)","v":20330456.294976089},0,0,0,0,{"$f":"SUM(AA828:AA830)","v":0},0,0,0,0,{"$f":"SUM(AF828:AF830)","v":0},0,0,0,0,{"$f":"SUM(AK828:AK830)","v":0},{"$f":"SUM(AL828:AL830)","v":0},{"$f":"SUM(AM828:AM830)","v":0},{"$f":"SUM(AN828:AN830)","v":0},0,{"$f":"SUM(AP828:AP830)","v":51449.70802323641},{"$f":"SUM(AQ828:AQ830)","v":0},{"$f":"SUM(AR828:AR830)","v":0},{"$f":"SUM(AS828:AS830)","v":0},0,{"$f":"SUM(AU828:AU830)","v":2647.9493507151628},{"$f":"SUM(AV828:AV830)","v":0},{"$f":"SUM(AW828:AW830)","v":0},{"$f":"SUM(AX828:AX830)","v":0},0,{"$f":"SUM(AZ828:AZ830)","v":180730.6333576499},0,0,0,0,{"$f":"SUM(BE828:BE830)","v":225474.40279671189},0,0,0,0,{"$f":"SUM(BJ828:BJ830)","v":268208.18843000993},0,0,0,0,{"$f":"SUM(BO828:BO830)","v":117465.62100379608},{"$f":"SUM(BP828:BP830)","v":0},{"$f":"SUM(BQ828:BQ830)","v":0},{"$f":"SUM(BR828:BR830)","v":0},0,{"$f":"SUM(BT828:BT830)","v":21307.346011319132},{"$f":"SUM(BU828:BU830)","v":0},{"$f":"SUM(BV828:BV830)","v":0},{"$f":"SUM(BW828:BW830)","v":0},0,0]
[823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[824,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[826,907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[827,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W829","v":744141.16189777793},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!D$9,FALSE)*$G836","v":743086.60338073247},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!E$9,FALSE)*$G836","v":0},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!F$9,FALSE)*$G836","v":0},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!G$9,FALSE)*$G836","v":0},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!H$9,FALSE)*$G836","v":265.47046002012007},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!I$9,FALSE)*$G836","v":9.1541537937972439},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!J$9,FALSE)*$G836","v":595.01999659682076},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!K$9,FALSE)*$G836","v":145.24590686158294},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!L$9,FALSE)*$G836","v":21.969969105113385},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!M$9,FALSE)*$G836","v":4.8822153566918631},{"$f":"VLOOKUP($F836,range,'COS Alloc Factors'!N$9,FALSE)*$G836","v":12.81581531131614},{"$f":"SUM(L836:R836)+H836","v":744141.16189777793},0,"Customer",{"$f":"IF($U836=$V$646,$H836,0)","v":743086.60338073247},{"$f":"IF($U836=$W$646,$H836,0)","v":0},{"$f":"IF($U836=$X$646,$H836,0)+IF($U836=$Y$646,$H836,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U836=$Y$646,$H836,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U836=$AA$646,$I836,0)","v":0},{"$f":"IF($U836=$AB$646,$I836,0)","v":0},{"$f":"IF($U836=$AC$646,$I836,0)+IF($U836=$AD$646,$I836,0)*$X$643","v":0},{"$f":"IF($U836=$AD$646,$I836,0)*$Y$643","v":0},0,{"$f":"IF($U836=$AF$646,$J836,0)","v":0},{"$f":"IF($U836=$AG$646,$J836,0)","v":0},{"$f":"IF($U836=$AH$646,$J836,0)+IF($U836=$AI$646,$J836,0)*$X$643","v":0},{"$f":"IF($U836=$AI$646,$J836,0)*$Y$643","v":0},0,{"$f":"IF($U836=$AK$646,$K836,0)","v":0},{"$f":"IF($U836=$AL$646,$K836,0)","v":0},{"$f":"IF($U836=$AM$646,$K836,0)+IF($U836=$AN$646,$K836,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U836=$AN$646,$K836,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U836=$AP$646,$L836,0)","v":265.47046002012007},{"$f":"IF($U836=$AQ$646,$L836,0)","v":0},{"$f":"IF($U836=$AR$646,$L836,0)+IF($U836=$AS$646,$L836,0)*$X$643","v":0},{"$f":"IF($U836=$AS$646,$L836,0)*$Y$643","v":0},0,{"$f":"IF($U836=$AU$646,$M836,0)","v":9.1541537937972439},{"$f":"IF($U836=$AV$646,$M836,0)","v":0},{"$f":"IF($U836=$AW$646,$M836,0)+IF($U836=$AX$646,$M836,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U836=$AX$646,$M836,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U836=$AZ$646,$N836,0)","v":595.01999659682076},{"$f":"IF($U836=$BA$646,$N836,0)","v":0},{"$f":"IF($U836=$BB$646,$N836,0)+IF($U836=$BC$646,$N836,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U836=$BC$646,$N836,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U836=$BE$646,$O836,0)","v":145.24590686158294},{"$f":"IF($U836=$BF$646,$O836,0)","v":0},{"$f":"IF($U836=$BG$646,$O836,0)+IF($U836=$BH$646,$O836,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U836=$BH$646,$O836,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U836=$BJ$646,$P836,0)","v":21.969969105113385},{"$f":"IF($U836=$BK$646,$P836,0)","v":0},{"$f":"IF($U836=$BL$646,$P836,0)+IF($U836=$BM$646,$P836,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U836=$BM$646,$P836,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U836=$BO$646,$Q836,0)","v":4.8822153566918631},{"$f":"IF($U836=$BP$646,$Q836,0)","v":0},{"$f":"IF($U836=$BQ$646,$Q836,0)+IF($U836=$BR$646,$Q836,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U836=$BR$646,$Q836,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U836=$BT$646,$R836,0)","v":12.81581531131614},{"$f":"IF($U836=$BU$646,$R836,0)","v":0},{"$f":"IF($U836=$BV$646,$R836,0)+IF($U836=$BW$646,$R836,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U836=$BW$646,$R836,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[828,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W830","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!D$9,FALSE)*$G837","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!E$9,FALSE)*$G837","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!F$9,FALSE)*$G837","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!G$9,FALSE)*$G837","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!H$9,FALSE)*$G837","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!I$9,FALSE)*$G837","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!J$9,FALSE)*$G837","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!K$9,FALSE)*$G837","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!L$9,FALSE)*$G837","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!M$9,FALSE)*$G837","v":0},{"$f":"VLOOKUP($F837,range,'COS Alloc Factors'!N$9,FALSE)*$G837","v":0},{"$f":"SUM(L837:R837)+H837","v":0},0,"Customer",{"$f":"IF($U837=$V$646,$H837,0)","v":0},{"$f":"IF($U837=$W$646,$H837,0)","v":0},{"$f":"IF($U837=$X$646,$H837,0)+IF($U837=$Y$646,$H837,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U837=$Y$646,$H837,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U837=$AA$646,$I837,0)","v":0},{"$f":"IF($U837=$AB$646,$I837,0)","v":0},{"$f":"IF($U837=$AC$646,$I837,0)+IF($U837=$AD$646,$I837,0)*$X$643","v":0},{"$f":"IF($U837=$AD$646,$I837,0)*$Y$643","v":0},0,{"$f":"IF($U837=$AF$646,$J837,0)","v":0},{"$f":"IF($U837=$AG$646,$J837,0)","v":0},{"$f":"IF($U837=$AH$646,$J837,0)+IF($U837=$AI$646,$J837,0)*$X$643","v":0},{"$f":"IF($U837=$AI$646,$J837,0)*$Y$643","v":0},0,{"$f":"IF($U837=$AK$646,$K837,0)","v":0},{"$f":"IF($U837=$AL$646,$K837,0)","v":0},{"$f":"IF($U837=$AM$646,$K837,0)+IF($U837=$AN$646,$K837,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U837=$AN$646,$K837,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U837=$AP$646,$L837,0)","v":0},{"$f":"IF($U837=$AQ$646,$L837,0)","v":0},{"$f":"IF($U837=$AR$646,$L837,0)+IF($U837=$AS$646,$L837,0)*$X$643","v":0},{"$f":"IF($U837=$AS$646,$L837,0)*$Y$643","v":0},0,{"$f":"IF($U837=$AU$646,$M837,0)","v":0},{"$f":"IF($U837=$AV$646,$M837,0)","v":0},{"$f":"IF($U837=$AW$646,$M837,0)+IF($U837=$AX$646,$M837,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U837=$AX$646,$M837,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U837=$AZ$646,$N837,0)","v":0},{"$f":"IF($U837=$BA$646,$N837,0)","v":0},{"$f":"IF($U837=$BB$646,$N837,0)+IF($U837=$BC$646,$N837,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U837=$BC$646,$N837,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U837=$BE$646,$O837,0)","v":0},{"$f":"IF($U837=$BF$646,$O837,0)","v":0},{"$f":"IF($U837=$BG$646,$O837,0)+IF($U837=$BH$646,$O837,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U837=$BH$646,$O837,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U837=$BJ$646,$P837,0)","v":0},{"$f":"IF($U837=$BK$646,$P837,0)","v":0},{"$f":"IF($U837=$BL$646,$P837,0)+IF($U837=$BM$646,$P837,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U837=$BM$646,$P837,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U837=$BO$646,$Q837,0)","v":0},{"$f":"IF($U837=$BP$646,$Q837,0)","v":0},{"$f":"IF($U837=$BQ$646,$Q837,0)+IF($U837=$BR$646,$Q837,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U837=$BR$646,$Q837,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U837=$BT$646,$R837,0)","v":0},{"$f":"IF($U837=$BU$646,$R837,0)","v":0},{"$f":"IF($U837=$BV$646,$R837,0)+IF($U837=$BW$646,$R837,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U837=$BW$646,$R837,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[829,null,null,"Total",null,null,{"$f":"SUM(G836:G837)","v":744141.16189777793},{"$f":"SUM(H836:H837)","v":743086.60338073247},{"$f":"SUM(I836:I837)","v":0},0,0,265.47046002012007,9.1541537937972439,{"$f":"SUM(N836:N837)","v":595.01999659682076},{"$f":"SUM(O836:O837)","v":145.24590686158294},21.969969105113385,4.8822153566918631,12.81581531131614,{"$f":"SUM(S836:S837)","v":744141.16189777793},0,null,{"$f":"SUM(V836:V837)","v":743086.60338073247},{"$f":"SUM(W836:W837)","v":0},0,0,0,{"$f":"SUM(AA836:AA837)","v":0},{"$f":"SUM(AB836:AB837)","v":0},0,0,0,{"$f":"SUM(AF836:AF837)","v":0},{"$f":"SUM(AG836:AG837)","v":0},0,0,0,{"$f":"SUM(AK836:AK837)","v":0},{"$f":"SUM(AL836:AL837)","v":0},{"$f":"SUM(AM836:AM837)","v":0},{"$f":"SUM(AN836:AN837)","v":0},0,{"$f":"SUM(AP836:AP837)","v":265.47046002012007},{"$f":"SUM(AQ836:AQ837)","v":0},{"$f":"SUM(AR836:AR837)","v":0},{"$f":"SUM(AS836:AS837)","v":0},0,{"$f":"SUM(AU836:AU837)","v":9.1541537937972439},{"$f":"SUM(AV836:AV837)","v":0},{"$f":"SUM(AW836:AW837)","v":0},{"$f":"SUM(AX836:AX837)","v":0},0,{"$f":"SUM(AZ836:AZ837)","v":595.01999659682076},{"$f":"SUM(BA836:BA837)","v":0},0,0,0,{"$f":"SUM(BE836:BE837)","v":145.24590686158294},{"$f":"SUM(BF836:BF837)","v":0},0,0,0,{"$f":"SUM(BJ836:BJ837)","v":21.969969105113385},{"$f":"SUM(BK836:BK837)","v":0},0,0,0,{"$f":"SUM(BO836:BO837)","v":4.8822153566918631},{"$f":"SUM(BP836:BP837)","v":0},{"$f":"SUM(BQ836:BQ837)","v":0},{"$f":"SUM(BR836:BR837)","v":0},0,{"$f":"SUM(BT836:BT837)","v":12.81581531131614},{"$f":"SUM(BU836:BU837)","v":0},{"$f":"SUM(BV836:BV837)","v":0},{"$f":"SUM(BW836:BW837)","v":0},0,0]
[830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[831,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,{"$f":"SUM(AP840:BW840,V840:Y840)-S840","v":0}]
[832,null,null,"Utah",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W834","v":2339530.866177801},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!D$9,FALSE)*$G841","v":833634.16419470008},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!E$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!F$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!G$9,FALSE)*$G841","v":0},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!H$9,FALSE)*$G841","v":47846.465950025296},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!I$9,FALSE)*$G841","v":25149.95183745776},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!J$9,FALSE)*$G841","v":1009093.7873584711},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!K$9,FALSE)*$G841","v":245805.1935214093},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!L$9,FALSE)*$G841","v":38810.409711519176},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!M$9,FALSE)*$G841","v":20656.325531377232},{"$f":"VLOOKUP($F841,range,'COS Alloc Factors'!N$9,FALSE)*$G841","v":118534.56807284134},{"$f":"SUM(L841:R841)+H841","v":2339530.866177801},0,"Customer",{"$f":"IF($U841=$V$646,$H841,0)","v":833634.16419470008},{"$f":"IF($U841=$W$646,$H841,0)","v":0},{"$f":"IF($U841=$X$646,$H841,0)+IF($U841=$Y$646,$H841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U841=$Y$646,$H841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U841=$AA$646,$I841,0)","v":0},{"$f":"IF($U841=$AB$646,$I841,0)","v":0},{"$f":"IF($U841=$AC$646,$I841,0)+IF($U841=$AD$646,$I841,0)*$X$643","v":0},{"$f":"IF($U841=$AD$646,$I841,0)*$Y$643","v":0},0,{"$f":"IF($U841=$AF$646,$J841,0)","v":0},{"$f":"IF($U841=$AG$646,$J841,0)","v":0},{"$f":"IF($U841=$AH$646,$J841,0)+IF($U841=$AI$646,$J841,0)*$X$643","v":0},{"$f":"IF($U841=$AI$646,$J841,0)*$Y$643","v":0},0,{"$f":"IF($U841=$AK$646,$K841,0)","v":0},{"$f":"IF($U841=$AL$646,$K841,0)","v":0},{"$f":"IF($U841=$AM$646,$K841,0)+IF($U841=$AN$646,$K841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U841=$AN$646,$K841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U841=$AP$646,$L841,0)","v":47846.465950025296},{"$f":"IF($U841=$AQ$646,$L841,0)","v":0},{"$f":"IF($U841=$AR$646,$L841,0)+IF($U841=$AS$646,$L841,0)*$X$643","v":0},{"$f":"IF($U841=$AS$646,$L841,0)*$Y$643","v":0},0,{"$f":"IF($U841=$AU$646,$M841,0)","v":25149.95183745776},{"$f":"IF($U841=$AV$646,$M841,0)","v":0},{"$f":"IF($U841=$AW$646,$M841,0)+IF($U841=$AX$646,$M841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U841=$AX$646,$M841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U841=$AZ$646,$N841,0)","v":1009093.7873584711},{"$f":"IF($U841=$BA$646,$N841,0)","v":0},{"$f":"IF($U841=$BB$646,$N841,0)+IF($U841=$BC$646,$N841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U841=$BC$646,$N841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U841=$BE$646,$O841,0)","v":245805.1935214093},{"$f":"IF($U841=$BF$646,$O841,0)","v":0},{"$f":"IF($U841=$BG$646,$O841,0)+IF($U841=$BH$646,$O841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U841=$BH$646,$O841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U841=$BJ$646,$P841,0)","v":38810.409711519176},{"$f":"IF($U841=$BK$646,$P841,0)","v":0},{"$f":"IF($U841=$BL$646,$P841,0)+IF($U841=$BM$646,$P841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U841=$BM$646,$P841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U841=$BO$646,$Q841,0)","v":20656.325531377232},{"$f":"IF($U841=$BP$646,$Q841,0)","v":0},{"$f":"IF($U841=$BQ$646,$Q841,0)+IF($U841=$BR$646,$Q841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U841=$BR$646,$Q841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U841=$BT$646,$R841,0)","v":118534.56807284134},{"$f":"IF($U841=$BU$646,$R841,0)","v":0},{"$f":"IF($U841=$BV$646,$R841,0)+IF($U841=$BW$646,$R841,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U841=$BW$646,$R841,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[833,null,null,"Wyoming",null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W835","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!D$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!E$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!F$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!G$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!H$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!I$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!J$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!K$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!L$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!M$9,FALSE)*$G842","v":0},{"$f":"VLOOKUP($F842,range,'COS Alloc Factors'!N$9,FALSE)*$G842","v":0},{"$f":"SUM(L842:R842)+H842","v":0},0,"Customer",{"$f":"IF($U842=$V$646,$H842,0)","v":0},{"$f":"IF($U842=$W$646,$H842,0)","v":0},{"$f":"IF($U842=$X$646,$H842,0)+IF($U842=$Y$646,$H842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U842=$Y$646,$H842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U842=$AA$646,$I842,0)","v":0},{"$f":"IF($U842=$AB$646,$I842,0)","v":0},{"$f":"IF($U842=$AC$646,$I842,0)+IF($U842=$AD$646,$I842,0)*$X$643","v":0},{"$f":"IF($U842=$AD$646,$I842,0)*$Y$643","v":0},0,{"$f":"IF($U842=$AF$646,$J842,0)","v":0},{"$f":"IF($U842=$AG$646,$J842,0)","v":0},{"$f":"IF($U842=$AH$646,$J842,0)+IF($U842=$AI$646,$J842,0)*$X$643","v":0},{"$f":"IF($U842=$AI$646,$J842,0)*$Y$643","v":0},0,{"$f":"IF($U842=$AK$646,$K842,0)","v":0},{"$f":"IF($U842=$AL$646,$K842,0)","v":0},{"$f":"IF($U842=$AM$646,$K842,0)+IF($U842=$AN$646,$K842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U842=$AN$646,$K842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U842=$AP$646,$L842,0)","v":0},{"$f":"IF($U842=$AQ$646,$L842,0)","v":0},{"$f":"IF($U842=$AR$646,$L842,0)+IF($U842=$AS$646,$L842,0)*$X$643","v":0},{"$f":"IF($U842=$AS$646,$L842,0)*$Y$643","v":0},0,{"$f":"IF($U842=$AU$646,$M842,0)","v":0},{"$f":"IF($U842=$AV$646,$M842,0)","v":0},{"$f":"IF($U842=$AW$646,$M842,0)+IF($U842=$AX$646,$M842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U842=$AX$646,$M842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U842=$AZ$646,$N842,0)","v":0},{"$f":"IF($U842=$BA$646,$N842,0)","v":0},{"$f":"IF($U842=$BB$646,$N842,0)+IF($U842=$BC$646,$N842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U842=$BC$646,$N842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U842=$BE$646,$O842,0)","v":0},{"$f":"IF($U842=$BF$646,$O842,0)","v":0},{"$f":"IF($U842=$BG$646,$O842,0)+IF($U842=$BH$646,$O842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U842=$BH$646,$O842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U842=$BJ$646,$P842,0)","v":0},{"$f":"IF($U842=$BK$646,$P842,0)","v":0},{"$f":"IF($U842=$BL$646,$P842,0)+IF($U842=$BM$646,$P842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U842=$BM$646,$P842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U842=$BO$646,$Q842,0)","v":0},{"$f":"IF($U842=$BP$646,$Q842,0)","v":0},{"$f":"IF($U842=$BQ$646,$Q842,0)+IF($U842=$BR$646,$Q842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U842=$BR$646,$Q842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U842=$BT$646,$R842,0)","v":0},{"$f":"IF($U842=$BU$646,$R842,0)","v":0},{"$f":"IF($U842=$BV$646,$R842,0)+IF($U842=$BW$646,$R842,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U842=$BW$646,$R842,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[834,null,null,"Total",null,null,{"$f":"SUM(G841:G842)","v":2339530.866177801},{"$f":"SUM(H841:H842)","v":833634.16419470008},{"$f":"SUM(I841:I842)","v":0},0,0,47846.465950025296,25149.95183745776,{"$f":"SUM(N841:N842)","v":1009093.7873584711},{"$f":"SUM(O841:O842)","v":245805.1935214093},38810.409711519176,20656.325531377232,118534.56807284134,{"$f":"SUM(S841:S842)","v":2339530.866177801},0,null,{"$f":"SUM(V841:V842)","v":833634.16419470008},{"$f":"SUM(W841:W842)","v":0},0,0,0,{"$f":"SUM(AA841:AA842)","v":0},{"$f":"SUM(AB841:AB842)","v":0},0,0,0,{"$f":"SUM(AF841:AF842)","v":0},{"$f":"SUM(AG841:AG842)","v":0},0,0,0,{"$f":"SUM(AK841:AK842)","v":0},{"$f":"SUM(AL841:AL842)","v":0},{"$f":"SUM(AM841:AM842)","v":0},{"$f":"SUM(AN841:AN842)","v":0},0,{"$f":"SUM(AP841:AP842)","v":47846.465950025296},{"$f":"SUM(AQ841:AQ842)","v":0},{"$f":"SUM(AR841:AR842)","v":0},{"$f":"SUM(AS841:AS842)","v":0},0,{"$f":"SUM(AU841:AU842)","v":25149.95183745776},{"$f":"SUM(AV841:AV842)","v":0},{"$f":"SUM(AW841:AW842)","v":0},{"$f":"SUM(AX841:AX842)","v":0},0,{"$f":"SUM(AZ841:AZ842)","v":1009093.7873584711},{"$f":"SUM(BA841:BA842)","v":0},0,0,0,{"$f":"SUM(BE841:BE842)","v":245805.1935214093},{"$f":"SUM(BF841:BF842)","v":0},0,0,0,{"$f":"SUM(BJ841:BJ842)","v":38810.409711519176},{"$f":"SUM(BK841:BK842)","v":0},0,0,0,{"$f":"SUM(BO841:BO842)","v":20656.325531377232},{"$f":"SUM(BP841:BP842)","v":0},{"$f":"SUM(BQ841:BQ842)","v":0},{"$f":"SUM(BR841:BR842)","v":0},0,{"$f":"SUM(BT841:BT842)","v":118534.56807284134},{"$f":"SUM(BU841:BU842)","v":0},{"$f":"SUM(BV841:BV842)","v":0},{"$f":"SUM(BW841:BW842)","v":0},0,0]
[835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[836,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[837,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W839","v":448083.15743615991},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!D$9,FALSE)*$G846","v":447448.15707035054},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!E$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!F$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!G$9,FALSE)*$G846","v":0},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!H$9,FALSE)*$G846","v":159.85252264298975},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!I$9,FALSE)*$G846","v":5.5121559532065429},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!J$9,FALSE)*$G846","v":358.29013695842531},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!K$9,FALSE)*$G846","v":87.459541124210489},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!L$9,FALSE)*$G846","v":13.229174287695704},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!M$9,FALSE)*$G846","v":2.9398165083768228},{"$f":"VLOOKUP($F846,range,'COS Alloc Factors'!N$9,FALSE)*$G846","v":7.7170183344891603},{"$f":"SUM(L846:R846)+H846","v":448083.15743615996},0,"Customer",{"$f":"IF($U846=$V$646,$H846,0)","v":447448.15707035054},{"$f":"IF($U846=$W$646,$H846,0)","v":0},{"$f":"IF($U846=$X$646,$H846,0)+IF($U846=$Y$646,$H846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U846=$Y$646,$H846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U846=$AA$646,$I846,0)","v":0},{"$f":"IF($U846=$AB$646,$I846,0)","v":0},{"$f":"IF($U846=$AC$646,$I846,0)+IF($U846=$AD$646,$I846,0)*$X$643","v":0},{"$f":"IF($U846=$AD$646,$I846,0)*$Y$643","v":0},0,{"$f":"IF($U846=$AF$646,$J846,0)","v":0},{"$f":"IF($U846=$AG$646,$J846,0)","v":0},{"$f":"IF($U846=$AH$646,$J846,0)+IF($U846=$AI$646,$J846,0)*$X$643","v":0},{"$f":"IF($U846=$AI$646,$J846,0)*$Y$643","v":0},0,{"$f":"IF($U846=$AK$646,$K846,0)","v":0},{"$f":"IF($U846=$AL$646,$K846,0)","v":0},{"$f":"IF($U846=$AM$646,$K846,0)+IF($U846=$AN$646,$K846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U846=$AN$646,$K846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U846=$AP$646,$L846,0)","v":159.85252264298975},{"$f":"IF($U846=$AQ$646,$L846,0)","v":0},{"$f":"IF($U846=$AR$646,$L846,0)+IF($U846=$AS$646,$L846,0)*$X$643","v":0},{"$f":"IF($U846=$AS$646,$L846,0)*$Y$643","v":0},0,{"$f":"IF($U846=$AU$646,$M846,0)","v":5.5121559532065429},{"$f":"IF($U846=$AV$646,$M846,0)","v":0},{"$f":"IF($U846=$AW$646,$M846,0)+IF($U846=$AX$646,$M846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U846=$AX$646,$M846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U846=$AZ$646,$N846,0)","v":358.29013695842531},{"$f":"IF($U846=$BA$646,$N846,0)","v":0},{"$f":"IF($U846=$BB$646,$N846,0)+IF($U846=$BC$646,$N846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U846=$BC$646,$N846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U846=$BE$646,$O846,0)","v":87.459541124210489},{"$f":"IF($U846=$BF$646,$O846,0)","v":0},{"$f":"IF($U846=$BG$646,$O846,0)+IF($U846=$BH$646,$O846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U846=$BH$646,$O846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U846=$BJ$646,$P846,0)","v":13.229174287695704},{"$f":"IF($U846=$BK$646,$P846,0)","v":0},{"$f":"IF($U846=$BL$646,$P846,0)+IF($U846=$BM$646,$P846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U846=$BM$646,$P846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U846=$BO$646,$Q846,0)","v":2.9398165083768228},{"$f":"IF($U846=$BP$646,$Q846,0)","v":0},{"$f":"IF($U846=$BQ$646,$Q846,0)+IF($U846=$BR$646,$Q846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U846=$BR$646,$Q846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U846=$BT$646,$R846,0)","v":7.7170183344891603},{"$f":"IF($U846=$BU$646,$R846,0)","v":0},{"$f":"IF($U846=$BV$646,$R846,0)+IF($U846=$BW$646,$R846,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U846=$BW$646,$R846,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[838,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W840","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!D$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!E$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!F$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!G$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!H$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!I$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!J$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!K$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!L$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!M$9,FALSE)*$G847","v":0},{"$f":"VLOOKUP($F847,range,'COS Alloc Factors'!N$9,FALSE)*$G847","v":0},{"$f":"SUM(L847:R847)+H847","v":0},0,"Customer",{"$f":"IF($U847=$V$646,$H847,0)","v":0},{"$f":"IF($U847=$W$646,$H847,0)","v":0},{"$f":"IF($U847=$X$646,$H847,0)+IF($U847=$Y$646,$H847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U847=$Y$646,$H847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U847=$AA$646,$I847,0)","v":0},{"$f":"IF($U847=$AB$646,$I847,0)","v":0},{"$f":"IF($U847=$AC$646,$I847,0)+IF($U847=$AD$646,$I847,0)*$X$643","v":0},{"$f":"IF($U847=$AD$646,$I847,0)*$Y$643","v":0},0,{"$f":"IF($U847=$AF$646,$J847,0)","v":0},{"$f":"IF($U847=$AG$646,$J847,0)","v":0},{"$f":"IF($U847=$AH$646,$J847,0)+IF($U847=$AI$646,$J847,0)*$X$643","v":0},{"$f":"IF($U847=$AI$646,$J847,0)*$Y$643","v":0},0,{"$f":"IF($U847=$AK$646,$K847,0)","v":0},{"$f":"IF($U847=$AL$646,$K847,0)","v":0},{"$f":"IF($U847=$AM$646,$K847,0)+IF($U847=$AN$646,$K847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U847=$AN$646,$K847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U847=$AP$646,$L847,0)","v":0},{"$f":"IF($U847=$AQ$646,$L847,0)","v":0},{"$f":"IF($U847=$AR$646,$L847,0)+IF($U847=$AS$646,$L847,0)*$X$643","v":0},{"$f":"IF($U847=$AS$646,$L847,0)*$Y$643","v":0},0,{"$f":"IF($U847=$AU$646,$M847,0)","v":0},{"$f":"IF($U847=$AV$646,$M847,0)","v":0},{"$f":"IF($U847=$AW$646,$M847,0)+IF($U847=$AX$646,$M847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U847=$AX$646,$M847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U847=$AZ$646,$N847,0)","v":0},{"$f":"IF($U847=$BA$646,$N847,0)","v":0},{"$f":"IF($U847=$BB$646,$N847,0)+IF($U847=$BC$646,$N847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U847=$BC$646,$N847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U847=$BE$646,$O847,0)","v":0},{"$f":"IF($U847=$BF$646,$O847,0)","v":0},{"$f":"IF($U847=$BG$646,$O847,0)+IF($U847=$BH$646,$O847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U847=$BH$646,$O847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U847=$BJ$646,$P847,0)","v":0},{"$f":"IF($U847=$BK$646,$P847,0)","v":0},{"$f":"IF($U847=$BL$646,$P847,0)+IF($U847=$BM$646,$P847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U847=$BM$646,$P847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U847=$BO$646,$Q847,0)","v":0},{"$f":"IF($U847=$BP$646,$Q847,0)","v":0},{"$f":"IF($U847=$BQ$646,$Q847,0)+IF($U847=$BR$646,$Q847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U847=$BR$646,$Q847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U847=$BT$646,$R847,0)","v":0},{"$f":"IF($U847=$BU$646,$R847,0)","v":0},{"$f":"IF($U847=$BV$646,$R847,0)+IF($U847=$BW$646,$R847,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U847=$BW$646,$R847,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[839,null,null,"Total",null,null,{"$f":"SUM(G846:G847)","v":448083.15743615991},{"$f":"SUM(H846:H847)","v":447448.15707035054},{"$f":"SUM(I846:I847)","v":0},0,0,159.85252264298975,5.5121559532065429,{"$f":"SUM(N846:N847)","v":358.29013695842531},{"$f":"SUM(O846:O847)","v":87.459541124210489},13.229174287695704,2.9398165083768228,7.7170183344891603,{"$f":"SUM(S846:S847)","v":448083.15743615996},0,null,{"$f":"SUM(V846:V847)","v":447448.15707035054},{"$f":"SUM(W846:W847)","v":0},0,0,0,{"$f":"SUM(AA846:AA847)","v":0},{"$f":"SUM(AB846:AB847)","v":0},0,0,0,{"$f":"SUM(AF846:AF847)","v":0},{"$f":"SUM(AG846:AG847)","v":0},0,0,0,{"$f":"SUM(AK846:AK847)","v":0},{"$f":"SUM(AL846:AL847)","v":0},{"$f":"SUM(AM846:AM847)","v":0},{"$f":"SUM(AN846:AN847)","v":0},0,{"$f":"SUM(AP846:AP847)","v":159.85252264298975},{"$f":"SUM(AQ846:AQ847)","v":0},{"$f":"SUM(AR846:AR847)","v":0},{"$f":"SUM(AS846:AS847)","v":0},0,{"$f":"SUM(AU846:AU847)","v":5.5121559532065429},{"$f":"SUM(AV846:AV847)","v":0},{"$f":"SUM(AW846:AW847)","v":0},{"$f":"SUM(AX846:AX847)","v":0},0,{"$f":"SUM(AZ846:AZ847)","v":358.29013695842531},{"$f":"SUM(BA846:BA847)","v":0},0,0,0,{"$f":"SUM(BE846:BE847)","v":87.459541124210489},{"$f":"SUM(BF846:BF847)","v":0},0,0,0,{"$f":"SUM(BJ846:BJ847)","v":13.229174287695704},{"$f":"SUM(BK846:BK847)","v":0},0,0,0,{"$f":"SUM(BO846:BO847)","v":2.9398165083768228},{"$f":"SUM(BP846:BP847)","v":0},{"$f":"SUM(BQ846:BQ847)","v":0},{"$f":"SUM(BR846:BR847)","v":0},0,{"$f":"SUM(BT846:BT847)","v":7.7170183344891603},{"$f":"SUM(BU846:BU847)","v":0},{"$f":"SUM(BV846:BV847)","v":0},{"$f":"SUM(BW846:BW847)","v":0},0,0]
[840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V849:Y849)-H849","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK849:AN849)-K849","v":0},null,null,null,null,{"$f":"SUM(AP849:AS849)-L849","v":0},null,null,null,null,{"$f":"SUM(AU849:AX849)-M849","v":0},null,null,null,null,{"$f":"SUM(AZ849:BC849)-N849","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO849:BR849)-Q849","v":0},null,null,null,null,{"$f":"SUM(BT849:BW849)-R849","v":0},0]
[841,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA850:AD850)-I850","v":0},null,null,null,null,{"$f":"SUM(AF850:AI850)-J850","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[842,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W844","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!D$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!E$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!F$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!G$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!H$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!I$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!J$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!K$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!L$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!M$9,FALSE)*$G851","v":0},{"$f":"VLOOKUP($F851,range,'COS Alloc Factors'!N$9,FALSE)*$G851","v":0},{"$f":"SUM(L851:R851)+H851","v":0},0,"Customer",{"$f":"IF($U851=$V$646,$H851,0)","v":0},{"$f":"IF($U851=$W$646,$H851,0)","v":0},{"$f":"IF($U851=$X$646,$H851,0)+IF($U851=$Y$646,$H851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U851=$Y$646,$H851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U851=$AA$646,$I851,0)","v":0},{"$f":"IF($U851=$AB$646,$I851,0)","v":0},{"$f":"IF($U851=$AC$646,$I851,0)+IF($U851=$AD$646,$I851,0)*$X$643","v":0},{"$f":"IF($U851=$AD$646,$I851,0)*$Y$643","v":0},0,{"$f":"IF($U851=$AF$646,$J851,0)","v":0},{"$f":"IF($U851=$AG$646,$J851,0)","v":0},{"$f":"IF($U851=$AH$646,$J851,0)+IF($U851=$AI$646,$J851,0)*$X$643","v":0},{"$f":"IF($U851=$AI$646,$J851,0)*$Y$643","v":0},0,{"$f":"IF($U851=$AK$646,$K851,0)","v":0},{"$f":"IF($U851=$AL$646,$K851,0)","v":0},{"$f":"IF($U851=$AM$646,$K851,0)+IF($U851=$AN$646,$K851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U851=$AN$646,$K851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U851=$AP$646,$L851,0)","v":0},{"$f":"IF($U851=$AQ$646,$L851,0)","v":0},{"$f":"IF($U851=$AR$646,$L851,0)+IF($U851=$AS$646,$L851,0)*$X$643","v":0},{"$f":"IF($U851=$AS$646,$L851,0)*$Y$643","v":0},0,{"$f":"IF($U851=$AU$646,$M851,0)","v":0},{"$f":"IF($U851=$AV$646,$M851,0)","v":0},{"$f":"IF($U851=$AW$646,$M851,0)+IF($U851=$AX$646,$M851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U851=$AX$646,$M851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U851=$AZ$646,$N851,0)","v":0},{"$f":"IF($U851=$BA$646,$N851,0)","v":0},{"$f":"IF($U851=$BB$646,$N851,0)+IF($U851=$BC$646,$N851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U851=$BC$646,$N851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U851=$BE$646,$O851,0)","v":0},{"$f":"IF($U851=$BF$646,$O851,0)","v":0},{"$f":"IF($U851=$BG$646,$O851,0)+IF($U851=$BH$646,$O851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U851=$BH$646,$O851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U851=$BJ$646,$P851,0)","v":0},{"$f":"IF($U851=$BK$646,$P851,0)","v":0},{"$f":"IF($U851=$BL$646,$P851,0)+IF($U851=$BM$646,$P851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U851=$BM$646,$P851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U851=$BO$646,$Q851,0)","v":0},{"$f":"IF($U851=$BP$646,$Q851,0)","v":0},{"$f":"IF($U851=$BQ$646,$Q851,0)+IF($U851=$BR$646,$Q851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U851=$BR$646,$Q851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U851=$BT$646,$R851,0)","v":0},{"$f":"IF($U851=$BU$646,$R851,0)","v":0},{"$f":"IF($U851=$BV$646,$R851,0)+IF($U851=$BW$646,$R851,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U851=$BW$646,$R851,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[843,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W845","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!D$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!E$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!F$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!G$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!H$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!I$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!J$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!K$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!L$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!M$9,FALSE)*$G852","v":0},{"$f":"VLOOKUP($F852,range,'COS Alloc Factors'!N$9,FALSE)*$G852","v":0},{"$f":"SUM(L852:R852)+H852","v":0},0,"Customer",{"$f":"IF($U852=$V$646,$H852,0)","v":0},{"$f":"IF($U852=$W$646,$H852,0)","v":0},{"$f":"IF($U852=$X$646,$H852,0)+IF($U852=$Y$646,$H852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U852=$Y$646,$H852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U852=$AA$646,$I852,0)","v":0},{"$f":"IF($U852=$AB$646,$I852,0)","v":0},{"$f":"IF($U852=$AC$646,$I852,0)+IF($U852=$AD$646,$I852,0)*$X$643","v":0},{"$f":"IF($U852=$AD$646,$I852,0)*$Y$643","v":0},0,{"$f":"IF($U852=$AF$646,$J852,0)","v":0},{"$f":"IF($U852=$AG$646,$J852,0)","v":0},{"$f":"IF($U852=$AH$646,$J852,0)+IF($U852=$AI$646,$J852,0)*$X$643","v":0},{"$f":"IF($U852=$AI$646,$J852,0)*$Y$643","v":0},0,{"$f":"IF($U852=$AK$646,$K852,0)","v":0},{"$f":"IF($U852=$AL$646,$K852,0)","v":0},{"$f":"IF($U852=$AM$646,$K852,0)+IF($U852=$AN$646,$K852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U852=$AN$646,$K852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U852=$AP$646,$L852,0)","v":0},{"$f":"IF($U852=$AQ$646,$L852,0)","v":0},{"$f":"IF($U852=$AR$646,$L852,0)+IF($U852=$AS$646,$L852,0)*$X$643","v":0},{"$f":"IF($U852=$AS$646,$L852,0)*$Y$643","v":0},0,{"$f":"IF($U852=$AU$646,$M852,0)","v":0},{"$f":"IF($U852=$AV$646,$M852,0)","v":0},{"$f":"IF($U852=$AW$646,$M852,0)+IF($U852=$AX$646,$M852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U852=$AX$646,$M852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U852=$AZ$646,$N852,0)","v":0},{"$f":"IF($U852=$BA$646,$N852,0)","v":0},{"$f":"IF($U852=$BB$646,$N852,0)+IF($U852=$BC$646,$N852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U852=$BC$646,$N852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U852=$BE$646,$O852,0)","v":0},{"$f":"IF($U852=$BF$646,$O852,0)","v":0},{"$f":"IF($U852=$BG$646,$O852,0)+IF($U852=$BH$646,$O852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U852=$BH$646,$O852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U852=$BJ$646,$P852,0)","v":0},{"$f":"IF($U852=$BK$646,$P852,0)","v":0},{"$f":"IF($U852=$BL$646,$P852,0)+IF($U852=$BM$646,$P852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U852=$BM$646,$P852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U852=$BO$646,$Q852,0)","v":0},{"$f":"IF($U852=$BP$646,$Q852,0)","v":0},{"$f":"IF($U852=$BQ$646,$Q852,0)+IF($U852=$BR$646,$Q852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U852=$BR$646,$Q852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U852=$BT$646,$R852,0)","v":0},{"$f":"IF($U852=$BU$646,$R852,0)","v":0},{"$f":"IF($U852=$BV$646,$R852,0)+IF($U852=$BW$646,$R852,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U852=$BW$646,$R852,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[844,null,null,"Total",null,null,{"$f":"SUM(G851:G852)","v":0},{"$f":"SUM(H851:H852)","v":0},{"$f":"SUM(I851:I852)","v":0},0,0,0,0,{"$f":"SUM(N851:N852)","v":0},{"$f":"SUM(O851:O852)","v":0},0,0,0,{"$f":"SUM(S851:S852)","v":0},0,null,{"$f":"SUM(V851:V852)","v":0},{"$f":"SUM(W851:W852)","v":0},0,0,0,{"$f":"SUM(AA851:AA852)","v":0},{"$f":"SUM(AB851:AB852)","v":0},0,0,0,{"$f":"SUM(AF851:AF852)","v":0},{"$f":"SUM(AG851:AG852)","v":0},0,0,0,{"$f":"SUM(AK851:AK852)","v":0},{"$f":"SUM(AL851:AL852)","v":0},{"$f":"SUM(AM851:AM852)","v":0},{"$f":"SUM(AN851:AN852)","v":0},0,{"$f":"SUM(AP851:AP852)","v":0},{"$f":"SUM(AQ851:AQ852)","v":0},{"$f":"SUM(AR851:AR852)","v":0},{"$f":"SUM(AS851:AS852)","v":0},0,{"$f":"SUM(AU851:AU852)","v":0},{"$f":"SUM(AV851:AV852)","v":0},{"$f":"SUM(AW851:AW852)","v":0},{"$f":"SUM(AX851:AX852)","v":0},0,{"$f":"SUM(AZ851:AZ852)","v":0},{"$f":"SUM(BA851:BA852)","v":0},0,0,0,{"$f":"SUM(BE851:BE852)","v":0},{"$f":"SUM(BF851:BF852)","v":0},0,0,0,{"$f":"SUM(BJ851:BJ852)","v":0},{"$f":"SUM(BK851:BK852)","v":0},0,0,0,{"$f":"SUM(BO851:BO852)","v":0},{"$f":"SUM(BP851:BP852)","v":0},{"$f":"SUM(BQ851:BQ852)","v":0},{"$f":"SUM(BR851:BR852)","v":0},0,{"$f":"SUM(BT851:BT852)","v":0},{"$f":"SUM(BU851:BU852)","v":0},{"$f":"SUM(BV851:BV852)","v":0},{"$f":"SUM(BW851:BW852)","v":0},0,0]
[845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[846,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[847,null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"G836+G841+G846+G851","v":3531755.185511739},{"$f":"H836+H841+H846+H851","v":2024168.9246457831},{"$f":"I836+I841+I846+I851","v":0},0,0,48271.788932688411,25164.618147204761,{"$f":"N836+N841+N846+N851","v":1010047.0974920264},{"$f":"O836+O841+O846+O851","v":246037.89896939509},38845.608854911989,20664.147563242299,118555.10090648715,{"$f":"S836+S841+S846+S851","v":3531755.185511739},0,null,{"$f":"V836+V841+V846+V851","v":2024168.9246457831},0,0,0,0,{"$f":"AA836+AA841+AA846+AA851","v":0},0,0,0,0,{"$f":"AF836+AF841+AF846+AF851","v":0},0,0,0,0,{"$f":"AK836+AK841+AK846+AK851","v":0},0,0,0,0,{"$f":"AP836+AP841+AP846+AP851","v":48271.788932688411},0,0,0,0,{"$f":"AU836+AU841+AU846+AU851","v":25164.618147204761},0,0,0,0,{"$f":"AZ836+AZ841+AZ846+AZ851","v":1010047.0974920264},0,0,0,0,{"$f":"BE836+BE841+BE846+BE851","v":246037.89896939509},0,0,0,0,{"$f":"BJ836+BJ841+BJ846+BJ851","v":38845.608854911989},0,0,0,0,{"$f":"BO836+BO841+BO846+BO851","v":20664.147563242299},0,0,0,0,{"$f":"BT836+BT841+BT846+BT851","v":118555.10090648715},0,0,0,0,0]
[848,null,"Wyoming Total Cust Service & Info Exp",null,null,null,{"$f":"G837+G842+G847+G852","v":0},{"$f":"H837+H842+H847+H852","v":0},{"$f":"I837+I842+I847+I852","v":0},0,0,0,0,{"$f":"N837+N842+N847+N852","v":0},{"$f":"O837+O842+O847+O852","v":0},0,0,0,{"$f":"S837+S842+S847+S852","v":0},0,null,{"$f":"V837+V842+V847+V852","v":0},0,0,0,0,{"$f":"AA837+AA842+AA847+AA852","v":0},0,0,0,0,{"$f":"AF837+AF842+AF847+AF852","v":0},0,0,0,0,{"$f":"AK837+AK842+AK847+AK852","v":0},0,0,0,0,{"$f":"AP837+AP842+AP847+AP852","v":0},0,0,0,0,{"$f":"AU837+AU842+AU847+AU852","v":0},0,0,0,0,{"$f":"AZ837+AZ842+AZ847+AZ852","v":0},0,0,0,0,0,0,0,0,0,{"$f":"BJ837+BJ842+BJ847+BJ852","v":0},0,0,0,0,{"$f":"BO837+BO842+BO847+BO852","v":0},0,0,0,0,{"$f":"BT837+BT842+BT847+BT852","v":0},0,0,0,0,0]
[849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[850,null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"SUM(G856:G858)","v":3531755.185511739},{"$f":"SUM(H856:H858)","v":2024168.9246457831},{"$f":"SUM(I856:I858)","v":0},0,0,48271.788932688411,25164.618147204761,{"$f":"SUM(N856:N858)","v":1010047.0974920264},{"$f":"SUM(O856:O858)","v":246037.89896939509},38845.608854911989,20664.147563242299,118555.10090648715,{"$f":"SUM(S856:S858)","v":3531755.185511739},0,null,{"$f":"SUM(V856:V858)","v":2024168.9246457831},0,0,0,0,{"$f":"SUM(AA856:AA858)","v":0},0,0,0,0,{"$f":"SUM(AF856:AF858)","v":0},0,0,0,0,{"$f":"SUM(AK856:AK858)","v":0},0,0,0,0,{"$f":"SUM(AP856:AP858)","v":48271.788932688411},0,0,0,0,{"$f":"SUM(AU856:AU858)","v":25164.618147204761},0,0,0,0,{"$f":"SUM(AZ856:AZ858)","v":1010047.0974920264},0,0,0,0,{"$f":"SUM(BE856:BE858)","v":246037.89896939509},0,0,0,0,{"$f":"SUM(BJ856:BJ858)","v":38845.608854911989},0,0,0,0,{"$f":"SUM(BO856:BO858)","v":20664.147563242299},0,0,0,0,{"$f":"SUM(BT856:BT858)","v":118555.10090648715},0,0,0,0,0]
[851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[852,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE862:BH862)-O862","v":0},null,null,null,null,{"$f":"SUM(BJ862:BM862)-P862","v":0},null,null,null,null,0,null,null,null,null,0,0]
[854,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[855,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W857","v":19711054.909999739},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!D$9,FALSE)*$G864","v":17117652.338063851},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!E$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!F$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!G$9,FALSE)*$G864","v":0},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!H$9,FALSE)*$G864","v":112063.40576734586},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!I$9,FALSE)*$G864","v":9437.0248879285318},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!J$9,FALSE)*$G864","v":557011.74033930991},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!K$9,FALSE)*$G864","v":647248.13938552816},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!L$9,FALSE)*$G864","v":683783.1674305019},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!M$9,FALSE)*$G864","v":578889.38102619979},{"$f":"VLOOKUP($F864,range,'COS Alloc Factors'!N$9,FALSE)*$G864","v":4969.7130990722635},{"$f":"SUM(L864:R864)+H864","v":19711054.909999736},0,"Customer",{"$f":"IF($U864=$V$646,$H864,0)","v":17117652.338063851},{"$f":"IF($U864=$W$646,$H864,0)","v":0},{"$f":"IF($U864=$X$646,$H864,0)+IF($U864=$Y$646,$H864,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U864=$Y$646,$H864,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U864=$AA$646,$I864,0)","v":0},{"$f":"IF($U864=$AB$646,$I864,0)","v":0},{"$f":"IF($U864=$AC$646,$I864,0)+IF($U864=$AD$646,$I864,0)*$X$643","v":0},{"$f":"IF($U864=$AD$646,$I864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AF$646,$J864,0)","v":0},{"$f":"IF($U864=$AG$646,$J864,0)","v":0},{"$f":"IF($U864=$AH$646,$J864,0)+IF($U864=$AI$646,$J864,0)*$X$643","v":0},{"$f":"IF($U864=$AI$646,$J864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AK$646,$K864,0)","v":0},{"$f":"IF($U864=$AL$646,$K864,0)","v":0},{"$f":"IF($U864=$AM$646,$K864,0)+IF($U864=$AN$646,$K864,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U864=$AN$646,$K864,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U864=$AP$646,$L864,0)","v":112063.40576734586},{"$f":"IF($U864=$AQ$646,$L864,0)","v":0},{"$f":"IF($U864=$AR$646,$L864,0)+IF($U864=$AS$646,$L864,0)*$X$643","v":0},{"$f":"IF($U864=$AS$646,$L864,0)*$Y$643","v":0},0,{"$f":"IF($U864=$AU$646,$M864,0)","v":9437.0248879285318},{"$f":"IF($U864=$AV$646,$M864,0)","v":0},{"$f":"IF($U864=$AW$646,$M864,0)+IF($U864=$AX$646,$M864,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U864=$AX$646,$M864,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U864=$AZ$646,$N864,0)","v":557011.74033930991},{"$f":"IF($U864=$BA$646,$N864,0)","v":0},{"$f":"IF($U864=$BB$646,$N864,0)+IF($U864=$BC$646,$N864,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U864=$BC$646,$N864,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U864=$BE$646,$O864,0)","v":647248.13938552816},{"$f":"IF($U864=$BF$646,$O864,0)","v":0},{"$f":"IF($U864=$BG$646,$O864,0)+IF($U864=$BH$646,$O864,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U864=$BH$646,$O864,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U864=$BJ$646,$P864,0)","v":683783.1674305019},{"$f":"IF($U864=$BK$646,$P864,0)","v":0},{"$f":"IF($U864=$BL$646,$P864,0)+IF($U864=$BM$646,$P864,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U864=$BM$646,$P864,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U864=$BO$646,$Q864,0)","v":578889.38102619979},{"$f":"IF($U864=$BP$646,$Q864,0)","v":0},{"$f":"IF($U864=$BQ$646,$Q864,0)+IF($U864=$BR$646,$Q864,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U864=$BR$646,$Q864,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U864=$BT$646,$R864,0)","v":4969.7130990722635},{"$f":"IF($U864=$BU$646,$R864,0)","v":0},{"$f":"IF($U864=$BV$646,$R864,0)+IF($U864=$BW$646,$R864,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U864=$BW$646,$R864,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[856,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W858","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!D$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!E$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!F$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!G$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!H$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!I$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!J$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!K$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!L$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!M$9,FALSE)*$G865","v":0},{"$f":"VLOOKUP($F865,range,'COS Alloc Factors'!N$9,FALSE)*$G865","v":0},{"$f":"SUM(L865:R865)+H865","v":0},0,"Customer",{"$f":"IF($U865=$V$646,$H865,0)","v":0},{"$f":"IF($U865=$W$646,$H865,0)","v":0},{"$f":"IF($U865=$X$646,$H865,0)+IF($U865=$Y$646,$H865,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U865=$Y$646,$H865,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U865=$AA$646,$I865,0)","v":0},{"$f":"IF($U865=$AB$646,$I865,0)","v":0},{"$f":"IF($U865=$AC$646,$I865,0)+IF($U865=$AD$646,$I865,0)*$X$643","v":0},{"$f":"IF($U865=$AD$646,$I865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AF$646,$J865,0)","v":0},{"$f":"IF($U865=$AG$646,$J865,0)","v":0},{"$f":"IF($U865=$AH$646,$J865,0)+IF($U865=$AI$646,$J865,0)*$X$643","v":0},{"$f":"IF($U865=$AI$646,$J865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AK$646,$K865,0)","v":0},{"$f":"IF($U865=$AL$646,$K865,0)","v":0},{"$f":"IF($U865=$AM$646,$K865,0)+IF($U865=$AN$646,$K865,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U865=$AN$646,$K865,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U865=$AP$646,$L865,0)","v":0},{"$f":"IF($U865=$AQ$646,$L865,0)","v":0},{"$f":"IF($U865=$AR$646,$L865,0)+IF($U865=$AS$646,$L865,0)*$X$643","v":0},{"$f":"IF($U865=$AS$646,$L865,0)*$Y$643","v":0},0,{"$f":"IF($U865=$AU$646,$M865,0)","v":0},{"$f":"IF($U865=$AV$646,$M865,0)","v":0},{"$f":"IF($U865=$AW$646,$M865,0)+IF($U865=$AX$646,$M865,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U865=$AX$646,$M865,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U865=$AZ$646,$N865,0)","v":0},{"$f":"IF($U865=$BA$646,$N865,0)","v":0},{"$f":"IF($U865=$BB$646,$N865,0)+IF($U865=$BC$646,$N865,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U865=$BC$646,$N865,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U865=$BE$646,$O865,0)","v":0},{"$f":"IF($U865=$BF$646,$O865,0)","v":0},{"$f":"IF($U865=$BG$646,$O865,0)+IF($U865=$BH$646,$O865,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U865=$BH$646,$O865,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U865=$BJ$646,$P865,0)","v":0},{"$f":"IF($U865=$BK$646,$P865,0)","v":0},{"$f":"IF($U865=$BL$646,$P865,0)+IF($U865=$BM$646,$P865,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U865=$BM$646,$P865,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U865=$BO$646,$Q865,0)","v":0},{"$f":"IF($U865=$BP$646,$Q865,0)","v":0},{"$f":"IF($U865=$BQ$646,$Q865,0)+IF($U865=$BR$646,$Q865,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U865=$BR$646,$Q865,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U865=$BT$646,$R865,0)","v":0},{"$f":"IF($U865=$BU$646,$R865,0)","v":0},{"$f":"IF($U865=$BV$646,$R865,0)+IF($U865=$BW$646,$R865,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U865=$BW$646,$R865,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[857,null,null,"Total",null,null,{"$f":"SUM(G864:G865)","v":19711054.909999739},{"$f":"SUM(H864:H865)","v":17117652.338063851},{"$f":"SUM(I864:I865)","v":0},0,0,112063.40576734586,9437.0248879285318,{"$f":"SUM(N864:N865)","v":557011.74033930991},{"$f":"SUM(O864:O865)","v":647248.13938552816},683783.1674305019,578889.38102619979,4969.7130990722635,{"$f":"SUM(S864:S865)","v":19711054.909999736},0,null,{"$f":"SUM(V864:V865)","v":17117652.338063851},{"$f":"SUM(W864:W865)","v":0},0,0,0,{"$f":"SUM(AA864:AA865)","v":0},{"$f":"SUM(AB864:AB865)","v":0},0,0,0,{"$f":"SUM(AF864:AF865)","v":0},{"$f":"SUM(AG864:AG865)","v":0},0,0,0,{"$f":"SUM(AK864:AK865)","v":0},{"$f":"SUM(AL864:AL865)","v":0},{"$f":"SUM(AM864:AM865)","v":0},{"$f":"SUM(AN864:AN865)","v":0},0,{"$f":"SUM(AP864:AP865)","v":112063.40576734586},{"$f":"SUM(AQ864:AQ865)","v":0},{"$f":"SUM(AR864:AR865)","v":0},{"$f":"SUM(AS864:AS865)","v":0},0,{"$f":"SUM(AU864:AU865)","v":9437.0248879285318},{"$f":"SUM(AV864:AV865)","v":0},{"$f":"SUM(AW864:AW865)","v":0},{"$f":"SUM(AX864:AX865)","v":0},0,{"$f":"SUM(AZ864:AZ865)","v":557011.74033930991},{"$f":"SUM(BA864:BA865)","v":0},0,0,0,{"$f":"SUM(BE864:BE865)","v":647248.13938552816},{"$f":"SUM(BF864:BF865)","v":0},0,0,0,{"$f":"SUM(BJ864:BJ865)","v":683783.1674305019},{"$f":"SUM(BK864:BK865)","v":0},0,0,0,{"$f":"SUM(BO864:BO865)","v":578889.38102619979},{"$f":"SUM(BP864:BP865)","v":0},{"$f":"SUM(BQ864:BQ865)","v":0},{"$f":"SUM(BR864:BR865)","v":0},0,{"$f":"SUM(BT864:BT865)","v":4969.7130990722635},{"$f":"SUM(BU864:BU865)","v":0},{"$f":"SUM(BV864:BV865)","v":0},{"$f":"SUM(BW864:BW865)","v":0},0,0]
[858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[859,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[860,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W862","v":3370951.2516646143},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!D$9,FALSE)*$G869","v":2927431.9328937843},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!E$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!F$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!G$9,FALSE)*$G869","v":0},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!H$9,FALSE)*$G869","v":19164.893997915358},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!I$9,FALSE)*$G869","v":1613.9040250866624},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!J$9,FALSE)*$G869","v":95259.205144627485},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!K$9,FALSE)*$G869","v":110691.28139318179},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!L$9,FALSE)*$G869","v":116939.44005745127},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!M$9,FALSE)*$G869","v":99000.68222912011},{"$f":"VLOOKUP($F869,range,'COS Alloc Factors'!N$9,FALSE)*$G869","v":849.9119234472214},{"$f":"SUM(L869:R869)+H869","v":3370951.2516646143},0,"Customer",{"$f":"IF($U869=$V$646,$H869,0)","v":2927431.9328937843},{"$f":"IF($U869=$W$646,$H869,0)","v":0},{"$f":"IF($U869=$X$646,$H869,0)+IF($U869=$Y$646,$H869,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U869=$Y$646,$H869,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U869=$AA$646,$I869,0)","v":0},{"$f":"IF($U869=$AB$646,$I869,0)","v":0},{"$f":"IF($U869=$AC$646,$I869,0)+IF($U869=$AD$646,$I869,0)*$X$643","v":0},{"$f":"IF($U869=$AD$646,$I869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AF$646,$J869,0)","v":0},{"$f":"IF($U869=$AG$646,$J869,0)","v":0},{"$f":"IF($U869=$AH$646,$J869,0)+IF($U869=$AI$646,$J869,0)*$X$643","v":0},{"$f":"IF($U869=$AI$646,$J869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AK$646,$K869,0)","v":0},{"$f":"IF($U869=$AL$646,$K869,0)","v":0},{"$f":"IF($U869=$AM$646,$K869,0)+IF($U869=$AN$646,$K869,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U869=$AN$646,$K869,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U869=$AP$646,$L869,0)","v":19164.893997915358},{"$f":"IF($U869=$AQ$646,$L869,0)","v":0},{"$f":"IF($U869=$AR$646,$L869,0)+IF($U869=$AS$646,$L869,0)*$X$643","v":0},{"$f":"IF($U869=$AS$646,$L869,0)*$Y$643","v":0},0,{"$f":"IF($U869=$AU$646,$M869,0)","v":1613.9040250866624},{"$f":"IF($U869=$AV$646,$M869,0)","v":0},{"$f":"IF($U869=$AW$646,$M869,0)+IF($U869=$AX$646,$M869,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U869=$AX$646,$M869,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U869=$AZ$646,$N869,0)","v":95259.205144627485},{"$f":"IF($U869=$BA$646,$N869,0)","v":0},{"$f":"IF($U869=$BB$646,$N869,0)+IF($U869=$BC$646,$N869,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U869=$BC$646,$N869,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U869=$BE$646,$O869,0)","v":110691.28139318179},{"$f":"IF($U869=$BF$646,$O869,0)","v":0},{"$f":"IF($U869=$BG$646,$O869,0)+IF($U869=$BH$646,$O869,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U869=$BH$646,$O869,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U869=$BJ$646,$P869,0)","v":116939.44005745127},{"$f":"IF($U869=$BK$646,$P869,0)","v":0},{"$f":"IF($U869=$BL$646,$P869,0)+IF($U869=$BM$646,$P869,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U869=$BM$646,$P869,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U869=$BO$646,$Q869,0)","v":99000.68222912011},{"$f":"IF($U869=$BP$646,$Q869,0)","v":0},{"$f":"IF($U869=$BQ$646,$Q869,0)+IF($U869=$BR$646,$Q869,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U869=$BR$646,$Q869,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U869=$BT$646,$R869,0)","v":849.9119234472214},{"$f":"IF($U869=$BU$646,$R869,0)","v":0},{"$f":"IF($U869=$BV$646,$R869,0)+IF($U869=$BW$646,$R869,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U869=$BW$646,$R869,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[861,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W863","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!D$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!E$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!F$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!G$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!H$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!I$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!J$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!K$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!L$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!M$9,FALSE)*$G870","v":0},{"$f":"VLOOKUP($F870,range,'COS Alloc Factors'!N$9,FALSE)*$G870","v":0},{"$f":"SUM(L870:R870)+H870","v":0},0,"Customer",{"$f":"IF($U870=$V$646,$H870,0)","v":0},{"$f":"IF($U870=$W$646,$H870,0)","v":0},{"$f":"IF($U870=$X$646,$H870,0)+IF($U870=$Y$646,$H870,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U870=$Y$646,$H870,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U870=$AA$646,$I870,0)","v":0},{"$f":"IF($U870=$AB$646,$I870,0)","v":0},{"$f":"IF($U870=$AC$646,$I870,0)+IF($U870=$AD$646,$I870,0)*$X$643","v":0},{"$f":"IF($U870=$AD$646,$I870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AF$646,$J870,0)","v":0},{"$f":"IF($U870=$AG$646,$J870,0)","v":0},{"$f":"IF($U870=$AH$646,$J870,0)+IF($U870=$AI$646,$J870,0)*$X$643","v":0},{"$f":"IF($U870=$AI$646,$J870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AK$646,$K870,0)","v":0},{"$f":"IF($U870=$AL$646,$K870,0)","v":0},{"$f":"IF($U870=$AM$646,$K870,0)+IF($U870=$AN$646,$K870,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U870=$AN$646,$K870,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U870=$AP$646,$L870,0)","v":0},{"$f":"IF($U870=$AQ$646,$L870,0)","v":0},{"$f":"IF($U870=$AR$646,$L870,0)+IF($U870=$AS$646,$L870,0)*$X$643","v":0},{"$f":"IF($U870=$AS$646,$L870,0)*$Y$643","v":0},0,{"$f":"IF($U870=$AU$646,$M870,0)","v":0},{"$f":"IF($U870=$AV$646,$M870,0)","v":0},{"$f":"IF($U870=$AW$646,$M870,0)+IF($U870=$AX$646,$M870,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U870=$AX$646,$M870,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U870=$AZ$646,$N870,0)","v":0},{"$f":"IF($U870=$BA$646,$N870,0)","v":0},{"$f":"IF($U870=$BB$646,$N870,0)+IF($U870=$BC$646,$N870,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U870=$BC$646,$N870,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U870=$BE$646,$O870,0)","v":0},{"$f":"IF($U870=$BF$646,$O870,0)","v":0},{"$f":"IF($U870=$BG$646,$O870,0)+IF($U870=$BH$646,$O870,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U870=$BH$646,$O870,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U870=$BJ$646,$P870,0)","v":0},{"$f":"IF($U870=$BK$646,$P870,0)","v":0},{"$f":"IF($U870=$BL$646,$P870,0)+IF($U870=$BM$646,$P870,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U870=$BM$646,$P870,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U870=$BO$646,$Q870,0)","v":0},{"$f":"IF($U870=$BP$646,$Q870,0)","v":0},{"$f":"IF($U870=$BQ$646,$Q870,0)+IF($U870=$BR$646,$Q870,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U870=$BR$646,$Q870,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U870=$BT$646,$R870,0)","v":0},{"$f":"IF($U870=$BU$646,$R870,0)","v":0},{"$f":"IF($U870=$BV$646,$R870,0)+IF($U870=$BW$646,$R870,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U870=$BW$646,$R870,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[862,null,null,"Total",null,null,{"$f":"SUM(G869:G870)","v":3370951.2516646143},{"$f":"SUM(H869:H870)","v":2927431.9328937843},{"$f":"SUM(I869:I870)","v":0},0,0,19164.893997915358,1613.9040250866624,{"$f":"SUM(N869:N870)","v":95259.205144627485},{"$f":"SUM(O869:O870)","v":110691.28139318179},116939.44005745127,99000.68222912011,849.9119234472214,{"$f":"SUM(S869:S870)","v":3370951.2516646143},0,null,{"$f":"SUM(V869:V870)","v":2927431.9328937843},{"$f":"SUM(W869:W870)","v":0},0,0,0,{"$f":"SUM(AA869:AA870)","v":0},{"$f":"SUM(AB869:AB870)","v":0},0,0,0,{"$f":"SUM(AF869:AF870)","v":0},{"$f":"SUM(AG869:AG870)","v":0},0,0,0,{"$f":"SUM(AK869:AK870)","v":0},{"$f":"SUM(AL869:AL870)","v":0},{"$f":"SUM(AM869:AM870)","v":0},{"$f":"SUM(AN869:AN870)","v":0},0,{"$f":"SUM(AP869:AP870)","v":19164.893997915358},{"$f":"SUM(AQ869:AQ870)","v":0},{"$f":"SUM(AR869:AR870)","v":0},{"$f":"SUM(AS869:AS870)","v":0},0,{"$f":"SUM(AU869:AU870)","v":1613.9040250866624},{"$f":"SUM(AV869:AV870)","v":0},{"$f":"SUM(AW869:AW870)","v":0},{"$f":"SUM(AX869:AX870)","v":0},0,{"$f":"SUM(AZ869:AZ870)","v":95259.205144627485},{"$f":"SUM(BA869:BA870)","v":0},0,0,0,{"$f":"SUM(BE869:BE870)","v":110691.28139318179},{"$f":"SUM(BF869:BF870)","v":0},0,0,0,{"$f":"SUM(BJ869:BJ870)","v":116939.44005745127},{"$f":"SUM(BK869:BK870)","v":0},0,0,0,{"$f":"SUM(BO869:BO870)","v":99000.68222912011},{"$f":"SUM(BP869:BP870)","v":0},{"$f":"SUM(BQ869:BQ870)","v":0},{"$f":"SUM(BR869:BR870)","v":0},0,{"$f":"SUM(BT869:BT870)","v":849.9119234472214},{"$f":"SUM(BU869:BU870)","v":0},{"$f":"SUM(BV869:BV870)","v":0},{"$f":"SUM(BW869:BW870)","v":0},0,0]
[863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S872-G872","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[864,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[865,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W867","v":-17963806.309999999},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!D$9,FALSE)*$G874","v":-15600290.927447967},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!E$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!F$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!G$9,FALSE)*$G874","v":0},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!H$9,FALSE)*$G874","v":-102129.76042303382},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!I$9,FALSE)*$G874","v":-8600.4979440950592},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!J$9,FALSE)*$G874","v":-507636.50456755329},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!K$9,FALSE)*$G874","v":-589874.0713532751},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!L$9,FALSE)*$G874","v":-623170.52201646974},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!M$9,FALSE)*$G874","v":-527574.84381999413},{"$f":"VLOOKUP($F874,range,'COS Alloc Factors'!N$9,FALSE)*$G874","v":-4529.18242760885},{"$f":"SUM(L874:R874)+H874","v":-17963806.309999999},0,"Customer",{"$f":"IF($U874=$V$646,$H874,0)","v":-15600290.927447967},{"$f":"IF($U874=$W$646,$H874,0)","v":0},{"$f":"IF($U874=$X$646,$H874,0)+IF($U874=$Y$646,$H874,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U874=$Y$646,$H874,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U874=$AA$646,$I874,0)","v":0},{"$f":"IF($U874=$AB$646,$I874,0)","v":0},{"$f":"IF($U874=$AC$646,$I874,0)+IF($U874=$AD$646,$I874,0)*$X$643","v":0},{"$f":"IF($U874=$AD$646,$I874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AF$646,$J874,0)","v":0},{"$f":"IF($U874=$AG$646,$J874,0)","v":0},{"$f":"IF($U874=$AH$646,$J874,0)+IF($U874=$AI$646,$J874,0)*$X$643","v":0},{"$f":"IF($U874=$AI$646,$J874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AK$646,$K874,0)","v":0},{"$f":"IF($U874=$AL$646,$K874,0)","v":0},{"$f":"IF($U874=$AM$646,$K874,0)+IF($U874=$AN$646,$K874,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U874=$AN$646,$K874,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U874=$AP$646,$L874,0)","v":-102129.76042303382},{"$f":"IF($U874=$AQ$646,$L874,0)","v":0},{"$f":"IF($U874=$AR$646,$L874,0)+IF($U874=$AS$646,$L874,0)*$X$643","v":0},{"$f":"IF($U874=$AS$646,$L874,0)*$Y$643","v":0},0,{"$f":"IF($U874=$AU$646,$M874,0)","v":-8600.4979440950592},{"$f":"IF($U874=$AV$646,$M874,0)","v":0},{"$f":"IF($U874=$AW$646,$M874,0)+IF($U874=$AX$646,$M874,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U874=$AX$646,$M874,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U874=$AZ$646,$N874,0)","v":-507636.50456755329},{"$f":"IF($U874=$BA$646,$N874,0)","v":0},{"$f":"IF($U874=$BB$646,$N874,0)+IF($U874=$BC$646,$N874,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U874=$BC$646,$N874,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U874=$BE$646,$O874,0)","v":-589874.0713532751},{"$f":"IF($U874=$BF$646,$O874,0)","v":0},{"$f":"IF($U874=$BG$646,$O874,0)+IF($U874=$BH$646,$O874,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U874=$BH$646,$O874,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U874=$BJ$646,$P874,0)","v":-623170.52201646974},{"$f":"IF($U874=$BK$646,$P874,0)","v":0},{"$f":"IF($U874=$BL$646,$P874,0)+IF($U874=$BM$646,$P874,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U874=$BM$646,$P874,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U874=$BO$646,$Q874,0)","v":-527574.84381999413},{"$f":"IF($U874=$BP$646,$Q874,0)","v":0},{"$f":"IF($U874=$BQ$646,$Q874,0)+IF($U874=$BR$646,$Q874,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U874=$BR$646,$Q874,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U874=$BT$646,$R874,0)","v":-4529.18242760885},{"$f":"IF($U874=$BU$646,$R874,0)","v":0},{"$f":"IF($U874=$BV$646,$R874,0)+IF($U874=$BW$646,$R874,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U874=$BW$646,$R874,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[866,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W868","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!D$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!E$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!F$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!G$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!H$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!I$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!J$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!K$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!L$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!M$9,FALSE)*$G875","v":0},{"$f":"VLOOKUP($F875,range,'COS Alloc Factors'!N$9,FALSE)*$G875","v":0},{"$f":"SUM(L875:R875)+H875","v":0},0,"Customer",{"$f":"IF($U875=$V$646,$H875,0)","v":0},{"$f":"IF($U875=$W$646,$H875,0)","v":0},{"$f":"IF($U875=$X$646,$H875,0)+IF($U875=$Y$646,$H875,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U875=$Y$646,$H875,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U875=$AA$646,$I875,0)","v":0},{"$f":"IF($U875=$AB$646,$I875,0)","v":0},{"$f":"IF($U875=$AC$646,$I875,0)+IF($U875=$AD$646,$I875,0)*$X$643","v":0},{"$f":"IF($U875=$AD$646,$I875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AF$646,$J875,0)","v":0},{"$f":"IF($U875=$AG$646,$J875,0)","v":0},{"$f":"IF($U875=$AH$646,$J875,0)+IF($U875=$AI$646,$J875,0)*$X$643","v":0},{"$f":"IF($U875=$AI$646,$J875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AK$646,$K875,0)","v":0},{"$f":"IF($U875=$AL$646,$K875,0)","v":0},{"$f":"IF($U875=$AM$646,$K875,0)+IF($U875=$AN$646,$K875,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U875=$AN$646,$K875,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U875=$AP$646,$L875,0)","v":0},{"$f":"IF($U875=$AQ$646,$L875,0)","v":0},{"$f":"IF($U875=$AR$646,$L875,0)+IF($U875=$AS$646,$L875,0)*$X$643","v":0},{"$f":"IF($U875=$AS$646,$L875,0)*$Y$643","v":0},0,{"$f":"IF($U875=$AU$646,$M875,0)","v":0},{"$f":"IF($U875=$AV$646,$M875,0)","v":0},{"$f":"IF($U875=$AW$646,$M875,0)+IF($U875=$AX$646,$M875,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U875=$AX$646,$M875,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U875=$AZ$646,$N875,0)","v":0},{"$f":"IF($U875=$BA$646,$N875,0)","v":0},{"$f":"IF($U875=$BB$646,$N875,0)+IF($U875=$BC$646,$N875,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U875=$BC$646,$N875,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U875=$BE$646,$O875,0)","v":0},{"$f":"IF($U875=$BF$646,$O875,0)","v":0},{"$f":"IF($U875=$BG$646,$O875,0)+IF($U875=$BH$646,$O875,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U875=$BH$646,$O875,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U875=$BJ$646,$P875,0)","v":0},{"$f":"IF($U875=$BK$646,$P875,0)","v":0},{"$f":"IF($U875=$BL$646,$P875,0)+IF($U875=$BM$646,$P875,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U875=$BM$646,$P875,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U875=$BO$646,$Q875,0)","v":0},{"$f":"IF($U875=$BP$646,$Q875,0)","v":0},{"$f":"IF($U875=$BQ$646,$Q875,0)+IF($U875=$BR$646,$Q875,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U875=$BR$646,$Q875,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U875=$BT$646,$R875,0)","v":0},{"$f":"IF($U875=$BU$646,$R875,0)","v":0},{"$f":"IF($U875=$BV$646,$R875,0)+IF($U875=$BW$646,$R875,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U875=$BW$646,$R875,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[867,null,null,"Total",null,null,{"$f":"SUM(G874:G875)","v":-17963806.309999999},{"$f":"SUM(H874:H875)","v":-15600290.927447967},{"$f":"SUM(I874:I875)","v":0},0,0,-102129.76042303382,-8600.4979440950592,{"$f":"SUM(N874:N875)","v":-507636.50456755329},{"$f":"SUM(O874:O875)","v":-589874.0713532751},-623170.52201646974,-527574.84381999413,-4529.18242760885,{"$f":"SUM(S874:S875)","v":-17963806.309999999},0,null,{"$f":"SUM(V874:V875)","v":-15600290.927447967},{"$f":"SUM(W874:W875)","v":0},0,0,0,{"$f":"SUM(AA874:AA875)","v":0},{"$f":"SUM(AB874:AB875)","v":0},0,0,0,{"$f":"SUM(AF874:AF875)","v":0},{"$f":"SUM(AG874:AG875)","v":0},0,0,0,{"$f":"SUM(AK874:AK875)","v":0},{"$f":"SUM(AL874:AL875)","v":0},{"$f":"SUM(AM874:AM875)","v":0},{"$f":"SUM(AN874:AN875)","v":0},0,{"$f":"SUM(AP874:AP875)","v":-102129.76042303382},{"$f":"SUM(AQ874:AQ875)","v":0},{"$f":"SUM(AR874:AR875)","v":0},{"$f":"SUM(AS874:AS875)","v":0},0,{"$f":"SUM(AU874:AU875)","v":-8600.4979440950592},{"$f":"SUM(AV874:AV875)","v":0},{"$f":"SUM(AW874:AW875)","v":0},{"$f":"SUM(AX874:AX875)","v":0},0,{"$f":"SUM(AZ874:AZ875)","v":-507636.50456755329},{"$f":"SUM(BA874:BA875)","v":0},0,0,0,{"$f":"SUM(BE874:BE875)","v":-589874.0713532751},{"$f":"SUM(BF874:BF875)","v":0},0,0,0,{"$f":"SUM(BJ874:BJ875)","v":-623170.52201646974},{"$f":"SUM(BK874:BK875)","v":0},0,0,0,{"$f":"SUM(BO874:BO875)","v":-527574.84381999413},{"$f":"SUM(BP874:BP875)","v":0},{"$f":"SUM(BQ874:BQ875)","v":0},{"$f":"SUM(BR874:BR875)","v":0},0,{"$f":"SUM(BT874:BT875)","v":-4529.18242760885},{"$f":"SUM(BU874:BU875)","v":0},{"$f":"SUM(BV874:BV875)","v":0},{"$f":"SUM(BW874:BW875)","v":0},0,0]
[868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[869,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[870,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W872","v":33169036.116224509},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!D$9,FALSE)*$G879","v":28804953.931622036},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!E$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!F$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!G$9,FALSE)*$G879","v":0},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!H$9,FALSE)*$G879","v":188576.1655160579},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!I$9,FALSE)*$G879","v":15880.277375647325},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!J$9,FALSE)*$G879","v":937318.81001978717},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!K$9,FALSE)*$G879","v":1089165.2937634671},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!L$9,FALSE)*$G879","v":1150645.0912813682},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!M$9,FALSE)*$G879","v":974133.69676200266},{"$f":"VLOOKUP($F879,range,'COS Alloc Factors'!N$9,FALSE)*$G879","v":8362.8498841416967},{"$f":"SUM(L879:R879)+H879","v":33169036.116224509},0,"Customer",{"$f":"IF($U879=$V$646,$H879,0)","v":28804953.931622036},{"$f":"IF($U879=$W$646,$H879,0)","v":0},{"$f":"IF($U879=$X$646,$H879,0)+IF($U879=$Y$646,$H879,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U879=$Y$646,$H879,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U879=$AA$646,$I879,0)","v":0},{"$f":"IF($U879=$AB$646,$I879,0)","v":0},{"$f":"IF($U879=$AC$646,$I879,0)+IF($U879=$AD$646,$I879,0)*$X$643","v":0},{"$f":"IF($U879=$AD$646,$I879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AF$646,$J879,0)","v":0},{"$f":"IF($U879=$AG$646,$J879,0)","v":0},{"$f":"IF($U879=$AH$646,$J879,0)+IF($U879=$AI$646,$J879,0)*$X$643","v":0},{"$f":"IF($U879=$AI$646,$J879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AK$646,$K879,0)","v":0},{"$f":"IF($U879=$AL$646,$K879,0)","v":0},{"$f":"IF($U879=$AM$646,$K879,0)+IF($U879=$AN$646,$K879,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U879=$AN$646,$K879,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U879=$AP$646,$L879,0)","v":188576.1655160579},{"$f":"IF($U879=$AQ$646,$L879,0)","v":0},{"$f":"IF($U879=$AR$646,$L879,0)+IF($U879=$AS$646,$L879,0)*$X$643","v":0},{"$f":"IF($U879=$AS$646,$L879,0)*$Y$643","v":0},0,{"$f":"IF($U879=$AU$646,$M879,0)","v":15880.277375647325},{"$f":"IF($U879=$AV$646,$M879,0)","v":0},{"$f":"IF($U879=$AW$646,$M879,0)+IF($U879=$AX$646,$M879,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U879=$AX$646,$M879,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U879=$AZ$646,$N879,0)","v":937318.81001978717},{"$f":"IF($U879=$BA$646,$N879,0)","v":0},{"$f":"IF($U879=$BB$646,$N879,0)+IF($U879=$BC$646,$N879,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U879=$BC$646,$N879,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U879=$BE$646,$O879,0)","v":1089165.2937634671},{"$f":"IF($U879=$BF$646,$O879,0)","v":0},{"$f":"IF($U879=$BG$646,$O879,0)+IF($U879=$BH$646,$O879,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U879=$BH$646,$O879,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U879=$BJ$646,$P879,0)","v":1150645.0912813682},{"$f":"IF($U879=$BK$646,$P879,0)","v":0},{"$f":"IF($U879=$BL$646,$P879,0)+IF($U879=$BM$646,$P879,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U879=$BM$646,$P879,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U879=$BO$646,$Q879,0)","v":974133.69676200266},{"$f":"IF($U879=$BP$646,$Q879,0)","v":0},{"$f":"IF($U879=$BQ$646,$Q879,0)+IF($U879=$BR$646,$Q879,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U879=$BR$646,$Q879,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U879=$BT$646,$R879,0)","v":8362.8498841416967},{"$f":"IF($U879=$BU$646,$R879,0)","v":0},{"$f":"IF($U879=$BV$646,$R879,0)+IF($U879=$BW$646,$R879,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U879=$BW$646,$R879,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[871,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W873","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!D$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!E$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!F$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!G$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!H$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!I$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!J$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!K$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!L$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!M$9,FALSE)*$G880","v":0},{"$f":"VLOOKUP($F880,range,'COS Alloc Factors'!N$9,FALSE)*$G880","v":0},{"$f":"SUM(L880:R880)+H880","v":0},0,"Customer",{"$f":"IF($U880=$V$646,$H880,0)","v":0},{"$f":"IF($U880=$W$646,$H880,0)","v":0},{"$f":"IF($U880=$X$646,$H880,0)+IF($U880=$Y$646,$H880,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U880=$Y$646,$H880,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U880=$AA$646,$I880,0)","v":0},{"$f":"IF($U880=$AB$646,$I880,0)","v":0},{"$f":"IF($U880=$AC$646,$I880,0)+IF($U880=$AD$646,$I880,0)*$X$643","v":0},{"$f":"IF($U880=$AD$646,$I880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AF$646,$J880,0)","v":0},{"$f":"IF($U880=$AG$646,$J880,0)","v":0},{"$f":"IF($U880=$AH$646,$J880,0)+IF($U880=$AI$646,$J880,0)*$X$643","v":0},{"$f":"IF($U880=$AI$646,$J880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AK$646,$K880,0)","v":0},{"$f":"IF($U880=$AL$646,$K880,0)","v":0},{"$f":"IF($U880=$AM$646,$K880,0)+IF($U880=$AN$646,$K880,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U880=$AN$646,$K880,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U880=$AP$646,$L880,0)","v":0},{"$f":"IF($U880=$AQ$646,$L880,0)","v":0},{"$f":"IF($U880=$AR$646,$L880,0)+IF($U880=$AS$646,$L880,0)*$X$643","v":0},{"$f":"IF($U880=$AS$646,$L880,0)*$Y$643","v":0},0,{"$f":"IF($U880=$AU$646,$M880,0)","v":0},{"$f":"IF($U880=$AV$646,$M880,0)","v":0},{"$f":"IF($U880=$AW$646,$M880,0)+IF($U880=$AX$646,$M880,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U880=$AX$646,$M880,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U880=$AZ$646,$N880,0)","v":0},{"$f":"IF($U880=$BA$646,$N880,0)","v":0},{"$f":"IF($U880=$BB$646,$N880,0)+IF($U880=$BC$646,$N880,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U880=$BC$646,$N880,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U880=$BE$646,$O880,0)","v":0},{"$f":"IF($U880=$BF$646,$O880,0)","v":0},{"$f":"IF($U880=$BG$646,$O880,0)+IF($U880=$BH$646,$O880,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U880=$BH$646,$O880,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U880=$BJ$646,$P880,0)","v":0},{"$f":"IF($U880=$BK$646,$P880,0)","v":0},{"$f":"IF($U880=$BL$646,$P880,0)+IF($U880=$BM$646,$P880,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U880=$BM$646,$P880,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U880=$BO$646,$Q880,0)","v":0},{"$f":"IF($U880=$BP$646,$Q880,0)","v":0},{"$f":"IF($U880=$BQ$646,$Q880,0)+IF($U880=$BR$646,$Q880,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U880=$BR$646,$Q880,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U880=$BT$646,$R880,0)","v":0},{"$f":"IF($U880=$BU$646,$R880,0)","v":0},{"$f":"IF($U880=$BV$646,$R880,0)+IF($U880=$BW$646,$R880,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U880=$BW$646,$R880,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[872,null,null,"Total",null,null,{"$f":"SUM(G879:G880)","v":33169036.116224509},{"$f":"SUM(H879:H880)","v":28804953.931622036},{"$f":"SUM(I879:I880)","v":0},0,0,188576.1655160579,15880.277375647325,{"$f":"SUM(N879:N880)","v":937318.81001978717},{"$f":"SUM(O879:O880)","v":1089165.2937634671},1150645.0912813682,974133.69676200266,8362.8498841416967,{"$f":"SUM(S879:S880)","v":33169036.116224509},0,null,{"$f":"SUM(V879:V880)","v":28804953.931622036},{"$f":"SUM(W879:W880)","v":0},0,0,{"$f":"SUM(V881:Y881)-H881","v":0},{"$f":"SUM(AA879:AA880)","v":0},{"$f":"SUM(AB879:AB880)","v":0},0,0,0,{"$f":"SUM(AF879:AF880)","v":0},{"$f":"SUM(AG879:AG880)","v":0},0,0,0,{"$f":"SUM(AK879:AK880)","v":0},{"$f":"SUM(AL879:AL880)","v":0},{"$f":"SUM(AM879:AM880)","v":0},{"$f":"SUM(AN879:AN880)","v":0},{"$f":"SUM(AK881:AN881)-K881","v":0},{"$f":"SUM(AP879:AP880)","v":188576.1655160579},{"$f":"SUM(AQ879:AQ880)","v":0},{"$f":"SUM(AR879:AR880)","v":0},{"$f":"SUM(AS879:AS880)","v":0},{"$f":"SUM(AP881:AS881)-L881","v":0},{"$f":"SUM(AU879:AU880)","v":15880.277375647325},{"$f":"SUM(AV879:AV880)","v":0},{"$f":"SUM(AW879:AW880)","v":0},{"$f":"SUM(AX879:AX880)","v":0},{"$f":"SUM(AU881:AX881)-M881","v":0},{"$f":"SUM(AZ879:AZ880)","v":937318.81001978717},{"$f":"SUM(BA879:BA880)","v":0},0,0,{"$f":"SUM(AZ881:BC881)-N881","v":0},{"$f":"SUM(BE879:BE880)","v":1089165.2937634671},{"$f":"SUM(BF879:BF880)","v":0},0,0,0,{"$f":"SUM(BJ879:BJ880)","v":1150645.0912813682},{"$f":"SUM(BK879:BK880)","v":0},0,0,0,{"$f":"SUM(BO879:BO880)","v":974133.69676200266},{"$f":"SUM(BP879:BP880)","v":0},{"$f":"SUM(BQ879:BQ880)","v":0},{"$f":"SUM(BR879:BR880)","v":0},{"$f":"SUM(BO881:BR881)-Q881","v":0},{"$f":"SUM(BT879:BT880)","v":8362.8498841416967},{"$f":"SUM(BU879:BU880)","v":0},{"$f":"SUM(BV879:BV880)","v":0},{"$f":"SUM(BW879:BW880)","v":0},{"$f":"SUM(BT881:BW881)-R881","v":0},0]
[873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AA882:AD882)-I882","v":0},null,null,null,null,{"$f":"SUM(AF882:AI882)-J882","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[874,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[875,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W877","v":966561.35082479985},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!D$9,FALSE)*$G884","v":839389.93840632087},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!E$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!F$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!G$9,FALSE)*$G884","v":0},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!H$9,FALSE)*$G884","v":5495.1983722374453},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!I$9,FALSE)*$G884","v":462.75876989292891},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!J$9,FALSE)*$G884","v":27313.912047117483},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!K$9,FALSE)*$G884","v":31738.79017535154},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!L$9,FALSE)*$G884","v":33530.340461260224},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!M$9,FALSE)*$G884","v":28386.715204114018},{"$f":"VLOOKUP($F884,range,'COS Alloc Factors'!N$9,FALSE)*$G884","v":243.69738850527369},{"$f":"SUM(L884:R884)+H884","v":966561.35082479974},0,"Customer",{"$f":"IF($U884=$V$646,$H884,0)","v":839389.93840632087},{"$f":"IF($U884=$W$646,$H884,0)","v":0},{"$f":"IF($U884=$X$646,$H884,0)+IF($U884=$Y$646,$H884,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U884=$Y$646,$H884,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U884=$AA$646,$I884,0)","v":0},{"$f":"IF($U884=$AB$646,$I884,0)","v":0},{"$f":"IF($U884=$AC$646,$I884,0)+IF($U884=$AD$646,$I884,0)*$X$643","v":0},{"$f":"IF($U884=$AD$646,$I884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AF$646,$J884,0)","v":0},{"$f":"IF($U884=$AG$646,$J884,0)","v":0},{"$f":"IF($U884=$AH$646,$J884,0)+IF($U884=$AI$646,$J884,0)*$X$643","v":0},{"$f":"IF($U884=$AI$646,$J884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AK$646,$K884,0)","v":0},{"$f":"IF($U884=$AL$646,$K884,0)","v":0},{"$f":"IF($U884=$AM$646,$K884,0)+IF($U884=$AN$646,$K884,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U884=$AN$646,$K884,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U884=$AP$646,$L884,0)","v":5495.1983722374453},{"$f":"IF($U884=$AQ$646,$L884,0)","v":0},{"$f":"IF($U884=$AR$646,$L884,0)+IF($U884=$AS$646,$L884,0)*$X$643","v":0},{"$f":"IF($U884=$AS$646,$L884,0)*$Y$643","v":0},0,{"$f":"IF($U884=$AU$646,$M884,0)","v":462.75876989292891},{"$f":"IF($U884=$AV$646,$M884,0)","v":0},{"$f":"IF($U884=$AW$646,$M884,0)+IF($U884=$AX$646,$M884,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U884=$AX$646,$M884,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U884=$AZ$646,$N884,0)","v":27313.912047117483},{"$f":"IF($U884=$BA$646,$N884,0)","v":0},{"$f":"IF($U884=$BB$646,$N884,0)+IF($U884=$BC$646,$N884,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U884=$BC$646,$N884,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U884=$BE$646,$O884,0)","v":31738.79017535154},{"$f":"IF($U884=$BF$646,$O884,0)","v":0},{"$f":"IF($U884=$BG$646,$O884,0)+IF($U884=$BH$646,$O884,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U884=$BH$646,$O884,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U884=$BJ$646,$P884,0)","v":33530.340461260224},{"$f":"IF($U884=$BK$646,$P884,0)","v":0},{"$f":"IF($U884=$BL$646,$P884,0)+IF($U884=$BM$646,$P884,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U884=$BM$646,$P884,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U884=$BO$646,$Q884,0)","v":28386.715204114018},{"$f":"IF($U884=$BP$646,$Q884,0)","v":0},{"$f":"IF($U884=$BQ$646,$Q884,0)+IF($U884=$BR$646,$Q884,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U884=$BR$646,$Q884,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U884=$BT$646,$R884,0)","v":243.69738850527369},{"$f":"IF($U884=$BU$646,$R884,0)","v":0},{"$f":"IF($U884=$BV$646,$R884,0)+IF($U884=$BW$646,$R884,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U884=$BW$646,$R884,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[876,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W878","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!D$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!E$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!F$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!G$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!H$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!I$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!J$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!K$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!L$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!M$9,FALSE)*$G885","v":0},{"$f":"VLOOKUP($F885,range,'COS Alloc Factors'!N$9,FALSE)*$G885","v":0},{"$f":"SUM(L885:R885)+H885","v":0},0,"Customer",{"$f":"IF($U885=$V$646,$H885,0)","v":0},{"$f":"IF($U885=$W$646,$H885,0)","v":0},{"$f":"IF($U885=$X$646,$H885,0)+IF($U885=$Y$646,$H885,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U885=$Y$646,$H885,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U885=$AA$646,$I885,0)","v":0},{"$f":"IF($U885=$AB$646,$I885,0)","v":0},{"$f":"IF($U885=$AC$646,$I885,0)+IF($U885=$AD$646,$I885,0)*$X$643","v":0},{"$f":"IF($U885=$AD$646,$I885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AF$646,$J885,0)","v":0},{"$f":"IF($U885=$AG$646,$J885,0)","v":0},{"$f":"IF($U885=$AH$646,$J885,0)+IF($U885=$AI$646,$J885,0)*$X$643","v":0},{"$f":"IF($U885=$AI$646,$J885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AK$646,$K885,0)","v":0},{"$f":"IF($U885=$AL$646,$K885,0)","v":0},{"$f":"IF($U885=$AM$646,$K885,0)+IF($U885=$AN$646,$K885,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U885=$AN$646,$K885,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U885=$AP$646,$L885,0)","v":0},{"$f":"IF($U885=$AQ$646,$L885,0)","v":0},{"$f":"IF($U885=$AR$646,$L885,0)+IF($U885=$AS$646,$L885,0)*$X$643","v":0},{"$f":"IF($U885=$AS$646,$L885,0)*$Y$643","v":0},0,{"$f":"IF($U885=$AU$646,$M885,0)","v":0},{"$f":"IF($U885=$AV$646,$M885,0)","v":0},{"$f":"IF($U885=$AW$646,$M885,0)+IF($U885=$AX$646,$M885,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U885=$AX$646,$M885,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U885=$AZ$646,$N885,0)","v":0},{"$f":"IF($U885=$BA$646,$N885,0)","v":0},{"$f":"IF($U885=$BB$646,$N885,0)+IF($U885=$BC$646,$N885,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U885=$BC$646,$N885,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U885=$BE$646,$O885,0)","v":0},{"$f":"IF($U885=$BF$646,$O885,0)","v":0},{"$f":"IF($U885=$BG$646,$O885,0)+IF($U885=$BH$646,$O885,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U885=$BH$646,$O885,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U885=$BJ$646,$P885,0)","v":0},{"$f":"IF($U885=$BK$646,$P885,0)","v":0},{"$f":"IF($U885=$BL$646,$P885,0)+IF($U885=$BM$646,$P885,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U885=$BM$646,$P885,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U885=$BO$646,$Q885,0)","v":0},{"$f":"IF($U885=$BP$646,$Q885,0)","v":0},{"$f":"IF($U885=$BQ$646,$Q885,0)+IF($U885=$BR$646,$Q885,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U885=$BR$646,$Q885,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U885=$BT$646,$R885,0)","v":0},{"$f":"IF($U885=$BU$646,$R885,0)","v":0},{"$f":"IF($U885=$BV$646,$R885,0)+IF($U885=$BW$646,$R885,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U885=$BW$646,$R885,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[877,null,null,"Total",null,null,{"$f":"SUM(G884:G885)","v":966561.35082479985},{"$f":"SUM(H884:H885)","v":839389.93840632087},{"$f":"SUM(I884:I885)","v":0},0,0,5495.1983722374453,462.75876989292891,{"$f":"SUM(N884:N885)","v":27313.912047117483},{"$f":"SUM(O884:O885)","v":31738.79017535154},33530.340461260224,28386.715204114018,243.69738850527369,{"$f":"SUM(S884:S885)","v":966561.35082479974},0,null,{"$f":"SUM(V884:V885)","v":839389.93840632087},{"$f":"SUM(W884:W885)","v":0},0,0,0,{"$f":"SUM(AA884:AA885)","v":0},{"$f":"SUM(AB884:AB885)","v":0},0,0,0,{"$f":"SUM(AF884:AF885)","v":0},{"$f":"SUM(AG884:AG885)","v":0},0,0,0,{"$f":"SUM(AK884:AK885)","v":0},{"$f":"SUM(AL884:AL885)","v":0},{"$f":"SUM(AM884:AM885)","v":0},{"$f":"SUM(AN884:AN885)","v":0},0,{"$f":"SUM(AP884:AP885)","v":5495.1983722374453},{"$f":"SUM(AQ884:AQ885)","v":0},{"$f":"SUM(AR884:AR885)","v":0},{"$f":"SUM(AS884:AS885)","v":0},0,{"$f":"SUM(AU884:AU885)","v":462.75876989292891},{"$f":"SUM(AV884:AV885)","v":0},{"$f":"SUM(AW884:AW885)","v":0},{"$f":"SUM(AX884:AX885)","v":0},0,{"$f":"SUM(AZ884:AZ885)","v":27313.912047117483},{"$f":"SUM(BA884:BA885)","v":0},0,0,0,{"$f":"SUM(BE884:BE885)","v":31738.79017535154},{"$f":"SUM(BF884:BF885)","v":0},0,0,0,{"$f":"SUM(BJ884:BJ885)","v":33530.340461260224},{"$f":"SUM(BK884:BK885)","v":0},0,0,0,{"$f":"SUM(BO884:BO885)","v":28386.715204114018},{"$f":"SUM(BP884:BP885)","v":0},{"$f":"SUM(BQ884:BQ885)","v":0},{"$f":"SUM(BR884:BR885)","v":0},0,{"$f":"SUM(BT884:BT885)","v":243.69738850527369},{"$f":"SUM(BU884:BU885)","v":0},{"$f":"SUM(BV884:BV885)","v":0},{"$f":"SUM(BW884:BW885)","v":0},0,0]
[878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[879,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[880,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W882","v":4619230.1557686012},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!D$9,FALSE)*$G889","v":4011473.5734328334},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!E$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!F$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!G$9,FALSE)*$G889","v":0},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!H$9,FALSE)*$G889","v":26261.743252313016},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!I$9,FALSE)*$G889","v":2211.540180984603},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!J$9,FALSE)*$G889","v":130534.13121928766},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!K$9,FALSE)*$G889","v":151680.77697343242},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!L$9,FALSE)*$G889","v":160242.65780922564},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!M$9,FALSE)*$G889","v":135661.09464460303},{"$f":"VLOOKUP($F889,range,'COS Alloc Factors'!N$9,FALSE)*$G889","v":1164.6382559213891},{"$f":"SUM(L889:R889)+H889","v":4619230.1557686012},0,"Customer",{"$f":"IF($U889=$V$646,$H889,0)","v":4011473.5734328334},{"$f":"IF($U889=$W$646,$H889,0)","v":0},{"$f":"IF($U889=$X$646,$H889,0)+IF($U889=$Y$646,$H889,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U889=$Y$646,$H889,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U889=$AA$646,$I889,0)","v":0},{"$f":"IF($U889=$AB$646,$I889,0)","v":0},{"$f":"IF($U889=$AC$646,$I889,0)+IF($U889=$AD$646,$I889,0)*$X$643","v":0},{"$f":"IF($U889=$AD$646,$I889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AF$646,$J889,0)","v":0},{"$f":"IF($U889=$AG$646,$J889,0)","v":0},{"$f":"IF($U889=$AH$646,$J889,0)+IF($U889=$AI$646,$J889,0)*$X$643","v":0},{"$f":"IF($U889=$AI$646,$J889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AK$646,$K889,0)","v":0},{"$f":"IF($U889=$AL$646,$K889,0)","v":0},{"$f":"IF($U889=$AM$646,$K889,0)+IF($U889=$AN$646,$K889,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U889=$AN$646,$K889,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U889=$AP$646,$L889,0)","v":26261.743252313016},{"$f":"IF($U889=$AQ$646,$L889,0)","v":0},{"$f":"IF($U889=$AR$646,$L889,0)+IF($U889=$AS$646,$L889,0)*$X$643","v":0},{"$f":"IF($U889=$AS$646,$L889,0)*$Y$643","v":0},0,{"$f":"IF($U889=$AU$646,$M889,0)","v":2211.540180984603},{"$f":"IF($U889=$AV$646,$M889,0)","v":0},{"$f":"IF($U889=$AW$646,$M889,0)+IF($U889=$AX$646,$M889,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U889=$AX$646,$M889,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U889=$AZ$646,$N889,0)","v":130534.13121928766},{"$f":"IF($U889=$BA$646,$N889,0)","v":0},{"$f":"IF($U889=$BB$646,$N889,0)+IF($U889=$BC$646,$N889,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U889=$BC$646,$N889,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U889=$BE$646,$O889,0)","v":151680.77697343242},{"$f":"IF($U889=$BF$646,$O889,0)","v":0},{"$f":"IF($U889=$BG$646,$O889,0)+IF($U889=$BH$646,$O889,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U889=$BH$646,$O889,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U889=$BJ$646,$P889,0)","v":160242.65780922564},{"$f":"IF($U889=$BK$646,$P889,0)","v":0},{"$f":"IF($U889=$BL$646,$P889,0)+IF($U889=$BM$646,$P889,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U889=$BM$646,$P889,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U889=$BO$646,$Q889,0)","v":135661.09464460303},{"$f":"IF($U889=$BP$646,$Q889,0)","v":0},{"$f":"IF($U889=$BQ$646,$Q889,0)+IF($U889=$BR$646,$Q889,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U889=$BR$646,$Q889,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U889=$BT$646,$R889,0)","v":1164.6382559213891},{"$f":"IF($U889=$BU$646,$R889,0)","v":0},{"$f":"IF($U889=$BV$646,$R889,0)+IF($U889=$BW$646,$R889,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U889=$BW$646,$R889,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[881,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W883","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!D$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!E$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!F$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!G$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!H$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!I$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!J$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!K$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!L$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!M$9,FALSE)*$G890","v":0},{"$f":"VLOOKUP($F890,range,'COS Alloc Factors'!N$9,FALSE)*$G890","v":0},{"$f":"SUM(L890:R890)+H890","v":0},0,"Customer",{"$f":"IF($U890=$V$646,$H890,0)","v":0},{"$f":"IF($U890=$W$646,$H890,0)","v":0},{"$f":"IF($U890=$X$646,$H890,0)+IF($U890=$Y$646,$H890,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U890=$Y$646,$H890,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U890=$AA$646,$I890,0)","v":0},{"$f":"IF($U890=$AB$646,$I890,0)","v":0},{"$f":"IF($U890=$AC$646,$I890,0)+IF($U890=$AD$646,$I890,0)*$X$643","v":0},{"$f":"IF($U890=$AD$646,$I890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AF$646,$J890,0)","v":0},{"$f":"IF($U890=$AG$646,$J890,0)","v":0},{"$f":"IF($U890=$AH$646,$J890,0)+IF($U890=$AI$646,$J890,0)*$X$643","v":0},{"$f":"IF($U890=$AI$646,$J890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AK$646,$K890,0)","v":0},{"$f":"IF($U890=$AL$646,$K890,0)","v":0},{"$f":"IF($U890=$AM$646,$K890,0)+IF($U890=$AN$646,$K890,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U890=$AN$646,$K890,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U890=$AP$646,$L890,0)","v":0},{"$f":"IF($U890=$AQ$646,$L890,0)","v":0},{"$f":"IF($U890=$AR$646,$L890,0)+IF($U890=$AS$646,$L890,0)*$X$643","v":0},{"$f":"IF($U890=$AS$646,$L890,0)*$Y$643","v":0},0,{"$f":"IF($U890=$AU$646,$M890,0)","v":0},{"$f":"IF($U890=$AV$646,$M890,0)","v":0},{"$f":"IF($U890=$AW$646,$M890,0)+IF($U890=$AX$646,$M890,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U890=$AX$646,$M890,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U890=$AZ$646,$N890,0)","v":0},{"$f":"IF($U890=$BA$646,$N890,0)","v":0},{"$f":"IF($U890=$BB$646,$N890,0)+IF($U890=$BC$646,$N890,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U890=$BC$646,$N890,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U890=$BE$646,$O890,0)","v":0},{"$f":"IF($U890=$BF$646,$O890,0)","v":0},{"$f":"IF($U890=$BG$646,$O890,0)+IF($U890=$BH$646,$O890,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U890=$BH$646,$O890,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U890=$BJ$646,$P890,0)","v":0},{"$f":"IF($U890=$BK$646,$P890,0)","v":0},{"$f":"IF($U890=$BL$646,$P890,0)+IF($U890=$BM$646,$P890,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U890=$BM$646,$P890,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U890=$BO$646,$Q890,0)","v":0},{"$f":"IF($U890=$BP$646,$Q890,0)","v":0},{"$f":"IF($U890=$BQ$646,$Q890,0)+IF($U890=$BR$646,$Q890,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U890=$BR$646,$Q890,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U890=$BT$646,$R890,0)","v":0},{"$f":"IF($U890=$BU$646,$R890,0)","v":0},{"$f":"IF($U890=$BV$646,$R890,0)+IF($U890=$BW$646,$R890,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U890=$BW$646,$R890,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[882,null,null,"Total",null,null,{"$f":"SUM(G889:G890)","v":4619230.1557686012},{"$f":"SUM(H889:H890)","v":4011473.5734328334},{"$f":"SUM(I889:I890)","v":0},0,0,26261.743252313016,2211.540180984603,{"$f":"SUM(N889:N890)","v":130534.13121928766},{"$f":"SUM(O889:O890)","v":151680.77697343242},160242.65780922564,135661.09464460303,1164.6382559213891,{"$f":"SUM(S889:S890)","v":4619230.1557686012},0,null,{"$f":"SUM(V889:V890)","v":4011473.5734328334},{"$f":"SUM(W889:W890)","v":0},0,0,0,{"$f":"SUM(AA889:AA890)","v":0},{"$f":"SUM(AB889:AB890)","v":0},0,0,0,{"$f":"SUM(AF889:AF890)","v":0},{"$f":"SUM(AG889:AG890)","v":0},0,0,0,{"$f":"SUM(AK889:AK890)","v":0},{"$f":"SUM(AL889:AL890)","v":0},{"$f":"SUM(AM889:AM890)","v":0},{"$f":"SUM(AN889:AN890)","v":0},0,{"$f":"SUM(AP889:AP890)","v":26261.743252313016},{"$f":"SUM(AQ889:AQ890)","v":0},{"$f":"SUM(AR889:AR890)","v":0},{"$f":"SUM(AS889:AS890)","v":0},0,{"$f":"SUM(AU889:AU890)","v":2211.540180984603},{"$f":"SUM(AV889:AV890)","v":0},{"$f":"SUM(AW889:AW890)","v":0},{"$f":"SUM(AX889:AX890)","v":0},0,{"$f":"SUM(AZ889:AZ890)","v":130534.13121928766},{"$f":"SUM(BA889:BA890)","v":0},0,0,0,{"$f":"SUM(BE889:BE890)","v":151680.77697343242},{"$f":"SUM(BF889:BF890)","v":0},0,0,0,{"$f":"SUM(BJ889:BJ890)","v":160242.65780922564},{"$f":"SUM(BK889:BK890)","v":0},0,0,0,{"$f":"SUM(BO889:BO890)","v":135661.09464460303},{"$f":"SUM(BP889:BP890)","v":0},{"$f":"SUM(BQ889:BQ890)","v":0},{"$f":"SUM(BR889:BR890)","v":0},0,{"$f":"SUM(BT889:BT890)","v":1164.6382559213891},{"$f":"SUM(BU889:BU890)","v":0},{"$f":"SUM(BV889:BV890)","v":0},{"$f":"SUM(BW889:BW890)","v":0},0,0]
[883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[884,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[885,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W887","v":11763584.131837446},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!D$9,FALSE)*$G894","v":10215837.982177321},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!E$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!F$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!G$9,FALSE)*$G894","v":0},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!H$9,FALSE)*$G894","v":66879.591572525736},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!I$9,FALSE)*$G894","v":5632.0291699391646},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!J$9,FALSE)*$G894","v":332425.35723334114},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!K$9,FALSE)*$G894","v":386278.56178180629},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!L$9,FALSE)*$G894","v":408082.71575167088},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!M$9,FALSE)*$G894","v":345481.9626764002},{"$f":"VLOOKUP($F894,range,'COS Alloc Factors'!N$9,FALSE)*$G894","v":2965.9314744424273},{"$f":"SUM(L894:R894)+H894","v":11763584.131837446},0,"Customer",{"$f":"IF($U894=$V$646,$H894,0)","v":10215837.982177321},{"$f":"IF($U894=$W$646,$H894,0)","v":0},{"$f":"IF($U894=$X$646,$H894,0)+IF($U894=$Y$646,$H894,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U894=$Y$646,$H894,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U894=$AA$646,$I894,0)","v":0},{"$f":"IF($U894=$AB$646,$I894,0)","v":0},{"$f":"IF($U894=$AC$646,$I894,0)+IF($U894=$AD$646,$I894,0)*$X$643","v":0},{"$f":"IF($U894=$AD$646,$I894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AF$646,$J894,0)","v":0},{"$f":"IF($U894=$AG$646,$J894,0)","v":0},{"$f":"IF($U894=$AH$646,$J894,0)+IF($U894=$AI$646,$J894,0)*$X$643","v":0},{"$f":"IF($U894=$AI$646,$J894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AK$646,$K894,0)","v":0},{"$f":"IF($U894=$AL$646,$K894,0)","v":0},{"$f":"IF($U894=$AM$646,$K894,0)+IF($U894=$AN$646,$K894,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U894=$AN$646,$K894,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U894=$AP$646,$L894,0)","v":66879.591572525736},{"$f":"IF($U894=$AQ$646,$L894,0)","v":0},{"$f":"IF($U894=$AR$646,$L894,0)+IF($U894=$AS$646,$L894,0)*$X$643","v":0},{"$f":"IF($U894=$AS$646,$L894,0)*$Y$643","v":0},0,{"$f":"IF($U894=$AU$646,$M894,0)","v":5632.0291699391646},{"$f":"IF($U894=$AV$646,$M894,0)","v":0},{"$f":"IF($U894=$AW$646,$M894,0)+IF($U894=$AX$646,$M894,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U894=$AX$646,$M894,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U894=$AZ$646,$N894,0)","v":332425.35723334114},{"$f":"IF($U894=$BA$646,$N894,0)","v":0},{"$f":"IF($U894=$BB$646,$N894,0)+IF($U894=$BC$646,$N894,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U894=$BC$646,$N894,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U894=$BE$646,$O894,0)","v":386278.56178180629},{"$f":"IF($U894=$BF$646,$O894,0)","v":0},{"$f":"IF($U894=$BG$646,$O894,0)+IF($U894=$BH$646,$O894,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U894=$BH$646,$O894,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U894=$BJ$646,$P894,0)","v":408082.71575167088},{"$f":"IF($U894=$BK$646,$P894,0)","v":0},{"$f":"IF($U894=$BL$646,$P894,0)+IF($U894=$BM$646,$P894,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U894=$BM$646,$P894,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U894=$BO$646,$Q894,0)","v":345481.9626764002},{"$f":"IF($U894=$BP$646,$Q894,0)","v":0},{"$f":"IF($U894=$BQ$646,$Q894,0)+IF($U894=$BR$646,$Q894,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U894=$BR$646,$Q894,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U894=$BT$646,$R894,0)","v":2965.9314744424273},{"$f":"IF($U894=$BU$646,$R894,0)","v":0},{"$f":"IF($U894=$BV$646,$R894,0)+IF($U894=$BW$646,$R894,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U894=$BW$646,$R894,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[886,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W888","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!D$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!E$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!F$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!G$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!H$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!I$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!J$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!K$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!L$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!M$9,FALSE)*$G895","v":0},{"$f":"VLOOKUP($F895,range,'COS Alloc Factors'!N$9,FALSE)*$G895","v":0},{"$f":"SUM(L895:R895)+H895","v":0},0,"Customer",{"$f":"IF($U895=$V$646,$H895,0)","v":0},{"$f":"IF($U895=$W$646,$H895,0)","v":0},{"$f":"IF($U895=$X$646,$H895,0)+IF($U895=$Y$646,$H895,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U895=$Y$646,$H895,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U895=$AA$646,$I895,0)","v":0},{"$f":"IF($U895=$AB$646,$I895,0)","v":0},{"$f":"IF($U895=$AC$646,$I895,0)+IF($U895=$AD$646,$I895,0)*$X$643","v":0},{"$f":"IF($U895=$AD$646,$I895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AF$646,$J895,0)","v":0},{"$f":"IF($U895=$AG$646,$J895,0)","v":0},{"$f":"IF($U895=$AH$646,$J895,0)+IF($U895=$AI$646,$J895,0)*$X$643","v":0},{"$f":"IF($U895=$AI$646,$J895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AK$646,$K895,0)","v":0},{"$f":"IF($U895=$AL$646,$K895,0)","v":0},{"$f":"IF($U895=$AM$646,$K895,0)+IF($U895=$AN$646,$K895,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U895=$AN$646,$K895,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U895=$AP$646,$L895,0)","v":0},{"$f":"IF($U895=$AQ$646,$L895,0)","v":0},{"$f":"IF($U895=$AR$646,$L895,0)+IF($U895=$AS$646,$L895,0)*$X$643","v":0},{"$f":"IF($U895=$AS$646,$L895,0)*$Y$643","v":0},0,{"$f":"IF($U895=$AU$646,$M895,0)","v":0},{"$f":"IF($U895=$AV$646,$M895,0)","v":0},{"$f":"IF($U895=$AW$646,$M895,0)+IF($U895=$AX$646,$M895,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U895=$AX$646,$M895,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U895=$AZ$646,$N895,0)","v":0},{"$f":"IF($U895=$BA$646,$N895,0)","v":0},{"$f":"IF($U895=$BB$646,$N895,0)+IF($U895=$BC$646,$N895,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U895=$BC$646,$N895,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U895=$BE$646,$O895,0)","v":0},{"$f":"IF($U895=$BF$646,$O895,0)","v":0},{"$f":"IF($U895=$BG$646,$O895,0)+IF($U895=$BH$646,$O895,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U895=$BH$646,$O895,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U895=$BJ$646,$P895,0)","v":0},{"$f":"IF($U895=$BK$646,$P895,0)","v":0},{"$f":"IF($U895=$BL$646,$P895,0)+IF($U895=$BM$646,$P895,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U895=$BM$646,$P895,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U895=$BO$646,$Q895,0)","v":0},{"$f":"IF($U895=$BP$646,$Q895,0)","v":0},{"$f":"IF($U895=$BQ$646,$Q895,0)+IF($U895=$BR$646,$Q895,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U895=$BR$646,$Q895,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U895=$BT$646,$R895,0)","v":0},{"$f":"IF($U895=$BU$646,$R895,0)","v":0},{"$f":"IF($U895=$BV$646,$R895,0)+IF($U895=$BW$646,$R895,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U895=$BW$646,$R895,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[887,null,null,"Total",null,null,{"$f":"SUM(G894:G895)","v":11763584.131837446},{"$f":"SUM(H894:H895)","v":10215837.982177321},{"$f":"SUM(I894:I895)","v":0},0,0,66879.591572525736,5632.0291699391646,{"$f":"SUM(N894:N895)","v":332425.35723334114},{"$f":"SUM(O894:O895)","v":386278.56178180629},408082.71575167088,345481.9626764002,2965.9314744424273,{"$f":"SUM(S894:S895)","v":11763584.131837446},0,null,{"$f":"SUM(V894:V895)","v":10215837.982177321},{"$f":"SUM(W894:W895)","v":0},0,0,0,{"$f":"SUM(AA894:AA895)","v":0},{"$f":"SUM(AB894:AB895)","v":0},0,0,0,{"$f":"SUM(AF894:AF895)","v":0},{"$f":"SUM(AG894:AG895)","v":0},0,0,0,{"$f":"SUM(AK894:AK895)","v":0},{"$f":"SUM(AL894:AL895)","v":0},{"$f":"SUM(AM894:AM895)","v":0},{"$f":"SUM(AN894:AN895)","v":0},0,{"$f":"SUM(AP894:AP895)","v":66879.591572525736},{"$f":"SUM(AQ894:AQ895)","v":0},{"$f":"SUM(AR894:AR895)","v":0},{"$f":"SUM(AS894:AS895)","v":0},0,{"$f":"SUM(AU894:AU895)","v":5632.0291699391646},{"$f":"SUM(AV894:AV895)","v":0},{"$f":"SUM(AW894:AW895)","v":0},{"$f":"SUM(AX894:AX895)","v":0},0,{"$f":"SUM(AZ894:AZ895)","v":332425.35723334114},{"$f":"SUM(BA894:BA895)","v":0},0,0,0,{"$f":"SUM(BE894:BE895)","v":386278.56178180629},{"$f":"SUM(BF894:BF895)","v":0},0,0,0,{"$f":"SUM(BJ894:BJ895)","v":408082.71575167088},{"$f":"SUM(BK894:BK895)","v":0},0,0,0,{"$f":"SUM(BO894:BO895)","v":345481.9626764002},{"$f":"SUM(BP894:BP895)","v":0},{"$f":"SUM(BQ894:BQ895)","v":0},{"$f":"SUM(BR894:BR895)","v":0},0,{"$f":"SUM(BT894:BT895)","v":2965.9314744424273},{"$f":"SUM(BU894:BU895)","v":0},{"$f":"SUM(BV894:BV895)","v":0},{"$f":"SUM(BW894:BW895)","v":0},0,0]
[888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[889,"928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[890,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W892","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!D$9,FALSE)*$G899","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!E$9,FALSE)*$G899","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!F$9,FALSE)*$G899","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!G$9,FALSE)*$G899","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!H$9,FALSE)*$G899","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!I$9,FALSE)*$G899","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!J$9,FALSE)*$G899","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!K$9,FALSE)*$G899","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!L$9,FALSE)*$G899","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!M$9,FALSE)*$G899","v":0},{"$f":"VLOOKUP($F899,range,'COS Alloc Factors'!N$9,FALSE)*$G899","v":0},{"$f":"SUM(L899:R899)+H899","v":0},0,"Customer",{"$f":"IF($U899=$V$646,$H899,0)","v":0},{"$f":"IF($U899=$W$646,$H899,0)","v":0},{"$f":"IF($U899=$X$646,$H899,0)+IF($U899=$Y$646,$H899,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U899=$Y$646,$H899,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U899=$AA$646,$I899,0)","v":0},{"$f":"IF($U899=$AB$646,$I899,0)","v":0},{"$f":"IF($U899=$AC$646,$I899,0)+IF($U899=$AD$646,$I899,0)*$X$643","v":0},{"$f":"IF($U899=$AD$646,$I899,0)*$Y$643","v":0},0,{"$f":"IF($U899=$AF$646,$J899,0)","v":0},{"$f":"IF($U899=$AG$646,$J899,0)","v":0},{"$f":"IF($U899=$AH$646,$J899,0)+IF($U899=$AI$646,$J899,0)*$X$643","v":0},{"$f":"IF($U899=$AI$646,$J899,0)*$Y$643","v":0},0,{"$f":"IF($U899=$AK$646,$K899,0)","v":0},{"$f":"IF($U899=$AL$646,$K899,0)","v":0},{"$f":"IF($U899=$AM$646,$K899,0)+IF($U899=$AN$646,$K899,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U899=$AN$646,$K899,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U899=$AP$646,$L899,0)","v":0},{"$f":"IF($U899=$AQ$646,$L899,0)","v":0},{"$f":"IF($U899=$AR$646,$L899,0)+IF($U899=$AS$646,$L899,0)*$X$643","v":0},{"$f":"IF($U899=$AS$646,$L899,0)*$Y$643","v":0},0,{"$f":"IF($U899=$AU$646,$M899,0)","v":0},{"$f":"IF($U899=$AV$646,$M899,0)","v":0},{"$f":"IF($U899=$AW$646,$M899,0)+IF($U899=$AX$646,$M899,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U899=$AX$646,$M899,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U899=$AZ$646,$N899,0)","v":0},{"$f":"IF($U899=$BA$646,$N899,0)","v":0},{"$f":"IF($U899=$BB$646,$N899,0)+IF($U899=$BC$646,$N899,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U899=$BC$646,$N899,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U899=$BE$646,$O899,0)","v":0},{"$f":"IF($U899=$BF$646,$O899,0)","v":0},{"$f":"IF($U899=$BG$646,$O899,0)+IF($U899=$BH$646,$O899,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U899=$BH$646,$O899,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U899=$BJ$646,$P899,0)","v":0},{"$f":"IF($U899=$BK$646,$P899,0)","v":0},{"$f":"IF($U899=$BL$646,$P899,0)+IF($U899=$BM$646,$P899,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U899=$BM$646,$P899,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U899=$BO$646,$Q899,0)","v":0},{"$f":"IF($U899=$BP$646,$Q899,0)","v":0},{"$f":"IF($U899=$BQ$646,$Q899,0)+IF($U899=$BR$646,$Q899,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U899=$BR$646,$Q899,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U899=$BT$646,$R899,0)","v":0},{"$f":"IF($U899=$BU$646,$R899,0)","v":0},{"$f":"IF($U899=$BV$646,$R899,0)+IF($U899=$BW$646,$R899,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U899=$BW$646,$R899,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[891,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W893","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!D$9,FALSE)*$G900","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!E$9,FALSE)*$G900","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!F$9,FALSE)*$G900","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!G$9,FALSE)*$G900","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!H$9,FALSE)*$G900","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!I$9,FALSE)*$G900","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!J$9,FALSE)*$G900","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!K$9,FALSE)*$G900","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!L$9,FALSE)*$G900","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!M$9,FALSE)*$G900","v":0},{"$f":"VLOOKUP($F900,range,'COS Alloc Factors'!N$9,FALSE)*$G900","v":0},{"$f":"SUM(L900:R900)+H900","v":0},0,"Customer",{"$f":"IF($U900=$V$646,$H900,0)","v":0},{"$f":"IF($U900=$W$646,$H900,0)","v":0},{"$f":"IF($U900=$X$646,$H900,0)+IF($U900=$Y$646,$H900,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U900=$Y$646,$H900,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U900=$AA$646,$I900,0)","v":0},{"$f":"IF($U900=$AB$646,$I900,0)","v":0},{"$f":"IF($U900=$AC$646,$I900,0)+IF($U900=$AD$646,$I900,0)*$X$643","v":0},{"$f":"IF($U900=$AD$646,$I900,0)*$Y$643","v":0},0,{"$f":"IF($U900=$AF$646,$J900,0)","v":0},{"$f":"IF($U900=$AG$646,$J900,0)","v":0},{"$f":"IF($U900=$AH$646,$J900,0)+IF($U900=$AI$646,$J900,0)*$X$643","v":0},{"$f":"IF($U900=$AI$646,$J900,0)*$Y$643","v":0},0,{"$f":"IF($U900=$AK$646,$K900,0)","v":0},{"$f":"IF($U900=$AL$646,$K900,0)","v":0},{"$f":"IF($U900=$AM$646,$K900,0)+IF($U900=$AN$646,$K900,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U900=$AN$646,$K900,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U900=$AP$646,$L900,0)","v":0},{"$f":"IF($U900=$AQ$646,$L900,0)","v":0},{"$f":"IF($U900=$AR$646,$L900,0)+IF($U900=$AS$646,$L900,0)*$X$643","v":0},{"$f":"IF($U900=$AS$646,$L900,0)*$Y$643","v":0},0,{"$f":"IF($U900=$AU$646,$M900,0)","v":0},{"$f":"IF($U900=$AV$646,$M900,0)","v":0},{"$f":"IF($U900=$AW$646,$M900,0)+IF($U900=$AX$646,$M900,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U900=$AX$646,$M900,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U900=$AZ$646,$N900,0)","v":0},{"$f":"IF($U900=$BA$646,$N900,0)","v":0},{"$f":"IF($U900=$BB$646,$N900,0)+IF($U900=$BC$646,$N900,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U900=$BC$646,$N900,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U900=$BE$646,$O900,0)","v":0},{"$f":"IF($U900=$BF$646,$O900,0)","v":0},{"$f":"IF($U900=$BG$646,$O900,0)+IF($U900=$BH$646,$O900,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U900=$BH$646,$O900,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U900=$BJ$646,$P900,0)","v":0},{"$f":"IF($U900=$BK$646,$P900,0)","v":0},{"$f":"IF($U900=$BL$646,$P900,0)+IF($U900=$BM$646,$P900,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U900=$BM$646,$P900,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U900=$BO$646,$Q900,0)","v":0},{"$f":"IF($U900=$BP$646,$Q900,0)","v":0},{"$f":"IF($U900=$BQ$646,$Q900,0)+IF($U900=$BR$646,$Q900,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U900=$BR$646,$Q900,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U900=$BT$646,$R900,0)","v":0},{"$f":"IF($U900=$BU$646,$R900,0)","v":0},{"$f":"IF($U900=$BV$646,$R900,0)+IF($U900=$BW$646,$R900,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U900=$BW$646,$R900,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[892,null,null,"Total",null,null,{"$f":"SUM(G899:G900)","v":0},{"$f":"SUM(H899:H900)","v":0},{"$f":"SUM(I899:I900)","v":0},0,0,0,0,{"$f":"SUM(N899:N900)","v":0},{"$f":"SUM(O899:O900)","v":0},0,0,0,{"$f":"SUM(S899:S900)","v":0},0,null,{"$f":"SUM(V899:V900)","v":0},null,null,null,0,{"$f":"SUM(AA899:AA900)","v":0},null,null,null,0,{"$f":"SUM(AF899:AF900)","v":0},null,null,null,0,{"$f":"SUM(AK899:AK900)","v":0},null,null,null,0,{"$f":"SUM(AP899:AP900)","v":0},null,null,null,0,{"$f":"SUM(AU899:AU900)","v":0},null,null,null,0,{"$f":"SUM(AZ899:AZ900)","v":0},null,null,null,0,{"$f":"SUM(BE899:BE900)","v":0},null,null,null,0,{"$f":"SUM(BJ899:BJ900)","v":0},null,null,null,0,{"$f":"SUM(BO899:BO900)","v":0},null,null,null,0,{"$f":"SUM(BT899:BT900)","v":0},null,null,null,0,0]
[893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[894,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[895,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W897","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!D$9,FALSE)*$G904","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!E$9,FALSE)*$G904","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!F$9,FALSE)*$G904","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!G$9,FALSE)*$G904","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!H$9,FALSE)*$G904","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!I$9,FALSE)*$G904","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!J$9,FALSE)*$G904","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!K$9,FALSE)*$G904","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!L$9,FALSE)*$G904","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!M$9,FALSE)*$G904","v":0},{"$f":"VLOOKUP($F904,range,'COS Alloc Factors'!N$9,FALSE)*$G904","v":0},{"$f":"SUM(L904:R904)+H904","v":0},0,"Customer",{"$f":"IF($U904=$V$646,$H904,0)","v":0},{"$f":"IF($U904=$W$646,$H904,0)","v":0},{"$f":"IF($U904=$X$646,$H904,0)+IF($U904=$Y$646,$H904,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U904=$Y$646,$H904,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U904=$AA$646,$I904,0)","v":0},{"$f":"IF($U904=$AB$646,$I904,0)","v":0},{"$f":"IF($U904=$AC$646,$I904,0)+IF($U904=$AD$646,$I904,0)*$X$643","v":0},{"$f":"IF($U904=$AD$646,$I904,0)*$Y$643","v":0},0,{"$f":"IF($U904=$AF$646,$J904,0)","v":0},{"$f":"IF($U904=$AG$646,$J904,0)","v":0},{"$f":"IF($U904=$AH$646,$J904,0)+IF($U904=$AI$646,$J904,0)*$X$643","v":0},{"$f":"IF($U904=$AI$646,$J904,0)*$Y$643","v":0},0,{"$f":"IF($U904=$AK$646,$K904,0)","v":0},{"$f":"IF($U904=$AL$646,$K904,0)","v":0},{"$f":"IF($U904=$AM$646,$K904,0)+IF($U904=$AN$646,$K904,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U904=$AN$646,$K904,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U904=$AP$646,$L904,0)","v":0},{"$f":"IF($U904=$AQ$646,$L904,0)","v":0},{"$f":"IF($U904=$AR$646,$L904,0)+IF($U904=$AS$646,$L904,0)*$X$643","v":0},{"$f":"IF($U904=$AS$646,$L904,0)*$Y$643","v":0},0,{"$f":"IF($U904=$AU$646,$M904,0)","v":0},{"$f":"IF($U904=$AV$646,$M904,0)","v":0},{"$f":"IF($U904=$AW$646,$M904,0)+IF($U904=$AX$646,$M904,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U904=$AX$646,$M904,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U904=$AZ$646,$N904,0)","v":0},{"$f":"IF($U904=$BA$646,$N904,0)","v":0},{"$f":"IF($U904=$BB$646,$N904,0)+IF($U904=$BC$646,$N904,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U904=$BC$646,$N904,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U904=$BE$646,$O904,0)","v":0},{"$f":"IF($U904=$BF$646,$O904,0)","v":0},{"$f":"IF($U904=$BG$646,$O904,0)+IF($U904=$BH$646,$O904,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U904=$BH$646,$O904,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U904=$BJ$646,$P904,0)","v":0},{"$f":"IF($U904=$BK$646,$P904,0)","v":0},{"$f":"IF($U904=$BL$646,$P904,0)+IF($U904=$BM$646,$P904,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U904=$BM$646,$P904,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U904=$BO$646,$Q904,0)","v":0},{"$f":"IF($U904=$BP$646,$Q904,0)","v":0},{"$f":"IF($U904=$BQ$646,$Q904,0)+IF($U904=$BR$646,$Q904,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U904=$BR$646,$Q904,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U904=$BT$646,$R904,0)","v":0},{"$f":"IF($U904=$BU$646,$R904,0)","v":0},{"$f":"IF($U904=$BV$646,$R904,0)+IF($U904=$BW$646,$R904,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U904=$BW$646,$R904,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,{"$f":"SUM(AP904:BW904,V904:Y904)-S904","v":0}]
[896,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W898","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!D$9,FALSE)*$G905","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!E$9,FALSE)*$G905","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!F$9,FALSE)*$G905","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!G$9,FALSE)*$G905","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!H$9,FALSE)*$G905","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!I$9,FALSE)*$G905","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!J$9,FALSE)*$G905","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!K$9,FALSE)*$G905","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!L$9,FALSE)*$G905","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!M$9,FALSE)*$G905","v":0},{"$f":"VLOOKUP($F905,range,'COS Alloc Factors'!N$9,FALSE)*$G905","v":0},{"$f":"SUM(L905:R905)+H905","v":0},0,"Customer",{"$f":"IF($U905=$V$646,$H905,0)","v":0},{"$f":"IF($U905=$W$646,$H905,0)","v":0},{"$f":"IF($U905=$X$646,$H905,0)+IF($U905=$Y$646,$H905,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U905=$Y$646,$H905,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U905=$AA$646,$I905,0)","v":0},{"$f":"IF($U905=$AB$646,$I905,0)","v":0},{"$f":"IF($U905=$AC$646,$I905,0)+IF($U905=$AD$646,$I905,0)*$X$643","v":0},{"$f":"IF($U905=$AD$646,$I905,0)*$Y$643","v":0},0,{"$f":"IF($U905=$AF$646,$J905,0)","v":0},{"$f":"IF($U905=$AG$646,$J905,0)","v":0},{"$f":"IF($U905=$AH$646,$J905,0)+IF($U905=$AI$646,$J905,0)*$X$643","v":0},{"$f":"IF($U905=$AI$646,$J905,0)*$Y$643","v":0},0,{"$f":"IF($U905=$AK$646,$K905,0)","v":0},{"$f":"IF($U905=$AL$646,$K905,0)","v":0},{"$f":"IF($U905=$AM$646,$K905,0)+IF($U905=$AN$646,$K905,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U905=$AN$646,$K905,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U905=$AP$646,$L905,0)","v":0},{"$f":"IF($U905=$AQ$646,$L905,0)","v":0},{"$f":"IF($U905=$AR$646,$L905,0)+IF($U905=$AS$646,$L905,0)*$X$643","v":0},{"$f":"IF($U905=$AS$646,$L905,0)*$Y$643","v":0},0,{"$f":"IF($U905=$AU$646,$M905,0)","v":0},{"$f":"IF($U905=$AV$646,$M905,0)","v":0},{"$f":"IF($U905=$AW$646,$M905,0)+IF($U905=$AX$646,$M905,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U905=$AX$646,$M905,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U905=$AZ$646,$N905,0)","v":0},{"$f":"IF($U905=$BA$646,$N905,0)","v":0},{"$f":"IF($U905=$BB$646,$N905,0)+IF($U905=$BC$646,$N905,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U905=$BC$646,$N905,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U905=$BE$646,$O905,0)","v":0},{"$f":"IF($U905=$BF$646,$O905,0)","v":0},{"$f":"IF($U905=$BG$646,$O905,0)+IF($U905=$BH$646,$O905,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U905=$BH$646,$O905,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U905=$BJ$646,$P905,0)","v":0},{"$f":"IF($U905=$BK$646,$P905,0)","v":0},{"$f":"IF($U905=$BL$646,$P905,0)+IF($U905=$BM$646,$P905,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U905=$BM$646,$P905,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U905=$BO$646,$Q905,0)","v":0},{"$f":"IF($U905=$BP$646,$Q905,0)","v":0},{"$f":"IF($U905=$BQ$646,$Q905,0)+IF($U905=$BR$646,$Q905,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U905=$BR$646,$Q905,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U905=$BT$646,$R905,0)","v":0},{"$f":"IF($U905=$BU$646,$R905,0)","v":0},{"$f":"IF($U905=$BV$646,$R905,0)+IF($U905=$BW$646,$R905,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U905=$BW$646,$R905,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[897,null,null,"Total",null,null,{"$f":"SUM(G904:G905)","v":0},{"$f":"SUM(H904:H905)","v":0},{"$f":"SUM(I904:I905)","v":0},0,0,0,0,{"$f":"SUM(N904:N905)","v":0},{"$f":"SUM(O904:O905)","v":0},0,0,0,{"$f":"SUM(S904:S905)","v":0},0,null,{"$f":"SUM(V904:V905)","v":0},null,null,null,0,{"$f":"SUM(AA904:AA905)","v":0},null,null,null,0,{"$f":"SUM(AF904:AF905)","v":0},null,null,null,0,{"$f":"SUM(AK904:AK905)","v":0},null,null,null,0,{"$f":"SUM(AP904:AP905)","v":0},null,null,null,0,{"$f":"SUM(AU904:AU905)","v":0},null,null,null,0,{"$f":"SUM(AZ904:AZ905)","v":0},null,null,null,0,{"$f":"SUM(BE904:BE905)","v":0},null,null,null,0,{"$f":"SUM(BJ904:BJ905)","v":0},null,null,null,0,{"$f":"SUM(BO904:BO905)","v":0},null,null,null,0,{"$f":"SUM(BT904:BT905)","v":0},null,null,null,0,0]
[898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[899,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[900,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W902","v":2745644.351678893},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!D$9,FALSE)*$G909","v":2384397.266945092},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!E$9,FALSE)*$G909","v":0},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!F$9,FALSE)*$G909","v":0},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!G$9,FALSE)*$G909","v":0},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!H$9,FALSE)*$G909","v":15609.832070373806},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!I$9,FALSE)*$G909","v":1314.5270102742793},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!J$9,FALSE)*$G909","v":77588.751371474762},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!K$9,FALSE)*$G909","v":90158.198338587637},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!L$9,FALSE)*$G909","v":95247.332017537628},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!M$9,FALSE)*$G909","v":80636.189514906931},{"$f":"VLOOKUP($F909,range,'COS Alloc Factors'!N$9,FALSE)*$G909","v":692.25441064597726},{"$f":"SUM(L909:R909)+H909","v":2745644.351678893},0,"Customer",{"$f":"IF($U909=$V$646,$H909,0)","v":2384397.266945092},{"$f":"IF($U909=$W$646,$H909,0)","v":0},{"$f":"IF($U909=$X$646,$H909,0)+IF($U909=$Y$646,$H909,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U909=$Y$646,$H909,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U909=$AA$646,$I909,0)","v":0},{"$f":"IF($U909=$AB$646,$I909,0)","v":0},{"$f":"IF($U909=$AC$646,$I909,0)+IF($U909=$AD$646,$I909,0)*$X$643","v":0},{"$f":"IF($U909=$AD$646,$I909,0)*$Y$643","v":0},0,{"$f":"IF($U909=$AF$646,$J909,0)","v":0},{"$f":"IF($U909=$AG$646,$J909,0)","v":0},{"$f":"IF($U909=$AH$646,$J909,0)+IF($U909=$AI$646,$J909,0)*$X$643","v":0},{"$f":"IF($U909=$AI$646,$J909,0)*$Y$643","v":0},0,{"$f":"IF($U909=$AK$646,$K909,0)","v":0},{"$f":"IF($U909=$AL$646,$K909,0)","v":0},{"$f":"IF($U909=$AM$646,$K909,0)+IF($U909=$AN$646,$K909,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U909=$AN$646,$K909,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U909=$AP$646,$L909,0)","v":15609.832070373806},{"$f":"IF($U909=$AQ$646,$L909,0)","v":0},{"$f":"IF($U909=$AR$646,$L909,0)+IF($U909=$AS$646,$L909,0)*$X$643","v":0},{"$f":"IF($U909=$AS$646,$L909,0)*$Y$643","v":0},0,{"$f":"IF($U909=$AU$646,$M909,0)","v":1314.5270102742793},{"$f":"IF($U909=$AV$646,$M909,0)","v":0},{"$f":"IF($U909=$AW$646,$M909,0)+IF($U909=$AX$646,$M909,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U909=$AX$646,$M909,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U909=$AZ$646,$N909,0)","v":77588.751371474762},{"$f":"IF($U909=$BA$646,$N909,0)","v":0},{"$f":"IF($U909=$BB$646,$N909,0)+IF($U909=$BC$646,$N909,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U909=$BC$646,$N909,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U909=$BE$646,$O909,0)","v":90158.198338587637},{"$f":"IF($U909=$BF$646,$O909,0)","v":0},{"$f":"IF($U909=$BG$646,$O909,0)+IF($U909=$BH$646,$O909,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U909=$BH$646,$O909,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U909=$BJ$646,$P909,0)","v":95247.332017537628},{"$f":"IF($U909=$BK$646,$P909,0)","v":0},{"$f":"IF($U909=$BL$646,$P909,0)+IF($U909=$BM$646,$P909,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U909=$BM$646,$P909,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U909=$BO$646,$Q909,0)","v":80636.189514906931},{"$f":"IF($U909=$BP$646,$Q909,0)","v":0},{"$f":"IF($U909=$BQ$646,$Q909,0)+IF($U909=$BR$646,$Q909,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U909=$BR$646,$Q909,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U909=$BT$646,$R909,0)","v":692.25441064597726},{"$f":"IF($U909=$BU$646,$R909,0)","v":0},{"$f":"IF($U909=$BV$646,$R909,0)+IF($U909=$BW$646,$R909,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U909=$BW$646,$R909,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[901,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W903","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!D$9,FALSE)*$G910","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!E$9,FALSE)*$G910","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!F$9,FALSE)*$G910","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!G$9,FALSE)*$G910","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!H$9,FALSE)*$G910","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!I$9,FALSE)*$G910","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!J$9,FALSE)*$G910","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!K$9,FALSE)*$G910","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!L$9,FALSE)*$G910","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!M$9,FALSE)*$G910","v":0},{"$f":"VLOOKUP($F910,range,'COS Alloc Factors'!N$9,FALSE)*$G910","v":0},{"$f":"SUM(L910:R910)+H910","v":0},0,"Customer",{"$f":"IF($U910=$V$646,$H910,0)","v":0},{"$f":"IF($U910=$W$646,$H910,0)","v":0},{"$f":"IF($U910=$X$646,$H910,0)+IF($U910=$Y$646,$H910,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U910=$Y$646,$H910,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U910=$AA$646,$I910,0)","v":0},{"$f":"IF($U910=$AB$646,$I910,0)","v":0},{"$f":"IF($U910=$AC$646,$I910,0)+IF($U910=$AD$646,$I910,0)*$X$643","v":0},{"$f":"IF($U910=$AD$646,$I910,0)*$Y$643","v":0},0,{"$f":"IF($U910=$AF$646,$J910,0)","v":0},{"$f":"IF($U910=$AG$646,$J910,0)","v":0},{"$f":"IF($U910=$AH$646,$J910,0)+IF($U910=$AI$646,$J910,0)*$X$643","v":0},{"$f":"IF($U910=$AI$646,$J910,0)*$Y$643","v":0},0,{"$f":"IF($U910=$AK$646,$K910,0)","v":0},{"$f":"IF($U910=$AL$646,$K910,0)","v":0},{"$f":"IF($U910=$AM$646,$K910,0)+IF($U910=$AN$646,$K910,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U910=$AN$646,$K910,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U910=$AP$646,$L910,0)","v":0},{"$f":"IF($U910=$AQ$646,$L910,0)","v":0},{"$f":"IF($U910=$AR$646,$L910,0)+IF($U910=$AS$646,$L910,0)*$X$643","v":0},{"$f":"IF($U910=$AS$646,$L910,0)*$Y$643","v":0},0,{"$f":"IF($U910=$AU$646,$M910,0)","v":0},{"$f":"IF($U910=$AV$646,$M910,0)","v":0},{"$f":"IF($U910=$AW$646,$M910,0)+IF($U910=$AX$646,$M910,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U910=$AX$646,$M910,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U910=$AZ$646,$N910,0)","v":0},{"$f":"IF($U910=$BA$646,$N910,0)","v":0},{"$f":"IF($U910=$BB$646,$N910,0)+IF($U910=$BC$646,$N910,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U910=$BC$646,$N910,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U910=$BE$646,$O910,0)","v":0},{"$f":"IF($U910=$BF$646,$O910,0)","v":0},{"$f":"IF($U910=$BG$646,$O910,0)+IF($U910=$BH$646,$O910,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U910=$BH$646,$O910,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U910=$BJ$646,$P910,0)","v":0},{"$f":"IF($U910=$BK$646,$P910,0)","v":0},{"$f":"IF($U910=$BL$646,$P910,0)+IF($U910=$BM$646,$P910,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U910=$BM$646,$P910,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U910=$BO$646,$Q910,0)","v":0},{"$f":"IF($U910=$BP$646,$Q910,0)","v":0},{"$f":"IF($U910=$BQ$646,$Q910,0)+IF($U910=$BR$646,$Q910,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U910=$BR$646,$Q910,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U910=$BT$646,$R910,0)","v":0},{"$f":"IF($U910=$BU$646,$R910,0)","v":0},{"$f":"IF($U910=$BV$646,$R910,0)+IF($U910=$BW$646,$R910,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U910=$BW$646,$R910,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[902,null,null,"Total",null,null,{"$f":"SUM(G909:G910)","v":2745644.351678893},{"$f":"SUM(H909:H910)","v":2384397.266945092},{"$f":"SUM(I909:I910)","v":0},0,0,15609.832070373806,1314.5270102742793,{"$f":"SUM(N909:N910)","v":77588.751371474762},{"$f":"SUM(O909:O910)","v":90158.198338587637},95247.332017537628,80636.189514906931,692.25441064597726,{"$f":"SUM(S909:S910)","v":2745644.351678893},0,null,{"$f":"SUM(V909:V910)","v":2384397.266945092},null,null,null,0,{"$f":"SUM(AA909:AA910)","v":0},null,null,null,0,{"$f":"SUM(AF909:AF910)","v":0},null,null,null,0,{"$f":"SUM(AK909:AK910)","v":0},null,null,null,0,{"$f":"SUM(AP909:AP910)","v":15609.832070373806},null,null,null,0,{"$f":"SUM(AU909:AU910)","v":1314.5270102742793},null,null,null,0,{"$f":"SUM(AZ909:AZ910)","v":77588.751371474762},null,null,null,0,{"$f":"SUM(BE909:BE910)","v":90158.198338587637},null,null,null,0,{"$f":"SUM(BJ909:BJ910)","v":95247.332017537628},null,null,null,0,{"$f":"SUM(BO909:BO910)","v":80636.189514906931},null,null,null,0,{"$f":"SUM(BT909:BT910)","v":692.25441064597726},null,null,null,0,0]
[903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[904,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V913:Y913)-H913","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK913:AN913)-K913","v":0},null,null,null,null,{"$f":"SUM(AP913:AS913)-L913","v":0},null,null,null,null,{"$f":"SUM(AU913:AX913)-M913","v":0},null,null,null,null,{"$f":"SUM(AZ913:BC913)-N913","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO913:BR913)-Q913","v":0},null,null,null,null,{"$f":"SUM(BT913:BW913)-R913","v":0},0]
[905,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W907","v":3507.4231971999998},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!D$9,FALSE)*$G914","v":3045.9481324701337},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!E$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!F$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!G$9,FALSE)*$G914","v":0},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!H$9,FALSE)*$G914","v":19.940778955783969},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!I$9,FALSE)*$G914","v":1.6792424431673756},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!J$9,FALSE)*$G914","v":99.115745357074061},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!K$9,FALSE)*$G914","v":115.17258456185643},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!L$9,FALSE)*$G914","v":121.67369804666967},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!M$9,FALSE)*$G914","v":103.00869501378043},{"$f":"VLOOKUP($F914,range,'COS Alloc Factors'!N$9,FALSE)*$G914","v":0.88432035153388888},{"$f":"SUM(L914:R914)+H914","v":3507.4231971999998},0,"Customer",{"$f":"IF($U914=$V$646,$H914,0)","v":3045.9481324701337},{"$f":"IF($U914=$W$646,$H914,0)","v":0},{"$f":"IF($U914=$X$646,$H914,0)+IF($U914=$Y$646,$H914,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U914=$Y$646,$H914,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U914=$AA$646,$I914,0)","v":0},{"$f":"IF($U914=$AB$646,$I914,0)","v":0},{"$f":"IF($U914=$AC$646,$I914,0)+IF($U914=$AD$646,$I914,0)*$X$643","v":0},{"$f":"IF($U914=$AD$646,$I914,0)*$Y$643","v":0},{"$f":"SUM(AA914:AD914)-I914","v":0},{"$f":"IF($U914=$AF$646,$J914,0)","v":0},{"$f":"IF($U914=$AG$646,$J914,0)","v":0},{"$f":"IF($U914=$AH$646,$J914,0)+IF($U914=$AI$646,$J914,0)*$X$643","v":0},{"$f":"IF($U914=$AI$646,$J914,0)*$Y$643","v":0},{"$f":"SUM(AF914:AI914)-J914","v":0},{"$f":"IF($U914=$AK$646,$K914,0)","v":0},{"$f":"IF($U914=$AL$646,$K914,0)","v":0},{"$f":"IF($U914=$AM$646,$K914,0)+IF($U914=$AN$646,$K914,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U914=$AN$646,$K914,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U914=$AP$646,$L914,0)","v":19.940778955783969},{"$f":"IF($U914=$AQ$646,$L914,0)","v":0},{"$f":"IF($U914=$AR$646,$L914,0)+IF($U914=$AS$646,$L914,0)*$X$643","v":0},{"$f":"IF($U914=$AS$646,$L914,0)*$Y$643","v":0},0,{"$f":"IF($U914=$AU$646,$M914,0)","v":1.6792424431673756},{"$f":"IF($U914=$AV$646,$M914,0)","v":0},{"$f":"IF($U914=$AW$646,$M914,0)+IF($U914=$AX$646,$M914,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U914=$AX$646,$M914,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U914=$AZ$646,$N914,0)","v":99.115745357074061},{"$f":"IF($U914=$BA$646,$N914,0)","v":0},{"$f":"IF($U914=$BB$646,$N914,0)+IF($U914=$BC$646,$N914,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U914=$BC$646,$N914,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U914=$BE$646,$O914,0)","v":115.17258456185643},{"$f":"IF($U914=$BF$646,$O914,0)","v":0},{"$f":"IF($U914=$BG$646,$O914,0)+IF($U914=$BH$646,$O914,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U914=$BH$646,$O914,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U914=$BJ$646,$P914,0)","v":121.67369804666967},{"$f":"IF($U914=$BK$646,$P914,0)","v":0},{"$f":"IF($U914=$BL$646,$P914,0)+IF($U914=$BM$646,$P914,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U914=$BM$646,$P914,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U914=$BO$646,$Q914,0)","v":103.00869501378043},{"$f":"IF($U914=$BP$646,$Q914,0)","v":0},{"$f":"IF($U914=$BQ$646,$Q914,0)+IF($U914=$BR$646,$Q914,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U914=$BR$646,$Q914,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U914=$BT$646,$R914,0)","v":0.88432035153388888},{"$f":"IF($U914=$BU$646,$R914,0)","v":0},{"$f":"IF($U914=$BV$646,$R914,0)+IF($U914=$BW$646,$R914,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U914=$BW$646,$R914,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[906,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W908","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!D$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!E$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!F$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!G$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!H$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!I$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!J$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!K$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!L$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!M$9,FALSE)*$G915","v":0},{"$f":"VLOOKUP($F915,range,'COS Alloc Factors'!N$9,FALSE)*$G915","v":0},{"$f":"SUM(L915:R915)+H915","v":0},0,"Customer",{"$f":"IF($U915=$V$646,$H915,0)","v":0},{"$f":"IF($U915=$W$646,$H915,0)","v":0},{"$f":"IF($U915=$X$646,$H915,0)+IF($U915=$Y$646,$H915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U915=$Y$646,$H915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U915=$AA$646,$I915,0)","v":0},{"$f":"IF($U915=$AB$646,$I915,0)","v":0},{"$f":"IF($U915=$AC$646,$I915,0)+IF($U915=$AD$646,$I915,0)*$X$643","v":0},{"$f":"IF($U915=$AD$646,$I915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AF$646,$J915,0)","v":0},{"$f":"IF($U915=$AG$646,$J915,0)","v":0},{"$f":"IF($U915=$AH$646,$J915,0)+IF($U915=$AI$646,$J915,0)*$X$643","v":0},{"$f":"IF($U915=$AI$646,$J915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AK$646,$K915,0)","v":0},{"$f":"IF($U915=$AL$646,$K915,0)","v":0},{"$f":"IF($U915=$AM$646,$K915,0)+IF($U915=$AN$646,$K915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U915=$AN$646,$K915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U915=$AP$646,$L915,0)","v":0},{"$f":"IF($U915=$AQ$646,$L915,0)","v":0},{"$f":"IF($U915=$AR$646,$L915,0)+IF($U915=$AS$646,$L915,0)*$X$643","v":0},{"$f":"IF($U915=$AS$646,$L915,0)*$Y$643","v":0},0,{"$f":"IF($U915=$AU$646,$M915,0)","v":0},{"$f":"IF($U915=$AV$646,$M915,0)","v":0},{"$f":"IF($U915=$AW$646,$M915,0)+IF($U915=$AX$646,$M915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U915=$AX$646,$M915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U915=$AZ$646,$N915,0)","v":0},{"$f":"IF($U915=$BA$646,$N915,0)","v":0},{"$f":"IF($U915=$BB$646,$N915,0)+IF($U915=$BC$646,$N915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U915=$BC$646,$N915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U915=$BE$646,$O915,0)","v":0},{"$f":"IF($U915=$BF$646,$O915,0)","v":0},{"$f":"IF($U915=$BG$646,$O915,0)+IF($U915=$BH$646,$O915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U915=$BH$646,$O915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U915=$BJ$646,$P915,0)","v":0},{"$f":"IF($U915=$BK$646,$P915,0)","v":0},{"$f":"IF($U915=$BL$646,$P915,0)+IF($U915=$BM$646,$P915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U915=$BM$646,$P915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U915=$BO$646,$Q915,0)","v":0},{"$f":"IF($U915=$BP$646,$Q915,0)","v":0},{"$f":"IF($U915=$BQ$646,$Q915,0)+IF($U915=$BR$646,$Q915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U915=$BR$646,$Q915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U915=$BT$646,$R915,0)","v":0},{"$f":"IF($U915=$BU$646,$R915,0)","v":0},{"$f":"IF($U915=$BV$646,$R915,0)+IF($U915=$BW$646,$R915,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U915=$BW$646,$R915,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[907,null,null,"Total",null,null,{"$f":"SUM(G914:G915)","v":3507.4231971999998},{"$f":"SUM(H914:H915)","v":3045.9481324701337},{"$f":"SUM(I914:I915)","v":0},0,0,19.940778955783969,1.6792424431673756,{"$f":"SUM(N914:N915)","v":99.115745357074061},{"$f":"SUM(O914:O915)","v":115.17258456185643},121.67369804666967,103.00869501378043,0.88432035153388888,{"$f":"SUM(S914:S915)","v":3507.4231971999998},0,null,{"$f":"SUM(V914:V915)","v":3045.9481324701337},null,null,null,0,{"$f":"SUM(AA914:AA915)","v":0},null,null,null,0,{"$f":"SUM(AF914:AF915)","v":0},null,null,null,0,{"$f":"SUM(AK914:AK915)","v":0},null,null,null,0,{"$f":"SUM(AP914:AP915)","v":19.940778955783969},null,null,null,0,{"$f":"SUM(AU914:AU915)","v":1.6792424431673756},null,null,null,0,{"$f":"SUM(AZ914:AZ915)","v":99.115745357074061},null,null,null,0,{"$f":"SUM(BE914:BE915)","v":115.17258456185643},null,null,null,0,{"$f":"SUM(BJ914:BJ915)","v":121.67369804666967},null,null,null,0,{"$f":"SUM(BO914:BO915)","v":103.00869501378043},null,null,null,0,{"$f":"SUM(BT914:BT915)","v":0.88432035153388888},null,null,null,0,0]
[908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[909,"935","Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[910,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W912","v":1978264.8990780981},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!D$9,FALSE)*$G919","v":1717982.6716344075},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!E$9,FALSE)*$G919","v":0},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!F$9,FALSE)*$G919","v":0},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!G$9,FALSE)*$G919","v":0},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!H$9,FALSE)*$G919","v":11247.044012252176},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!I$9,FALSE)*$G919","v":947.13018520608864},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!J$9,FALSE)*$G919","v":55903.490671554086},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!K$9,FALSE)*$G919","v":64959.906052030557},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!L$9,FALSE)*$G919","v":68626.679032889064},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!M$9,FALSE)*$G919","v":58099.201091068993},{"$f":"VLOOKUP($F919,range,'COS Alloc Factors'!N$9,FALSE)*$G919","v":498.77639868963377},{"$f":"SUM(L919:R919)+H919","v":1978264.8990780981},0,"Customer",{"$f":"IF($U919=$V$646,$H919,0)","v":1717982.6716344075},{"$f":"IF($U919=$W$646,$H919,0)","v":0},{"$f":"IF($U919=$X$646,$H919,0)+IF($U919=$Y$646,$H919,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U919=$Y$646,$H919,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U919=$AK$646,$I919,0)","v":0},{"$f":"IF($U919=$AL$646,$I919,0)","v":0},{"$f":"IF($U919=$AM$646,$I919,0)+IF($U919=$AN$646,$K919,0)*$X$643","v":0},{"$f":"IF($U919=$AN$646,$I919,0)*$Y$643","v":0},0,{"$f":"IF($U919=$AP$646,$J919,0)","v":0},{"$f":"IF($U919=$AQ$646,$J919,0)","v":0},{"$f":"IF($U919=$AR$646,$J919,0)+IF($U919=$AS$646,$J919,0)*$X$643","v":0},{"$f":"IF($U919=$AS$646,$J919,0)*$Y$643","v":0},0,{"$f":"IF($U919=$AK$646,$K919,0)","v":0},{"$f":"IF($U919=$AL$646,$K919,0)","v":0},{"$f":"IF($U919=$AM$646,$K919,0)+IF($U919=$AN$646,$K919,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U919=$AN$646,$K919,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U919=$AP$646,$L919,0)","v":11247.044012252176},{"$f":"IF($U919=$AQ$646,$L919,0)","v":0},{"$f":"IF($U919=$AR$646,$L919,0)+IF($U919=$AS$646,$L919,0)*$X$643","v":0},{"$f":"IF($U919=$AS$646,$L919,0)*$Y$643","v":0},0,{"$f":"IF($U919=$AU$646,$M919,0)","v":947.13018520608864},{"$f":"IF($U919=$AV$646,$M919,0)","v":0},{"$f":"IF($U919=$AW$646,$M919,0)+IF($U919=$AX$646,$M919,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U919=$AX$646,$M919,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U919=$AZ$646,$N919,0)","v":55903.490671554086},{"$f":"IF($U919=$BA$646,$N919,0)","v":0},{"$f":"IF($U919=$BB$646,$N919,0)+IF($U919=$BC$646,$N919,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U919=$BC$646,$N919,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U919=$BE$646,$O919,0)","v":64959.906052030557},{"$f":"IF($U919=$BF$646,$O919,0)","v":0},{"$f":"IF($U919=$BG$646,$O919,0)+IF($U919=$BH$646,$O919,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U919=$BH$646,$O919,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U919=$BJ$646,$P919,0)","v":68626.679032889064},{"$f":"IF($U919=$BK$646,$P919,0)","v":0},{"$f":"IF($U919=$BL$646,$P919,0)+IF($U919=$BM$646,$P919,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U919=$BM$646,$P919,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U919=$BO$646,$Q919,0)","v":58099.201091068993},{"$f":"IF($U919=$BP$646,$Q919,0)","v":0},{"$f":"IF($U919=$BQ$646,$Q919,0)+IF($U919=$BR$646,$Q919,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U919=$BR$646,$Q919,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U919=$BT$646,$R919,0)","v":498.77639868963377},{"$f":"IF($U919=$BU$646,$R919,0)","v":0},{"$f":"IF($U919=$BV$646,$R919,0)+IF($U919=$BW$646,$R919,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U919=$BW$646,$R919,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[911,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W913","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!D$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!E$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!F$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!G$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!H$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!I$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!J$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!K$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!L$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!M$9,FALSE)*$G920","v":0},{"$f":"VLOOKUP($F920,range,'COS Alloc Factors'!N$9,FALSE)*$G920","v":0},{"$f":"SUM(L920:R920)+H920","v":0},0,"Customer",{"$f":"IF($U920=$V$646,$H920,0)","v":0},{"$f":"IF($U920=$W$646,$H920,0)","v":0},{"$f":"IF($U920=$X$646,$H920,0)+IF($U920=$Y$646,$H920,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U920=$Y$646,$H920,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U920=$AK$646,$I920,0)","v":0},{"$f":"IF($U920=$AL$646,$I920,0)","v":0},{"$f":"IF($U920=$AM$646,$I920,0)+IF($U920=$AN$646,$I920,0)*$X$643","v":0},{"$f":"IF($U920=$AN$646,$I920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$AP$646,$J920,0)","v":0},{"$f":"IF($U920=$AQ$646,$J920,0)","v":0},{"$f":"IF($U920=$AR$646,$J920,0)+IF($U920=$AS$646,$J920,0)*$X$643","v":0},{"$f":"IF($U920=$AS$646,$J920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$AK$646,$K920,0)","v":0},{"$f":"IF($U920=$AL$646,$K920,0)","v":0},{"$f":"IF($U920=$AM$646,$K920,0)+IF($U920=$AN$646,$K920,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U920=$AN$646,$K920,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U920=$AP$646,$L920,0)","v":0},{"$f":"IF($U920=$AQ$646,$L920,0)","v":0},{"$f":"IF($U920=$AR$646,$L920,0)+IF($U920=$AS$646,$L920,0)*$X$643","v":0},{"$f":"IF($U920=$AS$646,$L920,0)*$Y$643","v":0},0,{"$f":"IF($U920=$AU$646,$M920,0)","v":0},{"$f":"IF($U920=$AV$646,$M920,0)","v":0},{"$f":"IF($U920=$AW$646,$M920,0)+IF($U920=$AX$646,$M920,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U920=$AX$646,$M920,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U920=$AZ$646,$N920,0)","v":0},{"$f":"IF($U920=$BA$646,$N920,0)","v":0},{"$f":"IF($U920=$BB$646,$N920,0)+IF($U920=$BC$646,$N920,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U920=$BC$646,$N920,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U920=$BE$646,$O920,0)","v":0},{"$f":"IF($U920=$BF$646,$O920,0)","v":0},{"$f":"IF($U920=$BG$646,$O920,0)+IF($U920=$BH$646,$O920,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U920=$BH$646,$O920,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U920=$BJ$646,$P920,0)","v":0},{"$f":"IF($U920=$BK$646,$P920,0)","v":0},{"$f":"IF($U920=$BL$646,$P920,0)+IF($U920=$BM$646,$P920,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U920=$BM$646,$P920,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U920=$BO$646,$Q920,0)","v":0},{"$f":"IF($U920=$BP$646,$Q920,0)","v":0},{"$f":"IF($U920=$BQ$646,$Q920,0)+IF($U920=$BR$646,$Q920,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U920=$BR$646,$Q920,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U920=$BT$646,$R920,0)","v":0},{"$f":"IF($U920=$BU$646,$R920,0)","v":0},{"$f":"IF($U920=$BV$646,$R920,0)+IF($U920=$BW$646,$R920,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U920=$BW$646,$R920,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[912,null,null,"Total",null,null,{"$f":"SUM(G919:G920)","v":1978264.8990780981},{"$f":"SUM(H919:H920)","v":1717982.6716344075},{"$f":"SUM(I919:I920)","v":0},0,0,11247.044012252176,947.13018520608864,{"$f":"SUM(N919:N920)","v":55903.490671554086},{"$f":"SUM(O919:O920)","v":64959.906052030557},68626.679032889064,58099.201091068993,498.77639868963377,{"$f":"SUM(S919:S920)","v":1978264.8990780981},0,null,{"$f":"SUM(V919:V920)","v":1717982.6716344075},null,null,null,0,{"$f":"SUM(AA919:AA920)","v":0},null,null,null,0,{"$f":"SUM(AF919:AF920)","v":0},null,null,null,0,{"$f":"SUM(AK919:AK920)","v":0},null,null,null,0,{"$f":"SUM(AP919:AP920)","v":11247.044012252176},null,null,null,0,{"$f":"SUM(AU919:AU920)","v":947.13018520608864},null,null,null,0,{"$f":"SUM(AZ919:AZ920)","v":55903.490671554086},null,null,null,0,{"$f":"SUM(BE919:BE920)","v":64959.906052030557},null,null,null,0,{"$f":"SUM(BJ919:BJ920)","v":68626.679032889064},null,null,null,0,{"$f":"SUM(BO919:BO920)","v":58099.201091068993},null,null,null,0,{"$f":"SUM(BT919:BT920)","v":498.77639868963377},null,null,null,0,0]
[913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[914,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[915,null,"Utah Administrative & General Expense",null,null,null,{"$f":"G919+G914+G909+G904+G899+G894+G889+G884+G879+G874+G869+G864","v":60364028.280273899},{"$f":"H919+H914+H909+H904+H899+H894+H889+H884+H879+H874+H869+H864","v":52421874.655860148},{"$f":"I919+I914+I909+I904+I899+I894+I889+I884+I879+I874+I869+I864","v":0},0,0,343188.05491694325,28900.372903307692,{"$f":"N919+N914+N909+N904+N899+N894+N889+N884+N879+N874+N869+N864","v":1705818.0092243035},{"$f":"O919+O914+O909+O904+O899+O894+O889+O884+O879+O874+O869+O864","v":1982162.0490946721},2094048.5755234817,1772817.0880234353,15219.474727608567,{"$f":"S919+S914+S909+S904+S899+S894+S889+S884+S879+S874+S869+S864","v":60364028.280273899},0,null,{"$f":"V919+V914+V909+V904+V899+V894+V889+V884+V879+V874+V869+V864","v":52421874.655860148},{"$f":"W919+W914+W909+W904+W899+W894+W889+W884+W879+W874+W869+W864","v":0},0,0,0,{"$f":"AA919+AA914+AA909+AA904+AA899+AA894+AA889+AA884+AA879+AA874+AA869+AA864","v":0},{"$f":"AB919+AB914+AB909+AB904+AB899+AB894+AB889+AB884+AB879+AB874+AB869+AB864","v":0},0,0,0,{"$f":"AF919+AF914+AF909+AF904+AF899+AF894+AF889+AF884+AF879+AF874+AF869+AF864","v":0},{"$f":"AG919+AG914+AG909+AG904+AG899+AG894+AG889+AG884+AG879+AG874+AG869+AG864","v":0},0,0,0,{"$f":"AK919+AK914+AK909+AK904+AK899+AK894+AK889+AK884+AK879+AK874+AK869+AK864","v":0},{"$f":"AL919+AL914+AL909+AL904+AL899+AL894+AL889+AL884+AL879+AL874+AL869+AL864","v":0},0,0,0,{"$f":"AP919+AP914+AP909+AP904+AP899+AP894+AP889+AP884+AP879+AP874+AP869+AP864","v":343188.05491694325},{"$f":"AQ919+AQ914+AQ909+AQ904+AQ899+AQ894+AQ889+AQ884+AQ879+AQ874+AQ869+AQ864","v":0},0,0,0,{"$f":"AU919+AU914+AU909+AU904+AU899+AU894+AU889+AU884+AU879+AU874+AU869+AU864","v":28900.372903307692},{"$f":"AV919+AV914+AV909+AV904+AV899+AV894+AV889+AV884+AV879+AV874+AV869+AV864","v":0},0,0,0,{"$f":"AZ919+AZ914+AZ909+AZ904+AZ899+AZ894+AZ889+AZ884+AZ879+AZ874+AZ869+AZ864","v":1705818.0092243035},{"$f":"BA919+BA914+BA909+BA904+BA899+BA894+BA889+BA884+BA879+BA874+BA869+BA864","v":0},0,0,0,{"$f":"BE919+BE914+BE909+BE904+BE899+BE894+BE889+BE884+BE879+BE874+BE869+BE864","v":1982162.0490946721},{"$f":"BF919+BF914+BF909+BF904+BF899+BF894+BF889+BF884+BF879+BF874+BF869+BF864","v":0},0,0,0,{"$f":"BJ919+BJ914+BJ909+BJ904+BJ899+BJ894+BJ889+BJ884+BJ879+BJ874+BJ869+BJ864","v":2094048.5755234817},{"$f":"BK919+BK914+BK909+BK904+BK899+BK894+BK889+BK884+BK879+BK874+BK869+BK864","v":0},0,0,0,{"$f":"BO919+BO914+BO909+BO904+BO899+BO894+BO889+BO884+BO879+BO874+BO869+BO864","v":1772817.0880234353},{"$f":"BP919+BP914+BP909+BP904+BP899+BP894+BP889+BP884+BP879+BP874+BP869+BP864","v":0},0,0,0,{"$f":"BT919+BT914+BT909+BT904+BT899+BT894+BT889+BT884+BT879+BT874+BT869+BT864","v":15219.474727608567},{"$f":"BU919+BU914+BU909+BU904+BU899+BU894+BU889+BU884+BU879+BU874+BU869+BU864","v":0},0,0,0,0]
[916,null,"WyomingAdministrative & General Expense",null,null,null,{"$f":"G920+G915+G910+G905+G900+G895+G890+G885+G880+G875+G870+G865","v":0},{"$f":"H920+H915+H910+H905+H900+H895+H890+H885+H880+H875+H870+H865","v":0},{"$f":"I920+I915+I910+I905+I900+I895+I890+I885+I880+I875+I870+I865","v":0},0,0,0,0,{"$f":"N920+N915+N910+N905+N900+N895+N890+N885+N880+N875+N870+N865","v":0},{"$f":"O920+O915+O910+O905+O900+O895+O890+O885+O880+O875+O870+O865","v":0},0,0,0,{"$f":"S920+S915+S910+S905+S900+S895+S890+S885+S880+S875+S870+S865","v":0},0,null,{"$f":"V920+V915+V910+V905+V900+V895+V890+V885+V880+V875+V870+V865","v":0},{"$f":"W920+W915+W910+W905+W900+W895+W890+W885+W880+W875+W870+W865","v":0},0,0,0,{"$f":"AA920+AA915+AA910+AA905+AA900+AA895+AA890+AA885+AA880+AA875+AA870+AA865","v":0},{"$f":"AB920+AB915+AB910+AB905+AB900+AB895+AB890+AB885+AB880+AB875+AB870+AB865","v":0},0,0,0,{"$f":"AF920+AF915+AF910+AF905+AF900+AF895+AF890+AF885+AF880+AF875+AF870+AF865","v":0},{"$f":"AG920+AG915+AG910+AG905+AG900+AG895+AG890+AG885+AG880+AG875+AG870+AG865","v":0},0,0,0,{"$f":"AK920+AK915+AK910+AK905+AK900+AK895+AK890+AK885+AK880+AK875+AK870+AK865","v":0},{"$f":"AL920+AL915+AL910+AL905+AL900+AL895+AL890+AL885+AL880+AL875+AL870+AL865","v":0},0,0,0,{"$f":"AP920+AP915+AP910+AP905+AP900+AP895+AP890+AP885+AP880+AP875+AP870+AP865","v":0},{"$f":"AQ920+AQ915+AQ910+AQ905+AQ900+AQ895+AQ890+AQ885+AQ880+AQ875+AQ870+AQ865","v":0},0,0,0,{"$f":"AU920+AU915+AU910+AU905+AU900+AU895+AU890+AU885+AU880+AU875+AU870+AU865","v":0},{"$f":"AV920+AV915+AV910+AV905+AV900+AV895+AV890+AV885+AV880+AV875+AV870+AV865","v":0},0,0,0,{"$f":"AZ920+AZ915+AZ910+AZ905+AZ900+AZ895+AZ890+AZ885+AZ880+AZ875+AZ870+AZ865","v":0},{"$f":"BA920+BA915+BA910+BA905+BA900+BA895+BA890+BA885+BA880+BA875+BA870+BA865","v":0},0,0,0,{"$f":"BE920+BE915+BE910+BE905+BE900+BE895+BE890+BE885+BE880+BE875+BE870+BE865","v":0},0,0,0,0,{"$f":"BJ920+BJ915+BJ910+BJ905+BJ900+BJ895+BJ890+BJ885+BJ880+BJ875+BJ870+BJ865","v":0},{"$f":"BK920+BK915+BK910+BK905+BK900+BK895+BK890+BK885+BK880+BK875+BK870+BK865","v":0},0,0,0,{"$f":"BO920+BO915+BO910+BO905+BO900+BO895+BO890+BO885+BO880+BO875+BO870+BO865","v":0},{"$f":"BP920+BP915+BP910+BP905+BP900+BP895+BP890+BP885+BP880+BP875+BP870+BP865","v":0},0,0,0,{"$f":"BT920+BT915+BT910+BT905+BT900+BT895+BT890+BT885+BT880+BT875+BT870+BT865","v":0},{"$f":"BU920+BU915+BU910+BU905+BU900+BU895+BU890+BU885+BU880+BU875+BU870+BU865","v":0},0,0,0,0]
[917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE926:BH926)-O926","v":0},null,null,null,null,{"$f":"SUM(BJ926:BM926)-P926","v":0},null,null,null,null,0,null,null,null,null,0,0]
[918,null,"Total Administrative & General Expense",null,null,null,{"$f":"SUM(G924:G926)","v":60364028.280273899},{"$f":"SUM(H924:H926)","v":52421874.655860148},{"$f":"SUM(I924:I926)","v":0},0,0,343188.05491694325,28900.372903307692,{"$f":"SUM(N924:N926)","v":1705818.0092243035},{"$f":"SUM(O924:O926)","v":1982162.0490946721},2094048.5755234817,1772817.0880234353,15219.474727608567,{"$f":"SUM(S924:S926)","v":60364028.280273899},0,null,{"$f":"SUM(V924:V926)","v":52421874.655860148},{"$f":"SUM(W924:W926)","v":0},0,0,0,{"$f":"SUM(AA924:AA926)","v":0},{"$f":"SUM(AB924:AB926)","v":0},0,0,0,{"$f":"SUM(AF924:AF926)","v":0},{"$f":"SUM(AG924:AG926)","v":0},0,0,0,{"$f":"SUM(AK924:AK926)","v":0},{"$f":"SUM(AL924:AL926)","v":0},{"$f":"SUM(AM924:AM926)","v":0},{"$f":"SUM(AN924:AN926)","v":0},0,{"$f":"SUM(AP924:AP926)","v":343188.05491694325},{"$f":"SUM(AQ924:AQ926)","v":0},{"$f":"SUM(AR924:AR926)","v":0},{"$f":"SUM(AS924:AS926)","v":0},0,{"$f":"SUM(AU924:AU926)","v":28900.372903307692},{"$f":"SUM(AV924:AV926)","v":0},{"$f":"SUM(AW924:AW926)","v":0},{"$f":"SUM(AX924:AX926)","v":0},0,{"$f":"SUM(AZ924:AZ926)","v":1705818.0092243035},{"$f":"SUM(BA924:BA926)","v":0},0,0,0,{"$f":"SUM(BE924:BE926)","v":1982162.0490946721},{"$f":"SUM(BF924:BF926)","v":0},0,0,0,{"$f":"SUM(BJ924:BJ926)","v":2094048.5755234817},{"$f":"SUM(BK924:BK926)","v":0},0,0,0,{"$f":"SUM(BO924:BO926)","v":1772817.0880234353},{"$f":"SUM(BP924:BP926)","v":0},{"$f":"SUM(BQ924:BQ926)","v":0},{"$f":"SUM(BR924:BR926)","v":0},0,{"$f":"SUM(BT924:BT926)","v":15219.474727608567},{"$f":"SUM(BU924:BU926)","v":0},{"$f":"SUM(BV924:BV926)","v":0},{"$f":"SUM(BW924:BW926)","v":0},0,0]
[919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[921,null,"Total Utility O&M Expenses",null,null,null,{"$f":"G650+G778+G831+G859+G927+G670","v":170686982.27242494},{"$f":"H650+H778+H831+H859+H927+H670","v":148317202.0890047},0,0,0,943292.47139951331,96037.590914983681,5296274.9136428237,5275421.5931404317,5562822.0350686833,4558970.9473476205,636960.63190617494,{"$f":"S650+S778+S831+S859+S927+S670","v":170686982.27242494},0,null,{"$f":"V650+V778+V831+V859+V927+V670","v":77526741.305201724},{"$f":"W650+W778+W831+W859+W927+W670","v":66536651.174773231},1982870.1408574856,2270939.468172261,0,{"$f":"AA650+AA778+AA831+AA859+AA927+AA670","v":0},{"$f":"AB650+AB778+AB831+AB859+AB927+AB670","v":0},0,0,0,{"$f":"AF650+AF778+AF831+AF859+AF927+AF670","v":0},{"$f":"AG650+AG778+AG831+AG859+AG927+AG670","v":0},0,0,0,{"$f":"AK650+AK778+AK831+AK859+AK927+AK670","v":0},{"$f":"AL650+AL778+AL831+AL859+AL927+AL670","v":0},0,0,0,{"$f":"AP650+AP778+AP831+AP859+AP927+AP670","v":443892.08587925765},{"$f":"AQ650+AQ778+AQ831+AQ859+AQ927+AQ670","v":442581.06957057543},32986.142747759259,23833.173201921021,0,{"$f":"AU650+AU778+AU831+AU859+AU927+AU670","v":56746.820884206565},{"$f":"AV650+AV778+AV831+AV859+AV927+AV670","v":35164.739510276253},4126.0305205008553,0,0,{"$f":"AZ650+AZ778+AZ831+AZ859+AZ927+AZ670","v":2898797.9714676114},{"$f":"BA650+BA778+BA831+BA859+BA927+BA670","v":2114145.4331445885},153808.19128641731,129523.31774420672,0,{"$f":"BE650+BE778+BE831+BE859+BE927+BE670","v":2454211.9211907117},{"$f":"BF650+BF778+BF831+BF859+BF927+BF670","v":2439003.9897892051},280787.79128069588,101417.89087981905,0,{"$f":"BJ650+BJ778+BJ831+BJ859+BJ927+BJ670","v":2401183.6859675529},{"$f":"BK650+BK778+BK831+BK859+BK927+BK670","v":2590228.2194789662},472782.38299532753,98627.746626836801,0,{"$f":"BO650+BO778+BO831+BO859+BO927+BO670","v":1910964.9261813958},{"$f":"BP650+BP778+BP831+BP859+BP927+BP670","v":2194217.8935576826},311524.82850154303,142263.29910699907,0,{"$f":"BT650+BT778+BT831+BT859+BT927+BT670","v":155129.35432158536},{"$f":"BU650+BU778+BU831+BU859+BU927+BU670","v":17802.404887733508},310793.84679464955,153235.02590220646,0,0]
[922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[924,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[926,"Depreciation, Amortization, & Other Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S936-G936","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[928,403,"Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[929,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W931","v":507530.62481295137},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!D$9,FALSE)*$G938","v":497457.04728193366},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!E$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!F$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!G$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!H$9,FALSE)*$G938","v":9457.3164045207013},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!I$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!J$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!K$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!L$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!M$9,FALSE)*$G938","v":0},{"$f":"VLOOKUP($F938,range,'COS Alloc Factors'!N$9,FALSE)*$G938","v":616.2611264969853},{"$f":"SUM(L938:R938)+H938","v":507530.62481295137},0,"Throughput",{"$f":"IF($U938=$V$646,$H938,0)","v":0},{"$f":"IF($U938=$W$646,$H938,0)","v":0},{"$f":"IF($U938=$X$646,$H938,0)+IF($U938=$Y$646,$H938,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":497457.04728193366},{"$f":"IF($U938=$Y$646,$H938,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U938=$AA$646,$I938,0)","v":0},{"$f":"IF($U938=$AB$646,$I938,0)","v":0},{"$f":"IF($U938=$AC$646,$I938,0)+IF($U938=$AD$646,$I938,0)*$X$643","v":0},{"$f":"IF($U938=$AD$646,$I938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AF$646,$J938,0)","v":0},{"$f":"IF($U938=$AG$646,$J938,0)","v":0},{"$f":"IF($U938=$AH$646,$J938,0)+IF($U938=$AI$646,$J938,0)*$X$643","v":0},{"$f":"IF($U938=$AI$646,$J938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AK$646,$K938,0)","v":0},{"$f":"IF($U938=$AL$646,$K938,0)","v":0},{"$f":"IF($U938=$AM$646,$K938,0)+IF($U938=$AN$646,$K938,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U938=$AN$646,$K938,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U938=$AP$646,$L938,0)","v":0},{"$f":"IF($U938=$AQ$646,$L938,0)","v":0},{"$f":"IF($U938=$AR$646,$L938,0)+IF($U938=$AS$646,$L938,0)*$X$643","v":9457.3164045207013},{"$f":"IF($U938=$AS$646,$L938,0)*$Y$643","v":0},0,{"$f":"IF($U938=$AU$646,$M938,0)","v":0},{"$f":"IF($U938=$AV$646,$M938,0)","v":0},{"$f":"IF($U938=$AW$646,$M938,0)+IF($U938=$AX$646,$M938,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U938=$AX$646,$M938,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U938=$AZ$646,$N938,0)","v":0},{"$f":"IF($U938=$BA$646,$N938,0)","v":0},{"$f":"IF($U938=$BB$646,$N938,0)+IF($U938=$BC$646,$N938,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U938=$BC$646,$N938,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U938=$BE$646,$O938,0)","v":0},{"$f":"IF($U938=$BF$646,$O938,0)","v":0},{"$f":"IF($U938=$BG$646,$O938,0)+IF($U938=$BH$646,$O938,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U938=$BH$646,$O938,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U938=$BJ$646,$P938,0)","v":0},{"$f":"IF($U938=$BK$646,$P938,0)","v":0},{"$f":"IF($U938=$BL$646,$P938,0)+IF($U938=$BM$646,$P938,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U938=$BM$646,$P938,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U938=$BO$646,$Q938,0)","v":0},{"$f":"IF($U938=$BP$646,$Q938,0)","v":0},{"$f":"IF($U938=$BQ$646,$Q938,0)+IF($U938=$BR$646,$Q938,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U938=$BR$646,$Q938,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U938=$BT$646,$R938,0)","v":0},{"$f":"IF($U938=$BU$646,$R938,0)","v":0},{"$f":"IF($U938=$BV$646,$R938,0)+IF($U938=$BW$646,$R938,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":616.2611264969853},{"$f":"IF($U938=$BW$646,$R938,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[930,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W932","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!D$9,FALSE)*$G939","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!E$9,FALSE)*$G939","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!F$9,FALSE)*$G939","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!G$9,FALSE)*$G939","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!H$9,FALSE)*$G939","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!I$9,FALSE)*$G939","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!J$9,FALSE)*$G939","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!K$9,FALSE)*$G939","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!L$9,FALSE)*$G939","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!M$9,FALSE)*$G939","v":0},{"$f":"VLOOKUP($F939,range,'COS Alloc Factors'!N$9,FALSE)*$G939","v":0},{"$f":"SUM(L939:R939)+H939","v":0},0,"Distribution Plant",{"$f":"IF($U939=$V$646,$H939,0)","v":0},{"$f":"IF($U939=$W$646,$H939,0)","v":0},{"$f":"IF($U939=$X$646,$H939,0)+IF($U939=$Y$646,$H939,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U939=$Y$646,$H939,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U939=$AA$646,$I939,0)","v":0},{"$f":"IF($U939=$AB$646,$I939,0)","v":0},{"$f":"IF($U939=$AC$646,$I939,0)+IF($U939=$AD$646,$I939,0)*$X$643","v":0},{"$f":"IF($U939=$AD$646,$I939,0)*$Y$643","v":0},0,{"$f":"IF($U939=$AF$646,$J939,0)","v":0},{"$f":"IF($U939=$AG$646,$J939,0)","v":0},{"$f":"IF($U939=$AH$646,$J939,0)+IF($U939=$AI$646,$J939,0)*$X$643","v":0},{"$f":"IF($U939=$AI$646,$J939,0)*$Y$643","v":0},0,{"$f":"IF($U939=$AK$646,$K939,0)","v":0},{"$f":"IF($U939=$AL$646,$K939,0)","v":0},{"$f":"IF($U939=$AM$646,$K939,0)+IF($U939=$AN$646,$K939,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U939=$AN$646,$K939,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U939=$AP$646,$L939,0)","v":0},{"$f":"IF($U939=$AQ$646,$L939,0)","v":0},{"$f":"IF($U939=$AR$646,$L939,0)+IF($U939=$AS$646,$L939,0)*$X$643","v":0},{"$f":"IF($U939=$AS$646,$L939,0)*$Y$643","v":0},0,{"$f":"IF($U939=$AU$646,$M939,0)","v":0},{"$f":"IF($U939=$AV$646,$M939,0)","v":0},{"$f":"IF($U939=$AW$646,$M939,0)+IF($U939=$AX$646,$M939,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U939=$AX$646,$M939,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U939=$AZ$646,$N939,0)","v":0},{"$f":"IF($U939=$BA$646,$N939,0)","v":0},{"$f":"IF($U939=$BB$646,$N939,0)+IF($U939=$BC$646,$N939,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U939=$BC$646,$N939,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U939=$BE$646,$O939,0)","v":0},{"$f":"IF($U939=$BF$646,$O939,0)","v":0},{"$f":"IF($U939=$BG$646,$O939,0)+IF($U939=$BH$646,$O939,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U939=$BH$646,$O939,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U939=$BJ$646,$P939,0)","v":0},{"$f":"IF($U939=$BK$646,$P939,0)","v":0},{"$f":"IF($U939=$BL$646,$P939,0)+IF($U939=$BM$646,$P939,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U939=$BM$646,$P939,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U939=$BO$646,$Q939,0)","v":0},{"$f":"IF($U939=$BP$646,$Q939,0)","v":0},{"$f":"IF($U939=$BQ$646,$Q939,0)+IF($U939=$BR$646,$Q939,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U939=$BR$646,$Q939,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U939=$BT$646,$R939,0)","v":0},{"$f":"IF($U939=$BU$646,$R939,0)","v":0},{"$f":"IF($U939=$BV$646,$R939,0)+IF($U939=$BW$646,$R939,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U939=$BW$646,$R939,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[931,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W933","v":129214517.24530773},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!D$9,FALSE)*$G940","v":111982332.31430016},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!E$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!F$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!G$9,FALSE)*$G940","v":0},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!H$9,FALSE)*$G940","v":707812.73787100392},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!I$9,FALSE)*$G940","v":62855.152256496207},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!J$9,FALSE)*$G940","v":3709967.7243055715},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!K$9,FALSE)*$G940","v":4310985.8066445477},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!L$9,FALSE)*$G940","v":4554326.7724397816},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!M$9,FALSE)*$G940","v":3855683.3977003065},{"$f":"VLOOKUP($F940,range,'COS Alloc Factors'!N$9,FALSE)*$G940","v":30553.339789848626},{"$f":"SUM(L940:R940)+H940","v":129214517.24530771},0,"Distribution Plant",{"$f":"IF($U940=$V$646,$H940,0)","v":0},{"$f":"IF($U940=$W$646,$H940,0)","v":111982332.31430016},{"$f":"IF($U940=$X$646,$H940,0)+IF($U940=$Y$646,$H940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U940=$Y$646,$H940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U940=$AA$646,$I940,0)","v":0},{"$f":"IF($U940=$AB$646,$I940,0)","v":0},{"$f":"IF($U940=$AC$646,$I940,0)+IF($U940=$AD$646,$I940,0)*$X$643","v":0},{"$f":"IF($U940=$AD$646,$I940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AF$646,$J940,0)","v":0},{"$f":"IF($U940=$AG$646,$J940,0)","v":0},{"$f":"IF($U940=$AH$646,$J940,0)+IF($U940=$AI$646,$J940,0)*$X$643","v":0},{"$f":"IF($U940=$AI$646,$J940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AK$646,$K940,0)","v":0},{"$f":"IF($U940=$AL$646,$K940,0)","v":0},{"$f":"IF($U940=$AM$646,$K940,0)+IF($U940=$AN$646,$K940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U940=$AN$646,$K940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U940=$AP$646,$L940,0)","v":0},{"$f":"IF($U940=$AQ$646,$L940,0)","v":707812.73787100392},{"$f":"IF($U940=$AR$646,$L940,0)+IF($U940=$AS$646,$L940,0)*$X$643","v":0},{"$f":"IF($U940=$AS$646,$L940,0)*$Y$643","v":0},0,{"$f":"IF($U940=$AU$646,$M940,0)","v":0},{"$f":"IF($U940=$AV$646,$M940,0)","v":62855.152256496207},{"$f":"IF($U940=$AW$646,$M940,0)+IF($U940=$AX$646,$M940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U940=$AX$646,$M940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U940=$AZ$646,$N940,0)","v":0},{"$f":"IF($U940=$BA$646,$N940,0)","v":3709967.7243055715},{"$f":"IF($U940=$BB$646,$N940,0)+IF($U940=$BC$646,$N940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U940=$BC$646,$N940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U940=$BE$646,$O940,0)","v":0},{"$f":"IF($U940=$BF$646,$O940,0)","v":4310985.8066445477},{"$f":"IF($U940=$BG$646,$O940,0)+IF($U940=$BH$646,$O940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U940=$BH$646,$O940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U940=$BJ$646,$P940,0)","v":0},{"$f":"IF($U940=$BK$646,$P940,0)","v":4554326.7724397816},{"$f":"IF($U940=$BL$646,$P940,0)+IF($U940=$BM$646,$P940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U940=$BM$646,$P940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U940=$BO$646,$Q940,0)","v":0},{"$f":"IF($U940=$BP$646,$Q940,0)","v":3855683.3977003065},{"$f":"IF($U940=$BQ$646,$Q940,0)+IF($U940=$BR$646,$Q940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U940=$BR$646,$Q940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U940=$BT$646,$R940,0)","v":0},{"$f":"IF($U940=$BU$646,$R940,0)","v":30553.339789848626},{"$f":"IF($U940=$BV$646,$R940,0)+IF($U940=$BW$646,$R940,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U940=$BW$646,$R940,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[932,null,null,"Storage",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W934","v":6318363.2757795714},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!D$9,FALSE)*$G941","v":6200483.8765390487},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!E$9,FALSE)*$G941","v":0},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!F$9,FALSE)*$G941","v":0},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!G$9,FALSE)*$G941","v":0},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!H$9,FALSE)*$G941","v":117879.39924052314},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!I$9,FALSE)*$G941","v":0},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!J$9,FALSE)*$G941","v":0},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!K$9,FALSE)*$G941","v":0},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!L$9,FALSE)*$G941","v":0},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!M$9,FALSE)*$G941","v":0},{"$f":"VLOOKUP($F941,range,'COS Alloc Factors'!N$9,FALSE)*$G941","v":0},{"$f":"SUM(L941:R941)+H941","v":6318363.2757795723},0,"Distribution Plant",{"$f":"IF($U941=$V$646,$H941,0)","v":0},{"$f":"IF($U941=$W$646,$H941,0)","v":6200483.8765390487},{"$f":"IF($U941=$X$646,$H941,0)+IF($U941=$Y$646,$H941,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U941=$Y$646,$H941,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},null,{"$f":"IF($U941=$AA$646,$I941,0)","v":0},{"$f":"IF($U941=$AB$646,$I941,0)","v":0},{"$f":"IF($U941=$AC$646,$I941,0)+IF($U941=$AD$646,$I941,0)*$X$643","v":0},{"$f":"IF($U941=$AD$646,$I941,0)*$Y$643","v":0},null,{"$f":"IF($U941=$AF$646,$J941,0)","v":0},{"$f":"IF($U941=$AG$646,$J941,0)","v":0},{"$f":"IF($U941=$AH$646,$J941,0)+IF($U941=$AI$646,$J941,0)*$X$643","v":0},{"$f":"IF($U941=$AI$646,$J941,0)*$Y$643","v":0},null,{"$f":"IF($U941=$AK$646,$K941,0)","v":0},{"$f":"IF($U941=$AL$646,$K941,0)","v":0},{"$f":"IF($U941=$AM$646,$K941,0)+IF($U941=$AN$646,$K941,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U941=$AN$646,$K941,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},null,{"$f":"IF($U941=$AP$646,$L941,0)","v":0},{"$f":"IF($U941=$AQ$646,$L941,0)","v":117879.39924052314},{"$f":"IF($U941=$AR$646,$L941,0)+IF($U941=$AS$646,$L941,0)*$X$643","v":0},{"$f":"IF($U941=$AS$646,$L941,0)*$Y$643","v":0},null,{"$f":"IF($U941=$AU$646,$M941,0)","v":0},{"$f":"IF($U941=$AV$646,$M941,0)","v":0},{"$f":"IF($U941=$AW$646,$M941,0)+IF($U941=$AX$646,$M941,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U941=$AX$646,$M941,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},null,{"$f":"IF($U941=$AZ$646,$N941,0)","v":0},{"$f":"IF($U941=$BA$646,$N941,0)","v":0},{"$f":"IF($U941=$BB$646,$N941,0)+IF($U941=$BC$646,$N941,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U941=$BC$646,$N941,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},null,{"$f":"IF($U941=$BE$646,$O941,0)","v":0},{"$f":"IF($U941=$BF$646,$O941,0)","v":0},{"$f":"IF($U941=$BG$646,$O941,0)+IF($U941=$BH$646,$O941,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U941=$BH$646,$O941,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},null,{"$f":"IF($U941=$BJ$646,$P941,0)","v":0},{"$f":"IF($U941=$BK$646,$P941,0)","v":0},{"$f":"IF($U941=$BL$646,$P941,0)+IF($U941=$BM$646,$P941,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U941=$BM$646,$P941,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},null,{"$f":"IF($U941=$BO$646,$Q941,0)","v":0},{"$f":"IF($U941=$BP$646,$Q941,0)","v":0},{"$f":"IF($U941=$BQ$646,$Q941,0)+IF($U941=$BR$646,$Q941,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U941=$BR$646,$Q941,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},null,{"$f":"IF($U941=$BT$646,$R941,0)","v":0},{"$f":"IF($U941=$BU$646,$R941,0)","v":0},{"$f":"IF($U941=$BV$646,$R941,0)+IF($U941=$BW$646,$R941,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U941=$BW$646,$R941,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},null,0]
[933,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W935","v":12104813.51676029},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!D$9,FALSE)*$G942","v":10512171.486665573},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!E$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!F$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!G$9,FALSE)*$G942","v":0},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!H$9,FALSE)*$G942","v":68819.585509783297},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!I$9,FALSE)*$G942","v":5795.3989242578828},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!J$9,FALSE)*$G942","v":342068.1071733436},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!K$9,FALSE)*$G942","v":397483.44581786735},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!L$9,FALSE)*$G942","v":419920.07862789795},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!M$9,FALSE)*$G942","v":355503.44901124487},{"$f":"VLOOKUP($F942,range,'COS Alloc Factors'!N$9,FALSE)*$G942","v":3051.9650303217281},{"$f":"SUM(L942:R942)+H942","v":12104813.51676029},0,"Customer",{"$f":"IF($U942=$V$646,$H942,0)","v":10512171.486665573},{"$f":"IF($U942=$W$646,$H942,0)","v":0},{"$f":"IF($U942=$X$646,$H942,0)+IF($U942=$Y$646,$H942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U942=$Y$646,$H942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U942=$AA$646,$I942,0)","v":0},{"$f":"IF($U942=$AB$646,$I942,0)","v":0},{"$f":"IF($U942=$AC$646,$I942,0)+IF($U942=$AD$646,$I942,0)*$X$643","v":0},{"$f":"IF($U942=$AD$646,$I942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AF$646,$J942,0)","v":0},{"$f":"IF($U942=$AG$646,$J942,0)","v":0},{"$f":"IF($U942=$AH$646,$J942,0)+IF($U942=$AI$646,$J942,0)*$X$643","v":0},{"$f":"IF($U942=$AI$646,$J942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AK$646,$K942,0)","v":0},{"$f":"IF($U942=$AL$646,$K942,0)","v":0},{"$f":"IF($U942=$AM$646,$K942,0)+IF($U942=$AN$646,$K942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U942=$AN$646,$K942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U942=$AP$646,$L942,0)","v":68819.585509783297},{"$f":"IF($U942=$AQ$646,$L942,0)","v":0},{"$f":"IF($U942=$AR$646,$L942,0)+IF($U942=$AS$646,$L942,0)*$X$643","v":0},{"$f":"IF($U942=$AS$646,$L942,0)*$Y$643","v":0},0,{"$f":"IF($U942=$AU$646,$M942,0)","v":5795.3989242578828},{"$f":"IF($U942=$AV$646,$M942,0)","v":0},{"$f":"IF($U942=$AW$646,$M942,0)+IF($U942=$AX$646,$M942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U942=$AX$646,$M942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U942=$AZ$646,$N942,0)","v":342068.1071733436},{"$f":"IF($U942=$BA$646,$N942,0)","v":0},{"$f":"IF($U942=$BB$646,$N942,0)+IF($U942=$BC$646,$N942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U942=$BC$646,$N942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U942=$BE$646,$O942,0)","v":397483.44581786735},{"$f":"IF($U942=$BF$646,$O942,0)","v":0},{"$f":"IF($U942=$BG$646,$O942,0)+IF($U942=$BH$646,$O942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U942=$BH$646,$O942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U942=$BJ$646,$P942,0)","v":419920.07862789795},{"$f":"IF($U942=$BK$646,$P942,0)","v":0},{"$f":"IF($U942=$BL$646,$P942,0)+IF($U942=$BM$646,$P942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U942=$BM$646,$P942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U942=$BO$646,$Q942,0)","v":355503.44901124487},{"$f":"IF($U942=$BP$646,$Q942,0)","v":0},{"$f":"IF($U942=$BQ$646,$Q942,0)+IF($U942=$BR$646,$Q942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U942=$BR$646,$Q942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U942=$BT$646,$R942,0)","v":3051.9650303217281},{"$f":"IF($U942=$BU$646,$R942,0)","v":0},{"$f":"IF($U942=$BV$646,$R942,0)+IF($U942=$BW$646,$R942,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U942=$BW$646,$R942,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[934,null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(G938:G942)","v":148145224.66266054},{"$f":"SUM(H938:H942)","v":129192444.72478673},{"$f":"SUM(I938:I942)","v":0},0,0,903969.03902583104,68650.55118075409,{"$f":"SUM(N938:N942)","v":4052035.8314789152},{"$f":"SUM(O938:O942)","v":4708469.252462415},4974246.8510676799,4211186.8467115518,34221.565946667339,{"$f":"SUM(S938:S942)","v":148145224.66266051},0,null,{"$f":"SUM(V938:V942)","v":10512171.486665573},{"$f":"SUM(W938:W942)","v":118182816.19083922},497457.04728193366,0,0,{"$f":"SUM(AA938:AA942)","v":0},{"$f":"SUM(AB938:AB942)","v":0},0,0,0,{"$f":"SUM(AF938:AF942)","v":0},{"$f":"SUM(AG938:AG942)","v":0},0,0,0,{"$f":"SUM(AK938:AK942)","v":0},{"$f":"SUM(AL938:AL942)","v":0},{"$f":"SUM(AM938:AM942)","v":0},{"$f":"SUM(AN938:AN942)","v":0},0,{"$f":"SUM(AP938:AP942)","v":68819.585509783297},{"$f":"SUM(AQ938:AQ942)","v":825692.13711152703},{"$f":"SUM(AR938:AR942)","v":9457.3164045207013},{"$f":"SUM(AS938:AS942)","v":0},0,{"$f":"SUM(AU938:AU942)","v":5795.3989242578828},{"$f":"SUM(AV938:AV942)","v":62855.152256496207},{"$f":"SUM(AW938:AW942)","v":0},{"$f":"SUM(AX938:AX942)","v":0},0,{"$f":"SUM(AZ938:AZ942)","v":342068.1071733436},{"$f":"SUM(BA938:BA942)","v":3709967.7243055715},0,0,0,{"$f":"SUM(BE938:BE942)","v":397483.44581786735},{"$f":"SUM(BF938:BF942)","v":4310985.8066445477},0,0,0,{"$f":"SUM(BJ938:BJ942)","v":419920.07862789795},{"$f":"SUM(BK938:BK942)","v":4554326.7724397816},0,0,0,{"$f":"SUM(BO938:BO942)","v":355503.44901124487},{"$f":"SUM(BP938:BP942)","v":3855683.3977003065},{"$f":"SUM(BQ938:BQ942)","v":0},{"$f":"SUM(BR938:BR942)","v":0},0,{"$f":"SUM(BT938:BT942)","v":3051.9650303217281},{"$f":"SUM(BU938:BU942)","v":30553.339789848626},{"$f":"SUM(BV938:BV942)","v":616.2611264969853},{"$f":"SUM(BW938:BW942)","v":0},0,0]
[935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[936,404,"Amortization and Depletion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[937,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W939","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!D$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!E$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!F$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!G$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!H$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!I$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!J$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!K$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!L$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!M$9,FALSE)*$G946","v":0},{"$f":"VLOOKUP($F946,range,'COS Alloc Factors'!N$9,FALSE)*$G946","v":0},{"$f":"SUM(L946:R946)+H946","v":0},0,"Throughput",{"$f":"IF($U946=$V$646,$H946,0)","v":0},{"$f":"IF($U946=$W$646,$H946,0)","v":0},{"$f":"IF($U946=$X$646,$H946,0)+IF($U946=$Y$646,$H946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U946=$Y$646,$H946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V946:Y946)-H946","v":0},{"$f":"IF($U946=$AA$646,$I946,0)","v":0},{"$f":"IF($U946=$AB$646,$I946,0)","v":0},{"$f":"IF($U946=$AC$646,$I946,0)+IF($U946=$AD$646,$I946,0)*$X$643","v":0},{"$f":"IF($U946=$AD$646,$I946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AF$646,$J946,0)","v":0},{"$f":"IF($U946=$AG$646,$J946,0)","v":0},{"$f":"IF($U946=$AH$646,$J946,0)+IF($U946=$AI$646,$J946,0)*$X$643","v":0},{"$f":"IF($U946=$AI$646,$J946,0)*$Y$643","v":0},0,{"$f":"IF($U946=$AK$646,$K946,0)","v":0},{"$f":"IF($U946=$AL$646,$K946,0)","v":0},{"$f":"IF($U946=$AM$646,$K946,0)+IF($U946=$AN$646,$K946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U946=$AN$646,$K946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK946:AN946)-K946","v":0},{"$f":"IF($U946=$AP$646,$L946,0)","v":0},{"$f":"IF($U946=$AQ$646,$L946,0)","v":0},{"$f":"IF($U946=$AR$646,$L946,0)+IF($U946=$AS$646,$L946,0)*$X$643","v":0},{"$f":"IF($U946=$AS$646,$L946,0)*$Y$643","v":0},{"$f":"SUM(AP946:AS946)-L946","v":0},{"$f":"IF($U946=$AU$646,$M946,0)","v":0},{"$f":"IF($U946=$AV$646,$M946,0)","v":0},{"$f":"IF($U946=$AW$646,$M946,0)+IF($U946=$AX$646,$M946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U946=$AX$646,$M946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU946:AX946)-M946","v":0},{"$f":"IF($U946=$AZ$646,$N946,0)","v":0},{"$f":"IF($U946=$BA$646,$N946,0)","v":0},{"$f":"IF($U946=$BB$646,$N946,0)+IF($U946=$BC$646,$N946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U946=$BC$646,$N946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ946:BC946)-N946","v":0},{"$f":"IF($U946=$BE$646,$O946,0)","v":0},{"$f":"IF($U946=$BF$646,$O946,0)","v":0},{"$f":"IF($U946=$BG$646,$O946,0)+IF($U946=$BH$646,$O946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U946=$BH$646,$O946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U946=$BJ$646,$P946,0)","v":0},{"$f":"IF($U946=$BK$646,$P946,0)","v":0},{"$f":"IF($U946=$BL$646,$P946,0)+IF($U946=$BM$646,$P946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U946=$BM$646,$P946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U946=$BO$646,$Q946,0)","v":0},{"$f":"IF($U946=$BP$646,$Q946,0)","v":0},{"$f":"IF($U946=$BQ$646,$Q946,0)+IF($U946=$BR$646,$Q946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U946=$BR$646,$Q946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO946:BR946)-Q946","v":0},{"$f":"IF($U946=$BT$646,$R946,0)","v":0},{"$f":"IF($U946=$BU$646,$R946,0)","v":0},{"$f":"IF($U946=$BV$646,$R946,0)+IF($U946=$BV$646,$R946,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U946=$BW$646,$R946,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT946:BW946)-R946","v":0},0]
[938,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W940","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!D$9,FALSE)*$G947","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!E$9,FALSE)*$G947","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!F$9,FALSE)*$G947","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!G$9,FALSE)*$G947","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!H$9,FALSE)*$G947","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!I$9,FALSE)*$G947","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!J$9,FALSE)*$G947","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!K$9,FALSE)*$G947","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!L$9,FALSE)*$G947","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!M$9,FALSE)*$G947","v":0},{"$f":"VLOOKUP($F947,range,'COS Alloc Factors'!N$9,FALSE)*$G947","v":0},{"$f":"SUM(L947:R947)+H947","v":0},0,"Distribution Plant",{"$f":"IF($U947=$V$646,$H947,0)","v":0},{"$f":"IF($U947=$W$646,$H947,0)","v":0},{"$f":"IF($U947=$X$646,$H947,0)+IF($U947=$Y$646,$H947,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U947=$Y$646,$H947,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U947=$AA$646,$I947,0)","v":0},{"$f":"IF($U947=$AB$646,$I947,0)","v":0},{"$f":"IF($U947=$AC$646,$I947,0)+IF($U947=$AD$646,$I947,0)*$X$643","v":0},{"$f":"IF($U947=$AD$646,$I947,0)*$Y$643","v":0},{"$f":"SUM(AA947:AD947)-I947","v":0},{"$f":"IF($U947=$AF$646,$J947,0)","v":0},{"$f":"IF($U947=$AG$646,$J947,0)","v":0},{"$f":"IF($U947=$AH$646,$J947,0)+IF($U947=$AI$646,$J947,0)*$X$643","v":0},{"$f":"IF($U947=$AI$646,$J947,0)*$Y$643","v":0},{"$f":"SUM(AF947:AI947)-J947","v":0},{"$f":"IF($U947=$AK$646,$K947,0)","v":0},{"$f":"IF($U947=$AL$646,$K947,0)","v":0},{"$f":"IF($U947=$AM$646,$K947,0)+IF($U947=$AN$646,$K947,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U947=$AN$646,$K947,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U947=$AP$646,$L947,0)","v":0},{"$f":"IF($U947=$AQ$646,$L947,0)","v":0},{"$f":"IF($U947=$AR$646,$L947,0)+IF($U947=$AS$646,$L947,0)*$X$643","v":0},{"$f":"IF($U947=$AS$646,$L947,0)*$Y$643","v":0},0,{"$f":"IF($U947=$AU$646,$M947,0)","v":0},{"$f":"IF($U947=$AV$646,$M947,0)","v":0},{"$f":"IF($U947=$AW$646,$M947,0)+IF($U947=$AX$646,$M947,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U947=$AX$646,$M947,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U947=$AZ$646,$N947,0)","v":0},{"$f":"IF($U947=$BA$646,$N947,0)","v":0},{"$f":"IF($U947=$BB$646,$N947,0)+IF($U947=$BC$646,$N947,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U947=$BC$646,$N947,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U947=$BE$646,$O947,0)","v":0},{"$f":"IF($U947=$BF$646,$O947,0)","v":0},{"$f":"IF($U947=$BG$646,$O947,0)+IF($U947=$BH$646,$O947,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U947=$BH$646,$O947,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U947=$BJ$646,$P947,0)","v":0},{"$f":"IF($U947=$BK$646,$P947,0)","v":0},{"$f":"IF($U947=$BL$646,$P947,0)+IF($U947=$BM$646,$P947,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U947=$BM$646,$P947,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U947=$BO$646,$Q947,0)","v":0},{"$f":"IF($U947=$BP$646,$Q947,0)","v":0},{"$f":"IF($U947=$BQ$646,$Q947,0)+IF($U947=$BR$646,$Q947,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U947=$BR$646,$Q947,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U947=$BT$646,$R947,0)","v":0},{"$f":"IF($U947=$BU$646,$R947,0)","v":0},{"$f":"IF($U947=$BV$646,$R947,0)+IF($U947=$BV$646,$R947,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U947=$BW$646,$R947,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[939,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W941","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!D$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!E$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!F$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!G$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!H$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!I$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!J$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!K$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!L$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!M$9,FALSE)*$G948","v":0},{"$f":"VLOOKUP($F948,range,'COS Alloc Factors'!N$9,FALSE)*$G948","v":0},{"$f":"SUM(L948:R948)+H948","v":0},0,"Distribution Plant",{"$f":"IF($U948=$V$646,$H948,0)","v":0},{"$f":"IF($U948=$W$646,$H948,0)","v":0},{"$f":"IF($U948=$X$646,$H948,0)+IF($U948=$Y$646,$H948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U948=$Y$646,$H948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U948=$AA$646,$I948,0)","v":0},{"$f":"IF($U948=$AB$646,$I948,0)","v":0},{"$f":"IF($U948=$AC$646,$I948,0)+IF($U948=$AD$646,$I948,0)*$X$643","v":0},{"$f":"IF($U948=$AD$646,$I948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AF$646,$J948,0)","v":0},{"$f":"IF($U948=$AG$646,$J948,0)","v":0},{"$f":"IF($U948=$AH$646,$J948,0)+IF($U948=$AI$646,$J948,0)*$X$643","v":0},{"$f":"IF($U948=$AI$646,$J948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AK$646,$K948,0)","v":0},{"$f":"IF($U948=$AL$646,$K948,0)","v":0},{"$f":"IF($U948=$AM$646,$K948,0)+IF($U948=$AN$646,$K948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U948=$AN$646,$K948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U948=$AP$646,$L948,0)","v":0},{"$f":"IF($U948=$AQ$646,$L948,0)","v":0},{"$f":"IF($U948=$AR$646,$L948,0)+IF($U948=$AS$646,$L948,0)*$X$643","v":0},{"$f":"IF($U948=$AS$646,$L948,0)*$Y$643","v":0},0,{"$f":"IF($U948=$AU$646,$M948,0)","v":0},{"$f":"IF($U948=$AV$646,$M948,0)","v":0},{"$f":"IF($U948=$AW$646,$M948,0)+IF($U948=$AX$646,$M948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U948=$AX$646,$M948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U948=$AZ$646,$N948,0)","v":0},{"$f":"IF($U948=$BA$646,$N948,0)","v":0},{"$f":"IF($U948=$BB$646,$N948,0)+IF($U948=$BC$646,$N948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U948=$BC$646,$N948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U948=$BE$646,$O948,0)","v":0},{"$f":"IF($U948=$BF$646,$O948,0)","v":0},{"$f":"IF($U948=$BG$646,$O948,0)+IF($U948=$BH$646,$O948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U948=$BH$646,$O948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U948=$BJ$646,$P948,0)","v":0},{"$f":"IF($U948=$BK$646,$P948,0)","v":0},{"$f":"IF($U948=$BL$646,$P948,0)+IF($U948=$BM$646,$P948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U948=$BM$646,$P948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U948=$BO$646,$Q948,0)","v":0},{"$f":"IF($U948=$BP$646,$Q948,0)","v":0},{"$f":"IF($U948=$BQ$646,$Q948,0)+IF($U948=$BR$646,$Q948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U948=$BR$646,$Q948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U948=$BT$646,$R948,0)","v":0},{"$f":"IF($U948=$BU$646,$R948,0)","v":0},{"$f":"IF($U948=$BV$646,$R948,0)+IF($U948=$BV$646,$R948,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U948=$BW$646,$R948,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[940,null,null,"Storage",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W942","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!D$9,FALSE)*$G949","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!E$9,FALSE)*$G949","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!F$9,FALSE)*$G949","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!G$9,FALSE)*$G949","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!H$9,FALSE)*$G949","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!I$9,FALSE)*$G949","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!J$9,FALSE)*$G949","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!K$9,FALSE)*$G949","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!L$9,FALSE)*$G949","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!M$9,FALSE)*$G949","v":0},{"$f":"VLOOKUP($F949,range,'COS Alloc Factors'!N$9,FALSE)*$G949","v":0},{"$f":"SUM(L949:R949)+H949","v":0},0,"Distribution Plant",{"$f":"IF($U949=$V$646,$H949,0)","v":0},{"$f":"IF($U949=$W$646,$H949,0)","v":0},{"$f":"IF($U949=$X$646,$H949,0)+IF($U949=$Y$646,$H949,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U949=$Y$646,$H949,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},null,{"$f":"IF($U949=$AA$646,$I949,0)","v":0},{"$f":"IF($U949=$AB$646,$I949,0)","v":0},{"$f":"IF($U949=$AC$646,$I949,0)+IF($U949=$AD$646,$I949,0)*$X$643","v":0},{"$f":"IF($U949=$AD$646,$I949,0)*$Y$643","v":0},null,{"$f":"IF($U949=$AF$646,$J949,0)","v":0},{"$f":"IF($U949=$AG$646,$J949,0)","v":0},{"$f":"IF($U949=$AH$646,$J949,0)+IF($U949=$AI$646,$J949,0)*$X$643","v":0},{"$f":"IF($U949=$AI$646,$J949,0)*$Y$643","v":0},null,{"$f":"IF($U949=$AK$646,$K949,0)","v":0},{"$f":"IF($U949=$AL$646,$K949,0)","v":0},{"$f":"IF($U949=$AM$646,$K949,0)+IF($U949=$AN$646,$K949,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U949=$AN$646,$K949,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},null,{"$f":"IF($U949=$AP$646,$L949,0)","v":0},{"$f":"IF($U949=$AQ$646,$L949,0)","v":0},{"$f":"IF($U949=$AR$646,$L949,0)+IF($U949=$AS$646,$L949,0)*$X$643","v":0},{"$f":"IF($U949=$AS$646,$L949,0)*$Y$643","v":0},null,{"$f":"IF($U949=$AU$646,$M949,0)","v":0},{"$f":"IF($U949=$AV$646,$M949,0)","v":0},{"$f":"IF($U949=$AW$646,$M949,0)+IF($U949=$AX$646,$M949,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U949=$AX$646,$M949,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},null,{"$f":"IF($U949=$AZ$646,$N949,0)","v":0},{"$f":"IF($U949=$BA$646,$N949,0)","v":0},{"$f":"IF($U949=$BB$646,$N949,0)+IF($U949=$BC$646,$N949,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U949=$BC$646,$N949,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},null,{"$f":"IF($U949=$BE$646,$O949,0)","v":0},{"$f":"IF($U949=$BF$646,$O949,0)","v":0},{"$f":"IF($U949=$BG$646,$O949,0)+IF($U949=$BH$646,$O949,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U949=$BH$646,$O949,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},null,{"$f":"IF($U949=$BJ$646,$P949,0)","v":0},{"$f":"IF($U949=$BK$646,$P949,0)","v":0},{"$f":"IF($U949=$BL$646,$P949,0)+IF($U949=$BM$646,$P949,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U949=$BM$646,$P949,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},null,{"$f":"IF($U949=$BO$646,$Q949,0)","v":0},{"$f":"IF($U949=$BP$646,$Q949,0)","v":0},{"$f":"IF($U949=$BQ$646,$Q949,0)+IF($U949=$BR$646,$Q949,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U949=$BR$646,$Q949,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},null,{"$f":"IF($U949=$BT$646,$R949,0)","v":0},{"$f":"IF($U949=$BU$646,$R949,0)","v":0},{"$f":"IF($U949=$BV$646,$R949,0)+IF($U949=$BW$646,$R949,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U949=$BW$646,$R949,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},null,0]
[941,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W943","v":8817989.216678353},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!D$9,FALSE)*$G950","v":7657797.8409121102},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!E$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!F$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!G$9,FALSE)*$G950","v":0},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!H$9,FALSE)*$G950","v":50132.97908978934},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!I$9,FALSE)*$G950","v":4221.7722024132972},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!J$9,FALSE)*$G950","v":249186.232918639},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!K$9,FALSE)*$G950","v":289554.62504045101},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!L$9,FALSE)*$G950","v":305899.03099957498},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!M$9,FALSE)*$G950","v":258973.47163032703},{"$f":"VLOOKUP($F950,range,'COS Alloc Factors'!N$9,FALSE)*$G950","v":2223.2638850481981},{"$f":"SUM(L950:R950)+H950","v":8817989.216678353},0,"Customer",{"$f":"IF($U950=$V$646,$H950,0)","v":7657797.8409121102},{"$f":"IF($U950=$W$646,$H950,0)","v":0},{"$f":"IF($U950=$X$646,$H950,0)+IF($U950=$Y$646,$H950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U950=$Y$646,$H950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U950=$AA$646,$I950,0)","v":0},{"$f":"IF($U950=$AB$646,$I950,0)","v":0},{"$f":"IF($U950=$AC$646,$I950,0)+IF($U950=$AD$646,$I950,0)*$X$643","v":0},{"$f":"IF($U950=$AD$646,$I950,0)*$Y$643","v":0},0,{"$f":"IF($U950=$AF$646,$J950,0)","v":0},{"$f":"IF($U950=$AG$646,$J950,0)","v":0},{"$f":"IF($U950=$AH$646,$J950,0)+IF($U950=$AI$646,$J950,0)*$X$643","v":0},{"$f":"IF($U950=$AI$646,$J950,0)*$Y$643","v":0},0,{"$f":"IF($U950=$AK$646,$K950,0)","v":0},{"$f":"IF($U950=$AL$646,$K950,0)","v":0},{"$f":"IF($U950=$AM$646,$K950,0)+IF($U950=$AN$646,$K950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U950=$AN$646,$K950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U950=$AP$646,$L950,0)","v":50132.97908978934},{"$f":"IF($U950=$AQ$646,$L950,0)","v":0},{"$f":"IF($U950=$AR$646,$L950,0)+IF($U950=$AS$646,$L950,0)*$X$643","v":0},{"$f":"IF($U950=$AS$646,$L950,0)*$Y$643","v":0},0,{"$f":"IF($U950=$AU$646,$M950,0)","v":4221.7722024132972},{"$f":"IF($U950=$AV$646,$M950,0)","v":0},{"$f":"IF($U950=$AW$646,$M950,0)+IF($U950=$AX$646,$M950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U950=$AX$646,$M950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U950=$AZ$646,$N950,0)","v":249186.232918639},{"$f":"IF($U950=$BA$646,$N950,0)","v":0},{"$f":"IF($U950=$BB$646,$N950,0)+IF($U950=$BC$646,$N950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U950=$BC$646,$N950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U950=$BE$646,$O950,0)","v":289554.62504045101},{"$f":"IF($U950=$BF$646,$O950,0)","v":0},{"$f":"IF($U950=$BG$646,$O950,0)+IF($U950=$BH$646,$O950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U950=$BH$646,$O950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U950=$BJ$646,$P950,0)","v":305899.03099957498},{"$f":"IF($U950=$BK$646,$P950,0)","v":0},{"$f":"IF($U950=$BL$646,$P950,0)+IF($U950=$BM$646,$P950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U950=$BM$646,$P950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U950=$BO$646,$Q950,0)","v":258973.47163032703},{"$f":"IF($U950=$BP$646,$Q950,0)","v":0},{"$f":"IF($U950=$BQ$646,$Q950,0)+IF($U950=$BR$646,$Q950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U950=$BR$646,$Q950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U950=$BT$646,$R950,0)","v":2223.2638850481981},{"$f":"IF($U950=$BU$646,$R950,0)","v":0},{"$f":"IF($U950=$BV$646,$R950,0)+IF($U950=$BV$646,$R950,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U950=$BW$646,$R950,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[942,null,null,"Total Amortization Expense",null,null,{"$f":"SUM(G946:G950)","v":8817989.216678353},{"$f":"SUM(H946:H950)","v":7657797.8409121102},{"$f":"SUM(I946:I950)","v":0},0,0,50132.97908978934,4221.7722024132972,{"$f":"SUM(N946:N950)","v":249186.232918639},{"$f":"SUM(O946:O950)","v":289554.62504045101},305899.03099957498,258973.47163032703,2223.2638850481981,{"$f":"SUM(S946:S950)","v":8817989.216678353},0,null,{"$f":"SUM(V946:V950)","v":7657797.8409121102},0,0,0,0,{"$f":"SUM(AA946:AA950)","v":0},0,0,0,0,{"$f":"SUM(AF946:AF950)","v":0},0,0,0,0,{"$f":"SUM(AK946:AK950)","v":0},0,0,0,0,{"$f":"SUM(AP946:AP950)","v":50132.97908978934},0,0,0,0,{"$f":"SUM(AU946:AU950)","v":4221.7722024132972},0,0,0,0,{"$f":"SUM(AZ946:AZ950)","v":249186.232918639},0,0,0,0,{"$f":"SUM(BE946:BE950)","v":289554.62504045101},0,0,0,0,{"$f":"SUM(BJ946:BJ950)","v":305899.03099957498},0,0,0,0,{"$f":"SUM(BO946:BO950)","v":258973.47163032703},0,0,0,0,{"$f":"SUM(BT946:BT950)","v":2223.2638850481981},0,0,0,0,0]
[943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[944,null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"G943+G951","v":156963213.87933889},{"$f":"H943+H951","v":136850242.56569883},{"$f":"I943+I951","v":0},{"$f":"J943+J951","v":0},0,954102.01811562036,72872.323383167386,{"$f":"N943+N951","v":4301222.0643975539},{"$f":"O943+O951","v":4998023.8775028661},5280145.8820672547,4470160.3183418792,36444.829831715535,{"$f":"S943+S951","v":156963213.87933886},0,null,{"$f":"V943+V951","v":18169969.327577684},118182816.19083922,497457.04728193366,0,0,{"$f":"AA943+AA951","v":0},0,0,0,0,{"$f":"AF943+AF951","v":0},0,0,0,0,{"$f":"AK943+AK951","v":0},0,0,0,0,{"$f":"AP943+AP951","v":118952.56459957264},825692.13711152703,9457.3164045207013,0,0,{"$f":"AU943+AU951","v":10017.171126671179},62855.152256496207,0,0,0,{"$f":"AZ943+AZ951","v":591254.34009198262},3709967.7243055715,0,0,0,{"$f":"BE943+BE951","v":687038.07085831836},4310985.8066445477,0,0,0,{"$f":"BJ943+BJ951","v":725819.10962747294},4554326.7724397816,0,0,0,{"$f":"BO943+BO951","v":614476.92064157187},3855683.3977003065,0,0,0,{"$f":"BT943+BT951","v":5275.2289153699257},30553.339789848626,616.2611264969853,0,0,0]
[945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[946,"Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[947,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[948,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W950","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!D$9,FALSE)*$G957","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!E$9,FALSE)*$G957","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!F$9,FALSE)*$G957","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!G$9,FALSE)*$G957","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!H$9,FALSE)*$G957","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!I$9,FALSE)*$G957","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!J$9,FALSE)*$G957","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!K$9,FALSE)*$G957","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!L$9,FALSE)*$G957","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!M$9,FALSE)*$G957","v":0},{"$f":"VLOOKUP($F957,range,'COS Alloc Factors'!N$9,FALSE)*$G957","v":0},{"$f":"SUM(L957:R957)+H957","v":0},0,"Throughput",{"$f":"IF($U957=$V$646,$H957,0)","v":0},{"$f":"IF($U957=$W$646,$H957,0)","v":0},{"$f":"IF($U957=$X$646,$H957,0)+IF($U957=$Y$646,$H957,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U957=$Y$646,$H957,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U957=$AA$646,$I957,0)","v":0},{"$f":"IF($U957=$AB$646,$I957,0)","v":0},{"$f":"IF($U957=$AC$646,$I957,0)+IF($U957=$AD$646,$I957,0)*$X$643","v":0},{"$f":"IF($U957=$AD$646,$I957,0)*$Y$643","v":0},0,{"$f":"IF($U957=$AF$646,$J957,0)","v":0},{"$f":"IF($U957=$AG$646,$J957,0)","v":0},{"$f":"IF($U957=$AH$646,$J957,0)+IF($U957=$AI$646,$J957,0)*$X$643","v":0},{"$f":"IF($U957=$AI$646,$J957,0)*$Y$643","v":0},0,{"$f":"IF($U957=$AK$646,$K957,0)","v":0},{"$f":"IF($U957=$AL$646,$K957,0)","v":0},{"$f":"IF($U957=$AM$646,$K957,0)+IF($U957=$AN$646,$K957,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U957=$AN$646,$K957,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U957=$AP$646,$L957,0)","v":0},{"$f":"IF($U957=$AQ$646,$L957,0)","v":0},{"$f":"IF($U957=$AR$646,$L957,0)+IF($U957=$AS$646,$L957,0)*$X$643","v":0},{"$f":"IF($U957=$AS$646,$L957,0)*$Y$643","v":0},0,{"$f":"IF($U957=$AU$646,$M957,0)","v":0},{"$f":"IF($U957=$AV$646,$M957,0)","v":0},{"$f":"IF($U957=$AW$646,$M957,0)+IF($U957=$AX$646,$M957,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U957=$AX$646,$M957,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U957=$AZ$646,$N957,0)","v":0},{"$f":"IF($U957=$BA$646,$N957,0)","v":0},{"$f":"IF($U957=$BB$646,$N957,0)+IF($U957=$BC$646,$N957,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U957=$BC$646,$N957,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U957=$BE$646,$O957,0)","v":0},{"$f":"IF($U957=$BF$646,$O957,0)","v":0},{"$f":"IF($U957=$BG$646,$O957,0)+IF($U957=$BH$646,$O957,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U957=$BH$646,$O957,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U957=$BJ$646,$P957,0)","v":0},{"$f":"IF($U957=$BK$646,$P957,0)","v":0},{"$f":"IF($U957=$BL$646,$P957,0)+IF($U957=$BM$646,$P957,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U957=$BM$646,$P957,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U957=$BO$646,$Q957,0)","v":0},{"$f":"IF($U957=$BP$646,$Q957,0)","v":0},{"$f":"IF($U957=$BQ$646,$Q957,0)+IF($U957=$BR$646,$Q957,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U957=$BR$646,$Q957,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U957=$BT$646,$R957,0)","v":0},{"$f":"IF($U957=$BU$646,$R957,0)","v":0},{"$f":"IF($U957=$BV$646,$R957,0)+IF($U957=$BW$646,$R957,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U957=$BW$646,$R957,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[949,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W951","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!D$9,FALSE)*$G958","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!E$9,FALSE)*$G958","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!F$9,FALSE)*$G958","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!G$9,FALSE)*$G958","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!H$9,FALSE)*$G958","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!I$9,FALSE)*$G958","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!J$9,FALSE)*$G958","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!K$9,FALSE)*$G958","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!L$9,FALSE)*$G958","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!M$9,FALSE)*$G958","v":0},{"$f":"VLOOKUP($F958,range,'COS Alloc Factors'!N$9,FALSE)*$G958","v":0},{"$f":"SUM(L958:R958)+H958","v":0},0,"Distribution Plant",{"$f":"IF($U958=$V$646,$H958,0)","v":0},{"$f":"IF($U958=$W$646,$H958,0)","v":0},{"$f":"IF($U958=$X$646,$H958,0)+IF($U958=$Y$646,$H958,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U958=$Y$646,$H958,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U958=$AA$646,$I958,0)","v":0},{"$f":"IF($U958=$AB$646,$I958,0)","v":0},{"$f":"IF($U958=$AC$646,$I958,0)+IF($U958=$AD$646,$I958,0)*$X$643","v":0},{"$f":"IF($U958=$AD$646,$I958,0)*$Y$643","v":0},0,{"$f":"IF($U958=$AF$646,$J958,0)","v":0},{"$f":"IF($U958=$AG$646,$J958,0)","v":0},{"$f":"IF($U958=$AH$646,$J958,0)+IF($U958=$AI$646,$J958,0)*$X$643","v":0},{"$f":"IF($U958=$AI$646,$J958,0)*$Y$643","v":0},0,{"$f":"IF($U958=$AK$646,$K958,0)","v":0},{"$f":"IF($U958=$AL$646,$K958,0)","v":0},{"$f":"IF($U958=$AM$646,$K958,0)+IF($U958=$AN$646,$K958,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U958=$AN$646,$K958,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U958=$AP$646,$L958,0)","v":0},{"$f":"IF($U958=$AQ$646,$L958,0)","v":0},{"$f":"IF($U958=$AR$646,$L958,0)+IF($U958=$AS$646,$L958,0)*$X$643","v":0},{"$f":"IF($U958=$AS$646,$L958,0)*$Y$643","v":0},0,{"$f":"IF($U958=$AU$646,$M958,0)","v":0},{"$f":"IF($U958=$AV$646,$M958,0)","v":0},{"$f":"IF($U958=$AW$646,$M958,0)+IF($U958=$AX$646,$M958,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U958=$AX$646,$M958,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U958=$AZ$646,$N958,0)","v":0},{"$f":"IF($U958=$BA$646,$N958,0)","v":0},{"$f":"IF($U958=$BB$646,$N958,0)+IF($U958=$BC$646,$N958,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U958=$BC$646,$N958,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U958=$BE$646,$O958,0)","v":0},{"$f":"IF($U958=$BF$646,$O958,0)","v":0},{"$f":"IF($U958=$BG$646,$O958,0)+IF($U958=$BH$646,$O958,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U958=$BH$646,$O958,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U958=$BJ$646,$P958,0)","v":0},{"$f":"IF($U958=$BK$646,$P958,0)","v":0},{"$f":"IF($U958=$BL$646,$P958,0)+IF($U958=$BM$646,$P958,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U958=$BM$646,$P958,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U958=$BO$646,$Q958,0)","v":0},{"$f":"IF($U958=$BP$646,$Q958,0)","v":0},{"$f":"IF($U958=$BQ$646,$Q958,0)+IF($U958=$BR$646,$Q958,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U958=$BR$646,$Q958,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U958=$BT$646,$R958,0)","v":0},{"$f":"IF($U958=$BU$646,$R958,0)","v":0},{"$f":"IF($U958=$BV$646,$R958,0)+IF($U958=$BW$646,$R958,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U958=$BW$646,$R958,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[950,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W952","v":33028682.928423982},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!D$9,FALSE)*$G959","v":28623942.77705463},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!E$9,FALSE)*$G959","v":0},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!F$9,FALSE)*$G959","v":0},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!G$9,FALSE)*$G959","v":0},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!H$9,FALSE)*$G959","v":180924.89133754835},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!I$9,FALSE)*$G959","v":16066.483384033341},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!J$9,FALSE)*$G959","v":948309.44891546329},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!K$9,FALSE)*$G959","v":1101936.4259689595},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!L$9,FALSE)*$G959","v":1164137.1118832899},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!M$9,FALSE)*$G959","v":985556.01282220776},{"$f":"VLOOKUP($F959,range,'COS Alloc Factors'!N$9,FALSE)*$G959","v":7809.7770578480113},{"$f":"SUM(L959:R959)+H959","v":33028682.928423978},0,"Distribution Plant",{"$f":"IF($U959=$V$646,$H959,0)","v":0},{"$f":"IF($U959=$W$646,$H959,0)","v":28623942.77705463},{"$f":"IF($U959=$X$646,$H959,0)+IF($U959=$Y$646,$H959,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U959=$Y$646,$H959,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U959=$AA$646,$I959,0)","v":0},{"$f":"IF($U959=$AB$646,$I959,0)","v":0},{"$f":"IF($U959=$AC$646,$I959,0)+IF($U959=$AD$646,$I959,0)*$X$643","v":0},{"$f":"IF($U959=$AD$646,$I959,0)*$Y$643","v":0},0,{"$f":"IF($U959=$AF$646,$J959,0)","v":0},{"$f":"IF($U959=$AG$646,$J959,0)","v":0},{"$f":"IF($U959=$AH$646,$J959,0)+IF($U959=$AI$646,$J959,0)*$X$643","v":0},{"$f":"IF($U959=$AI$646,$J959,0)*$Y$643","v":0},0,{"$f":"IF($U959=$AK$646,$K959,0)","v":0},{"$f":"IF($U959=$AL$646,$K959,0)","v":0},{"$f":"IF($U959=$AM$646,$K959,0)+IF($U959=$AN$646,$K959,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U959=$AN$646,$K959,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U959=$AP$646,$L959,0)","v":0},{"$f":"IF($U959=$AQ$646,$L959,0)","v":180924.89133754835},{"$f":"IF($U959=$AR$646,$L959,0)+IF($U959=$AS$646,$L959,0)*$X$643","v":0},{"$f":"IF($U959=$AS$646,$L959,0)*$Y$643","v":0},0,{"$f":"IF($U959=$AU$646,$M959,0)","v":0},{"$f":"IF($U959=$AV$646,$M959,0)","v":16066.483384033341},{"$f":"IF($U959=$AW$646,$M959,0)+IF($U959=$AX$646,$M959,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U959=$AX$646,$M959,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U959=$AZ$646,$N959,0)","v":0},{"$f":"IF($U959=$BA$646,$N959,0)","v":948309.44891546329},{"$f":"IF($U959=$BB$646,$N959,0)+IF($U959=$BC$646,$N959,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U959=$BC$646,$N959,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U959=$BE$646,$O959,0)","v":0},{"$f":"IF($U959=$BF$646,$O959,0)","v":1101936.4259689595},{"$f":"IF($U959=$BG$646,$O959,0)+IF($U959=$BH$646,$O959,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U959=$BH$646,$O959,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U959=$BJ$646,$P959,0)","v":0},{"$f":"IF($U959=$BK$646,$P959,0)","v":1164137.1118832899},{"$f":"IF($U959=$BL$646,$P959,0)+IF($U959=$BM$646,$P959,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U959=$BM$646,$P959,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U959=$BO$646,$Q959,0)","v":0},{"$f":"IF($U959=$BP$646,$Q959,0)","v":985556.01282220776},{"$f":"IF($U959=$BQ$646,$Q959,0)+IF($U959=$BR$646,$Q959,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U959=$BR$646,$Q959,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U959=$BT$646,$R959,0)","v":0},{"$f":"IF($U959=$BU$646,$R959,0)","v":7809.7770578480113},{"$f":"IF($U959=$BV$646,$R959,0)+IF($U959=$BW$646,$R959,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U959=$BW$646,$R959,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[951,null,null,"Storage",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W953","v":95243.824999999997},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!D$9,FALSE)*$G960","v":93466.895693733692},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!E$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!F$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!G$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!H$9,FALSE)*$G960","v":1776.9293062663094},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!I$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!J$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!K$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!L$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!M$9,FALSE)*$G960","v":0},{"$f":"VLOOKUP($F960,range,'COS Alloc Factors'!N$9,FALSE)*$G960","v":0},{"$f":"SUM(L960:R960)+H960","v":95243.824999999997},0,"Distribution Plant",{"$f":"IF($U960=$V$646,$H960,0)","v":0},{"$f":"IF($U960=$W$646,$H960,0)","v":93466.895693733692},{"$f":"IF($U960=$X$646,$H960,0)+IF($U960=$Y$646,$H960,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U960=$Y$646,$H960,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},null,{"$f":"IF($U960=$AA$646,$I960,0)","v":0},{"$f":"IF($U960=$AB$646,$I960,0)","v":0},{"$f":"IF($U960=$AC$646,$I960,0)+IF($U960=$AD$646,$I960,0)*$X$643","v":0},{"$f":"IF($U960=$AD$646,$I960,0)*$Y$643","v":0},null,{"$f":"IF($U960=$AF$646,$J960,0)","v":0},{"$f":"IF($U960=$AG$646,$J960,0)","v":0},{"$f":"IF($U960=$AH$646,$J960,0)+IF($U960=$AI$646,$J960,0)*$X$643","v":0},{"$f":"IF($U960=$AI$646,$J960,0)*$Y$643","v":0},null,{"$f":"IF($U960=$AK$646,$K960,0)","v":0},{"$f":"IF($U960=$AL$646,$K960,0)","v":0},{"$f":"IF($U960=$AM$646,$K960,0)+IF($U960=$AN$646,$K960,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U960=$AN$646,$K960,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},null,{"$f":"IF($U960=$AP$646,$L960,0)","v":0},{"$f":"IF($U960=$AQ$646,$L960,0)","v":1776.9293062663094},{"$f":"IF($U960=$AR$646,$L960,0)+IF($U960=$AS$646,$L960,0)*$X$643","v":0},{"$f":"IF($U960=$AS$646,$L960,0)*$Y$643","v":0},null,{"$f":"IF($U960=$AU$646,$M960,0)","v":0},{"$f":"IF($U960=$AV$646,$M960,0)","v":0},{"$f":"IF($U960=$AW$646,$M960,0)+IF($U960=$AX$646,$M960,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U960=$AX$646,$M960,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},null,{"$f":"IF($U960=$AZ$646,$N960,0)","v":0},{"$f":"IF($U960=$BA$646,$N960,0)","v":0},{"$f":"IF($U960=$BB$646,$N960,0)+IF($U960=$BC$646,$N960,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U960=$BC$646,$N960,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},null,{"$f":"IF($U960=$BE$646,$O960,0)","v":0},{"$f":"IF($U960=$BF$646,$O960,0)","v":0},{"$f":"IF($U960=$BG$646,$O960,0)+IF($U960=$BH$646,$O960,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U960=$BH$646,$O960,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},null,{"$f":"IF($U960=$BJ$646,$P960,0)","v":0},{"$f":"IF($U960=$BK$646,$P960,0)","v":0},{"$f":"IF($U960=$BL$646,$P960,0)+IF($U960=$BM$646,$P960,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U960=$BM$646,$P960,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},null,{"$f":"IF($U960=$BO$646,$Q960,0)","v":0},{"$f":"IF($U960=$BP$646,$Q960,0)","v":0},{"$f":"IF($U960=$BQ$646,$Q960,0)+IF($U960=$BR$646,$Q960,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U960=$BR$646,$Q960,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},null,{"$f":"IF($U960=$BT$646,$R960,0)","v":0},{"$f":"IF($U960=$BU$646,$R960,0)","v":0},{"$f":"IF($U960=$BV$646,$R960,0)+IF($U960=$BW$646,$R960,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U960=$BW$646,$R960,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},null,0]
[952,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W954","v":3673688.2128559193},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!D$9,FALSE)*$G961","v":3190337.4990959107},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!E$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!F$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!G$9,FALSE)*$G961","v":0},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!H$9,FALSE)*$G961","v":20886.04667480955},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!I$9,FALSE)*$G961","v":1758.844833699033},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!J$9,FALSE)*$G961","v":103814.20346349753},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!K$9,FALSE)*$G961","v":120632.19707471108},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!L$9,FALSE)*$G961","v":127441.48772394413},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!M$9,FALSE)*$G961","v":107891.69353612425},{"$f":"VLOOKUP($F961,range,'COS Alloc Factors'!N$9,FALSE)*$G961","v":926.2404532227888},{"$f":"SUM(L961:R961)+H961","v":3673688.2128559193},0,"Customer",{"$f":"IF($U961=$V$646,$H961,0)","v":3190337.4990959107},{"$f":"IF($U961=$W$646,$H961,0)","v":0},{"$f":"IF($U961=$X$646,$H961,0)+IF($U961=$Y$646,$H961,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U961=$Y$646,$H961,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U961=$AA$646,$I961,0)","v":0},{"$f":"IF($U961=$AB$646,$I961,0)","v":0},{"$f":"IF($U961=$AC$646,$I961,0)+IF($U961=$AD$646,$I961,0)*$X$643","v":0},{"$f":"IF($U961=$AD$646,$I961,0)*$Y$643","v":0},0,{"$f":"IF($U961=$AF$646,$J961,0)","v":0},{"$f":"IF($U961=$AG$646,$J961,0)","v":0},{"$f":"IF($U961=$AH$646,$J961,0)+IF($U961=$AI$646,$J961,0)*$X$643","v":0},{"$f":"IF($U961=$AI$646,$J961,0)*$Y$643","v":0},0,{"$f":"IF($U961=$AK$646,$K961,0)","v":0},{"$f":"IF($U961=$AL$646,$K961,0)","v":0},{"$f":"IF($U961=$AM$646,$K961,0)+IF($U961=$AN$646,$K961,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U961=$AN$646,$K961,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U961=$AP$646,$L961,0)","v":20886.04667480955},{"$f":"IF($U961=$AQ$646,$L961,0)","v":0},{"$f":"IF($U961=$AR$646,$L961,0)+IF($U961=$AS$646,$L961,0)*$X$643","v":0},{"$f":"IF($U961=$AS$646,$L961,0)*$Y$643","v":0},0,{"$f":"IF($U961=$AU$646,$M961,0)","v":1758.844833699033},{"$f":"IF($U961=$AV$646,$M961,0)","v":0},{"$f":"IF($U961=$AW$646,$M961,0)+IF($U961=$AX$646,$M961,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U961=$AX$646,$M961,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U961=$AZ$646,$N961,0)","v":103814.20346349753},{"$f":"IF($U961=$BA$646,$N961,0)","v":0},{"$f":"IF($U961=$BB$646,$N961,0)+IF($U961=$BC$646,$N961,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U961=$BC$646,$N961,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U961=$BE$646,$O961,0)","v":120632.19707471108},{"$f":"IF($U961=$BF$646,$O961,0)","v":0},{"$f":"IF($U961=$BG$646,$O961,0)+IF($U961=$BH$646,$O961,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U961=$BH$646,$O961,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U961=$BJ$646,$P961,0)","v":127441.48772394413},{"$f":"IF($U961=$BK$646,$P961,0)","v":0},{"$f":"IF($U961=$BL$646,$P961,0)+IF($U961=$BM$646,$P961,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U961=$BM$646,$P961,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U961=$BO$646,$Q961,0)","v":107891.69353612425},{"$f":"IF($U961=$BP$646,$Q961,0)","v":0},{"$f":"IF($U961=$BQ$646,$Q961,0)+IF($U961=$BR$646,$Q961,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U961=$BR$646,$Q961,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U961=$BT$646,$R961,0)","v":926.2404532227888},{"$f":"IF($U961=$BU$646,$R961,0)","v":0},{"$f":"IF($U961=$BV$646,$R961,0)+IF($U961=$BW$646,$R961,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U961=$BW$646,$R961,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[953,null,null,"Total Other Taxes",null,null,{"$f":"SUM(G957:G961)","v":36797614.966279902},31907747.171844274,0,0,0,203587.86731862422,17825.328217732374,1052123.6523789607,1222568.6230436706,1291578.5996072339,1093447.706358332,8736.0175110708005,36797614.966279894,0,null,{"$f":"SUM(V957:V961)","v":3190337.4990959107},{"$f":"SUM(W957:W961)","v":28717409.672748365},{"$f":"SUM(X957:X961)","v":0},{"$f":"SUM(Y957:Y961)","v":0},0,{"$f":"SUM(AA957:AA961)","v":0},{"$f":"SUM(AB957:AB961)","v":0},{"$f":"SUM(AC957:AC961)","v":0},{"$f":"SUM(AD957:AD961)","v":0},0,{"$f":"SUM(AF957:AF961)","v":0},{"$f":"SUM(AG957:AG961)","v":0},{"$f":"SUM(AH957:AH961)","v":0},{"$f":"SUM(AI957:AI961)","v":0},0,{"$f":"SUM(AK957:AK961)","v":0},{"$f":"SUM(AL957:AL961)","v":0},{"$f":"SUM(AM957:AM961)","v":0},{"$f":"SUM(AN957:AN961)","v":0},0,{"$f":"SUM(AP957:AP961)","v":20886.04667480955},{"$f":"SUM(AQ957:AQ961)","v":182701.82064381466},{"$f":"SUM(AR957:AR961)","v":0},{"$f":"SUM(AS957:AS961)","v":0},0,{"$f":"SUM(AU957:AU961)","v":1758.844833699033},{"$f":"SUM(AV957:AV961)","v":16066.483384033341},{"$f":"SUM(AW957:AW961)","v":0},{"$f":"SUM(AX957:AX961)","v":0},0,{"$f":"SUM(AZ957:AZ961)","v":103814.20346349753},{"$f":"SUM(BA957:BA961)","v":948309.44891546329},{"$f":"SUM(BB957:BB961)","v":0},{"$f":"SUM(BC957:BC961)","v":0},0,{"$f":"SUM(BE957:BE961)","v":120632.19707471108},{"$f":"SUM(BF957:BF961)","v":1101936.4259689595},{"$f":"SUM(BG957:BG961)","v":0},{"$f":"SUM(BH957:BH961)","v":0},0,{"$f":"SUM(BJ957:BJ961)","v":127441.48772394413},{"$f":"SUM(BK957:BK961)","v":1164137.1118832899},{"$f":"SUM(BL957:BL961)","v":0},{"$f":"SUM(BM957:BM961)","v":0},0,{"$f":"SUM(BO957:BO961)","v":107891.69353612425},{"$f":"SUM(BP957:BP961)","v":985556.01282220776},{"$f":"SUM(BQ957:BQ961)","v":0},{"$f":"SUM(BR957:BR961)","v":0},0,{"$f":"SUM(BT957:BT961)","v":926.2404532227888},{"$f":"SUM(BU957:BU961)","v":7809.7770578480113},{"$f":"SUM(BV957:BV961)","v":0},{"$f":"SUM(BW957:BW961)","v":0},0,0]
[954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[955,4090,"Income Taxes - Federal",null,null,"Taxes",{"$f":"'ROR-Model'!W957","v":110490262.64625454},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!D$9,FALSE)*$G964","v":99350803.540711179},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!E$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!F$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!G$9,FALSE)*$G964","v":0},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!H$9,FALSE)*$G964","v":1075524.0980626778},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!I$9,FALSE)*$G964","v":-14356.559700026944},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!J$9,FALSE)*$G964","v":1165347.334827547},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!K$9,FALSE)*$G964","v":3930602.0125973364},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!L$9,FALSE)*$G964","v":6457928.3720058529},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!M$9,FALSE)*$G964","v":-2012898.6475758525},{"$f":"VLOOKUP($F964,range,'COS Alloc Factors'!N$9,FALSE)*$G964","v":537312.49532582739},{"$f":"SUM(L964:R964)+H964","v":110490262.64625454},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[957,4091,"Income Taxes - State",null,null,"Taxes",{"$f":"'ROR-Model'!W959","v":5486815.0194162894},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!D$9,FALSE)*$G966","v":4933642.7301608007},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!E$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!F$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!G$9,FALSE)*$G966","v":0},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!H$9,FALSE)*$G966","v":53409.247418369683},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!I$9,FALSE)*$G966","v":-712.92967816946998},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!J$9,FALSE)*$G966","v":57869.762515088718},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!K$9,FALSE)*$G966","v":195189.02065708896},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!L$9,FALSE)*$G966","v":320693.04151516058},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!M$9,FALSE)*$G966","v":-99958.152578944137},{"$f":"VLOOKUP($F966,range,'COS Alloc Factors'!N$9,FALSE)*$G966","v":26682.299406894675},{"$f":"SUM(L966:R966)+H966","v":5486815.0194162894},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[959,4101,"Deferred Income Taxes",null,null,"Taxes",{"$f":"'ROR-Model'!W961","v":-69820110.292819232},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!D$9,FALSE)*$G968","v":-62780953.676444292},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!E$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!F$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!G$9,FALSE)*$G968","v":0},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!H$9,FALSE)*$G968","v":-679636.46162865416},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!I$9,FALSE)*$G968","v":9072.0807216336561},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!J$9,FALSE)*$G968","v":-736396.83261138864},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!K$9,FALSE)*$G968","v":-2483794.1322970167},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!L$9,FALSE)*$G968","v":-4080841.6995093445},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!M$9,FALSE)*$G968","v":1271974.5814340936},{"$f":"VLOOKUP($F968,range,'COS Alloc Factors'!N$9,FALSE)*$G968","v":-339534.15248425875},{"$f":"SUM(L968:R968)+H968","v":-69820110.292819232},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[961,4111,"Deferred Income Tax Credit",null,null,"Taxes",{"$f":"'ROR-Model'!W963","v":-15438409.424625956},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!D$9,FALSE)*$G970","v":-13881932.624576591},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!E$9,FALSE)*$G970","v":0},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!F$9,FALSE)*$G970","v":0},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!G$9,FALSE)*$G970","v":0},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!H$9,FALSE)*$G970","v":-150279.13749380558},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!I$9,FALSE)*$G970","v":2005.9907657900253},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!J$9,FALSE)*$G970","v":-162829.81727145176},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!K$9,FALSE)*$G970","v":-549208.96830534877},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!L$9,FALSE)*$G970","v":-902343.2459485986},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!M$9,FALSE)*$G970","v":281255.13241872366},{"$f":"VLOOKUP($F970,range,'COS Alloc Factors'!N$9,FALSE)*$G970","v":-75076.75421467323},{"$f":"SUM(L970:R970)+H970","v":-15438409.424625956},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[962,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[963,4114,"Investment Tax Credit Adjustment",null,null,"Taxes",{"$f":"'ROR-Model'!W965","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!D$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!E$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!F$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!G$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!H$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!I$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!J$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!K$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!L$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!M$9,FALSE)*$G972","v":0},{"$f":"VLOOKUP($F972,range,'COS Alloc Factors'!N$9,FALSE)*$G972","v":0},{"$f":"SUM(L972:R972)+H972","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[965,null,"Total Federal, State and Deferred Income Tax",null,null,null,{"$f":"G972+G970+G968+G966+G964","v":30718557.948225632},{"$f":"H972+H970+H968+H966+H964","v":27621559.969851092},0,0,0,299017.74635858764,-3991.4178907727328,323990.44745979528,1092787.9326520599,1795436.4680630704,-559627.08630197938,149383.88803379005,30718557.948225632,0,"Calculate Taxes",{"$f":"'Taxes by Class'!T15","v":-2907673.725487201},{"$f":"'Taxes by Class'!U15","v":18225850.389985658},{"$f":"'Taxes by Class'!V15","v":4780331.2765048658},{"$f":"'Taxes by Class'!W15","v":7523052.0288477996},2.9802322387695313E-8,{"$f":"'Taxes by Class'!T31","v":0},{"$f":"'Taxes by Class'!U31","v":0},{"$f":"'Taxes by Class'!V31","v":0},{"$f":"'Taxes by Class'!W31","v":0},0,{"$f":"'Taxes by Class'!T45","v":0},{"$f":"'Taxes by Class'!U45","v":0},{"$f":"'Taxes by Class'!V45","v":0},{"$f":"'Taxes by Class'!W45","v":0},0,{"$f":"'Taxes by Class'!T59","v":0},{"$f":"'Taxes by Class'!U59","v":0},{"$f":"'Taxes by Class'!V59","v":0},{"$f":"'Taxes by Class'!W59","v":0},0,{"$f":"'Taxes by Class'!T73","v":-28205.114092944026},{"$f":"'Taxes by Class'!U73","v":117565.19639071086},{"$f":"'Taxes by Class'!V73","v":83701.762622792623},{"$f":"'Taxes by Class'!W73","v":125955.90143802864},4.6566128730773926E-10,{"$f":"'Taxes by Class'!T87*$M$8","v":437.48438562500411},{"$f":"'Taxes by Class'!U87*$M$8","v":-2038.3935722084511},{"$f":"'Taxes by Class'!V87*$M$8","v":-2390.5087041892939},{"$f":"'Taxes by Class'!W87*$M$8","v":0},-8.1854523159563541E-12,{"$f":"'Taxes by Class'!T101","v":-35512.550612711253},{"$f":"'Taxes by Class'!U101","v":67784.65629079577},{"$f":"'Taxes by Class'!V101","v":128297.35606792982},{"$f":"'Taxes by Class'!W101","v":163420.98571378083},0,{"$f":"'Taxes by Class'!T115","v":-119746.45074592168},{"$f":"'Taxes by Class'!U115","v":271996.94869182998},{"$f":"'Taxes by Class'!V115","v":591143.02158279973},{"$f":"'Taxes by Class'!W115","v":349394.41312335274},0,{"$f":"'Taxes by Class'!T129","v":-196729.18527446571},{"$f":"'Taxes by Class'!U129","v":199436.63842852751},{"$f":"'Taxes by Class'!V129","v":1288493.4462992817},{"$f":"'Taxes by Class'!W129","v":504235.56860973022},3.2596290111541748E-9,{"$f":"'Taxes by Class'!T143","v":61318.853466916145},{"$f":"'Taxes by Class'!U143","v":-33105.422803541587},{"$f":"'Taxes by Class'!V143","v":-319412.21751162509},{"$f":"'Taxes by Class'!W143","v":-268428.29945372959},0,{"$f":"'Taxes by Class'!T157","v":654.1263221872432},{"$f":"'Taxes by Class'!U157","v":143446.53491432226},{"$f":"'Taxes by Class'!V157","v":4033.6686222807043},{"$f":"'Taxes by Class'!W157","v":1249.558175000001},0,{"$f":"SUM(AP974:BW974,V974:Y974)-S974","v":4.8428773880004883E-8}]
[966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[967,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W967","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!D$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!E$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!F$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!G$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!H$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!I$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!J$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!K$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!L$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!M$9,FALSE)*$G976","v":0},{"$f":"VLOOKUP($F976,range,'COS Alloc Factors'!N$9,FALSE)*$G976","v":0},{"$f":"SUM(L976:R976)+H976","v":0},0,null,{"$f":"IF($U976=$V$646,$H976,0)","v":0},{"$f":"IF($U976=$W$646,$H976,0)","v":0},{"$f":"IF($U976=$X$646,$H976,0)+IF($U976=$Y$646,$H976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U976=$Y$646,$H976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U976=$AA$646,$I976,0)","v":0},{"$f":"IF($U976=$AB$646,$I976,0)","v":0},{"$f":"IF($U976=$AC$646,$I976,0)+IF($U976=$AD$646,$I976,0)*$X$643","v":0},{"$f":"IF($U976=$AD$646,$I976,0)*$Y$643","v":0},0,{"$f":"IF($U976=$AF$646,$J976,0)","v":0},{"$f":"IF($U976=$AG$646,$J976,0)","v":0},{"$f":"IF($U976=$AH$646,$J976,0)+IF($U976=$AI$646,$J976,0)*$X$643","v":0},{"$f":"IF($U976=$AI$646,$J976,0)*$Y$643","v":0},0,{"$f":"IF($U976=$AK$646,$K976,0)","v":0},{"$f":"IF($U976=$AL$646,$K976,0)","v":0},{"$f":"IF($U976=$AM$646,$K976,0)+IF($U976=$AN$646,$K976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U976=$AN$646,$K976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U976=$AP$646,$L976,0)","v":0},{"$f":"IF($U976=$AQ$646,$L976,0)","v":0},{"$f":"IF($U976=$AR$646,$L976,0)+IF($U976=$AS$646,$L976,0)*$X$643","v":0},{"$f":"IF($U976=$AS$646,$L976,0)*$Y$643","v":0},0,{"$f":"IF($U976=$AU$646,$M976,0)","v":0},{"$f":"IF($U976=$AV$646,$M976,0)","v":0},{"$f":"IF($U976=$AW$646,$M976,0)+IF($U976=$AX$646,$M976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U976=$AX$646,$M976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U976=$AZ$646,$N976,0)","v":0},{"$f":"IF($U976=$BA$646,$N976,0)","v":0},{"$f":"IF($U976=$BB$646,$N976,0)+IF($U976=$BC$646,$N976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U976=$BC$646,$N976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U976=$BE$646,$O976,0)","v":0},{"$f":"IF($U976=$BF$646,$O976,0)","v":0},{"$f":"IF($U976=$BG$646,$O976,0)+IF($U976=$BH$646,$O976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U976=$BH$646,$O976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U976=$BJ$646,$P976,0)","v":0},{"$f":"IF($U976=$BK$646,$P976,0)","v":0},{"$f":"IF($U976=$BL$646,$P976,0)+IF($U976=$BM$646,$P976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U976=$BM$646,$P976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U976=$BO$646,$Q976,0)","v":0},{"$f":"IF($U976=$BP$646,$Q976,0)","v":0},{"$f":"IF($U976=$BQ$646,$Q976,0)+IF($U976=$BR$646,$Q976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U976=$BR$646,$Q976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U976=$BT$646,$R976,0)","v":0},{"$f":"IF($U976=$BU$646,$R976,0)","v":0},{"$f":"IF($U976=$BV$646,$R976,0)+IF($U976=$BW$646,$R976,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U976=$BW$646,$R976,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[969,null,"Blank",null,null,"Rate Base",{"$f":"'ROR-Model'!W969","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!D$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!E$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!F$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!G$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!H$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!I$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!J$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!K$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!L$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!M$9,FALSE)*$G978","v":0},{"$f":"VLOOKUP($F978,range,'COS Alloc Factors'!N$9,FALSE)*$G978","v":0},{"$f":"SUM(L978:R978)+H978","v":0},0,null,{"$f":"IF($U978=$V$646,$H978,0)","v":0},{"$f":"IF($U978=$W$646,$H978,0)","v":0},{"$f":"IF($U978=$X$646,$H978,0)+IF($U978=$Y$646,$H978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U978=$Y$646,$H978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U978=$AA$646,$I978,0)","v":0},{"$f":"IF($U978=$AB$646,$I978,0)","v":0},{"$f":"IF($U978=$AC$646,$I978,0)+IF($U978=$AD$646,$I978,0)*$X$643","v":0},{"$f":"IF($U978=$AD$646,$I978,0)*$Y$643","v":0},0,{"$f":"IF($U978=$AF$646,$J978,0)","v":0},{"$f":"IF($U978=$AG$646,$J978,0)","v":0},{"$f":"IF($U978=$AH$646,$J978,0)+IF($U978=$AI$646,$J978,0)*$X$643","v":0},{"$f":"IF($U978=$AI$646,$J978,0)*$Y$643","v":0},0,{"$f":"IF($U978=$AK$646,$K978,0)","v":0},{"$f":"IF($U978=$AL$646,$K978,0)","v":0},{"$f":"IF($U978=$AM$646,$K978,0)+IF($U978=$AN$646,$K978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U978=$AN$646,$K978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U978=$AP$646,$L978,0)","v":0},{"$f":"IF($U978=$AQ$646,$L978,0)","v":0},{"$f":"IF($U978=$AR$646,$L978,0)+IF($U978=$AS$646,$L978,0)*$X$643","v":0},{"$f":"IF($U978=$AS$646,$L978,0)*$Y$643","v":0},0,{"$f":"IF($U978=$AU$646,$M978,0)","v":0},{"$f":"IF($U978=$AV$646,$M978,0)","v":0},{"$f":"IF($U978=$AW$646,$M978,0)+IF($U978=$AX$646,$M978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U978=$AX$646,$M978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U978=$AZ$646,$N978,0)","v":0},{"$f":"IF($U978=$BA$646,$N978,0)","v":0},{"$f":"IF($U978=$BB$646,$N978,0)+IF($U978=$BC$646,$N978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U978=$BC$646,$N978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U978=$BE$646,$O978,0)","v":0},{"$f":"IF($U978=$BF$646,$O978,0)","v":0},{"$f":"IF($U978=$BG$646,$O978,0)+IF($U978=$BH$646,$O978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U978=$BH$646,$O978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U978=$BJ$646,$P978,0)","v":0},{"$f":"IF($U978=$BK$646,$P978,0)","v":0},{"$f":"IF($U978=$BL$646,$P978,0)+IF($U978=$BM$646,$P978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U978=$BM$646,$P978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U978=$BO$646,$Q978,0)","v":0},{"$f":"IF($U978=$BP$646,$Q978,0)","v":0},{"$f":"IF($U978=$BQ$646,$Q978,0)+IF($U978=$BR$646,$Q978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U978=$BR$646,$Q978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U978=$BT$646,$R978,0)","v":0},{"$f":"IF($U978=$BU$646,$R978,0)","v":0},{"$f":"IF($U978=$BV$646,$R978,0)+IF($U978=$BW$646,$R978,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U978=$BW$646,$R978,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[971,null,"Total Tax Expenses",null,null,null,{"$f":"G962+G964+G966+G968+G970+G972+G976+G978","v":67516172.914505541},{"$f":"H962+H964+H966+H968+H970+H972+H976+H978","v":59529307.141695358},{"$f":"I962+I964+I966+I968+I970+I972+I976+I978","v":0},0,0,502605.6136772118,13833.910326959642,{"$f":"N962+N964+N966+N968+N970+N972+N976+N978","v":1376114.0998387558},{"$f":"O962+O964+O966+O968+O970+O972+O976+O978","v":2315356.5556957298},3087015.0676703039,533820.62005635269,158119.90554486093,{"$f":"S962+S964+S966+S968+S970+S972+S976+S978","v":67516172.914505541},0,null,{"$f":"V962+V974+V976+V978","v":282663.77360870969},{"$f":"W962+W974+W976+W978","v":46943260.062734023},4780331.2765048658,7523052.0288477996,0,{"$f":"AA962+AA974+AA976+AA978","v":0},{"$f":"AB962+AB974+AB976+AB978","v":0},0,0,0,{"$f":"AF962+AF974+AF976+AF978","v":0},{"$f":"AG962+AG974+AG976+AG978","v":0},0,0,0,{"$f":"AK962+AK974+AK976+AK978","v":0},{"$f":"AL962+AL974+AL976+AL978","v":0},0,0,0,{"$f":"AP962+AP974+AP976+AP978","v":-7319.0674181344766},{"$f":"AQ962+AQ974+AQ976+AQ978","v":300267.01703452552},83701.762622792623,125955.90143802864,4.6566128730773926E-10,{"$f":"AU962+AU974+AU976+AU978","v":2196.3292193240372},{"$f":"AV962+AV974+AV976+AV978","v":14028.08981182489},-2390.5087041892939,0,0,{"$f":"AZ962+AZ974+AZ976+AZ978","v":68301.652850786282},{"$f":"BA962+BA974+BA976+BA978","v":1016094.1052062591},128297.35606792982,163420.98571378083,0,{"$f":"BE962+BE974+BE976+BE978","v":885.74632878939155},{"$f":"BF962+BF974+BF976+BF978","v":1373933.3746607895},591143.02158279973,349394.41312335274,0,{"$f":"BJ962+BJ974+BJ976+BJ978","v":-69287.697550521581},{"$f":"BK962+BK974+BK976+BK978","v":1363573.7503118175},1288493.4462992817,504235.56860973022,4.1909515857696533E-9,{"$f":"BO962+BO974+BO976+BO978","v":169210.54700304038},{"$f":"BP962+BP974+BP976+BP978","v":952450.59001866612},-319412.21751162509,-268428.29945372959,0,{"$f":"BT962+BT974+BT976+BT978","v":1580.366775410032},{"$f":"BU962+BU974+BU976+BU978","v":151256.31197217025},4033.6686222807043,1249.558175000001,0,0]
[972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V982:Y982)-H982","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK982:AN982)-K982","v":0},null,null,null,null,{"$f":"SUM(AP982:AS982)-L982","v":0},null,null,null,null,{"$f":"SUM(AU982:AX982)-M982","v":0},null,null,null,null,{"$f":"SUM(AZ982:BC982)-N982","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO982:BR982)-Q982","v":0},null,null,null,null,{"$f":"SUM(BT982:BW982)-R982","v":0},0]
[974,null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"G953+G980","v":224479386.79384443},196379549.70739418,0,0,0,1456707.6317928322,86706.233710127024,5677336.1642363099,7313380.4331985954,8367160.9497375581,5003980.9383982318,194564.73537657646,224479386.7938444,0,null,{"$f":"V953+V980","v":18452633.101186395},{"$f":"W953+W980","v":165126076.25357324},{"$f":"X953+X980","v":5277788.3237867998},{"$f":"Y953+Y980","v":7523052.0288477996},0,{"$f":"AA953+AA980","v":0},{"$f":"AB953+AB980","v":0},{"$f":"AC953+AC980","v":0},{"$f":"AD953+AD980","v":0},{"$f":"SUM(AA983:AD983)-I983","v":0},{"$f":"AF953+AF980","v":0},{"$f":"AG953+AG980","v":0},{"$f":"AH953+AH980","v":0},{"$f":"AI953+AI980","v":0},{"$f":"SUM(AF983:AI983)-J983","v":0},{"$f":"AK953+AK980","v":0},{"$f":"AL953+AL980","v":0},{"$f":"AM953+AM980","v":0},{"$f":"AN953+AN980","v":0},0,{"$f":"AP953+AP980","v":111633.49718143816},{"$f":"AQ953+AQ980","v":1125959.1541460524},{"$f":"AR953+AR980","v":93159.079027313332},{"$f":"AS953+AS980","v":125955.90143802864},0,{"$f":"AU953+AU980","v":12213.500345995217},{"$f":"AV953+AV980","v":76883.242068321095},{"$f":"AW953+AW980","v":-2390.5087041892939},{"$f":"AX953+AX980","v":0},0,{"$f":"AZ953+AZ980","v":659555.99294276885},{"$f":"BA953+BA980","v":4726061.8295118306},{"$f":"BB953+BB980","v":128297.35606792982},{"$f":"BC953+BC980","v":163420.98571378083},0,{"$f":"BE953+BE980","v":687923.81718710775},{"$f":"BF953+BF980","v":5684919.1813053377},{"$f":"BG953+BG980","v":591143.02158279973},{"$f":"BH953+BH980","v":349394.41312335274},0,{"$f":"BJ953+BJ980","v":656531.41207695135},{"$f":"BK953+BK980","v":5917900.5227515996},{"$f":"BL953+BL980","v":1288493.4462992817},{"$f":"BM953+BM980","v":504235.56860973022},0,{"$f":"BO953+BO980","v":783687.4676446123},{"$f":"BP953+BP980","v":4808133.9877189724},{"$f":"BQ953+BQ980","v":-319412.21751162509},{"$f":"BR953+BR980","v":-268428.29945372959},0,{"$f":"BT953+BT980","v":6855.5956907799573},{"$f":"BU953+BU980","v":181809.65176201888},{"$f":"BV953+BV980","v":4649.9297487776894},{"$f":"BW953+BW980","v":1249.558175000001},0,0]
[975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[977,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,{"$f":"G640+G930+G983","v":395166369.0662694},344696751.79639888,0,0,0,2400000.1031923452,182743.82462511072,10973611.077879135,12588802.026339028,13929982.984806241,9562951.8857458532,831525.36728275137,395166369.06626934,0,"Expenses",{"$f":"V640+V930+V983","v":95979374.406388119},{"$f":"W640+W930+W983","v":231662727.42834646},{"$f":"X640+X930+X983","v":7260658.4646442849},{"$f":"Y640+Y930+Y983","v":9793991.4970200602},0,{"$f":"AA640+AA930+AA983","v":0},{"$f":"AB640+AB930+AB983","v":0},{"$f":"AC640+AC930+AC983","v":0},{"$f":"AD640+AD930+AD983","v":0},0,{"$f":"AF640+AF930+AF983","v":0},{"$f":"AG640+AG930+AG983","v":0},{"$f":"AH640+AH930+AH983","v":0},{"$f":"AI640+AI930+AI983","v":0},0,{"$f":"AK640+AK930+AK983","v":0},{"$f":"AL640+AL930+AL983","v":0},{"$f":"AM640+AM930+AM983","v":0},{"$f":"AN640+AN930+AN983","v":0},0,{"$f":"AP640+AP930+AP983","v":555525.58306069579},{"$f":"AQ640+AQ930+AQ983","v":1568540.2237166278},{"$f":"AR640+AR930+AR983","v":126145.2217750726},{"$f":"AS640+AS930+AS983","v":149789.07463994966},0,{"$f":"AU640+AU930+AU983","v":68960.321230201778},{"$f":"AV640+AV930+AV983","v":112047.98157859735},{"$f":"AW640+AW930+AW983","v":1735.5218163115615},{"$f":"AX640+AX930+AX983","v":0},0,{"$f":"AZ640+AZ930+AZ983","v":3558353.9644103805},{"$f":"BA640+BA930+BA983","v":6840207.2626564186},{"$f":"BB640+BB930+BB983","v":282105.54735434713},{"$f":"BC640+BC930+BC983","v":292944.30345798755},0,{"$f":"BE640+BE930+BE983","v":3142135.7383778193},{"$f":"BF640+BF930+BF983","v":8123923.1710945424},{"$f":"BG640+BG930+BG983","v":871930.81286349567},{"$f":"BH640+BH930+BH983","v":450812.3040031718},0,{"$f":"BJ640+BJ930+BJ983","v":3057715.0980445044},{"$f":"BK640+BK930+BK983","v":8508128.7422305662},{"$f":"BL640+BL930+BL983","v":1761275.8292946091},{"$f":"BM640+BM930+BM983","v":602863.31523656705},0,{"$f":"BO640+BO930+BO983","v":2694652.3938260078},{"$f":"BP640+BP930+BP983","v":7002351.881276655},{"$f":"BQ640+BQ930+BQ983","v":-7887.3890100820572},{"$f":"BR640+BR930+BR983","v":-126165.00034673052},0,{"$f":"BT640+BT930+BT983","v":161984.95001236533},{"$f":"BU640+BU930+BU983","v":199612.0566497524},{"$f":"BV640+BV930+BV983","v":315443.77654342726},{"$f":"BW640+BW930+BW983","v":154484.58407720647},0,0]
[978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[980,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[982,"NET UTILITY PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[984,"101  Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[985,"Intangible Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[986,null,"302","Franchises & Consents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V995:Y995)-H995","v":0},null,null,null,null,{"$f":"SUM(AA995:AD995)-B995","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP995:AS995)-L995","v":0},null,null,null,null,{"$f":"SUM(AU995:AX995)-M995","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE995:BH995)-O995","v":0},null,null,null,null,{"$f":"SUM(BJ995:BM995)-P995","v":0},null,null,null,null,{"$f":"SUM(BO995:BR995)-Q995","v":0},null,null,null,null,{"$f":"SUM(BT995:BW995)-R995","v":0},0]
[987,null,null,"Distribution - Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W987","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!D$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!E$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!F$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!G$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!H$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!I$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!J$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!K$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!L$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!M$9,FALSE)*$G996","v":0},{"$f":"VLOOKUP($F996,range,'COS Alloc Factors'!N$9,FALSE)*$G996","v":0},{"$f":"SUM(L996:R996)+H996","v":0},0,"Distribution Plant",{"$f":"IF($U996=$V$646,$H996,0)","v":0},{"$f":"IF($U996=$W$646,$H996,0)","v":0},{"$f":"IF($U996=$X$646,$H996,0)+IF($U996=$Y$646,$H996,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U996=$Y$646,$H996,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U996=$AA$646,$I996,0)","v":0},{"$f":"IF($U996=$AB$646,$I996,0)","v":0},{"$f":"IF($U996=$AC$646,$I996,0)+IF($U996=$AD$646,$I996,0)*$X$643","v":0},{"$f":"IF($U996=$AD$646,$I996,0)*$Y$643","v":0},{"$f":"SUM(AA996:AD996)-I996","v":0},{"$f":"IF($U996=$AF$646,$J996,0)","v":0},{"$f":"IF($U996=$AG$646,$J996,0)","v":0},{"$f":"IF($U996=$AH$646,$J996,0)+IF($U996=$AI$646,$J996,0)*$X$643","v":0},{"$f":"IF($U996=$AI$646,$J996,0)*$Y$643","v":0},{"$f":"SUM(AF996:AI996)-J996","v":0},{"$f":"IF($U996=$AK$646,$K996,0)","v":0},{"$f":"IF($U996=$AL$646,$K996,0)","v":0},{"$f":"IF($U996=$AM$646,$K996,0)+IF($U996=$AN$646,$K996,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U996=$AN$646,$K996,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK996:AN996)-K996","v":0},{"$f":"IF($U996=$AP$646,$L996,0)","v":0},{"$f":"IF($U996=$AQ$646,$L996,0)","v":0},{"$f":"IF($U996=$AR$646,$L996,0)+IF($U996=$AS$646,$L996,0)*$X$643","v":0},{"$f":"IF($U996=$AS$646,$L996,0)*$Y$643","v":0},0,{"$f":"IF($U996=$AU$646,$M996,0)","v":0},{"$f":"IF($U996=$AV$646,$M996,0)","v":0},{"$f":"IF($U996=$AW$646,$M996,0)+IF($U996=$AX$646,$M996,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U996=$AX$646,$M996,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U996=$AZ$646,$N996,0)","v":0},{"$f":"IF($U996=$BA$646,$N996,0)","v":0},{"$f":"IF($U996=$BB$646,$N996,0)+IF($U996=$BC$646,$N996,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U996=$BC$646,$N996,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ996:BC996)-N996","v":0},{"$f":"IF($U996=$BE$646,$O996,0)","v":0},{"$f":"IF($U996=$BF$646,$O996,0)","v":0},{"$f":"IF($U996=$BG$646,$O996,0)+IF($U996=$BH$646,$O996,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U996=$BH$646,$O996,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U996=$BJ$646,$P996,0)","v":0},{"$f":"IF($U996=$BK$646,$P996,0)","v":0},{"$f":"IF($U996=$BL$646,$P996,0)+IF($U996=$BM$646,$P996,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U996=$BM$646,$P996,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U996=$BO$646,$Q996,0)","v":0},{"$f":"IF($U996=$BP$646,$Q996,0)","v":0},{"$f":"IF($U996=$BQ$646,$Q996,0)+IF($U996=$BR$646,$Q996,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U996=$BR$646,$Q996,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U996=$BT$646,$R996,0)","v":0},{"$f":"IF($U996=$BU$646,$R996,0)","v":0},{"$f":"IF($U996=$BV$646,$R996,0)+IF($U996=$BW$646,$R996,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U996=$BW$646,$R996,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[988,null,null,"Distribution - Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W988","v":8077984.9785919832},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!D$9,FALSE)*$G997","v":7000696.3426972181},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!E$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!F$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!G$9,FALSE)*$G997","v":0},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!H$9,FALSE)*$G997","v":44249.67709567221},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!I$9,FALSE)*$G997","v":3929.4576691499915},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!J$9,FALSE)*$G997","v":231932.63564268569},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!K$9,FALSE)*$G997","v":269505.92960763077},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!L$9,FALSE)*$G997","v":284718.65266906633},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!M$9,FALSE)*$G997","v":241042.20820405227},{"$f":"VLOOKUP($F997,range,'COS Alloc Factors'!N$9,FALSE)*$G997","v":1910.0750065076495},{"$f":"SUM(L997:R997)+H997","v":8077984.9785919823},0,"Distribution Plant",{"$f":"IF($U997=$V$646,$H997,0)","v":0},{"$f":"IF($U997=$W$646,$H997,0)","v":7000696.3426972181},{"$f":"IF($U997=$X$646,$H997,0)+IF($U997=$Y$646,$H997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U997=$Y$646,$H997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U997=$AA$646,$I997,0)","v":0},{"$f":"IF($U997=$AB$646,$I997,0)","v":0},{"$f":"IF($U997=$AC$646,$I997,0)+IF($U997=$AD$646,$I997,0)*$X$643","v":0},{"$f":"IF($U997=$AD$646,$I997,0)*$Y$643","v":0},0,{"$f":"IF($U997=$AF$646,$J997,0)","v":0},{"$f":"IF($U997=$AG$646,$J997,0)","v":0},{"$f":"IF($U997=$AH$646,$J997,0)+IF($U997=$AI$646,$J997,0)*$X$643","v":0},{"$f":"IF($U997=$AI$646,$J997,0)*$Y$643","v":0},0,{"$f":"IF($U997=$AK$646,$K997,0)","v":0},{"$f":"IF($U997=$AL$646,$K997,0)","v":0},{"$f":"IF($U997=$AM$646,$K997,0)+IF($U997=$AN$646,$K997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U997=$AN$646,$K997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U997=$AP$646,$L997,0)","v":0},{"$f":"IF($U997=$AQ$646,$L997,0)","v":44249.67709567221},{"$f":"IF($U997=$AR$646,$L997,0)+IF($U997=$AS$646,$L997,0)*$X$643","v":0},{"$f":"IF($U997=$AS$646,$L997,0)*$Y$643","v":0},0,{"$f":"IF($U997=$AU$646,$M997,0)","v":0},{"$f":"IF($U997=$AV$646,$M997,0)","v":3929.4576691499915},{"$f":"IF($U997=$AW$646,$M997,0)+IF($U997=$AX$646,$M997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U997=$AX$646,$M997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U997=$AZ$646,$N997,0)","v":0},{"$f":"IF($U997=$BA$646,$N997,0)","v":231932.63564268569},{"$f":"IF($U997=$BB$646,$N997,0)+IF($U997=$BC$646,$N997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U997=$BC$646,$N997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U997=$BE$646,$O997,0)","v":0},{"$f":"IF($U997=$BF$646,$O997,0)","v":269505.92960763077},{"$f":"IF($U997=$BG$646,$O997,0)+IF($U997=$BH$646,$O997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U997=$BH$646,$O997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U997=$BJ$646,$P997,0)","v":0},{"$f":"IF($U997=$BK$646,$P997,0)","v":284718.65266906633},{"$f":"IF($U997=$BL$646,$P997,0)+IF($U997=$BM$646,$P997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U997=$BM$646,$P997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U997=$BO$646,$Q997,0)","v":0},{"$f":"IF($U997=$BP$646,$Q997,0)","v":241042.20820405227},{"$f":"IF($U997=$BQ$646,$Q997,0)+IF($U997=$BR$646,$Q997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U997=$BR$646,$Q997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U997=$BT$646,$R997,0)","v":0},{"$f":"IF($U997=$BU$646,$R997,0)","v":1910.0750065076495},{"$f":"IF($U997=$BV$646,$R997,0)+IF($U997=$BW$646,$R997,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U997=$BW$646,$R997,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[989,null,null,"Distribution - General",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W989","v":47855731.086856373},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!D$9,FALSE)*$G998","v":41473640.082857959},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!E$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!F$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!G$9,FALSE)*$G998","v":0},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!H$9,FALSE)*$G998","v":262144.66273244063},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!I$9,FALSE)*$G998","v":23278.957565579007},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!J$9,FALSE)*$G998","v":1374019.1237043929},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!K$9,FALSE)*$G998","v":1596611.4480029743},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!L$9,FALSE)*$G998","v":1686734.9114479106},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!M$9,FALSE)*$G998","v":1427986.2028668688},{"$f":"VLOOKUP($F998,range,'COS Alloc Factors'!N$9,FALSE)*$G998","v":11315.697678245522},{"$f":"SUM(L998:R998)+H998","v":47855731.086856373},0,"Distribution Plant",{"$f":"IF($U998=$V$646,$H998,0)","v":0},{"$f":"IF($U998=$W$646,$H998,0)","v":41473640.082857959},{"$f":"IF($U998=$X$646,$H998,0)","v":0},{"$f":"IF($U998=$Y$646,$H998,0)","v":0},{"$f":"SUM(V998:Y998)-H998","v":0},{"$f":"IF($U998=$AA$646,$I998,0)","v":0},{"$f":"IF($U998=$AB$646,$I998,0)","v":0},{"$f":"IF($U998=$AC$646,$I998,0)+IF($U998=$AD$646,$I998,0)*$X$643","v":0},{"$f":"IF($U998=$AD$646,$I998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AF$646,$J998,0)","v":0},{"$f":"IF($U998=$AG$646,$J998,0)","v":0},{"$f":"IF($U998=$AH$646,$J998,0)+IF($U998=$AI$646,$J998,0)*$X$643","v":0},{"$f":"IF($U998=$AI$646,$J998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AK$646,$K998,0)","v":0},{"$f":"IF($U998=$AL$646,$K998,0)","v":0},{"$f":"IF($U998=$AM$646,$K998,0)+IF($U998=$AN$646,$K998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U998=$AN$646,$K998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U998=$AP$646,$L998,0)","v":0},{"$f":"IF($U998=$AQ$646,$L998,0)","v":262144.66273244063},{"$f":"IF($U998=$AR$646,$L998,0)+IF($U998=$AS$646,$L998,0)*$X$643","v":0},{"$f":"IF($U998=$AS$646,$L998,0)*$Y$643","v":0},0,{"$f":"IF($U998=$AU$646,$M998,0)","v":0},{"$f":"IF($U998=$AV$646,$M998,0)","v":23278.957565579007},{"$f":"IF($U998=$AW$646,$M998,0)+IF($U998=$AX$646,$M998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U998=$AX$646,$M998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U998=$AZ$646,$N998,0)","v":0},{"$f":"IF($U998=$BA$646,$N998,0)","v":1374019.1237043929},{"$f":"IF($U998=$BB$646,$N998,0)+IF($U998=$BC$646,$N998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U998=$BC$646,$N998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U998=$BE$646,$O998,0)","v":0},{"$f":"IF($U998=$BF$646,$O998,0)","v":1596611.4480029743},{"$f":"IF($U998=$BG$646,$O998,0)+IF($U998=$BH$646,$O998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U998=$BH$646,$O998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U998=$BJ$646,$P998,0)","v":0},{"$f":"IF($U998=$BK$646,$P998,0)","v":1686734.9114479106},{"$f":"IF($U998=$BL$646,$P998,0)+IF($U998=$BM$646,$P998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U998=$BM$646,$P998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U998=$BO$646,$Q998,0)","v":0},{"$f":"IF($U998=$BP$646,$Q998,0)","v":1427986.2028668688},{"$f":"IF($U998=$BQ$646,$Q998,0)+IF($U998=$BR$646,$Q998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U998=$BR$646,$Q998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U998=$BT$646,$R998,0)","v":0},{"$f":"IF($U998=$BU$646,$R998,0)","v":11315.697678245522},{"$f":"IF($U998=$BV$646,$R998,0)+IF($U998=$BW$646,$R998,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U998=$BW$646,$R998,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[990,null,null,"Total Intangible Plant",null,null,{"$f":"SUM(G996:G998)","v":55933716.065448359},{"$f":"SUM(H996:H998)","v":48474336.425555177},0,0,0,306394.33982811286,27208.415234729,1605951.7593470786,1866117.377610605,1971453.5641169769,1669028.411070921,13225.772684753172,55933716.065448359,0,null,{"$f":"SUM(V996:V998)","v":0},{"$f":"SUM(W996:W998)","v":48474336.425555177},{"$f":"SUM(X996:X998)","v":0},0,0,{"$f":"SUM(AA996:AA998)","v":0},0,0,0,0,{"$f":"SUM(AF996:AF998)","v":0},{"$f":"SUM(AG996:AG998)","v":0},0,0,0,{"$f":"SUM(AK996:AK998)","v":0},{"$f":"SUM(AL996:AL998)","v":0},{"$f":"SUM(AM996:AM998)","v":0},{"$f":"SUM(AN996:AN998)","v":0},0,{"$f":"SUM(AP996:AP998)","v":0},{"$f":"SUM(AQ996:AQ998)","v":306394.33982811286},{"$f":"SUM(AR996:AR998)","v":0},{"$f":"SUM(AS996:AS998)","v":0},0,{"$f":"SUM(AU996:AU998)","v":0},{"$f":"SUM(AV996:AV998)","v":27208.415234729},{"$f":"SUM(AW996:AW998)","v":0},{"$f":"SUM(AX996:AX998)","v":0},0,{"$f":"SUM(AZ996:AZ998)","v":0},{"$f":"SUM(BA996:BA998)","v":1605951.7593470786},0,0,0,{"$f":"SUM(BE996:BE998)","v":0},{"$f":"SUM(BF996:BF998)","v":1866117.377610605},0,0,0,{"$f":"SUM(BJ996:BJ998)","v":0},{"$f":"SUM(BK996:BK998)","v":1971453.5641169769},0,0,0,{"$f":"SUM(BO996:BO998)","v":0},{"$f":"SUM(BP996:BP998)","v":1669028.411070921},{"$f":"SUM(BQ996:BQ998)","v":0},{"$f":"SUM(BR996:BR998)","v":0},0,{"$f":"SUM(BT996:BT998)","v":0},{"$f":"SUM(BU996:BU998)","v":13225.772684753172},{"$f":"SUM(BV996:BV998)","v":0},{"$f":"SUM(BW996:BW998)","v":0},0,0]
[991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[992,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[993,null,"325","Land & Land Rights",null,"Firm Sales",{"$f":"'ROR-Model'!W993","v":5720714.5707272766},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!D$9,FALSE)*$G1002","v":5607168.5915417196},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!E$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!F$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!G$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!H$9,FALSE)*$G1002","v":106599.69095512021},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!I$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!J$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!K$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!L$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!M$9,FALSE)*$G1002","v":0},{"$f":"VLOOKUP($F1002,range,'COS Alloc Factors'!N$9,FALSE)*$G1002","v":6946.2882304361492},{"$f":"SUM(L1002:R1002)+H1002","v":5720714.5707272757},0,"Throughput",{"$f":"IF($U1002=$V$646,$H1002,0)","v":0},{"$f":"IF($U1002=$W$646,$H1002,0)","v":0},{"$f":"IF($U1002=$X$646,$H1002,0)+IF($U1002=$Y$646,$H1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":5607168.5915417196},{"$f":"IF($U1002=$Y$646,$H1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1002=$AA$646,$I1002,0)","v":0},{"$f":"IF($U1002=$AB$646,$I1002,0)","v":0},{"$f":"IF($U1002=$AC$646,$I1002,0)+IF($U1002=$AD$646,$I1002,0)*$X$643","v":0},{"$f":"IF($U1002=$AD$646,$I1002,0)*$Y$643","v":0},0,{"$f":"IF($U1002=$AF$646,$J1002,0)","v":0},{"$f":"IF($U1002=$AG$646,$J1002,0)","v":0},{"$f":"IF($U1002=$AH$646,$J1002,0)+IF($U1002=$AI$646,$J1002,0)*$X$643","v":0},{"$f":"IF($U1002=$AI$646,$J1002,0)*$Y$643","v":0},0,{"$f":"IF($U1002=$AK$646,$K1002,0)","v":0},{"$f":"IF($U1002=$AL$646,$K1002,0)","v":0},{"$f":"IF($U1002=$AM$646,$K1002,0)+IF($U1002=$AN$646,$K1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1002=$AN$646,$K1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1002=$AP$646,$L1002,0)","v":0},{"$f":"IF($U1002=$AQ$646,$L1002,0)","v":0},{"$f":"IF($U1002=$AR$646,$L1002,0)+IF($U1002=$AS$646,$L1002,0)*$X$643","v":106599.69095512021},{"$f":"IF($U1002=$AS$646,$L1002,0)*$Y$643","v":0},0,{"$f":"IF($U1002=$AU$646,$M1002,0)","v":0},{"$f":"IF($U1002=$AV$646,$M1002,0)","v":0},{"$f":"IF($U1002=$AW$646,$M1002,0)+IF($U1002=$AX$646,$M1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1002=$AX$646,$M1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1002=$AZ$646,$N1002,0)","v":0},{"$f":"IF($U1002=$BA$646,$N1002,0)","v":0},{"$f":"IF($U1002=$BB$646,$N1002,0)+IF($U1002=$BC$646,$N1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1002=$BC$646,$N1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1002=$BE$646,$O1002,0)","v":0},{"$f":"IF($U1002=$BF$646,$O1002,0)","v":0},{"$f":"IF($U1002=$BG$646,$O1002,0)+IF($U1002=$BH$646,$O1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1002=$BH$646,$O1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1002=$BJ$646,$P1002,0)","v":0},{"$f":"IF($U1002=$BK$646,$P1002,0)","v":0},{"$f":"IF($U1002=$BL$646,$P1002,0)+IF($U1002=$BM$646,$P1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1002=$BM$646,$P1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1002=$BO$646,$Q1002,0)","v":0},{"$f":"IF($U1002=$BP$646,$Q1002,0)","v":0},{"$f":"IF($U1002=$BQ$646,$Q1002,0)+IF($U1002=$BR$646,$Q1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1002=$BR$646,$Q1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1002=$BT$646,$R1002,0)","v":0},{"$f":"IF($U1002=$BU$646,$R1002,0)","v":0},{"$f":"IF($U1002=$BV$646,$R1002,0)+IF($U1002=$BW$646,$R1002,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":6946.2882304361492},{"$f":"IF($U1002=$BW$646,$R1002,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[994,null,"326...9","Structures",null,"Firm Sales",{"$f":"'ROR-Model'!W994","v":1312431.0601148033},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!D$9,FALSE)*$G1003","v":1286381.6447853248},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!E$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!F$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!G$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!H$9,FALSE)*$G1003","v":24455.81643314756},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!I$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!J$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!K$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!L$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!M$9,FALSE)*$G1003","v":0},{"$f":"VLOOKUP($F1003,range,'COS Alloc Factors'!N$9,FALSE)*$G1003","v":1593.5988963307618},1312431.060114803,0,"Throughput",0,0,{"$f":"IF($U1003=$X$646,$H1003,0)+IF($U1003=$Y$646,$H1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":1286381.6447853248},{"$f":"IF($U1003=$Y$646,$H1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1003=$AM$646,$K1003,0)+IF($U1003=$AN$646,$K1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1003=$AN$646,$K1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,24455.81643314756,0,0,0,0,{"$f":"IF($U1003=$AW$646,$M1003,0)+IF($U1003=$AX$646,$M1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1003=$AX$646,$M1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U1003=$BB$646,$N1003,0)+IF($U1003=$BC$646,$N1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1003=$BC$646,$N1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U1003=$BG$646,$O1003,0)+IF($U1003=$BH$646,$O1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1003=$BH$646,$O1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,0,0,{"$f":"IF($U1003=$BL$646,$P1003,0)+IF($U1003=$BM$646,$P1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1003=$BM$646,$P1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,0,0,{"$f":"IF($U1003=$BQ$646,$Q1003,0)+IF($U1003=$BR$646,$Q1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1003=$BR$646,$Q1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,0,0,{"$f":"IF($U1003=$BV$646,$R1003,0)+IF($U1003=$BW$646,$R1003,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":1593.5988963307618},{"$f":"IF($U1003=$BW$646,$R1003,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[995,null,"330","Gas Wells - Construction",null,"Firm Sales",{"$f":"'ROR-Model'!W995","v":47629039.060186476},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!D$9,FALSE)*$G1004","v":46683687.599124424},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!E$9,FALSE)*$G1004","v":0},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!F$9,FALSE)*$G1004","v":0},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!G$9,FALSE)*$G1004","v":0},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!H$9,FALSE)*$G1004","v":887518.6450107675},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!I$9,FALSE)*$G1004","v":0},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!J$9,FALSE)*$G1004","v":0},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!K$9,FALSE)*$G1004","v":0},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!L$9,FALSE)*$G1004","v":0},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!M$9,FALSE)*$G1004","v":0},{"$f":"VLOOKUP($F1004,range,'COS Alloc Factors'!N$9,FALSE)*$G1004","v":57832.816051281596},47629039.060186476,0,"Throughput",0,0,{"$f":"IF($U1004=$X$646,$H1004,0)+IF($U1004=$Y$646,$H1004,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":46683687.599124424},{"$f":"IF($U1004=$Y$646,$H1004,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1004=$AM$646,$K1004,0)+IF($U1004=$AN$646,$K1004,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1004=$AN$646,$K1004,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,887518.6450107675,0,0,0,0,{"$f":"IF($U1004=$AW$646,$M1004,0)+IF($U1004=$AX$646,$M1004,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1004=$AX$646,$M1004,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U1004=$BB$646,$N1004,0)+IF($U1004=$BC$646,$N1004,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1004=$BC$646,$N1004,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U1004=$BG$646,$O1004,0)+IF($U1004=$BH$646,$O1004,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1004=$BH$646,$O1004,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,0,0,{"$f":"IF($U1004=$BL$646,$P1004,0)+IF($U1004=$BM$646,$P1004,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1004=$BM$646,$P1004,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,0,0,{"$f":"IF($U1004=$BQ$646,$Q1004,0)+IF($U1004=$BR$646,$Q1004,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1004=$BR$646,$Q1004,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,0,0,{"$f":"IF($U1004=$BV$646,$R1004,0)+IF($U1004=$BW$646,$R1004,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":57832.816051281596},{"$f":"IF($U1004=$BW$646,$R1004,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[996,null,"331","Gas Wells - Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W996","v":15716221.891641088},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!D$9,FALSE)*$G1005","v":15404282.922877435},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!E$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!F$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!G$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!H$9,FALSE)*$G1005","v":292855.79203754041},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!I$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!J$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!K$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!L$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!M$9,FALSE)*$G1005","v":0},{"$f":"VLOOKUP($F1005,range,'COS Alloc Factors'!N$9,FALSE)*$G1005","v":19083.176726111455},15716221.891641086,{"$f":"S1005-G1005","v":0},"Throughput",0,0,{"$f":"IF($U1005=$X$646,$H1005,0)+IF($U1005=$Y$646,$H1005,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":15404282.922877435},{"$f":"IF($U1005=$Y$646,$H1005,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1005=$AM$646,$K1005,0)+IF($U1005=$AN$646,$K1005,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1005=$AN$646,$K1005,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,292855.79203754041,0,0,0,0,{"$f":"IF($U1005=$AW$646,$M1005,0)+IF($U1005=$AX$646,$M1005,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1005=$AX$646,$M1005,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U1005=$BB$646,$N1005,0)+IF($U1005=$BC$646,$N1005,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1005=$BC$646,$N1005,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U1005=$BG$646,$O1005,0)+IF($U1005=$BH$646,$O1005,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1005=$BH$646,$O1005,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,0,0,{"$f":"IF($U1005=$BL$646,$P1005,0)+IF($U1005=$BM$646,$P1005,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1005=$BM$646,$P1005,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,0,0,{"$f":"IF($U1005=$BQ$646,$Q1005,0)+IF($U1005=$BR$646,$Q1005,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1005=$BR$646,$Q1005,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,0,0,{"$f":"IF($U1005=$BV$646,$R1005,0)+IF($U1005=$BW$646,$R1005,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":19083.176726111455},{"$f":"IF($U1005=$BW$646,$R1005,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[997,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,"Firm Sales",{"$f":"'ROR-Model'!W997","v":2459092.4905505572},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!D$9,FALSE)*$G1006","v":2410283.891328325},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!E$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!F$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!G$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!H$9,FALSE)*$G1006","v":45822.684610782897},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!I$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!J$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!K$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!L$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!M$9,FALSE)*$G1006","v":0},{"$f":"VLOOKUP($F1006,range,'COS Alloc Factors'!N$9,FALSE)*$G1006","v":2985.9146114492596},2459092.4905505572,0,"Throughput",0,0,{"$f":"IF($U1006=$X$646,$H1006,0)+IF($U1006=$Y$646,$H1006,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":2410283.891328325},{"$f":"IF($U1006=$Y$646,$H1006,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1006=$AM$646,$K1006,0)+IF($U1006=$AN$646,$K1006,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1006=$AN$646,$K1006,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,45822.684610782897,0,0,0,0,{"$f":"IF($U1006=$AW$646,$M1006,0)+IF($U1006=$AX$646,$M1006,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1006=$AX$646,$M1006,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U1006=$BB$646,$N1006,0)+IF($U1006=$BC$646,$N1006,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1006=$BC$646,$N1006,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U1006=$BG$646,$O1006,0)+IF($U1006=$BH$646,$O1006,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1006=$BH$646,$O1006,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,0,0,{"$f":"IF($U1006=$BL$646,$P1006,0)+IF($U1006=$BM$646,$P1006,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1006=$BM$646,$P1006,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,0,0,{"$f":"IF($U1006=$BQ$646,$Q1006,0)+IF($U1006=$BR$646,$Q1006,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1006=$BR$646,$Q1006,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,0,0,{"$f":"IF($U1006=$BV$646,$R1006,0)+IF($U1006=$BW$646,$R1006,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":2985.9146114492596},{"$f":"IF($U1006=$BW$646,$R1006,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[998,null,"336","Purification Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W998","v":52046.776382018892},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!D$9,FALSE)*$G1007","v":51013.74071581247},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!E$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!F$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!G$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!H$9,FALSE)*$G1007","v":969.8386816785586},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!I$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!J$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!K$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!L$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!M$9,FALSE)*$G1007","v":0},{"$f":"VLOOKUP($F1007,range,'COS Alloc Factors'!N$9,FALSE)*$G1007","v":63.196984527860877},52046.776382018892,0,"Throughput",0,0,{"$f":"IF($U1007=$X$646,$H1007,0)+IF($U1007=$Y$646,$H1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":51013.74071581247},{"$f":"IF($U1007=$Y$646,$H1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1007=$AM$646,$K1007,0)+IF($U1007=$AN$646,$K1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1007=$AN$646,$K1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,969.8386816785586,0,0,0,0,{"$f":"IF($U1007=$AW$646,$M1007,0)+IF($U1007=$AX$646,$M1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1007=$AX$646,$M1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U1007=$BB$646,$N1007,0)+IF($U1007=$BC$646,$N1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1007=$BC$646,$N1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U1007=$BG$646,$O1007,0)+IF($U1007=$BH$646,$O1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1007=$BH$646,$O1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,0,0,{"$f":"IF($U1007=$BL$646,$P1007,0)+IF($U1007=$BM$646,$P1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1007=$BM$646,$P1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,0,0,{"$f":"IF($U1007=$BQ$646,$Q1007,0)+IF($U1007=$BR$646,$Q1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1007=$BR$646,$Q1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,0,0,{"$f":"IF($U1007=$BV$646,$R1007,0)+IF($U1007=$BW$646,$R1007,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":63.196984527860877},{"$f":"IF($U1007=$BW$646,$R1007,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[999,null,"337","Other Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W999","v":110627.12468590058},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!D$9,FALSE)*$G1008","v":108431.37360591856},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!E$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!F$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!G$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!H$9,FALSE)*$G1008","v":2061.4238233653609},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!I$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!J$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!K$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!L$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!M$9,FALSE)*$G1008","v":0},{"$f":"VLOOKUP($F1008,range,'COS Alloc Factors'!N$9,FALSE)*$G1008","v":134.32725661664509},110627.12468590056,0,"Throughput",0,0,{"$f":"IF($U1008=$X$646,$H1008,0)+IF($U1008=$Y$646,$H1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":108431.37360591856},{"$f":"IF($U1008=$Y$646,$H1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($U1008=$AM$646,$K1008,0)+IF($U1008=$AN$646,$K1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1008=$AN$646,$K1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,0,0,2061.4238233653609,0,0,0,0,{"$f":"IF($U1008=$AW$646,$M1008,0)+IF($U1008=$AX$646,$M1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1008=$AX$646,$M1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,0,0,{"$f":"IF($U1008=$BB$646,$N1008,0)+IF($U1008=$BC$646,$N1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1008=$BC$646,$N1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,0,0,{"$f":"IF($U1008=$BG$646,$O1008,0)+IF($U1008=$BH$646,$O1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1008=$BH$646,$O1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,0,0,{"$f":"IF($U1008=$BL$646,$P1008,0)+IF($U1008=$BM$646,$P1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1008=$BM$646,$P1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,0,0,{"$f":"IF($U1008=$BQ$646,$Q1008,0)+IF($U1008=$BR$646,$Q1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1008=$BR$646,$Q1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,0,0,{"$f":"IF($U1008=$BV$646,$R1008,0)+IF($U1008=$BW$646,$R1008,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":134.32725661664509},{"$f":"IF($U1008=$BW$646,$R1008,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1001,null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(G1002:G1008)","v":73000172.974288121},{"$f":"SUM(H1002:H1008)","v":71551249.763978958},{"$f":"SUM(I1002:I1008)","v":0},0,0,1360283.8915524026,0,{"$f":"SUM(N1002:N1008)","v":0},{"$f":"SUM(O1002:O1008)","v":0},0,0,88639.318756753739,{"$f":"SUM(L1010:R1010)+H1010","v":73000172.974288121},0,"Throughput",{"$f":"SUM(V1002:V1009)","v":0},{"$f":"SUM(W1002:W1009)","v":0},71551249.763978958,0,0,{"$f":"SUM(AA1002:AA1009)","v":0},{"$f":"SUM(AB1002:AB1009)","v":0},0,0,0,{"$f":"SUM(AF1002:AF1009)","v":0},{"$f":"SUM(AG1002:AG1009)","v":0},0,0,0,{"$f":"SUM(AK1002:AK1009)","v":0},{"$f":"SUM(AL1002:AL1009)","v":0},{"$f":"SUM(AM1002:AM1009)","v":0},{"$f":"SUM(AN1002:AN1009)","v":0},0,{"$f":"SUM(AP1002:AP1009)","v":0},{"$f":"SUM(AQ1002:AQ1009)","v":0},{"$f":"SUM(AR1002:AR1009)","v":1360283.8915524026},{"$f":"SUM(AS1002:AS1009)","v":0},0,{"$f":"SUM(AU1002:AU1009)","v":0},{"$f":"SUM(AV1002:AV1009)","v":0},{"$f":"SUM(AW1002:AW1009)","v":0},{"$f":"SUM(AX1002:AX1009)","v":0},0,{"$f":"IF($U1010=$AZ$646,$N1010,0)","v":0},{"$f":"IF($U1010=$BA$646,$N1010,0)","v":0},{"$f":"IF($U1010=$BB$646,$N1010,0)+IF($U1010=$BC$646,$N1010,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1010=$BC$646,$N1010,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1010=$BE$646,$O1010,0)","v":0},{"$f":"IF($U1010=$BF$646,$O1010,0)","v":0},{"$f":"IF($U1010=$BG$646,$O1010,0)+IF($U1010=$BH$646,$O1010,0)*$BG$643","v":0},{"$f":"IF($U1010=$BH$646,$O1010,0)*$BH$643","v":0},0,{"$f":"IF($U1010=$BJ$646,$P1010,0)","v":0},{"$f":"IF($U1010=$BK$646,$P1010,0)","v":0},{"$f":"IF($U1010=$BL$646,$P1010,0)+IF($U1010=$BM$646,$P1010,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1010=$BM$646,$P1010,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"SUM(BO1002:BO1009)","v":0},{"$f":"SUM(BP1002:BP1009)","v":0},{"$f":"SUM(BQ1002:BQ1009)","v":0},{"$f":"SUM(BR1002:BR1009)","v":0},0,{"$f":"SUM(BT1002:BT1009)","v":0},{"$f":"SUM(BU1002:BU1009)","v":0},{"$f":"SUM(BV1002:BV1009)","v":88639.318756753739},{"$f":"SUM(BW1002:BW1009)","v":0},0,0]
[1002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1004,"Storage LNG Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1005,null,363,"LNG Plant - Equipment and Gas Holders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1006,null,null,"Wyoming",null,"Firm Sales less NGV",0,{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!D$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!E$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!F$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!G$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!H$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!I$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!J$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!K$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!L$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!M$9,FALSE)*$G1015","v":0},{"$f":"VLOOKUP($F1015,range,'COS Alloc Factors'!N$9,FALSE)*$G1015","v":0},{"$f":"SUM(L1015:R1015)+H1015","v":0},0,"Distribution Plant",{"$f":"IF($U1015=$V$646,$H1015,0)","v":0},{"$f":"IF($U1015=$W$646,$H1015,0)","v":0},{"$f":"IF($U1015=$X$646,$H1015,0)+IF($U1015=$Y$646,$H1015,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1015=$Y$646,$H1015,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1015:Y1015)-H1015","v":0},{"$f":"IF($U1015=$AA$646,$I1015,0)","v":0},{"$f":"IF($U1015=$AB$646,$I1015,0)","v":0},{"$f":"IF($U1015=$AC$646,$I1015,0)+IF($U1015=$AD$646,$I1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AD$646,$I1015,0)*$Y$643","v":0},{"$f":"SUM(AA1015:AD1015)-I1015","v":0},{"$f":"IF($U1015=$AF$646,$J1015,0)","v":0},{"$f":"IF($U1015=$AG$646,$J1015,0)","v":0},{"$f":"IF($U1015=$AH$646,$J1015,0)+IF($U1015=$AI$646,$J1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AI$646,$J1015,0)*$Y$643","v":0},{"$f":"SUM(AF1015:AI1015)-J1015","v":0},{"$f":"IF($U1015=$AK$646,$K1015,0)","v":0},{"$f":"IF($U1015=$AL$646,$K1015,0)","v":0},{"$f":"IF($U1015=$AM$646,$K1015,0)+IF($U1015=$AN$646,$K1015,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1015=$AN$646,$K1015,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1015:AN1015)-K1015","v":0},{"$f":"IF($U1015=$AP$646,$L1015,0)","v":0},{"$f":"IF($U1015=$AQ$646,$L1015,0)","v":0},{"$f":"IF($U1015=$AR$646,$L1015,0)+IF($U1015=$AS$646,$L1015,0)*$X$643","v":0},{"$f":"IF($U1015=$AS$646,$L1015,0)*$Y$643","v":0},{"$f":"SUM(AP1015:AS1015)-L1015","v":0},{"$f":"IF($U1015=$AU$646,$M1015,0)","v":0},{"$f":"IF($U1015=$AV$646,$M1015,0)","v":0},{"$f":"IF($U1015=$AW$646,$M1015,0)+IF($U1015=$AX$646,$M1015,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1015=$AX$646,$M1015,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1015:AX1015)-M1015","v":0},{"$f":"IF($U1015=$AZ$646,$N1015,0)","v":0},{"$f":"IF($U1015=$BA$646,$N1015,0)","v":0},{"$f":"IF($U1015=$BB$646,$N1015,0)+IF($U1015=$BC$646,$N1015,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1015=$BC$646,$N1015,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ1015:BC1015)-N1015","v":0},{"$f":"IF($U1015=$BE$646,$O1015,0)","v":0},{"$f":"IF($U1015=$BF$646,$O1015,0)","v":0},{"$f":"IF($U1015=$BG$646,$O1015,0)+IF($U1015=$BH$646,$O1015,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1015=$BH$646,$O1015,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1015=$BJ$646,$P1015,0)","v":0},{"$f":"IF($U1015=$BK$646,$P1015,0)","v":0},{"$f":"IF($U1015=$BL$646,$P1015,0)+IF($U1015=$BM$646,$P1015,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1015=$BM$646,$P1015,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ1015:BM1015)-P1015","v":0},{"$f":"IF($U1015=$BO$646,$Q1015,0)","v":0},{"$f":"IF($U1015=$BP$646,$Q1015,0)","v":0},{"$f":"IF($U1015=$BQ$646,$Q1015,0)+IF($U1015=$BR$646,$Q1015,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1015=$BR$646,$Q1015,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO1015:BR1015)-Q1015","v":0},{"$f":"IF($U1015=$BT$646,$R1015,0)","v":0},{"$f":"IF($U1015=$BU$646,$R1015,0)","v":0},{"$f":"IF($U1015=$BV$646,$R1015,0)+IF($U1015=$BW$646,$R1015,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1015=$BW$646,$R1015,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT1015:BW1015)-R1015","v":0},0]
[1007,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1009","v":211203734.00422862},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!D$9,FALSE)*$G1016","v":207263382.96787548},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!E$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!F$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!G$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!H$9,FALSE)*$G1016","v":3940351.0363531504},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!I$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!J$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!K$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!L$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!M$9,FALSE)*$G1016","v":0},{"$f":"VLOOKUP($F1016,range,'COS Alloc Factors'!N$9,FALSE)*$G1016","v":0},{"$f":"SUM(L1016:R1016)+H1016","v":211203734.00422862},0,"Distribution Plant",{"$f":"IF($U1016=$V$646,$H1016,0)","v":0},{"$f":"IF($U1016=$W$646,$H1016,0)","v":207263382.96787548},{"$f":"IF($U1016=$X$646,$H1016,0)+IF($U1016=$Y$646,$H1016,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1016=$Y$646,$H1016,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1016:Y1016)-H1016","v":0},{"$f":"IF($U1016=$AA$646,$I1016,0)","v":0},{"$f":"IF($U1016=$AB$646,$I1016,0)","v":0},{"$f":"IF($U1016=$AC$646,$I1016,0)+IF($U1016=$AD$646,$I1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AD$646,$I1016,0)*$Y$643","v":0},{"$f":"SUM(AA1016:AD1016)-I1016","v":0},{"$f":"IF($U1016=$AF$646,$J1016,0)","v":0},{"$f":"IF($U1016=$AG$646,$J1016,0)","v":0},{"$f":"IF($U1016=$AH$646,$J1016,0)+IF($U1016=$AI$646,$J1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AI$646,$J1016,0)*$Y$643","v":0},{"$f":"SUM(AF1016:AI1016)-J1016","v":0},{"$f":"IF($U1016=$AK$646,$K1016,0)","v":0},{"$f":"IF($U1016=$AL$646,$K1016,0)","v":0},{"$f":"IF($U1016=$AM$646,$K1016,0)+IF($U1016=$AN$646,$K1016,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1016=$AN$646,$K1016,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1016:AN1016)-K1016","v":0},{"$f":"IF($U1016=$AP$646,$L1016,0)","v":0},{"$f":"IF($U1016=$AQ$646,$L1016,0)","v":3940351.0363531504},{"$f":"IF($U1016=$AR$646,$L1016,0)+IF($U1016=$AS$646,$L1016,0)*$X$643","v":0},{"$f":"IF($U1016=$AS$646,$L1016,0)*$Y$643","v":0},{"$f":"SUM(AP1016:AS1016)-L1016","v":0},{"$f":"IF($U1016=$AU$646,$M1016,0)","v":0},{"$f":"IF($U1016=$AV$646,$M1016,0)","v":0},{"$f":"IF($U1016=$AW$646,$M1016,0)+IF($U1016=$AX$646,$M1016,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1016=$AX$646,$M1016,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1016:AX1016)-M1016","v":0},{"$f":"IF($U1016=$AZ$646,$N1016,0)","v":0},{"$f":"IF($U1016=$BA$646,$N1016,0)","v":0},{"$f":"IF($U1016=$BB$646,$N1016,0)+IF($U1016=$BC$646,$N1016,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1016=$BC$646,$N1016,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ1016:BC1016)-N1016","v":0},{"$f":"IF($U1016=$BE$646,$O1016,0)","v":0},{"$f":"IF($U1016=$BF$646,$O1016,0)","v":0},{"$f":"IF($U1016=$BG$646,$O1016,0)+IF($U1016=$BH$646,$O1016,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1016=$BH$646,$O1016,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1016=$BJ$646,$P1016,0)","v":0},{"$f":"IF($U1016=$BK$646,$P1016,0)","v":0},{"$f":"IF($U1016=$BL$646,$P1016,0)+IF($U1016=$BM$646,$P1016,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1016=$BM$646,$P1016,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ1016:BM1016)-P1016","v":0},{"$f":"IF($U1016=$BO$646,$Q1016,0)","v":0},{"$f":"IF($U1016=$BP$646,$Q1016,0)","v":0},{"$f":"IF($U1016=$BQ$646,$Q1016,0)+IF($U1016=$BR$646,$Q1016,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1016=$BR$646,$Q1016,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO1016:BR1016)-Q1016","v":0},{"$f":"IF($U1016=$BT$646,$R1016,0)","v":0},{"$f":"IF($U1016=$BU$646,$R1016,0)","v":0},{"$f":"IF($U1016=$BV$646,$R1016,0)+IF($U1016=$BW$646,$R1016,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1016=$BW$646,$R1016,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT1016:BW1016)-R1016","v":0},0]
[1008,null,null,"Total",null,null,{"$f":"SUM(G1015:G1016)","v":211203734.00422862},207263382.96787548,0,0,0,3940351.0363531504,0,0,0,0,0,0,211203734.00422862,0,null,{"$f":"SUM(V1015:V1016)","v":0},{"$f":"SUM(W1015:W1016)","v":207263382.96787548},{"$f":"SUM(X1015:X1016)","v":0},{"$f":"SUM(Y1015:Y1016)","v":0},{"$f":"SUM(V1017:Y1017)-H1017","v":0},{"$f":"SUM(AA1015:AA1016)","v":0},{"$f":"SUM(AB1015:AB1016)","v":0},{"$f":"SUM(AC1015:AC1016)","v":0},{"$f":"SUM(AD1015:AD1016)","v":0},{"$f":"SUM(AA1017:AD1017)-I1017","v":0},{"$f":"SUM(AF1015:AF1016)","v":0},{"$f":"SUM(AG1015:AG1016)","v":0},{"$f":"SUM(AH1015:AH1016)","v":0},{"$f":"SUM(AI1015:AI1016)","v":0},{"$f":"SUM(AF1017:AI1017)-J1017","v":0},{"$f":"SUM(AK1015:AK1016)","v":0},{"$f":"SUM(AL1015:AL1016)","v":0},{"$f":"SUM(AM1015:AM1016)","v":0},{"$f":"SUM(AN1015:AN1016)","v":0},{"$f":"SUM(AK1017:AN1017)-K1017","v":0},{"$f":"SUM(AP1015:AP1016)","v":0},{"$f":"SUM(AQ1015:AQ1016)","v":3940351.0363531504},{"$f":"SUM(AR1015:AR1016)","v":0},{"$f":"SUM(AS1015:AS1016)","v":0},{"$f":"SUM(AP1017:AS1017)-L1017","v":0},{"$f":"SUM(AU1015:AU1016)","v":0},{"$f":"SUM(AV1015:AV1016)","v":0},{"$f":"SUM(AW1015:AW1016)","v":0},{"$f":"SUM(AX1015:AX1016)","v":0},{"$f":"SUM(AU1017:AX1017)-M1017","v":0},{"$f":"SUM(AZ1015:AZ1016)","v":0},{"$f":"SUM(BA1015:BA1016)","v":0},{"$f":"SUM(BB1015:BB1016)","v":0},{"$f":"SUM(BC1015:BC1016)","v":0},{"$f":"SUM(AZ1017:BC1017)-N1017","v":0},{"$f":"SUM(BE1015:BE1016)","v":0},{"$f":"SUM(BF1015:BF1016)","v":0},{"$f":"SUM(BG1015:BG1016)","v":0},{"$f":"SUM(BH1015:BH1016)","v":0},0,{"$f":"SUM(BJ1015:BJ1016)","v":0},{"$f":"SUM(BK1015:BK1016)","v":0},{"$f":"SUM(BL1015:BL1016)","v":0},{"$f":"SUM(BM1015:BM1016)","v":0},{"$f":"SUM(BJ1017:BM1017)-P1017","v":0},{"$f":"SUM(BO1015:BO1016)","v":0},{"$f":"SUM(BP1015:BP1016)","v":0},{"$f":"SUM(BQ1015:BQ1016)","v":0},{"$f":"SUM(BR1015:BR1016)","v":0},{"$f":"SUM(BO1017:BR1017)-Q1017","v":0},{"$f":"SUM(BT1015:BT1016)","v":0},{"$f":"SUM(BU1015:BU1016)","v":0},{"$f":"SUM(BV1015:BV1016)","v":0},{"$f":"SUM(BW1015:BW1016)","v":0},{"$f":"SUM(BT1017:BW1017)-R1017","v":0},0]
[1009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1010,null,360,"LNG Plant - Land",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1011,null,null,"Wyoming",null,"Firm Sales less NGV",0,{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!D$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!E$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!F$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!G$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!H$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!I$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!J$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!K$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!L$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!M$9,FALSE)*$G1020","v":0},{"$f":"VLOOKUP($F1020,range,'COS Alloc Factors'!N$9,FALSE)*$G1020","v":0},{"$f":"SUM(L1020:R1020)+H1020","v":0},0,"Distribution Plant",{"$f":"IF($U1020=$V$646,$H1020,0)","v":0},{"$f":"IF($U1020=$W$646,$H1020,0)","v":0},{"$f":"IF($U1020=$X$646,$H1020,0)+IF($U1020=$Y$646,$H1020,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1020=$Y$646,$H1020,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1020:Y1020)-H1020","v":0},{"$f":"IF($U1020=$AA$646,$I1020,0)","v":0},{"$f":"IF($U1020=$AB$646,$I1020,0)","v":0},{"$f":"IF($U1020=$AC$646,$I1020,0)+IF($U1020=$AD$646,$I1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AD$646,$I1020,0)*$Y$643","v":0},{"$f":"SUM(AA1020:AD1020)-I1020","v":0},{"$f":"IF($U1020=$AF$646,$J1020,0)","v":0},{"$f":"IF($U1020=$AG$646,$J1020,0)","v":0},{"$f":"IF($U1020=$AH$646,$J1020,0)+IF($U1020=$AI$646,$J1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AI$646,$J1020,0)*$Y$643","v":0},{"$f":"SUM(AF1020:AI1020)-J1020","v":0},{"$f":"IF($U1020=$AK$646,$K1020,0)","v":0},{"$f":"IF($U1020=$AL$646,$K1020,0)","v":0},{"$f":"IF($U1020=$AM$646,$K1020,0)+IF($U1020=$AN$646,$K1020,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1020=$AN$646,$K1020,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1020:AN1020)-K1020","v":0},{"$f":"IF($U1020=$AP$646,$L1020,0)","v":0},{"$f":"IF($U1020=$AQ$646,$L1020,0)","v":0},{"$f":"IF($U1020=$AR$646,$L1020,0)+IF($U1020=$AS$646,$L1020,0)*$X$643","v":0},{"$f":"IF($U1020=$AS$646,$L1020,0)*$Y$643","v":0},{"$f":"SUM(AP1020:AS1020)-L1020","v":0},{"$f":"IF($U1020=$AU$646,$M1020,0)","v":0},{"$f":"IF($U1020=$AV$646,$M1020,0)","v":0},{"$f":"IF($U1020=$AW$646,$M1020,0)+IF($U1020=$AX$646,$M1020,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1020=$AX$646,$M1020,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1020:AX1020)-M1020","v":0},{"$f":"IF($U1020=$AZ$646,$N1020,0)","v":0},{"$f":"IF($U1020=$BA$646,$N1020,0)","v":0},{"$f":"IF($U1020=$BB$646,$N1020,0)+IF($U1020=$BC$646,$N1020,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1020=$BC$646,$N1020,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ1020:BC1020)-N1020","v":0},{"$f":"IF($U1020=$BE$646,$O1020,0)","v":0},{"$f":"IF($U1020=$BF$646,$O1020,0)","v":0},{"$f":"IF($U1020=$BG$646,$O1020,0)+IF($U1020=$BH$646,$O1020,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1020=$BH$646,$O1020,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1020=$BJ$646,$P1020,0)","v":0},{"$f":"IF($U1020=$BK$646,$P1020,0)","v":0},{"$f":"IF($U1020=$BL$646,$P1020,0)+IF($U1020=$BM$646,$P1020,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1020=$BM$646,$P1020,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ1020:BM1020)-P1020","v":0},{"$f":"IF($U1020=$BO$646,$Q1020,0)","v":0},{"$f":"IF($U1020=$BP$646,$Q1020,0)","v":0},{"$f":"IF($U1020=$BQ$646,$Q1020,0)+IF($U1020=$BR$646,$Q1020,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1020=$BR$646,$Q1020,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO1020:BR1020)-Q1020","v":0},{"$f":"IF($U1020=$BT$646,$R1020,0)","v":0},{"$f":"IF($U1020=$BU$646,$R1020,0)","v":0},{"$f":"IF($U1020=$BV$646,$R1020,0)+IF($U1020=$BW$646,$R1020,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1020=$BW$646,$R1020,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT1020:BW1020)-R1020","v":0},0]
[1012,null,null,"Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1005","v":14173435.91},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!D$9,FALSE)*$G1021","v":13909007.285477977},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!E$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!F$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!G$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!H$9,FALSE)*$G1021","v":264428.62452202331},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!I$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!J$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!K$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!L$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!M$9,FALSE)*$G1021","v":0},{"$f":"VLOOKUP($F1021,range,'COS Alloc Factors'!N$9,FALSE)*$G1021","v":0},{"$f":"SUM(L1021:R1021)+H1021","v":14173435.91},0,"Distribution Plant",{"$f":"IF($U1021=$V$646,$H1021,0)","v":0},{"$f":"IF($U1021=$W$646,$H1021,0)","v":13909007.285477977},{"$f":"IF($U1021=$X$646,$H1021,0)+IF($U1021=$Y$646,$H1021,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1021=$Y$646,$H1021,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1021:Y1021)-H1021","v":0},{"$f":"IF($U1021=$AA$646,$I1021,0)","v":0},{"$f":"IF($U1021=$AB$646,$I1021,0)","v":0},{"$f":"IF($U1021=$AC$646,$I1021,0)+IF($U1021=$AD$646,$I1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AD$646,$I1021,0)*$Y$643","v":0},{"$f":"SUM(AA1021:AD1021)-I1021","v":0},{"$f":"IF($U1021=$AF$646,$J1021,0)","v":0},{"$f":"IF($U1021=$AG$646,$J1021,0)","v":0},{"$f":"IF($U1021=$AH$646,$J1021,0)+IF($U1021=$AI$646,$J1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AI$646,$J1021,0)*$Y$643","v":0},{"$f":"SUM(AF1021:AI1021)-J1021","v":0},{"$f":"IF($U1021=$AK$646,$K1021,0)","v":0},{"$f":"IF($U1021=$AL$646,$K1021,0)","v":0},{"$f":"IF($U1021=$AM$646,$K1021,0)+IF($U1021=$AN$646,$K1021,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1021=$AN$646,$K1021,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1021:AN1021)-K1021","v":0},{"$f":"IF($U1021=$AP$646,$L1021,0)","v":0},{"$f":"IF($U1021=$AQ$646,$L1021,0)","v":264428.62452202331},{"$f":"IF($U1021=$AR$646,$L1021,0)+IF($U1021=$AS$646,$L1021,0)*$X$643","v":0},{"$f":"IF($U1021=$AS$646,$L1021,0)*$Y$643","v":0},{"$f":"SUM(AP1021:AS1021)-L1021","v":0},{"$f":"IF($U1021=$AU$646,$M1021,0)","v":0},{"$f":"IF($U1021=$AV$646,$M1021,0)","v":0},{"$f":"IF($U1021=$AW$646,$M1021,0)+IF($U1021=$AX$646,$M1021,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1021=$AX$646,$M1021,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1021:AX1021)-M1021","v":0},{"$f":"IF($U1021=$AZ$646,$N1021,0)","v":0},{"$f":"IF($U1021=$BA$646,$N1021,0)","v":0},{"$f":"IF($U1021=$BB$646,$N1021,0)+IF($U1021=$BC$646,$N1021,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1021=$BC$646,$N1021,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ1021:BC1021)-N1021","v":0},{"$f":"IF($U1021=$BE$646,$O1021,0)","v":0},{"$f":"IF($U1021=$BF$646,$O1021,0)","v":0},{"$f":"IF($U1021=$BG$646,$O1021,0)+IF($U1021=$BH$646,$O1021,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1021=$BH$646,$O1021,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1021=$BJ$646,$P1021,0)","v":0},{"$f":"IF($U1021=$BK$646,$P1021,0)","v":0},{"$f":"IF($U1021=$BL$646,$P1021,0)+IF($U1021=$BM$646,$P1021,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1021=$BM$646,$P1021,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ1021:BM1021)-P1021","v":0},{"$f":"IF($U1021=$BO$646,$Q1021,0)","v":0},{"$f":"IF($U1021=$BP$646,$Q1021,0)","v":0},{"$f":"IF($U1021=$BQ$646,$Q1021,0)+IF($U1021=$BR$646,$Q1021,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1021=$BR$646,$Q1021,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO1021:BR1021)-Q1021","v":0},{"$f":"IF($U1021=$BT$646,$R1021,0)","v":0},{"$f":"IF($U1021=$BU$646,$R1021,0)","v":0},{"$f":"IF($U1021=$BV$646,$R1021,0)+IF($U1021=$BW$646,$R1021,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1021=$BW$646,$R1021,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT1021:BW1021)-R1021","v":0},0]
[1013,null,null,"Total",null,null,{"$f":"SUM(G1020:G1021)","v":14173435.91},{"$f":"SUM(H1020:H1021)","v":13909007.285477977},0,0,0,264428.62452202331,0,0,0,0,0,0,14173435.91,0,null,{"$f":"SUM(V1020:V1021)","v":0},{"$f":"SUM(W1020:W1021)","v":13909007.285477977},0,0,{"$f":"SUM(V1022:Y1022)-H1022","v":0},{"$f":"SUM(AA1020:AA1021)","v":0},{"$f":"SUM(AB1020:AB1021)","v":0},0,0,{"$f":"SUM(AA1022:AD1022)-I1022","v":0},{"$f":"SUM(AF1020:AF1021)","v":0},{"$f":"SUM(AG1020:AG1021)","v":0},0,0,{"$f":"SUM(AF1022:AI1022)-J1022","v":0},{"$f":"SUM(AK1020:AK1021)","v":0},{"$f":"SUM(AL1020:AL1021)","v":0},0,0,{"$f":"SUM(AK1022:AN1022)-K1022","v":0},{"$f":"SUM(AP1020:AP1021)","v":0},{"$f":"SUM(AQ1020:AQ1021)","v":264428.62452202331},0,0,{"$f":"SUM(AP1022:AS1022)-L1022","v":0},{"$f":"SUM(AU1020:AU1021)","v":0},{"$f":"SUM(AV1020:AV1021)","v":0},0,0,{"$f":"SUM(AU1022:AX1022)-M1022","v":0},{"$f":"SUM(AZ1020:AZ1021)","v":0},{"$f":"SUM(BA1020:BA1021)","v":0},0,0,{"$f":"SUM(AZ1022:BC1022)-N1022","v":0},{"$f":"SUM(BE1020:BE1021)","v":0},{"$f":"SUM(BF1020:BF1021)","v":0},0,0,0,{"$f":"SUM(BJ1020:BJ1021)","v":0},{"$f":"SUM(BK1020:BK1021)","v":0},0,0,{"$f":"SUM(BJ1022:BM1022)-P1022","v":0},{"$f":"SUM(BO1020:BO1021)","v":0},{"$f":"SUM(BP1020:BP1021)","v":0},0,0,{"$f":"SUM(BO1022:BR1022)-Q1022","v":0},{"$f":"SUM(BT1020:BT1021)","v":0},{"$f":"SUM(BU1020:BU1021)","v":0},0,0,{"$f":"SUM(BT1022:BW1022)-R1022","v":0},0]
[1014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1015,null,"Total Storage Plant",null,null,null,{"$f":"SUM(G1022+G1017)","v":225377169.91422862},{"$f":"SUM(H1022+H1017)","v":221172390.25335345},0,0,0,4204779.6608751733,0,0,0,0,0,0,225377169.91422862,0,null,{"$f":"V1022+V1017","v":0},{"$f":"W1022+W1017","v":221172390.25335345},0,0,{"$f":"SUM(V1024:Y1024)-H1024","v":0},{"$f":"AA1022+AA1017","v":0},{"$f":"AB1022+AB1017","v":0},0,0,{"$f":"SUM(AA1024:AD1024)-I1024","v":0},{"$f":"AF1022+AF1017","v":0},{"$f":"AG1022+AG1017","v":0},0,0,{"$f":"SUM(AF1024:AI1024)-J1024","v":0},{"$f":"AK1022+AK1017","v":0},{"$f":"AL1022+AL1017","v":0},0,0,{"$f":"SUM(AK1024:AN1024)-K1024","v":0},{"$f":"AP1022+AP1017","v":0},{"$f":"AQ1022+AQ1017","v":4204779.6608751733},0,0,{"$f":"SUM(AP1024:AS1024)-L1024","v":0},{"$f":"AU1022+AU1017","v":0},{"$f":"AV1022+AV1017","v":0},0,0,{"$f":"SUM(AU1024:AX1024)-M1024","v":0},{"$f":"AZ1022+AZ1017","v":0},{"$f":"BA1022+BA1017","v":0},0,0,{"$f":"SUM(AZ1024:BC1024)-N1024","v":0},{"$f":"BE1022+BE1017","v":0},{"$f":"BF1022+BF1017","v":0},0,0,0,{"$f":"BJ1022+BJ1017","v":0},{"$f":"BK1022+BK1017","v":0},0,0,{"$f":"SUM(BJ1024:BM1024)-P1024","v":0},{"$f":"BO1022+BO1017","v":0},{"$f":"BP1022+BP1017","v":0},0,0,{"$f":"SUM(BO1024:BR1024)-Q1024","v":0},{"$f":"BT1022+BT1017","v":0},{"$f":"BU1022+BU1017","v":0},0,0,{"$f":"SUM(BT1024:BW1024)-R1024","v":0},0]
[1016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1017,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[1018,null,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V1027:Y1027)-H1027","v":0},null,null,null,null,{"$f":"SUM(AA1027:AD1027)-I1027","v":0},null,null,null,null,{"$f":"SUM(AF1027:AI1027)-J1027","v":0},null,null,null,null,{"$f":"SUM(AK1027:AN1027)-K1027","v":0},null,null,null,null,{"$f":"SUM(AP1027:AS1027)-L1027","v":0},null,null,null,null,{"$f":"SUM(AU1027:AX1027)-M1027","v":0},null,null,null,null,{"$f":"SUM(AZ1027:BC1027)-N1027","v":0},null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1027:BM1027)-P1027","v":0},null,null,null,null,{"$f":"SUM(BO1027:BR1027)-Q1027","v":0},null,null,null,null,{"$f":"SUM(BT1027:BW1027)-R1027","v":0},0]
[1019,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1016","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!D$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!E$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!F$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!G$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!H$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!I$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!J$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!K$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!L$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!M$9,FALSE)*$G1028","v":0},{"$f":"VLOOKUP($F1028,range,'COS Alloc Factors'!N$9,FALSE)*$G1028","v":0},{"$f":"SUM(L1028:R1028)+H1028","v":0},0,"Distribution Plant",{"$f":"IF($U1028=$V$646,$H1028,0)","v":0},{"$f":"IF($U1028=$W$646,$H1028,0)","v":0},{"$f":"IF($U1028=$X$646,$H1028,0)+IF($U1028=$Y$646,$H1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1028=$Y$646,$H1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1028=$AA$646,$I1028,0)","v":0},{"$f":"IF($U1028=$AB$646,$I1028,0)","v":0},{"$f":"IF($U1028=$AC$646,$I1028,0)+IF($U1028=$AD$646,$I1028,0)*$X$643","v":0},{"$f":"IF($U1028=$AD$646,$I1028,0)*$Y$643","v":0},0,{"$f":"IF($U1028=$AF$646,$J1028,0)","v":0},{"$f":"IF($U1028=$AG$646,$J1028,0)","v":0},{"$f":"IF($U1028=$AH$646,$J1028,0)+IF($U1028=$AI$646,$J1028,0)*$X$643","v":0},{"$f":"IF($U1028=$AI$646,$J1028,0)*$Y$643","v":0},0,{"$f":"IF($U1028=$AK$646,$K1028,0)","v":0},{"$f":"IF($U1028=$AL$646,$K1028,0)","v":0},{"$f":"IF($U1028=$AM$646,$K1028,0)+IF($U1028=$AN$646,$K1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1028=$AN$646,$K1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1028=$AP$646,$L1028,0)","v":0},{"$f":"IF($U1028=$AQ$646,$L1028,0)","v":0},{"$f":"IF($U1028=$AR$646,$L1028,0)+IF($U1028=$AS$646,$L1028,0)*$X$643","v":0},{"$f":"IF($U1028=$AS$646,$L1028,0)*$Y$643","v":0},0,{"$f":"IF($U1028=$AU$646,$M1028,0)","v":0},{"$f":"IF($U1028=$AV$646,$M1028,0)","v":0},{"$f":"IF($U1028=$AW$646,$M1028,0)+IF($U1028=$AX$646,$M1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1028=$AX$646,$M1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1028=$AZ$646,$N1028,0)","v":0},{"$f":"IF($U1028=$BA$646,$N1028,0)","v":0},{"$f":"IF($U1028=$BB$646,$N1028,0)+IF($U1028=$BC$646,$N1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1028=$BC$646,$N1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1028=$BE$646,$O1028,0)","v":0},{"$f":"IF($U1028=$BF$646,$O1028,0)","v":0},{"$f":"IF($U1028=$BG$646,$O1028,0)+IF($U1028=$BH$646,$O1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1028=$BH$646,$O1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1028=$BJ$646,$P1028,0)","v":0},{"$f":"IF($U1028=$BK$646,$P1028,0)","v":0},{"$f":"IF($U1028=$BL$646,$P1028,0)+IF($U1028=$BM$646,$P1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1028=$BM$646,$P1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1028=$BO$646,$Q1028,0)","v":0},{"$f":"IF($U1028=$BP$646,$Q1028,0)","v":0},{"$f":"IF($U1028=$BQ$646,$Q1028,0)+IF($U1028=$BR$646,$Q1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1028=$BR$646,$Q1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1028=$BT$646,$R1028,0)","v":0},{"$f":"IF($U1028=$BU$646,$R1028,0)","v":0},{"$f":"IF($U1028=$BV$646,$R1028,0)+IF($U1028=$BW$646,$R1028,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1028=$BW$646,$R1028,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1020,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1017","v":37403782.533816859},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!D$9,FALSE)*$G1029","v":32415574.463370126},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!E$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!F$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!G$9,FALSE)*$G1029","v":0},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!H$9,FALSE)*$G1029","v":204890.8612314144},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!I$9,FALSE)*$G1029","v":18194.708274679611},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!J$9,FALSE)*$G1029","v":1073925.9715219354},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!K$9,FALSE)*$G1029","v":1247902.9373455264},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!L$9,FALSE)*$G1029","v":1318342.9526024375},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!M$9,FALSE)*$G1029","v":1116106.3509066927},{"$f":"VLOOKUP($F1029,range,'COS Alloc Factors'!N$9,FALSE)*$G1029","v":8844.2885640453187},{"$f":"SUM(L1029:R1029)+H1029","v":37403782.533816859},0,"Distribution Plant",{"$f":"IF($U1029=$V$646,$H1029,0)","v":0},{"$f":"IF($U1029=$W$646,$H1029,0)","v":32415574.463370126},{"$f":"IF($U1029=$X$646,$H1029,0)+IF($U1029=$Y$646,$H1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1029=$Y$646,$H1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1029=$AA$646,$I1029,0)","v":0},{"$f":"IF($U1029=$AB$646,$I1029,0)","v":0},{"$f":"IF($U1029=$AC$646,$I1029,0)+IF($U1029=$AD$646,$I1029,0)*$X$643","v":0},{"$f":"IF($U1029=$AD$646,$I1029,0)*$Y$643","v":0},0,{"$f":"IF($U1029=$AF$646,$J1029,0)","v":0},{"$f":"IF($U1029=$AG$646,$J1029,0)","v":0},{"$f":"IF($U1029=$AH$646,$J1029,0)+IF($U1029=$AI$646,$J1029,0)*$X$643","v":0},{"$f":"IF($U1029=$AI$646,$J1029,0)*$Y$643","v":0},0,{"$f":"IF($U1029=$AK$646,$K1029,0)","v":0},{"$f":"IF($U1029=$AL$646,$K1029,0)","v":0},{"$f":"IF($U1029=$AM$646,$K1029,0)+IF($U1029=$AN$646,$K1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1029=$AN$646,$K1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1029=$AP$646,$L1029,0)","v":0},{"$f":"IF($U1029=$AQ$646,$L1029,0)","v":204890.8612314144},{"$f":"IF($U1029=$AR$646,$L1029,0)+IF($U1029=$AS$646,$L1029,0)*$X$643","v":0},{"$f":"IF($U1029=$AS$646,$L1029,0)*$Y$643","v":0},0,{"$f":"IF($U1029=$AU$646,$M1029,0)","v":0},{"$f":"IF($U1029=$AV$646,$M1029,0)","v":18194.708274679611},{"$f":"IF($U1029=$AW$646,$M1029,0)+IF($U1029=$AX$646,$M1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1029=$AX$646,$M1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1029=$AZ$646,$N1029,0)","v":0},{"$f":"IF($U1029=$BA$646,$N1029,0)","v":1073925.9715219354},{"$f":"IF($U1029=$BB$646,$N1029,0)+IF($U1029=$BC$646,$N1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1029=$BC$646,$N1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1029=$BE$646,$O1029,0)","v":0},{"$f":"IF($U1029=$BF$646,$O1029,0)","v":1247902.9373455264},{"$f":"IF($U1029=$BG$646,$O1029,0)+IF($U1029=$BH$646,$O1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1029=$BH$646,$O1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1029=$BJ$646,$P1029,0)","v":0},{"$f":"IF($U1029=$BK$646,$P1029,0)","v":1318342.9526024375},{"$f":"IF($U1029=$BL$646,$P1029,0)+IF($U1029=$BM$646,$P1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1029=$BM$646,$P1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1029=$BO$646,$Q1029,0)","v":0},{"$f":"IF($U1029=$BP$646,$Q1029,0)","v":1116106.3509066927},{"$f":"IF($U1029=$BQ$646,$Q1029,0)+IF($U1029=$BR$646,$Q1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1029=$BR$646,$Q1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1029=$BT$646,$R1029,0)","v":0},{"$f":"IF($U1029=$BU$646,$R1029,0)","v":8844.2885640453187},{"$f":"IF($U1029=$BV$646,$R1029,0)+IF($U1029=$BW$646,$R1029,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1029=$BW$646,$R1029,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1021,null,null,"Total",null,null,{"$f":"SUM(G1028:G1029)","v":37403782.533816859},{"$f":"SUM(H1028:H1029)","v":32415574.463370126},{"$f":"SUM(I1028:I1029)","v":0},0,0,204890.8612314144,18194.708274679611,{"$f":"SUM(N1028:N1029)","v":1073925.9715219354},{"$f":"SUM(O1028:O1029)","v":1247902.9373455264},1318342.9526024375,1116106.3509066927,8844.2885640453187,{"$f":"SUM(S1028:S1029)","v":37403782.533816859},0,null,{"$f":"SUM(V1028:V1029)","v":0},{"$f":"SUM(W1028:W1029)","v":32415574.463370126},0,0,0,{"$f":"SUM(AA1028:AA1029)","v":0},{"$f":"SUM(AB1028:AB1029)","v":0},0,0,0,{"$f":"SUM(AF1028:AF1029)","v":0},{"$f":"SUM(AG1028:AG1029)","v":0},0,0,0,{"$f":"SUM(AK1028:AK1029)","v":0},{"$f":"SUM(AL1028:AL1029)","v":0},{"$f":"SUM(AM1028:AM1029)","v":0},{"$f":"SUM(AN1028:AN1029)","v":0},0,{"$f":"SUM(AP1028:AP1029)","v":0},{"$f":"SUM(AQ1028:AQ1029)","v":204890.8612314144},{"$f":"SUM(AR1028:AR1029)","v":0},{"$f":"SUM(AS1028:AS1029)","v":0},0,{"$f":"SUM(AU1028:AU1029)","v":0},{"$f":"SUM(AV1028:AV1029)","v":18194.708274679611},{"$f":"SUM(AW1028:AW1029)","v":0},{"$f":"SUM(AX1028:AX1029)","v":0},0,{"$f":"SUM(AZ1028:AZ1029)","v":0},{"$f":"SUM(BA1028:BA1029)","v":1073925.9715219354},0,0,0,{"$f":"SUM(BE1028:BE1029)","v":0},{"$f":"SUM(BF1028:BF1029)","v":1247902.9373455264},0,0,0,{"$f":"SUM(BJ1028:BJ1029)","v":0},{"$f":"SUM(BK1028:BK1029)","v":1318342.9526024375},0,0,0,{"$f":"SUM(BO1028:BO1029)","v":0},{"$f":"SUM(BP1028:BP1029)","v":1116106.3509066927},{"$f":"SUM(BQ1028:BQ1029)","v":0},{"$f":"SUM(BR1028:BR1029)","v":0},0,{"$f":"SUM(BT1028:BT1029)","v":0},{"$f":"SUM(BU1028:BU1029)","v":8844.2885640453187},{"$f":"SUM(BV1028:BV1029)","v":0},{"$f":"SUM(BW1028:BW1029)","v":0},0,0]
[1022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1023,null,"375","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1024,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1021","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!D$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!E$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!F$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!G$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!H$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!I$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!J$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!K$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!L$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!M$9,FALSE)*$G1033","v":0},{"$f":"VLOOKUP($F1033,range,'COS Alloc Factors'!N$9,FALSE)*$G1033","v":0},{"$f":"SUM(L1033:R1033)+H1033","v":0},0,"Distribution Plant",{"$f":"IF($U1033=$V$646,$H1033,0)","v":0},{"$f":"IF($U1033=$W$646,$H1033,0)","v":0},{"$f":"IF($U1033=$X$646,$H1033,0)+IF($U1033=$Y$646,$H1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1033=$Y$646,$H1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1033=$AA$646,$I1033,0)","v":0},{"$f":"IF($U1033=$AB$646,$I1033,0)","v":0},{"$f":"IF($U1033=$AC$646,$I1033,0)+IF($U1033=$AD$646,$I1033,0)*$X$643","v":0},{"$f":"IF($U1033=$AD$646,$I1033,0)*$Y$643","v":0},0,{"$f":"IF($U1033=$AF$646,$J1033,0)","v":0},{"$f":"IF($U1033=$AG$646,$J1033,0)","v":0},{"$f":"IF($U1033=$AH$646,$J1033,0)+IF($U1033=$AI$646,$J1033,0)*$X$643","v":0},{"$f":"IF($U1033=$AI$646,$J1033,0)*$Y$643","v":0},0,{"$f":"IF($U1033=$AK$646,$K1033,0)","v":0},{"$f":"IF($U1033=$AL$646,$K1033,0)","v":0},{"$f":"IF($U1033=$AM$646,$K1033,0)+IF($U1033=$AN$646,$K1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1033=$AN$646,$K1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1033=$AP$646,$L1033,0)","v":0},{"$f":"IF($U1033=$AQ$646,$L1033,0)","v":0},{"$f":"IF($U1033=$AR$646,$L1033,0)+IF($U1033=$AS$646,$L1033,0)*$X$643","v":0},{"$f":"IF($U1033=$AS$646,$L1033,0)*$Y$643","v":0},0,{"$f":"IF($U1033=$AU$646,$M1033,0)","v":0},{"$f":"IF($U1033=$AV$646,$M1033,0)","v":0},{"$f":"IF($U1033=$AW$646,$M1033,0)+IF($U1033=$AX$646,$M1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1033=$AX$646,$M1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1033=$AZ$646,$N1033,0)","v":0},{"$f":"IF($U1033=$BA$646,$N1033,0)","v":0},{"$f":"IF($U1033=$BB$646,$N1033,0)+IF($U1033=$BC$646,$N1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1033=$BC$646,$N1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1033=$BE$646,$O1033,0)","v":0},{"$f":"IF($U1033=$BF$646,$O1033,0)","v":0},{"$f":"IF($U1033=$BG$646,$O1033,0)+IF($U1033=$BH$646,$O1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1033=$BH$646,$O1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1033=$BJ$646,$P1033,0)","v":0},{"$f":"IF($U1033=$BK$646,$P1033,0)","v":0},{"$f":"IF($U1033=$BL$646,$P1033,0)+IF($U1033=$BM$646,$P1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1033=$BM$646,$P1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1033=$BO$646,$Q1033,0)","v":0},{"$f":"IF($U1033=$BP$646,$Q1033,0)","v":0},{"$f":"IF($U1033=$BQ$646,$Q1033,0)+IF($U1033=$BR$646,$Q1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1033=$BR$646,$Q1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1033=$BT$646,$R1033,0)","v":0},{"$f":"IF($U1033=$BU$646,$R1033,0)","v":0},{"$f":"IF($U1033=$BV$646,$R1033,0)+IF($U1033=$BW$646,$R1033,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1033=$BW$646,$R1033,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1025,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1022","v":23388187.337969657},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!D$9,FALSE)*$G1034","v":20269113.893274508},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!E$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!F$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!G$9,FALSE)*$G1034","v":0},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!H$9,FALSE)*$G1034","v":128116.07601412454},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!I$9,FALSE)*$G1034","v":11376.957539071896},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!J$9,FALSE)*$G1034","v":671514.48617148772},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!K$9,FALSE)*$G1034","v":780300.4322317529},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!L$9,FALSE)*$G1034","v":824345.82447058859},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!M$9,FALSE)*$G1034","v":697889.4287095964},{"$f":"VLOOKUP($F1034,range,'COS Alloc Factors'!N$9,FALSE)*$G1034","v":5530.2395585243075},{"$f":"SUM(L1034:R1034)+H1034","v":23388187.337969653},0,"Distribution Plant",{"$f":"IF($U1034=$V$646,$H1034,0)","v":0},{"$f":"IF($U1034=$W$646,$H1034,0)","v":20269113.893274508},{"$f":"IF($U1034=$X$646,$H1034,0)+IF($U1034=$Y$646,$H1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1034=$Y$646,$H1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1034=$AA$646,$I1034,0)","v":0},{"$f":"IF($U1034=$AB$646,$I1034,0)","v":0},{"$f":"IF($U1034=$AC$646,$I1034,0)+IF($U1034=$AD$646,$I1034,0)*$X$643","v":0},{"$f":"IF($U1034=$AD$646,$I1034,0)*$Y$643","v":0},0,{"$f":"IF($U1034=$AF$646,$J1034,0)","v":0},{"$f":"IF($U1034=$AG$646,$J1034,0)","v":0},{"$f":"IF($U1034=$AH$646,$J1034,0)+IF($U1034=$AI$646,$J1034,0)*$X$643","v":0},{"$f":"IF($U1034=$AI$646,$J1034,0)*$Y$643","v":0},0,{"$f":"IF($U1034=$AK$646,$K1034,0)","v":0},{"$f":"IF($U1034=$AL$646,$K1034,0)","v":0},{"$f":"IF($U1034=$AM$646,$K1034,0)+IF($U1034=$AN$646,$K1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1034=$AN$646,$K1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1034=$AP$646,$L1034,0)","v":0},{"$f":"IF($U1034=$AQ$646,$L1034,0)","v":128116.07601412454},{"$f":"IF($U1034=$AR$646,$L1034,0)+IF($U1034=$AS$646,$L1034,0)*$X$643","v":0},{"$f":"IF($U1034=$AS$646,$L1034,0)*$Y$643","v":0},0,{"$f":"IF($U1034=$AU$646,$M1034,0)","v":0},{"$f":"IF($U1034=$AV$646,$M1034,0)","v":11376.957539071896},{"$f":"IF($U1034=$AW$646,$M1034,0)+IF($U1034=$AX$646,$M1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1034=$AX$646,$M1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1034=$AZ$646,$N1034,0)","v":0},{"$f":"IF($U1034=$BA$646,$N1034,0)","v":671514.48617148772},{"$f":"IF($U1034=$BB$646,$N1034,0)+IF($U1034=$BC$646,$N1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1034=$BC$646,$N1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1034=$BE$646,$O1034,0)","v":0},{"$f":"IF($U1034=$BF$646,$O1034,0)","v":780300.4322317529},{"$f":"IF($U1034=$BG$646,$O1034,0)+IF($U1034=$BH$646,$O1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1034=$BH$646,$O1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1034=$BJ$646,$P1034,0)","v":0},{"$f":"IF($U1034=$BK$646,$P1034,0)","v":824345.82447058859},{"$f":"IF($U1034=$BL$646,$P1034,0)+IF($U1034=$BM$646,$P1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1034=$BM$646,$P1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1034=$BO$646,$Q1034,0)","v":0},{"$f":"IF($U1034=$BP$646,$Q1034,0)","v":697889.4287095964},{"$f":"IF($U1034=$BQ$646,$Q1034,0)+IF($U1034=$BR$646,$Q1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1034=$BR$646,$Q1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1034=$BT$646,$R1034,0)","v":0},{"$f":"IF($U1034=$BU$646,$R1034,0)","v":5530.2395585243075},{"$f":"IF($U1034=$BV$646,$R1034,0)+IF($U1034=$BW$646,$R1034,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1034=$BW$646,$R1034,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,{"$f":"SUM(AP1034:BW1034,V1034:Y1034)-S1034","v":0}]
[1026,null,null,"Total",null,null,{"$f":"SUM(G1033:G1034)","v":23388187.337969657},{"$f":"SUM(H1033:H1034)","v":20269113.893274508},{"$f":"SUM(I1033:I1034)","v":0},0,0,128116.07601412454,11376.957539071896,{"$f":"SUM(N1033:N1034)","v":671514.48617148772},{"$f":"SUM(O1033:O1034)","v":780300.4322317529},824345.82447058859,697889.4287095964,5530.2395585243075,{"$f":"SUM(S1033:S1034)","v":23388187.337969653},0,null,{"$f":"SUM(V1033:V1034)","v":0},{"$f":"SUM(W1033:W1034)","v":20269113.893274508},0,0,0,{"$f":"SUM(AA1033:AA1034)","v":0},{"$f":"SUM(AB1033:AB1034)","v":0},0,0,0,{"$f":"SUM(AF1033:AF1034)","v":0},{"$f":"SUM(AG1033:AG1034)","v":0},0,0,0,{"$f":"SUM(AK1033:AK1034)","v":0},{"$f":"SUM(AL1033:AL1034)","v":0},{"$f":"SUM(AM1033:AM1034)","v":0},{"$f":"SUM(AN1033:AN1034)","v":0},0,{"$f":"SUM(AP1033:AP1034)","v":0},{"$f":"SUM(AQ1033:AQ1034)","v":128116.07601412454},{"$f":"SUM(AR1033:AR1034)","v":0},{"$f":"SUM(AS1033:AS1034)","v":0},0,{"$f":"SUM(AU1033:AU1034)","v":0},{"$f":"SUM(AV1033:AV1034)","v":11376.957539071896},{"$f":"SUM(AW1033:AW1034)","v":0},{"$f":"SUM(AX1033:AX1034)","v":0},0,{"$f":"SUM(AZ1033:AZ1034)","v":0},{"$f":"SUM(BA1033:BA1034)","v":671514.48617148772},0,0,0,{"$f":"SUM(BE1033:BE1034)","v":0},{"$f":"SUM(BF1033:BF1034)","v":780300.4322317529},0,0,0,{"$f":"SUM(BJ1033:BJ1034)","v":0},{"$f":"SUM(BK1033:BK1034)","v":824345.82447058859},0,0,0,{"$f":"SUM(BO1033:BO1034)","v":0},{"$f":"SUM(BP1033:BP1034)","v":697889.4287095964},{"$f":"SUM(BQ1033:BQ1034)","v":0},{"$f":"SUM(BR1033:BR1034)","v":0},0,{"$f":"SUM(BT1033:BT1034)","v":0},{"$f":"SUM(BU1033:BU1034)","v":5530.2395585243075},{"$f":"SUM(BV1033:BV1034)","v":0},{"$f":"SUM(BW1033:BW1034)","v":0},0,0]
[1027,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1028,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1029,null,null,"Dist - Wy - Mains - SD",null,"SD Mains",{"$f":"'ROR-Model'!W1026","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!D$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!E$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!F$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!G$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!H$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!I$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!J$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!K$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!L$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!M$9,FALSE)*$G1038","v":0},{"$f":"VLOOKUP($F1038,range,'COS Alloc Factors'!N$9,FALSE)*$G1038","v":0},{"$f":"SUM(L1038:R1038)+H1038","v":0},0,"Distribution Plant",{"$f":"IF($U1038=$V$646,$H1038,0)","v":0},{"$f":"IF($U1038=$W$646,$H1038,0)","v":0},{"$f":"IF($U1038=$X$646,$H1038,0)+IF($U1038=$Y$646,$H1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1038=$Y$646,$H1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1038=$AA$646,$I1038,0)","v":0},{"$f":"IF($U1038=$AB$646,$I1038,0)","v":0},{"$f":"IF($U1038=$AC$646,$I1038,0)+IF($U1038=$AD$646,$I1038,0)*$X$643","v":0},{"$f":"IF($U1038=$AD$646,$I1038,0)*$Y$643","v":0},0,{"$f":"IF($U1038=$AF$646,$J1038,0)","v":0},{"$f":"IF($U1038=$AG$646,$J1038,0)","v":0},{"$f":"IF($U1038=$AH$646,$J1038,0)+IF($U1038=$AI$646,$J1038,0)*$X$643","v":0},{"$f":"IF($U1038=$AI$646,$J1038,0)*$Y$643","v":0},0,{"$f":"IF($U1038=$AK$646,$K1038,0)","v":0},{"$f":"IF($U1038=$AL$646,$K1038,0)","v":0},{"$f":"IF($U1038=$AM$646,$K1038,0)+IF($U1038=$AN$646,$K1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1038=$AN$646,$K1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1038=$AP$646,$L1038,0)","v":0},{"$f":"IF($U1038=$AQ$646,$L1038,0)","v":0},{"$f":"IF($U1038=$AR$646,$L1038,0)+IF($U1038=$AS$646,$L1038,0)*$X$643","v":0},{"$f":"IF($U1038=$AS$646,$L1038,0)*$Y$643","v":0},0,{"$f":"IF($U1038=$AU$646,$M1038,0)","v":0},{"$f":"IF($U1038=$AV$646,$M1038,0)","v":0},{"$f":"IF($U1038=$AW$646,$M1038,0)+IF($U1038=$AX$646,$M1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1038=$AX$646,$M1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1038=$AZ$646,$N1038,0)","v":0},{"$f":"IF($U1038=$BA$646,$N1038,0)","v":0},{"$f":"IF($U1038=$BB$646,$N1038,0)+IF($U1038=$BC$646,$N1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1038=$BC$646,$N1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1038=$BE$646,$O1038,0)","v":0},{"$f":"IF($U1038=$BF$646,$O1038,0)","v":0},{"$f":"IF($U1038=$BG$646,$O1038,0)+IF($U1038=$BH$646,$O1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1038=$BH$646,$O1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1038=$BJ$646,$P1038,0)","v":0},{"$f":"IF($U1038=$BK$646,$P1038,0)","v":0},{"$f":"IF($U1038=$BL$646,$P1038,0)+IF($U1038=$BM$646,$P1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1038=$BM$646,$P1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1038=$BO$646,$Q1038,0)","v":0},{"$f":"IF($U1038=$BP$646,$Q1038,0)","v":0},{"$f":"IF($U1038=$BQ$646,$Q1038,0)+IF($U1038=$BR$646,$Q1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1038=$BR$646,$Q1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1038=$BT$646,$R1038,0)","v":0},{"$f":"IF($U1038=$BU$646,$R1038,0)","v":0},{"$f":"IF($U1038=$BV$646,$R1038,0)+IF($U1038=$BW$646,$R1038,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1038=$BW$646,$R1038,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1030,null,null,"Dist - Wy - Mains - LD",null,"Distribution Throughput",{"$f":"'ROR-Model'!W1027","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!D$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!E$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!F$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!G$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!H$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!I$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!J$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!K$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!L$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!M$9,FALSE)*$G1039","v":0},{"$f":"VLOOKUP($F1039,range,'COS Alloc Factors'!N$9,FALSE)*$G1039","v":0},{"$f":"SUM(L1039:R1039)+H1039","v":0},0,"Throughput",{"$f":"IF($U1039=$V$646,$H1039,0)","v":0},{"$f":"IF($U1039=$W$646,$H1039,0)","v":0},{"$f":"IF($U1039=$X$646,$H1039,0)+IF($U1039=$Y$646,$H1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1039=$Y$646,$H1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1039=$AA$646,$I1039,0)","v":0},{"$f":"IF($U1039=$AB$646,$I1039,0)","v":0},{"$f":"IF($U1039=$AC$646,$I1039,0)+IF($U1039=$AD$646,$I1039,0)*$X$643","v":0},{"$f":"IF($U1039=$AD$646,$I1039,0)*$Y$643","v":0},0,{"$f":"IF($U1039=$AF$646,$J1039,0)","v":0},{"$f":"IF($U1039=$AG$646,$J1039,0)","v":0},{"$f":"IF($U1039=$AH$646,$J1039,0)+IF($U1039=$AI$646,$J1039,0)*$X$643","v":0},{"$f":"IF($U1039=$AI$646,$J1039,0)*$Y$643","v":0},0,{"$f":"IF($U1039=$AK$646,$K1039,0)","v":0},{"$f":"IF($U1039=$AL$646,$K1039,0)","v":0},{"$f":"IF($U1039=$AM$646,$K1039,0)+IF($U1039=$AN$646,$K1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1039=$AN$646,$K1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1039=$AP$646,$L1039,0)","v":0},{"$f":"IF($U1039=$AQ$646,$L1039,0)","v":0},{"$f":"IF($U1039=$AR$646,$L1039,0)+IF($U1039=$AS$646,$L1039,0)*$X$643","v":0},{"$f":"IF($U1039=$AS$646,$L1039,0)*$Y$643","v":0},0,{"$f":"IF($U1039=$AU$646,$M1039,0)","v":0},{"$f":"IF($U1039=$AV$646,$M1039,0)","v":0},{"$f":"IF($U1039=$AW$646,$M1039,0)+IF($U1039=$AX$646,$M1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1039=$AX$646,$M1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1039=$AZ$646,$N1039,0)","v":0},{"$f":"IF($U1039=$BA$646,$N1039,0)","v":0},{"$f":"IF($U1039=$BB$646,$N1039,0)+IF($U1039=$BC$646,$N1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1039=$BC$646,$N1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1039=$BE$646,$O1039,0)","v":0},{"$f":"IF($U1039=$BF$646,$O1039,0)","v":0},{"$f":"IF($U1039=$BG$646,$O1039,0)+IF($U1039=$BH$646,$O1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1039=$BH$646,$O1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1039=$BJ$646,$P1039,0)","v":0},{"$f":"IF($U1039=$BK$646,$P1039,0)","v":0},{"$f":"IF($U1039=$BL$646,$P1039,0)+IF($U1039=$BM$646,$P1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1039=$BM$646,$P1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1039=$BO$646,$Q1039,0)","v":0},{"$f":"IF($U1039=$BP$646,$Q1039,0)","v":0},{"$f":"IF($U1039=$BQ$646,$Q1039,0)+IF($U1039=$BR$646,$Q1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1039=$BR$646,$Q1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1039=$BT$646,$R1039,0)","v":0},{"$f":"IF($U1039=$BU$646,$R1039,0)","v":0},{"$f":"IF($U1039=$BV$646,$R1039,0)+IF($U1039=$BW$646,$R1039,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1039=$BW$646,$R1039,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1031,null,null,"Dist - Wy - Mains - Feeders",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1028","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!D$9,FALSE)*$G1040","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!E$9,FALSE)*$G1040","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!F$9,FALSE)*$G1040","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!G$9,FALSE)*$G1040","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!H$9,FALSE)*$G1040","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!I$9,FALSE)*$G1040","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!J$9,FALSE)*$G1040","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!K$9,FALSE)*$G1040","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!L$9,FALSE)*$G1040","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!M$9,FALSE)*$G1040","v":0},{"$f":"VLOOKUP($F1040,range,'COS Alloc Factors'!N$9,FALSE)*$G1040","v":0},{"$f":"SUM(L1040:R1040)+H1040","v":0},0,"Demand",{"$f":"IF($U1040=$V$646,$H1040,0)","v":0},{"$f":"IF($U1040=$W$646,$H1040,0)","v":0},{"$f":"IF($U1040=$X$646,$H1040,0)+IF($U1040=$Y$646,$H1040,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1040=$Y$646,$H1040,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1040=$AA$646,$I1040,0)","v":0},{"$f":"IF($U1040=$AB$646,$I1040,0)","v":0},{"$f":"IF($U1040=$AC$646,$I1040,0)+IF($U1040=$AD$646,$I1040,0)*$X$643","v":0},{"$f":"IF($U1040=$AD$646,$I1040,0)*$Y$643","v":0},0,{"$f":"IF($U1040=$AF$646,$J1040,0)","v":0},{"$f":"IF($U1040=$AG$646,$J1040,0)","v":0},{"$f":"IF($U1040=$AH$646,$J1040,0)+IF($U1040=$AI$646,$J1040,0)*$X$643","v":0},{"$f":"IF($U1040=$AI$646,$J1040,0)*$Y$643","v":0},0,{"$f":"IF($U1040=$AK$646,$K1040,0)","v":0},{"$f":"IF($U1040=$AL$646,$K1040,0)","v":0},{"$f":"IF($U1040=$AM$646,$K1040,0)+IF($U1040=$AN$646,$K1040,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1040=$AN$646,$K1040,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1040=$AP$646,$L1040,0)","v":0},{"$f":"IF($U1040=$AQ$646,$L1040,0)","v":0},{"$f":"IF($U1040=$AR$646,$L1040,0)+IF($U1040=$AS$646,$L1040,0)*$X$643","v":0},{"$f":"IF($U1040=$AS$646,$L1040,0)*$Y$643","v":0},0,{"$f":"IF($U1040=$AU$646,$M1040,0)","v":0},{"$f":"IF($U1040=$AV$646,$M1040,0)","v":0},{"$f":"IF($U1040=$AW$646,$M1040,0)+IF($U1040=$AX$646,$M1040,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1040=$AX$646,$M1040,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1040=$AZ$646,$N1040,0)","v":0},{"$f":"IF($U1040=$BA$646,$N1040,0)","v":0},{"$f":"IF($U1040=$BB$646,$N1040,0)+IF($U1040=$BC$646,$N1040,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1040=$BC$646,$N1040,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1040=$BE$646,$O1040,0)","v":0},{"$f":"IF($U1040=$BF$646,$O1040,0)","v":0},{"$f":"IF($U1040=$BG$646,$O1040,0)+IF($U1040=$BH$646,$O1040,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1040=$BH$646,$O1040,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1040=$BJ$646,$P1040,0)","v":0},{"$f":"IF($U1040=$BK$646,$P1040,0)","v":0},{"$f":"IF($U1040=$BL$646,$P1040,0)+IF($U1040=$BM$646,$P1040,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1040=$BM$646,$P1040,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1040=$BO$646,$Q1040,0)","v":0},{"$f":"IF($U1040=$BP$646,$Q1040,0)","v":0},{"$f":"IF($U1040=$BQ$646,$Q1040,0)+IF($U1040=$BR$646,$Q1040,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1040=$BR$646,$Q1040,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1040=$BT$646,$R1040,0)","v":0},{"$f":"IF($U1040=$BU$646,$R1040,0)","v":0},{"$f":"IF($U1040=$BV$646,$R1040,0)+IF($U1040=$BW$646,$R1040,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1040=$BW$646,$R1040,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1032,null,null,"Total Wyoming",null,null,{"$f":"SUM(G1038:G1040)","v":0},{"$f":"SUM(H1038:H1040)","v":0},{"$f":"SUM(I1038:I1040)","v":0},0,0,0,0,{"$f":"SUM(N1038:N1040)","v":0},{"$f":"SUM(O1038:O1040)","v":0},0,0,0,{"$f":"SUM(S1038:S1040)","v":0},0,null,{"$f":"SUM(V1038:V1040)","v":0},{"$f":"SUM(W1038:W1040)","v":0},0,0,0,{"$f":"SUM(AA1038:AA1040)","v":0},{"$f":"SUM(AB1038:AB1040)","v":0},0,0,0,{"$f":"SUM(AF1038:AF1040)","v":0},{"$f":"SUM(AG1038:AG1040)","v":0},0,0,0,{"$f":"SUM(AK1038:AK1040)","v":0},{"$f":"SUM(AL1038:AL1040)","v":0},{"$f":"SUM(AM1038:AM1040)","v":0},{"$f":"SUM(AN1038:AN1040)","v":0},0,{"$f":"SUM(AP1038:AP1040)","v":0},{"$f":"SUM(AQ1038:AQ1040)","v":0},{"$f":"SUM(AR1038:AR1040)","v":0},{"$f":"SUM(AS1038:AS1040)","v":0},0,{"$f":"SUM(AU1038:AU1040)","v":0},{"$f":"SUM(AV1038:AV1040)","v":0},{"$f":"SUM(AW1038:AW1040)","v":0},{"$f":"SUM(AX1038:AX1040)","v":0},0,{"$f":"SUM(AZ1038:AZ1040)","v":0},{"$f":"SUM(BA1038:BA1040)","v":0},0,0,0,{"$f":"SUM(BE1038:BE1040)","v":0},{"$f":"SUM(BF1038:BF1040)","v":0},0,0,0,{"$f":"SUM(BJ1038:BJ1040)","v":0},{"$f":"SUM(BK1038:BK1040)","v":0},0,0,0,{"$f":"SUM(BO1038:BO1040)","v":0},{"$f":"SUM(BP1038:BP1040)","v":0},{"$f":"SUM(BQ1038:BQ1040)","v":0},{"$f":"SUM(BR1038:BR1040)","v":0},0,{"$f":"SUM(BT1038:BT1040)","v":0},{"$f":"SUM(BU1038:BU1040)","v":0},{"$f":"SUM(BV1038:BV1040)","v":0},{"$f":"SUM(BW1038:BW1040)","v":0},0,0]
[1033,null,null,"Dist - Ut - Mains - SD",null,"SD Mains",{"$f":"'COS Input'!H43","v":1100605059.6870995},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!D$9,FALSE)*$G1042","v":1093326823.7819455},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!E$9,FALSE)*$G1042","v":0},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!F$9,FALSE)*$G1042","v":0},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!G$9,FALSE)*$G1042","v":0},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!H$9,FALSE)*$G1042","v":1445327.8081030783},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!I$9,FALSE)*$G1042","v":91409.739471426103},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!J$9,FALSE)*$G1042","v":3933307.4043325232},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!K$9,FALSE)*$G1042","v":1500751.6010190025},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!L$9,FALSE)*$G1042","v":182301.94107554923},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!M$9,FALSE)*$G1042","v":48341.509171922342},{"$f":"VLOOKUP($F1042,range,'COS Alloc Factors'!N$9,FALSE)*$G1042","v":76795.901980664712},{"$f":"SUM(L1042:R1042)+H1042","v":1100605059.6870997},0,"Distribution Plant",{"$f":"IF($U1042=$V$646,$H1042,0)","v":0},{"$f":"IF($U1042=$W$646,$H1042,0)","v":1093326823.7819455},{"$f":"IF($U1042=$X$646,$H1042,0)+IF($U1042=$Y$646,$H1042,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1042=$Y$646,$H1042,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1042=$AA$646,$I1042,0)","v":0},{"$f":"IF($U1042=$AB$646,$I1042,0)","v":0},{"$f":"IF($U1042=$AC$646,$I1042,0)+IF($U1042=$AD$646,$I1042,0)*$X$643","v":0},{"$f":"IF($U1042=$AD$646,$I1042,0)*$Y$643","v":0},0,{"$f":"IF($U1042=$AF$646,$J1042,0)","v":0},{"$f":"IF($U1042=$AG$646,$J1042,0)","v":0},{"$f":"IF($U1042=$AH$646,$J1042,0)+IF($U1042=$AI$646,$J1042,0)*$X$643","v":0},{"$f":"IF($U1042=$AI$646,$J1042,0)*$Y$643","v":0},0,{"$f":"IF($U1042=$AK$646,$K1042,0)","v":0},{"$f":"IF($U1042=$AL$646,$K1042,0)","v":0},{"$f":"IF($U1042=$AM$646,$K1042,0)+IF($U1042=$AN$646,$K1042,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1042=$AN$646,$K1042,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1042=$AP$646,$L1042,0)","v":0},{"$f":"IF($U1042=$AQ$646,$L1042,0)","v":1445327.8081030783},{"$f":"IF($U1042=$AR$646,$L1042,0)+IF($U1042=$AS$646,$L1042,0)*$X$643","v":0},{"$f":"IF($U1042=$AS$646,$L1042,0)*$Y$643","v":0},0,{"$f":"IF($U1042=$AU$646,$M1042,0)","v":0},{"$f":"IF($U1042=$AV$646,$M1042,0)","v":91409.739471426103},{"$f":"IF($U1042=$AW$646,$M1042,0)+IF($U1042=$AX$646,$M1042,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1042=$AX$646,$M1042,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1042=$AZ$646,$N1042,0)","v":0},{"$f":"IF($U1042=$BA$646,$N1042,0)","v":3933307.4043325232},{"$f":"IF($U1042=$BB$646,$N1042,0)+IF($U1042=$BC$646,$N1042,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1042=$BC$646,$N1042,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1042=$BE$646,$O1042,0)","v":0},{"$f":"IF($U1042=$BF$646,$O1042,0)","v":1500751.6010190025},{"$f":"IF($U1042=$BG$646,$O1042,0)+IF($U1042=$BH$646,$O1042,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1042=$BH$646,$O1042,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1042=$BJ$646,$P1042,0)","v":0},{"$f":"IF($U1042=$BK$646,$P1042,0)","v":182301.94107554923},{"$f":"IF($U1042=$BL$646,$P1042,0)+IF($U1042=$BM$646,$P1042,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1042=$BM$646,$P1042,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1042=$BO$646,$Q1042,0)","v":0},{"$f":"IF($U1042=$BP$646,$Q1042,0)","v":48341.509171922342},{"$f":"IF($U1042=$BQ$646,$Q1042,0)+IF($U1042=$BR$646,$Q1042,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1042=$BR$646,$Q1042,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1042=$BT$646,$R1042,0)","v":0},{"$f":"IF($U1042=$BU$646,$R1042,0)","v":76795.901980664712},{"$f":"IF($U1042=$BV$646,$R1042,0)+IF($U1042=$BW$646,$R1042,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1042=$BW$646,$R1042,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1034,null,null,"Dist - Ut - Mains - LD",null,"Distribution Throughput",{"$f":"'COS Input'!I43","v":182972993.97080782},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!D$9,FALSE)*$G1043","v":149610954.07962942},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!E$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!F$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!G$9,FALSE)*$G1043","v":0},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!H$9,FALSE)*$G1043","v":2812118.0371563234},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!I$9,FALSE)*$G1043","v":264707.34540353925},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!J$9,FALSE)*$G1043","v":10457856.465400742},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!K$9,FALSE)*$G1043","v":11964023.072576355},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!L$9,FALSE)*$G1043","v":6288732.6634000754},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!M$9,FALSE)*$G1043","v":1388746.4803703341},{"$f":"VLOOKUP($F1043,range,'COS Alloc Factors'!N$9,FALSE)*$G1043","v":185855.82687101632},{"$f":"SUM(L1043:R1043)+H1043","v":182972993.97080782},0,"Throughput",{"$f":"IF($U1043=$V$646,$H1043,0)","v":0},{"$f":"IF($U1043=$W$646,$H1043,0)","v":0},{"$f":"IF($U1043=$X$646,$H1043,0)+IF($U1043=$Y$646,$H1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":149610954.07962942},{"$f":"IF($U1043=$Y$646,$H1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1043=$AA$646,$I1043,0)","v":0},{"$f":"IF($U1043=$AB$646,$I1043,0)","v":0},{"$f":"IF($U1043=$AC$646,$I1043,0)+IF($U1043=$AD$646,$I1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AD$646,$I1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AF$646,$J1043,0)","v":0},{"$f":"IF($U1043=$AG$646,$J1043,0)","v":0},{"$f":"IF($U1043=$AH$646,$J1043,0)+IF($U1043=$AI$646,$J1043,0)*$X$643","v":0},{"$f":"IF($U1043=$AI$646,$J1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AK$646,$K1043,0)","v":0},{"$f":"IF($U1043=$AL$646,$K1043,0)","v":0},{"$f":"IF($U1043=$AM$646,$K1043,0)+IF($U1043=$AN$646,$K1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1043=$AN$646,$K1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1043=$AP$646,$L1043,0)","v":0},{"$f":"IF($U1043=$AQ$646,$L1043,0)","v":0},{"$f":"IF($U1043=$AR$646,$L1043,0)+IF($U1043=$AS$646,$L1043,0)*$X$643","v":2812118.0371563234},{"$f":"IF($U1043=$AS$646,$L1043,0)*$Y$643","v":0},0,{"$f":"IF($U1043=$AU$646,$M1043,0)","v":0},{"$f":"IF($U1043=$AV$646,$M1043,0)","v":0},{"$f":"IF($U1043=$AW$646,$M1043,0)+IF($U1043=$AX$646,$M1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":264707.34540353925},{"$f":"IF($U1043=$AX$646,$M1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1043=$AZ$646,$N1043,0)","v":0},{"$f":"IF($U1043=$BA$646,$N1043,0)","v":0},{"$f":"IF($U1043=$BB$646,$N1043,0)+IF($U1043=$BC$646,$N1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":10457856.465400742},{"$f":"IF($U1043=$BC$646,$N1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1043=$BE$646,$O1043,0)","v":0},{"$f":"IF($U1043=$BF$646,$O1043,0)","v":0},{"$f":"IF($U1043=$BG$646,$O1043,0)+IF($U1043=$BH$646,$O1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":11964023.072576355},{"$f":"IF($U1043=$BH$646,$O1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1043=$BJ$646,$P1043,0)","v":0},{"$f":"IF($U1043=$BK$646,$P1043,0)","v":0},{"$f":"IF($U1043=$BL$646,$P1043,0)+IF($U1043=$BM$646,$P1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":6288732.6634000754},{"$f":"IF($U1043=$BM$646,$P1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1043=$BO$646,$Q1043,0)","v":0},{"$f":"IF($U1043=$BP$646,$Q1043,0)","v":0},{"$f":"IF($U1043=$BQ$646,$Q1043,0)+IF($U1043=$BR$646,$Q1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":1388746.4803703341},{"$f":"IF($U1043=$BR$646,$Q1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1043=$BT$646,$R1043,0)","v":0},{"$f":"IF($U1043=$BU$646,$R1043,0)","v":0},{"$f":"IF($U1043=$BV$646,$R1043,0)+IF($U1043=$BW$646,$R1043,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":185855.82687101632},{"$f":"IF($U1043=$BW$646,$R1043,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1035,null,null,"Dist - Ut - Mains - Feeders",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'COS Input'!J43","v":1731358726.6374271},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!D$9,FALSE)*$G1044","v":1318761789.4595721},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!E$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!F$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!G$9,FALSE)*$G1044","v":0},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!H$9,FALSE)*$G1044","v":14032953.333778802},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!I$9,FALSE)*$G1044","v":792904.17475746945},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!J$9,FALSE)*$G1044","v":81369083.758653119},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!K$9,FALSE)*$G1044","v":90089227.499920562},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!L$9,FALSE)*$G1044","v":117490963.48851383},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!M$9,FALSE)*$G1044","v":108199142.2240251},{"$f":"VLOOKUP($F1044,range,'COS Alloc Factors'!N$9,FALSE)*$G1044","v":622662.69820631389},{"$f":"SUM(L1044:R1044)+H1044","v":1731358726.6374273},0,"Demand",{"$f":"IF($U1044=$V$646,$H1044,0)","v":0},{"$f":"IF($U1044=$W$646,$H1044,0)","v":0},{"$f":"IF($U1044=$X$646,$H1044,0)+IF($U1044=$Y$646,$H1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":452485483.5836131},{"$f":"IF($U1044=$Y$646,$H1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":866276305.87595892},0,{"$f":"IF($U1044=$AA$646,$I1044,0)","v":0},{"$f":"IF($U1044=$AB$646,$I1044,0)","v":0},{"$f":"IF($U1044=$AC$646,$I1044,0)+IF($U1044=$AD$646,$I1044,0)*$AC$643","v":0},{"$f":"IF($U1044=$AD$646,$I1044,0)*$AD$643","v":0},{"$f":"SUM(AA1044:AD1044)-I1044","v":0},{"$f":"IF($U1044=$AF$646,$J1044,0)","v":0},{"$f":"IF($U1044=$AG$646,$J1044,0)","v":0},{"$f":"IF($U1044=$AH$646,$J1044,0)+IF($U1044=$AI$646,$J1044,0)*$AH$643","v":0},{"$f":"IF($U1044=$AI$646,$J1044,0)*$AI$643","v":0},0,{"$f":"IF($U1044=$AK$646,$K1044,0)","v":0},{"$f":"IF($U1044=$AL$646,$K1044,0)","v":0},{"$f":"IF($U1044=$AM$646,$K1044,0)+IF($U1044=$AN$646,$K1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1044=$AN$646,$K1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1044=$AP$646,$L1044,0)","v":0},{"$f":"IF($U1044=$AQ$646,$L1044,0)","v":0},{"$f":"IF($U1044=$AR$646,$L1044,0)+IF($U1044=$AS$646,$L1044,0)*$X$643","v":4814901.1641771058},{"$f":"IF($U1044=$AS$646,$L1044,0)*$Y$643","v":9218052.1696016956},0,{"$f":"IF($U1044=$AU$646,$M1044,0)","v":0},{"$f":"IF($U1044=$AV$646,$M1044,0)","v":0},{"$f":"IF($U1044=$AW$646,$M1044,0)+IF($U1044=$AX$646,$M1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":792904.17475746945},{"$f":"IF($U1044=$AX$646,$M1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1044=$AZ$646,$N1044,0)","v":0},{"$f":"IF($U1044=$BA$646,$N1044,0)","v":0},{"$f":"IF($U1044=$BB$646,$N1044,0)+IF($U1044=$BC$646,$N1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":31113042.957464714},{"$f":"IF($U1044=$BC$646,$N1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":50256040.801188409},0,{"$f":"IF($U1044=$BE$646,$O1044,0)","v":0},{"$f":"IF($U1044=$BF$646,$O1044,0)","v":0},{"$f":"IF($U1044=$BG$646,$O1044,0)+IF($U1044=$BH$646,$O1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":50775591.546253495},{"$f":"IF($U1044=$BH$646,$O1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":39313635.953667067},0,{"$f":"IF($U1044=$BJ$646,$P1044,0)","v":0},{"$f":"IF($U1044=$BK$646,$P1044,0)","v":0},{"$f":"IF($U1044=$BL$646,$P1044,0)+IF($U1044=$BM$646,$P1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":79112534.711511508},{"$f":"IF($U1044=$BM$646,$P1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":38378428.777002327},0,{"$f":"IF($U1044=$BO$646,$Q1044,0)","v":0},{"$f":"IF($U1044=$BP$646,$Q1044,0)","v":0},{"$f":"IF($U1044=$BQ$646,$Q1044,0)+IF($U1044=$BR$646,$Q1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":52768036.637615152},{"$f":"IF($U1044=$BR$646,$Q1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":55431105.586409949},0,{"$f":"IF($U1044=$BT$646,$R1044,0)","v":0},{"$f":"IF($U1044=$BU$646,$R1044,0)","v":0},{"$f":"IF($U1044=$BV$646,$R1044,0)+IF($U1044=$BW$646,$R1044,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":417649.60541549337},{"$f":"IF($U1044=$BW$646,$R1044,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":205013.09279082049},0,0]
[1036,null,null,"Storage - Utah",null,"Firm Sales less NGV",{"$f":"'COS Input'!K43","v":948673.62},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!D$9,FALSE)*$G1045","v":930974.56226623361},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!E$9,FALSE)*$G1045","v":0},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!F$9,FALSE)*$G1045","v":0},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!G$9,FALSE)*$G1045","v":0},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!H$9,FALSE)*$G1045","v":17699.057733766451},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!I$9,FALSE)*$G1045","v":0},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!J$9,FALSE)*$G1045","v":0},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!K$9,FALSE)*$G1045","v":0},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!L$9,FALSE)*$G1045","v":0},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!M$9,FALSE)*$G1045","v":0},{"$f":"VLOOKUP($F1045,range,'COS Alloc Factors'!N$9,FALSE)*$G1045","v":0},{"$f":"SUM(L1045:R1045)+H1045","v":948673.62000000011},0,"Distribution Plant",{"$f":"IF($U1045=$V$646,$H1045,0)","v":0},{"$f":"IF($U1045=$W$646,$H1045,0)","v":930974.56226623361},{"$f":"IF($U1045=$X$646,$H1045,0)+IF($U1045=$Y$646,$H1045,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1045=$Y$646,$H1045,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1045=$AA$646,$I1045,0)","v":0},{"$f":"IF($U1045=$AB$646,$I1045,0)","v":0},{"$f":"IF($U1045=$AC$646,$I1045,0)+IF($U1045=$AD$646,$I1045,0)*$AC$643","v":0},{"$f":"IF($U1045=$AD$646,$I1045,0)*$AD$643","v":0},0,{"$f":"IF($U1045=$AF$646,$J1045,0)","v":0},{"$f":"IF($U1045=$AG$646,$J1045,0)","v":0},{"$f":"IF($U1045=$AH$646,$J1045,0)+IF($U1045=$AI$646,$J1045,0)*$AH$643","v":0},{"$f":"IF($U1045=$AI$646,$J1045,0)*$AI$643","v":0},0,{"$f":"IF($U1045=$AK$646,$K1045,0)","v":0},{"$f":"IF($U1045=$AL$646,$K1045,0)","v":0},{"$f":"IF($U1045=$AM$646,$K1045,0)+IF($U1045=$AN$646,$K1045,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1045=$AN$646,$K1045,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1045=$AP$646,$L1045,0)","v":0},{"$f":"IF($U1045=$AQ$646,$L1045,0)","v":17699.057733766451},{"$f":"IF($U1045=$AR$646,$L1045,0)+IF($U1045=$AS$646,$L1045,0)*$X$643","v":0},{"$f":"IF($U1045=$AS$646,$L1045,0)*$Y$643","v":0},0,{"$f":"IF($U1045=$AU$646,$M1045,0)","v":0},{"$f":"IF($U1045=$AV$646,$M1045,0)","v":0},{"$f":"IF($U1045=$AW$646,$M1045,0)+IF($U1045=$AX$646,$M1045,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1045=$AX$646,$M1045,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1045=$AZ$646,$N1045,0)","v":0},{"$f":"IF($U1045=$BA$646,$N1045,0)","v":0},{"$f":"IF($U1045=$BB$646,$N1045,0)+IF($U1045=$BC$646,$N1045,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1045=$BC$646,$N1045,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1045=$BE$646,$O1045,0)","v":0},{"$f":"IF($U1045=$BF$646,$O1045,0)","v":0},{"$f":"IF($U1045=$BG$646,$O1045,0)+IF($U1045=$BH$646,$O1045,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1045=$BH$646,$O1045,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1045=$BJ$646,$P1045,0)","v":0},{"$f":"IF($U1045=$BK$646,$P1045,0)","v":0},{"$f":"IF($U1045=$BL$646,$P1045,0)+IF($U1045=$BM$646,$P1045,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1045=$BM$646,$P1045,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1045=$BO$646,$Q1045,0)","v":0},{"$f":"IF($U1045=$BP$646,$Q1045,0)","v":0},{"$f":"IF($U1045=$BQ$646,$Q1045,0)+IF($U1045=$BR$646,$Q1045,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1045=$BR$646,$Q1045,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1045=$BT$646,$R1045,0)","v":0},{"$f":"IF($U1045=$BU$646,$R1045,0)","v":0},{"$f":"IF($U1045=$BV$646,$R1045,0)+IF($U1045=$BW$646,$R1045,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1045=$BW$646,$R1045,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1037,null,null,"Total Utah",null,null,{"$f":"SUM(G1042:G1045)","v":3015885453.9153342},{"$f":"SUM(H1042:H1045)","v":2562630541.8834133},0,0,0,18308098.236771971,1149021.2596324347,95760247.628386378,103554002.17351592,123961998.09298944,109636230.21356736,885314.427057995,3015885453.9153347,0,null,{"$f":"SUM(V1042:V1045)","v":0},{"$f":"SUM(W1042:W1045)","v":1094257798.3442118},{"$f":"SUM(X1042:X1045)","v":602096437.66324258},{"$f":"SUM(Y1042:Y1045)","v":866276305.87595892},0,{"$f":"SUM(AA1042:AA1045)","v":0},{"$f":"SUM(AB1042:AB1045)","v":0},{"$f":"SUM(AC1042:AC1045)","v":0},{"$f":"SUM(AD1042:AD1045)","v":0},0,{"$f":"SUM(AF1042:AF1045)","v":0},{"$f":"SUM(AG1042:AG1045)","v":0},{"$f":"SUM(AH1042:AH1045)","v":0},{"$f":"SUM(AI1042:AI1045)","v":0},0,{"$f":"SUM(AK1042:AK1045)","v":0},{"$f":"SUM(AL1042:AL1045)","v":0},{"$f":"SUM(AM1042:AM1045)","v":0},{"$f":"SUM(AN1042:AN1045)","v":0},0,{"$f":"SUM(AP1042:AP1045)","v":0},{"$f":"SUM(AQ1042:AQ1045)","v":1463026.8658368448},{"$f":"SUM(AR1042:AR1045)","v":7627019.2013334297},{"$f":"SUM(AS1042:AS1045)","v":9218052.1696016956},0,{"$f":"SUM(AU1042:AU1045)","v":0},{"$f":"SUM(AV1042:AV1045)","v":91409.739471426103},{"$f":"SUM(AW1042:AW1045)","v":1057611.5201610087},{"$f":"SUM(AX1042:AX1045)","v":0},0,{"$f":"SUM(AZ1042:AZ1045)","v":0},{"$f":"SUM(BA1042:BA1045)","v":3933307.4043325232},{"$f":"SUM(BB1042:BB1045)","v":41570899.422865458},{"$f":"SUM(BC1042:BC1045)","v":50256040.801188409},0,{"$f":"SUM(BE1042:BE1045)","v":0},{"$f":"SUM(BF1042:BF1045)","v":1500751.6010190025},{"$f":"SUM(BG1042:BG1045)","v":62739614.618829846},{"$f":"SUM(BH1042:BH1045)","v":39313635.953667067},0,{"$f":"SUM(BJ1042:BJ1045)","v":0},{"$f":"SUM(BK1042:BK1045)","v":182301.94107554923},{"$f":"SUM(BL1042:BL1045)","v":85401267.374911577},{"$f":"SUM(BM1042:BM1045)","v":38378428.777002327},0,{"$f":"SUM(BO1042:BO1045)","v":0},{"$f":"SUM(BP1042:BP1045)","v":48341.509171922342},{"$f":"SUM(BQ1042:BQ1045)","v":54156783.117985487},{"$f":"SUM(BR1042:BR1045)","v":55431105.586409949},0,{"$f":"SUM(BT1042:BT1045)","v":0},{"$f":"SUM(BU1042:BU1045)","v":76795.901980664712},{"$f":"SUM(BV1042:BV1045)","v":603505.43228650966},{"$f":"SUM(BW1042:BW1045)","v":205013.09279082049},0,0]
[1038,null,null,"Total Mains",null,null,{"$f":"G1046+G1041","v":3015885453.9153342},{"$f":"H1041+H1046","v":2562630541.8834133},0,0,0,18308098.236771971,1149021.2596324347,{"$f":"N1041+N1046","v":95760247.628386378},{"$f":"O1041+O1046","v":103554002.17351592},123961998.09298944,109636230.21356736,885314.427057995,3015885453.9153347,0,null,{"$f":"V1041+V1046","v":0},{"$f":"W1041+W1046","v":1094257798.3442118},{"$f":"X1041+X1046","v":602096437.66324258},{"$f":"Y1041+Y1046","v":866276305.87595892},0,{"$f":"AA1041+AA1046","v":0},{"$f":"AB1041+AB1046","v":0},{"$f":"AC1041+AC1046","v":0},{"$f":"AD1041+AD1046","v":0},0,{"$f":"AF1041+AF1046","v":0},{"$f":"AG1041+AG1046","v":0},{"$f":"AH1041+AH1046","v":0},{"$f":"AI1041+AI1046","v":0},0,{"$f":"AK1041+AK1046","v":0},{"$f":"AL1041+AL1046","v":0},{"$f":"AM1041+AM1046","v":0},{"$f":"AN1041+AN1046","v":0},0,{"$f":"AP1041+AP1046","v":0},{"$f":"AQ1041+AQ1046","v":1463026.8658368448},{"$f":"AR1041+AR1046","v":7627019.2013334297},{"$f":"AS1041+AS1046","v":9218052.1696016956},0,{"$f":"AU1041+AU1046","v":0},{"$f":"AV1041+AV1046","v":91409.739471426103},{"$f":"AW1041+AW1046","v":1057611.5201610087},{"$f":"AX1041+AX1046","v":0},0,{"$f":"AZ1041+AZ1046","v":0},{"$f":"BA1041+BA1046","v":3933307.4043325232},{"$f":"BB1041+BB1046","v":41570899.422865458},{"$f":"BC1041+BC1046","v":50256040.801188409},0,{"$f":"BE1041+BE1046","v":0},{"$f":"BF1041+BF1046","v":1500751.6010190025},{"$f":"BG1041+BG1046","v":62739614.618829846},{"$f":"BH1041+BH1046","v":39313635.953667067},0,{"$f":"BJ1041+BJ1046","v":0},{"$f":"BK1041+BK1046","v":182301.94107554923},{"$f":"BL1041+BL1046","v":85401267.374911577},{"$f":"BM1041+BM1046","v":38378428.777002327},0,{"$f":"BO1041+BO1046","v":0},{"$f":"BP1041+BP1046","v":48341.509171922342},{"$f":"BQ1041+BQ1046","v":54156783.117985487},{"$f":"BR1041+BR1046","v":55431105.586409949},0,{"$f":"BT1041+BT1046","v":0},{"$f":"BU1041+BU1046","v":76795.901980664712},{"$f":"BV1041+BV1046","v":603505.43228650966},{"$f":"BW1041+BW1046","v":205013.09279082049},0,0]
[1039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1040,null,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1041,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1037","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!D$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!E$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!F$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!G$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!H$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!I$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!J$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!K$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!L$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!M$9,FALSE)*$G1050","v":0},{"$f":"VLOOKUP($F1050,range,'COS Alloc Factors'!N$9,FALSE)*$G1050","v":0},{"$f":"SUM(L1050:R1050)+H1050","v":0},0,"Demand",{"$f":"IF($U1050=$V$646,$H1050,0)","v":0},{"$f":"IF($U1050=$W$646,$H1050,0)","v":0},{"$f":"IF($U1050=$X$646,$H1050,0)+IF($U1050=$Y$646,$H1050,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1050=$Y$646,$H1050,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1050=$AA$646,$I1050,0)","v":0},{"$f":"IF($U1050=$AB$646,$I1050,0)","v":0},{"$f":"IF($U1050=$AC$646,$I1050,0)+IF($U1050=$AD$646,$I1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AD$646,$I1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AF$646,$J1050,0)","v":0},{"$f":"IF($U1050=$AG$646,$J1050,0)","v":0},{"$f":"IF($U1050=$AH$646,$J1050,0)+IF($U1050=$AI$646,$J1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AI$646,$J1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AK$646,$K1050,0)","v":0},{"$f":"IF($U1050=$AL$646,$K1050,0)","v":0},{"$f":"IF($U1050=$AM$646,$K1050,0)+IF($U1050=$AN$646,$K1050,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1050=$AN$646,$K1050,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1050=$AP$646,$L1050,0)","v":0},{"$f":"IF($U1050=$AQ$646,$L1050,0)","v":0},{"$f":"IF($U1050=$AR$646,$L1050,0)+IF($U1050=$AS$646,$L1050,0)*$X$643","v":0},{"$f":"IF($U1050=$AS$646,$L1050,0)*$Y$643","v":0},0,{"$f":"IF($U1050=$AU$646,$M1050,0)","v":0},{"$f":"IF($U1050=$AV$646,$M1050,0)","v":0},{"$f":"IF($U1050=$AW$646,$M1050,0)+IF($U1050=$AX$646,$M1050,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1050=$AX$646,$M1050,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1050=$AZ$646,$N1050,0)","v":0},{"$f":"IF($U1050=$BA$646,$N1050,0)","v":0},{"$f":"IF($U1050=$BB$646,$N1050,0)+IF($U1050=$BC$646,$N1050,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1050=$BC$646,$N1050,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1050=$BE$646,$O1050,0)","v":0},{"$f":"IF($U1050=$BF$646,$O1050,0)","v":0},{"$f":"IF($U1050=$BG$646,$O1050,0)+IF($U1050=$BH$646,$O1050,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1050=$BH$646,$O1050,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1050=$BJ$646,$P1050,0)","v":0},{"$f":"IF($U1050=$BK$646,$P1050,0)","v":0},{"$f":"IF($U1050=$BL$646,$P1050,0)+IF($U1050=$BM$646,$P1050,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1050=$BM$646,$P1050,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1050=$BO$646,$Q1050,0)","v":0},{"$f":"IF($U1050=$BP$646,$Q1050,0)","v":0},{"$f":"IF($U1050=$BQ$646,$Q1050,0)+IF($U1050=$BR$646,$Q1050,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1050=$BR$646,$Q1050,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1050=$BT$646,$R1050,0)","v":0},{"$f":"IF($U1050=$BU$646,$R1050,0)","v":0},{"$f":"IF($U1050=$BV$646,$R1050,0)+IF($U1050=$BW$646,$R1050,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1050=$BW$646,$R1050,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1042,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!$W$1038","v":16011972.850321239},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!D$9,FALSE)*$G1051","v":12196188.833655689},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!E$9,FALSE)*$G1051","v":0},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!F$9,FALSE)*$G1051","v":0},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!G$9,FALSE)*$G1051","v":0},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!H$9,FALSE)*$G1051","v":129779.72983489383},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!I$9,FALSE)*$G1051","v":7332.9460404664569},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!J$9,FALSE)*$G1051","v":752518.55086638627},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!K$9,FALSE)*$G1051","v":833164.29035865795},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!L$9,FALSE)*$G1051","v":1086581.3586707569},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!M$9,FALSE)*$G1051","v":1000648.6241495952},{"$f":"VLOOKUP($F1051,range,'COS Alloc Factors'!N$9,FALSE)*$G1051","v":5758.5167447942449},{"$f":"SUM(L1051:R1051)+H1051","v":16011972.850321241},0,"Demand",{"$f":"IF($U1051=$V$646,$H1051,0)","v":0},{"$f":"IF($U1051=$W$646,$H1051,0)","v":0},{"$f":"IF($U1051=$X$646,$H1051,0)+IF($U1051=$Y$646,$H1051,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":4184681.7570709838},{"$f":"IF($U1051=$Y$646,$H1051,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":8011507.0765847052},0,{"$f":"IF($U1051=$AA$646,$I1051,0)","v":0},{"$f":"IF($U1051=$AB$646,$I1051,0)","v":0},{"$f":"IF($U1051=$AC$646,$I1051,0)+IF($U1051=$AD$646,$I1051,0)*$AC$643","v":0},{"$f":"IF($U1051=$AD$646,$I1051,0)*$AD$643","v":0},{"$f":"SUM(AA1051:AD1051)-I1051","v":0},{"$f":"IF($U1051=$AF$646,$J1051,0)","v":0},{"$f":"IF($U1051=$AG$646,$J1051,0)","v":0},{"$f":"IF($U1051=$AH$646,$J1051,0)+IF($U1051=$AI$646,$J1051,0)*$AH$643","v":0},{"$f":"IF($U1051=$AI$646,$J1051,0)*$AI$643","v":0},0,{"$f":"IF($U1051=$AK$646,$K1051,0)","v":0},{"$f":"IF($U1051=$AL$646,$K1051,0)","v":0},{"$f":"IF($U1051=$AM$646,$K1051,0)+IF($U1051=$AN$646,$K1051,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1051=$AN$646,$K1051,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1051=$AP$646,$L1051,0)","v":0},{"$f":"IF($U1051=$AQ$646,$L1051,0)","v":0},{"$f":"IF($U1051=$AR$646,$L1051,0)+IF($U1051=$AS$646,$L1051,0)*$X$643","v":44529.227555006306},{"$f":"IF($U1051=$AS$646,$L1051,0)*$Y$643","v":85250.502279887529},0,{"$f":"IF($U1051=$AU$646,$M1051,0)","v":0},{"$f":"IF($U1051=$AV$646,$M1051,0)","v":0},{"$f":"IF($U1051=$AW$646,$M1051,0)+IF($U1051=$AX$646,$M1051,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":7332.9460404664569},{"$f":"IF($U1051=$AX$646,$M1051,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1051=$AZ$646,$N1051,0)","v":0},{"$f":"IF($U1051=$BA$646,$N1051,0)","v":0},{"$f":"IF($U1051=$BB$646,$N1051,0)+IF($U1051=$BC$646,$N1051,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":287740.02259679028},{"$f":"IF($U1051=$BC$646,$N1051,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":464778.52826959605},0,{"$f":"IF($U1051=$BE$646,$O1051,0)","v":0},{"$f":"IF($U1051=$BF$646,$O1051,0)","v":0},{"$f":"IF($U1051=$BG$646,$O1051,0)+IF($U1051=$BH$646,$O1051,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":469583.44379423908},{"$f":"IF($U1051=$BH$646,$O1051,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":363580.84656441887},0,{"$f":"IF($U1051=$BJ$646,$P1051,0)","v":0},{"$f":"IF($U1051=$BK$646,$P1051,0)","v":0},{"$f":"IF($U1051=$BL$646,$P1051,0)+IF($U1051=$BM$646,$P1051,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":731649.50650119944},{"$f":"IF($U1051=$BM$646,$P1051,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":354931.85216955747},0,{"$f":"IF($U1051=$BO$646,$Q1051,0)","v":0},{"$f":"IF($U1051=$BP$646,$Q1051,0)","v":0},{"$f":"IF($U1051=$BQ$646,$Q1051,0)+IF($U1051=$BR$646,$Q1051,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":488009.99874082679},{"$f":"IF($U1051=$BR$646,$Q1051,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":512638.62540876836},0,{"$f":"IF($U1051=$BT$646,$R1051,0)","v":0},{"$f":"IF($U1051=$BU$646,$R1051,0)","v":0},{"$f":"IF($U1051=$BV$646,$R1051,0)+IF($U1051=$BW$646,$R1051,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":3862.5121645635145},{"$f":"IF($U1051=$BW$646,$R1051,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":1896.0045802307304},0,0]
[1043,null,null,"Total",null,null,{"$f":"SUM(G1050:G1051)","v":16011972.850321239},{"$f":"SUM(H1050:H1051)","v":12196188.833655689},{"$f":"SUM(I1050:I1051)","v":0},0,0,129779.72983489383,7332.9460404664569,{"$f":"SUM(N1050:N1051)","v":752518.55086638627},{"$f":"SUM(O1050:O1051)","v":833164.29035865795},1086581.3586707569,1000648.6241495952,5758.5167447942449,{"$f":"SUM(S1050:S1051)","v":16011972.850321241},0,null,{"$f":"SUM(V1050:V1051)","v":0},{"$f":"SUM(W1050:W1051)","v":0},4184681.7570709838,8011507.0765847052,0,{"$f":"SUM(AA1050:AA1051)","v":0},{"$f":"SUM(AB1050:AB1051)","v":0},0,0,0,{"$f":"SUM(AF1050:AF1051)","v":0},{"$f":"SUM(AG1050:AG1051)","v":0},0,0,0,{"$f":"SUM(AK1050:AK1051)","v":0},{"$f":"SUM(AL1050:AL1051)","v":0},{"$f":"SUM(AM1050:AM1051)","v":0},{"$f":"SUM(AN1050:AN1051)","v":0},0,{"$f":"SUM(AP1050:AP1051)","v":0},{"$f":"SUM(AQ1050:AQ1051)","v":0},{"$f":"SUM(AR1050:AR1051)","v":44529.227555006306},{"$f":"SUM(AS1050:AS1051)","v":85250.502279887529},0,{"$f":"SUM(AU1050:AU1051)","v":0},{"$f":"SUM(AV1050:AV1051)","v":0},{"$f":"SUM(AW1050:AW1051)","v":7332.9460404664569},{"$f":"SUM(AX1050:AX1051)","v":0},0,{"$f":"SUM(AZ1050:AZ1051)","v":0},{"$f":"SUM(BA1050:BA1051)","v":0},287740.02259679028,464778.52826959605,0,{"$f":"SUM(BE1050:BE1051)","v":0},{"$f":"SUM(BF1050:BF1051)","v":0},469583.44379423908,363580.84656441887,0,{"$f":"SUM(BJ1050:BJ1051)","v":0},{"$f":"SUM(BK1050:BK1051)","v":0},731649.50650119944,354931.85216955747,0,{"$f":"SUM(BO1050:BO1051)","v":0},{"$f":"SUM(BP1050:BP1051)","v":0},{"$f":"SUM(BQ1050:BQ1051)","v":488009.99874082679},{"$f":"SUM(BR1050:BR1051)","v":512638.62540876836},0,{"$f":"SUM(BT1050:BT1051)","v":0},{"$f":"SUM(BU1050:BU1051)","v":0},{"$f":"SUM(BV1050:BV1051)","v":3862.5121645635145},{"$f":"SUM(BW1050:BW1051)","v":1896.0045802307304},0,0]
[1044,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1045,null,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1046,null,null,"Wyoming",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1042","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!D$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!E$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!F$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!G$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!H$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!I$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!J$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!K$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!L$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!M$9,FALSE)*$G1055","v":0},{"$f":"VLOOKUP($F1055,range,'COS Alloc Factors'!N$9,FALSE)*$G1055","v":0},{"$f":"SUM(L1055:R1055)+H1055","v":0},0,"Demand",{"$f":"IF($U1055=$V$646,$H1055,0)","v":0},{"$f":"IF($U1055=$W$646,$H1055,0)","v":0},{"$f":"IF($U1055=$X$646,$H1055,0)+IF($U1055=$Y$646,$H1055,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1055=$Y$646,$H1055,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1055=$AA$646,$I1055,0)","v":0},{"$f":"IF($U1055=$AB$646,$I1055,0)","v":0},{"$f":"IF($U1055=$AC$646,$I1055,0)+IF($U1055=$AD$646,$I1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AD$646,$I1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AF$646,$J1055,0)","v":0},{"$f":"IF($U1055=$AG$646,$J1055,0)","v":0},{"$f":"IF($U1055=$AH$646,$J1055,0)+IF($U1055=$AI$646,$J1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AI$646,$J1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AK$646,$K1055,0)","v":0},{"$f":"IF($U1055=$AL$646,$K1055,0)","v":0},{"$f":"IF($U1055=$AM$646,$K1055,0)+IF($U1055=$AN$646,$K1055,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1055=$AN$646,$K1055,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1055=$AP$646,$L1055,0)","v":0},{"$f":"IF($U1055=$AQ$646,$L1055,0)","v":0},{"$f":"IF($U1055=$AR$646,$L1055,0)+IF($U1055=$AS$646,$L1055,0)*$X$643","v":0},{"$f":"IF($U1055=$AS$646,$L1055,0)*$Y$643","v":0},0,{"$f":"IF($U1055=$AU$646,$M1055,0)","v":0},{"$f":"IF($U1055=$AV$646,$M1055,0)","v":0},{"$f":"IF($U1055=$AW$646,$M1055,0)+IF($U1055=$AX$646,$M1055,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1055=$AX$646,$M1055,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1055=$AZ$646,$N1055,0)","v":0},{"$f":"IF($U1055=$BA$646,$N1055,0)","v":0},{"$f":"IF($U1055=$BB$646,$N1055,0)+IF($U1055=$BC$646,$N1055,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1055=$BC$646,$N1055,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1055=$BE$646,$O1055,0)","v":0},{"$f":"IF($U1055=$BF$646,$O1055,0)","v":0},{"$f":"IF($U1055=$BG$646,$O1055,0)+IF($U1055=$BH$646,$O1055,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1055=$BH$646,$O1055,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1055=$BJ$646,$P1055,0)","v":0},{"$f":"IF($U1055=$BK$646,$P1055,0)","v":0},{"$f":"IF($U1055=$BL$646,$P1055,0)+IF($U1055=$BM$646,$P1055,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1055=$BM$646,$P1055,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1055=$BO$646,$Q1055,0)","v":0},{"$f":"IF($U1055=$BP$646,$Q1055,0)","v":0},{"$f":"IF($U1055=$BQ$646,$Q1055,0)+IF($U1055=$BR$646,$Q1055,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1055=$BR$646,$Q1055,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1055=$BT$646,$R1055,0)","v":0},{"$f":"IF($U1055=$BU$646,$R1055,0)","v":0},{"$f":"IF($U1055=$BV$646,$R1055,0)+IF($U1055=$BW$646,$R1055,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1055=$BW$646,$R1055,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1047,null,null,"Utah",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1043","v":301702437.41546392},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!D$9,FALSE)*$G1056","v":229804280.37756532},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!E$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!F$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!G$9,FALSE)*$G1056","v":0},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!H$9,FALSE)*$G1056","v":2445348.9388424945},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!I$9,FALSE)*$G1056","v":138169.58812795012},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!J$9,FALSE)*$G1056","v":14179182.235634793},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!K$9,FALSE)*$G1056","v":15698733.661273314},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!L$9,FALSE)*$G1056","v":20473694.742406268},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!M$9,FALSE)*$G1056","v":18854524.156672329},{"$f":"VLOOKUP($F1056,range,'COS Alloc Factors'!N$9,FALSE)*$G1056","v":108503.71494149337},{"$f":"SUM(L1056:R1056)+H1056","v":301702437.41546392},0,"Demand",{"$f":"IF($U1056=$V$646,$H1056,0)","v":0},{"$f":"IF($U1056=$W$646,$H1056,0)","v":0},{"$f":"IF($U1056=$X$646,$H1056,0)+IF($U1056=$Y$646,$H1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":78849039.885238931},{"$f":"IF($U1056=$Y$646,$H1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":150955240.49232641},0,{"$f":"IF($U1056=$AA$646,$I1056,0)","v":0},{"$f":"IF($U1056=$AB$646,$I1056,0)","v":0},{"$f":"IF($U1056=$AC$646,$I1056,0)+IF($U1056=$AD$646,$I1056,0)*$AC$643","v":0},{"$f":"IF($U1056=$AD$646,$I1056,0)*$AD$643","v":0},{"$f":"SUM(AA1056:AD1056)-I1056","v":0},{"$f":"IF($U1056=$AF$646,$J1056,0)","v":0},{"$f":"IF($U1056=$AG$646,$J1056,0)","v":0},{"$f":"IF($U1056=$AH$646,$J1056,0)+IF($U1056=$AI$646,$J1056,0)*$AH$643","v":0},{"$f":"IF($U1056=$AI$646,$J1056,0)*$AI$643","v":0},0,{"$f":"IF($U1056=$AK$646,$K1056,0)","v":0},{"$f":"IF($U1056=$AL$646,$K1056,0)","v":0},{"$f":"IF($U1056=$AM$646,$K1056,0)+IF($U1056=$AN$646,$K1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1056=$AN$646,$K1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1056=$AP$646,$L1056,0)","v":0},{"$f":"IF($U1056=$AQ$646,$L1056,0)","v":0},{"$f":"IF($U1056=$AR$646,$L1056,0)+IF($U1056=$AS$646,$L1056,0)*$X$643","v":839033.17943133484},{"$f":"IF($U1056=$AS$646,$L1056,0)*$Y$643","v":1606315.7594111597},0,{"$f":"IF($U1056=$AU$646,$M1056,0)","v":0},{"$f":"IF($U1056=$AV$646,$M1056,0)","v":0},{"$f":"IF($U1056=$AW$646,$M1056,0)+IF($U1056=$AX$646,$M1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":138169.58812795012},{"$f":"IF($U1056=$AX$646,$M1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1056=$AZ$646,$N1056,0)","v":0},{"$f":"IF($U1056=$BA$646,$N1056,0)","v":0},{"$f":"IF($U1056=$BB$646,$N1056,0)+IF($U1056=$BC$646,$N1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":5421684.5713481605},{"$f":"IF($U1056=$BC$646,$N1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":8757497.6642866321},0,{"$f":"IF($U1056=$BE$646,$O1056,0)","v":0},{"$f":"IF($U1056=$BF$646,$O1056,0)","v":0},{"$f":"IF($U1056=$BG$646,$O1056,0)+IF($U1056=$BH$646,$O1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":8848033.3364933934},{"$f":"IF($U1056=$BH$646,$O1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":6850700.3247799212},0,{"$f":"IF($U1056=$BJ$646,$P1056,0)","v":0},{"$f":"IF($U1056=$BK$646,$P1056,0)","v":0},{"$f":"IF($U1056=$BL$646,$P1056,0)+IF($U1056=$BM$646,$P1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":13785961.387063222},{"$f":"IF($U1056=$BM$646,$P1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":6687733.3553430466},0,{"$f":"IF($U1056=$BO$646,$Q1056,0)","v":0},{"$f":"IF($U1056=$BP$646,$Q1056,0)","v":0},{"$f":"IF($U1056=$BQ$646,$Q1056,0)+IF($U1056=$BR$646,$Q1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":9195232.0603810567},{"$f":"IF($U1056=$BR$646,$Q1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":9659292.096291272},0,{"$f":"IF($U1056=$BT$646,$R1056,0)","v":0},{"$f":"IF($U1056=$BU$646,$R1056,0)","v":0},{"$f":"IF($U1056=$BV$646,$R1056,0)+IF($U1056=$BW$646,$R1056,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":72778.622939790483},{"$f":"IF($U1056=$BW$646,$R1056,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":35725.092001702877},0,0]
[1048,null,null,"Total",null,null,{"$f":"SUM(G1055:G1056)","v":301702437.41546392},{"$f":"SUM(H1055:H1056)","v":229804280.37756532},{"$f":"SUM(I1055:I1056)","v":0},0,0,2445348.9388424945,138169.58812795012,{"$f":"SUM(N1055:N1056)","v":14179182.235634793},{"$f":"SUM(O1055:O1056)","v":15698733.661273314},20473694.742406268,18854524.156672329,108503.71494149337,{"$f":"SUM(S1055:S1056)","v":301702437.41546392},0,null,{"$f":"SUM(V1055:V1056)","v":0},{"$f":"SUM(W1055:W1056)","v":0},78849039.885238931,150955240.49232641,0,{"$f":"SUM(AA1055:AA1056)","v":0},{"$f":"SUM(AB1055:AB1056)","v":0},0,0,0,{"$f":"SUM(AF1055:AF1056)","v":0},{"$f":"SUM(AG1055:AG1056)","v":0},0,0,0,{"$f":"SUM(AK1055:AK1056)","v":0},{"$f":"SUM(AL1055:AL1056)","v":0},{"$f":"SUM(AM1055:AM1056)","v":0},{"$f":"SUM(AN1055:AN1056)","v":0},0,{"$f":"SUM(AP1055:AP1056)","v":0},{"$f":"SUM(AQ1055:AQ1056)","v":0},{"$f":"SUM(AR1055:AR1056)","v":839033.17943133484},{"$f":"SUM(AS1055:AS1056)","v":1606315.7594111597},0,{"$f":"SUM(AU1055:AU1056)","v":0},{"$f":"SUM(AV1055:AV1056)","v":0},{"$f":"SUM(AW1055:AW1056)","v":138169.58812795012},{"$f":"SUM(AX1055:AX1056)","v":0},0,{"$f":"SUM(AZ1055:AZ1056)","v":0},{"$f":"SUM(BA1055:BA1056)","v":0},5421684.5713481605,8757497.6642866321,0,{"$f":"SUM(BE1055:BE1056)","v":0},{"$f":"SUM(BF1055:BF1056)","v":0},8848033.3364933934,6850700.3247799212,0,{"$f":"SUM(BJ1055:BJ1056)","v":0},{"$f":"SUM(BK1055:BK1056)","v":0},13785961.387063222,6687733.3553430466,0,{"$f":"SUM(BO1055:BO1056)","v":0},{"$f":"SUM(BP1055:BP1056)","v":0},{"$f":"SUM(BQ1055:BQ1056)","v":9195232.0603810567},{"$f":"SUM(BR1055:BR1056)","v":9659292.096291272},0,{"$f":"SUM(BT1055:BT1056)","v":0},{"$f":"SUM(BU1055:BU1056)","v":0},{"$f":"SUM(BV1055:BV1056)","v":72778.622939790483},{"$f":"SUM(BW1055:BW1056)","v":35725.092001702877},0,0]
[1049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1050,null,"380","Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1051,null,null,"Wyoming",null,"Service Lines",{"$f":"'ROR-Model'!W1047","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!D$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!E$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!F$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!G$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!H$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!I$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!J$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!K$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!L$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!M$9,FALSE)*$G1060","v":0},{"$f":"VLOOKUP($F1060,range,'COS Alloc Factors'!N$9,FALSE)*$G1060","v":0},{"$f":"SUM(L1060:R1060)+H1060","v":0},0,"Distribution Plant",{"$f":"IF($U1060=$V$646,$H1060,0)","v":0},{"$f":"IF($U1060=$W$646,$H1060,0)","v":0},{"$f":"IF($U1060=$X$646,$H1060,0)+IF($U1060=$Y$646,$H1060,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1060=$Y$646,$H1060,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1060:Y1060)-H1060","v":0},{"$f":"IF($U1060=$AA$646,$I1060,0)","v":0},{"$f":"IF($U1060=$AB$646,$I1060,0)","v":0},{"$f":"IF($U1060=$AC$646,$I1060,0)+IF($U1060=$AD$646,$I1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AD$646,$I1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AF$646,$J1060,0)","v":0},{"$f":"IF($U1060=$AG$646,$J1060,0)","v":0},{"$f":"IF($U1060=$AH$646,$J1060,0)+IF($U1060=$AI$646,$J1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AI$646,$J1060,0)*$Y$643","v":0},0,{"$f":"IF($U1060=$AK$646,$K1060,0)","v":0},{"$f":"IF($U1060=$AL$646,$K1060,0)","v":0},{"$f":"IF($U1060=$AM$646,$K1060,0)+IF($U1060=$AN$646,$K1060,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1060=$AN$646,$K1060,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1060:AN1060)-K1060","v":0},{"$f":"IF($U1060=$AP$646,$L1060,0)","v":0},{"$f":"IF($U1060=$AQ$646,$L1060,0)","v":0},{"$f":"IF($U1060=$AR$646,$L1060,0)+IF($U1060=$AS$646,$L1060,0)*$X$643","v":0},{"$f":"IF($U1060=$AS$646,$L1060,0)*$Y$643","v":0},{"$f":"SUM(AP1060:AS1060)-L1060","v":0},{"$f":"IF($U1060=$AU$646,$M1060,0)","v":0},{"$f":"IF($U1060=$AV$646,$M1060,0)","v":0},{"$f":"IF($U1060=$AW$646,$M1060,0)+IF($U1060=$AX$646,$M1060,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1060=$AX$646,$M1060,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1060:AX1060)-M1060","v":0},{"$f":"IF($U1060=$AZ$646,$N1060,0)","v":0},{"$f":"IF($U1060=$BA$646,$N1060,0)","v":0},{"$f":"IF($U1060=$BB$646,$N1060,0)+IF($U1060=$BC$646,$N1060,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1060=$BC$646,$N1060,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1060=$BE$646,$O1060,0)","v":0},{"$f":"IF($U1060=$BF$646,$O1060,0)","v":0},{"$f":"IF($U1060=$BG$646,$O1060,0)+IF($U1060=$BH$646,$O1060,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1060=$BH$646,$O1060,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1060=$BJ$646,$P1060,0)","v":0},{"$f":"IF($U1060=$BK$646,$P1060,0)","v":0},{"$f":"IF($U1060=$BL$646,$P1060,0)+IF($U1060=$BM$646,$P1060,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1060=$BM$646,$P1060,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1060=$BO$646,$Q1060,0)","v":0},{"$f":"IF($U1060=$BP$646,$Q1060,0)","v":0},{"$f":"IF($U1060=$BQ$646,$Q1060,0)+IF($U1060=$BR$646,$Q1060,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1060=$BR$646,$Q1060,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO1060:BR1060)-Q1060","v":0},{"$f":"IF($U1060=$BT$646,$R1060,0)","v":0},{"$f":"IF($U1060=$BU$646,$R1060,0)","v":0},{"$f":"IF($U1060=$BV$646,$R1060,0)+IF($U1060=$BW$646,$R1060,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1060=$BW$646,$R1060,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT1060:BW1060)-R1060","v":0},0]
[1052,null,null,"Utah",null,"Service Lines",{"$f":"'ROR-Model'!W1048","v":545786234.68039358},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!D$9,FALSE)*$G1061","v":533548361.71100098},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!E$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!F$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!G$9,FALSE)*$G1061","v":0},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!H$9,FALSE)*$G1061","v":825642.66166312492},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!I$9,FALSE)*$G1061","v":79777.550626976954},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!J$9,FALSE)*$G1061","v":2541403.0637293514},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!K$9,FALSE)*$G1061","v":4911452.7859430593},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!L$9,FALSE)*$G1061","v":3456804.36767251},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!M$9,FALSE)*$G1061","v":377799.02064454381},{"$f":"VLOOKUP($F1061,range,'COS Alloc Factors'!N$9,FALSE)*$G1061","v":44993.519113037262},{"$f":"SUM(L1061:R1061)+H1061","v":545786234.68039358},0,"Distribution Plant",{"$f":"IF($U1061=$V$646,$H1061,0)","v":0},{"$f":"IF($U1061=$W$646,$H1061,0)","v":533548361.71100098},{"$f":"IF($U1061=$X$646,$H1061,0)+IF($U1061=$Y$646,$H1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1061=$Y$646,$H1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1061=$AA$646,$I1061,0)","v":0},{"$f":"IF($U1061=$AB$646,$I1061,0)","v":0},{"$f":"IF($U1061=$AC$646,$I1061,0)+IF($U1061=$AD$646,$I1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AD$646,$I1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AF$646,$J1061,0)","v":0},{"$f":"IF($U1061=$AG$646,$J1061,0)","v":0},{"$f":"IF($U1061=$AH$646,$J1061,0)+IF($U1061=$AI$646,$J1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AI$646,$J1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AK$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AL$646,$K1061,0)","v":0},{"$f":"IF($U1061=$AM$646,$K1061,0)+IF($U1061=$AN$646,$K1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1061=$AN$646,$K1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1061=$AP$646,$L1061,0)","v":0},{"$f":"IF($U1061=$AQ$646,$L1061,0)","v":825642.66166312492},{"$f":"IF($U1061=$AR$646,$L1061,0)+IF($U1061=$AS$646,$L1061,0)*$X$643","v":0},{"$f":"IF($U1061=$AS$646,$L1061,0)*$Y$643","v":0},0,{"$f":"IF($U1061=$AU$646,$M1061,0)","v":0},{"$f":"IF($U1061=$AV$646,$M1061,0)","v":79777.550626976954},{"$f":"IF($U1061=$AW$646,$M1061,0)+IF($U1061=$AX$646,$M1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1061=$AX$646,$M1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1061=$AZ$646,$N1061,0)","v":0},{"$f":"IF($U1061=$BA$646,$N1061,0)","v":2541403.0637293514},{"$f":"IF($U1061=$BB$646,$N1061,0)+IF($U1061=$BC$646,$N1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1061=$BC$646,$N1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1061=$BE$646,$O1061,0)","v":0},{"$f":"IF($U1061=$BF$646,$O1061,0)","v":4911452.7859430593},{"$f":"IF($U1061=$BG$646,$O1061,0)+IF($U1061=$BH$646,$O1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1061=$BH$646,$O1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1061=$BJ$646,$P1061,0)","v":0},{"$f":"IF($U1061=$BK$646,$P1061,0)","v":3456804.36767251},{"$f":"IF($U1061=$BL$646,$P1061,0)+IF($U1061=$BM$646,$P1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1061=$BM$646,$P1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1061=$BO$646,$Q1061,0)","v":0},{"$f":"IF($U1061=$BP$646,$Q1061,0)","v":377799.02064454381},{"$f":"IF($U1061=$BQ$646,$Q1061,0)+IF($U1061=$BR$646,$Q1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1061=$BR$646,$Q1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1061=$BT$646,$R1061,0)","v":0},{"$f":"IF($U1061=$BU$646,$R1061,0)","v":44993.519113037262},{"$f":"IF($U1061=$BV$646,$R1061,0)+IF($U1061=$BW$646,$R1061,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1061=$BW$646,$R1061,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1053,null,null,"Total",null,null,{"$f":"SUM(G1060:G1061)","v":545786234.68039358},{"$f":"SUM(H1060:H1061)","v":533548361.71100098},{"$f":"SUM(I1060:I1061)","v":0},0,0,825642.66166312492,79777.550626976954,{"$f":"SUM(N1060:N1061)","v":2541403.0637293514},{"$f":"SUM(O1060:O1061)","v":4911452.7859430593},3456804.36767251,377799.02064454381,44993.519113037262,{"$f":"SUM(S1060:S1061)","v":545786234.68039358},0,null,{"$f":"SUM(V1060:V1061)","v":0},{"$f":"SUM(W1060:W1061)","v":533548361.71100098},0,0,0,{"$f":"SUM(AA1060:AA1061)","v":0},{"$f":"SUM(AB1060:AB1061)","v":0},0,0,0,{"$f":"SUM(AF1060:AF1061)","v":0},{"$f":"SUM(AG1060:AG1061)","v":0},0,0,0,{"$f":"SUM(AK1060:AK1061)","v":0},{"$f":"SUM(AL1060:AL1061)","v":0},{"$f":"SUM(AM1060:AM1061)","v":0},{"$f":"SUM(AN1060:AN1061)","v":0},0,{"$f":"SUM(AP1060:AP1061)","v":0},{"$f":"SUM(AQ1060:AQ1061)","v":825642.66166312492},{"$f":"SUM(AR1060:AR1061)","v":0},{"$f":"SUM(AS1060:AS1061)","v":0},0,{"$f":"SUM(AU1060:AU1061)","v":0},{"$f":"SUM(AV1060:AV1061)","v":79777.550626976954},{"$f":"SUM(AW1060:AW1061)","v":0},{"$f":"SUM(AX1060:AX1061)","v":0},0,{"$f":"SUM(AZ1060:AZ1061)","v":0},{"$f":"SUM(BA1060:BA1061)","v":2541403.0637293514},0,0,0,{"$f":"SUM(BE1060:BE1061)","v":0},{"$f":"SUM(BF1060:BF1061)","v":4911452.7859430593},0,0,0,{"$f":"SUM(BJ1060:BJ1061)","v":0},{"$f":"SUM(BK1060:BK1061)","v":3456804.36767251},0,0,0,{"$f":"SUM(BO1060:BO1061)","v":0},{"$f":"SUM(BP1060:BP1061)","v":377799.02064454381},{"$f":"SUM(BQ1060:BQ1061)","v":0},{"$f":"SUM(BR1060:BR1061)","v":0},0,{"$f":"SUM(BT1060:BT1061)","v":0},{"$f":"SUM(BU1060:BU1061)","v":44993.519113037262},{"$f":"SUM(BV1060:BV1061)","v":0},{"$f":"SUM(BW1060:BW1061)","v":0},0,0]
[1054,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1063:BH1063)-O1063","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1055,null,"381.2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1056,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1052","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!D$9,FALSE)*$G1065","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!E$9,FALSE)*$G1065","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!F$9,FALSE)*$G1065","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!G$9,FALSE)*$G1065","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!H$9,FALSE)*$G1065","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!I$9,FALSE)*$G1065","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!J$9,FALSE)*$G1065","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!K$9,FALSE)*$G1065","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!L$9,FALSE)*$G1065","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!M$9,FALSE)*$G1065","v":0},{"$f":"VLOOKUP($F1065,range,'COS Alloc Factors'!N$9,FALSE)*$G1065","v":0},{"$f":"SUM(L1065:R1065)+H1065","v":0},0,"Distribution Plant",{"$f":"IF($U1065=$V$646,$H1065,0)","v":0},{"$f":"IF($U1065=$W$646,$H1065,0)","v":0},{"$f":"IF($U1065=$X$646,$H1065,0)+IF($U1065=$Y$646,$H1065,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1065=$Y$646,$H1065,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1065=$AA$646,$I1065,0)","v":0},{"$f":"IF($U1065=$AB$646,$I1065,0)","v":0},{"$f":"IF($U1065=$AC$646,$I1065,0)+IF($U1065=$AD$646,$I1065,0)*$X$643","v":0},{"$f":"IF($U1065=$AD$646,$I1065,0)*$Y$643","v":0},0,{"$f":"IF($U1065=$AF$646,$J1065,0)","v":0},{"$f":"IF($U1065=$AG$646,$J1065,0)","v":0},{"$f":"IF($U1065=$AH$646,$J1065,0)+IF($U1065=$AI$646,$J1065,0)*$X$643","v":0},{"$f":"IF($U1065=$AI$646,$J1065,0)*$Y$643","v":0},0,{"$f":"IF($U1065=$AK$646,$K1065,0)","v":0},{"$f":"IF($U1065=$AL$646,$K1065,0)","v":0},{"$f":"IF($U1065=$AM$646,$K1065,0)+IF($U1065=$AN$646,$K1065,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1065=$AN$646,$K1065,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1065=$AP$646,$L1065,0)","v":0},{"$f":"IF($U1065=$AQ$646,$L1065,0)","v":0},{"$f":"IF($U1065=$AR$646,$L1065,0)+IF($U1065=$AS$646,$L1065,0)*$X$643","v":0},{"$f":"IF($U1065=$AS$646,$L1065,0)*$Y$643","v":0},0,{"$f":"IF($U1065=$AU$646,$M1065,0)","v":0},{"$f":"IF($U1065=$AV$646,$M1065,0)","v":0},{"$f":"IF($U1065=$AW$646,$M1065,0)+IF($U1065=$AX$646,$M1065,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1065=$AX$646,$M1065,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1065=$AZ$646,$N1065,0)","v":0},{"$f":"IF($U1065=$BA$646,$N1065,0)","v":0},{"$f":"IF($U1065=$BB$646,$N1065,0)+IF($U1065=$BC$646,$N1065,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1065=$BC$646,$N1065,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1065=$BE$646,$O1065,0)","v":0},{"$f":"IF($U1065=$BF$646,$O1065,0)","v":0},{"$f":"IF($U1065=$BG$646,$O1065,0)+IF($U1065=$BH$646,$O1065,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1065=$BH$646,$O1065,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1065=$BJ$646,$P1065,0)","v":0},{"$f":"IF($U1065=$BK$646,$P1065,0)","v":0},{"$f":"IF($U1065=$BL$646,$P1065,0)+IF($U1065=$BM$646,$P1065,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1065=$BM$646,$P1065,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1065=$BO$646,$Q1065,0)","v":0},{"$f":"IF($U1065=$BP$646,$Q1065,0)","v":0},{"$f":"IF($U1065=$BQ$646,$Q1065,0)+IF($U1065=$BR$646,$Q1065,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1065=$BR$646,$Q1065,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1065=$BT$646,$R1065,0)","v":0},{"$f":"IF($U1065=$BU$646,$R1065,0)","v":0},{"$f":"IF($U1065=$BV$646,$R1065,0)+IF($U1065=$BW$646,$R1065,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1065=$BW$646,$R1065,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1057,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1053","v":486190173.4657163},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!D$9,FALSE)*$G1066","v":442892337.6660533},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!E$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!F$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!G$9,FALSE)*$G1066","v":0},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!H$9,FALSE)*$G1066","v":2249265.0928626289},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!I$9,FALSE)*$G1066","v":699691.17513772333},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!J$9,FALSE)*$G1066","v":12288644.336924622},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!K$9,FALSE)*$G1066","v":20222872.43131575},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!L$9,FALSE)*$G1066","v":6075533.7960737208},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!M$9,FALSE)*$G1066","v":1761828.967348617},{"$f":"VLOOKUP($F1066,range,'COS Alloc Factors'!N$9,FALSE)*$G1066","v":0},{"$f":"SUM(L1066:R1066)+H1066","v":486190173.46571636},0,"Distribution Plant",{"$f":"IF($U1066=$V$646,$H1066,0)","v":0},{"$f":"IF($U1066=$W$646,$H1066,0)","v":442892337.6660533},{"$f":"IF($U1066=$X$646,$H1066,0)+IF($U1066=$Y$646,$H1066,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1066=$Y$646,$H1066,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1066=$AA$646,$I1066,0)","v":0},{"$f":"IF($U1066=$AB$646,$I1066,0)","v":0},{"$f":"IF($U1066=$AC$646,$I1066,0)+IF($U1066=$AD$646,$I1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AD$646,$I1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AF$646,$J1066,0)","v":0},{"$f":"IF($U1066=$AG$646,$J1066,0)","v":0},{"$f":"IF($U1066=$AH$646,$J1066,0)+IF($U1066=$AI$646,$J1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AI$646,$J1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AK$646,$K1066,0)","v":0},{"$f":"IF($U1066=$AL$646,$K1066,0)","v":0},{"$f":"IF($U1066=$AM$646,$K1066,0)+IF($U1066=$AN$646,$K1066,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1066=$AN$646,$K1066,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1066=$AP$646,$L1066,0)","v":0},{"$f":"IF($U1066=$AQ$646,$L1066,0)","v":2249265.0928626289},{"$f":"IF($U1066=$AR$646,$L1066,0)+IF($U1066=$AS$646,$L1066,0)*$X$643","v":0},{"$f":"IF($U1066=$AS$646,$L1066,0)*$Y$643","v":0},0,{"$f":"IF($U1066=$AU$646,$M1066,0)","v":0},{"$f":"IF($U1066=$AV$646,$M1066,0)","v":699691.17513772333},{"$f":"IF($U1066=$AW$646,$M1066,0)+IF($U1066=$AX$646,$M1066,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1066=$AX$646,$M1066,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1066=$AZ$646,$N1066,0)","v":0},{"$f":"IF($U1066=$BA$646,$N1066,0)","v":12288644.336924622},{"$f":"IF($U1066=$BB$646,$N1066,0)+IF($U1066=$BC$646,$N1066,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1066=$BC$646,$N1066,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1066=$BE$646,$O1066,0)","v":0},{"$f":"IF($U1066=$BF$646,$O1066,0)","v":20222872.43131575},{"$f":"IF($U1066=$BG$646,$O1066,0)+IF($U1066=$BH$646,$O1066,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1066=$BH$646,$O1066,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1066=$BJ$646,$P1066,0)","v":0},{"$f":"IF($U1066=$BK$646,$P1066,0)","v":6075533.7960737208},{"$f":"IF($U1066=$BL$646,$P1066,0)+IF($U1066=$BM$646,$P1066,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1066=$BM$646,$P1066,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1066=$BO$646,$Q1066,0)","v":0},{"$f":"IF($U1066=$BP$646,$Q1066,0)","v":1761828.967348617},{"$f":"IF($U1066=$BQ$646,$Q1066,0)+IF($U1066=$BR$646,$Q1066,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1066=$BR$646,$Q1066,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1066=$BT$646,$R1066,0)","v":0},{"$f":"IF($U1066=$BU$646,$R1066,0)","v":0},{"$f":"IF($U1066=$BV$646,$R1066,0)+IF($U1066=$BW$646,$R1066,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1066=$BW$646,$R1066,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1058,null,null,"Total",null,null,{"$f":"SUM(G1065:G1066)","v":486190173.4657163},{"$f":"SUM(H1065:H1066)","v":442892337.6660533},{"$f":"SUM(I1065:I1066)","v":0},0,0,2249265.0928626289,699691.17513772333,{"$f":"SUM(N1065:N1066)","v":12288644.336924622},{"$f":"SUM(O1065:O1066)","v":20222872.43131575},6075533.7960737208,1761828.967348617,0,{"$f":"SUM(S1065:S1066)","v":486190173.46571636},0,null,{"$f":"SUM(V1065:V1066)","v":0},{"$f":"SUM(W1065:W1066)","v":442892337.6660533},0,0,0,{"$f":"SUM(AA1065:AA1066)","v":0},{"$f":"SUM(AB1065:AB1066)","v":0},0,0,0,{"$f":"SUM(AF1065:AF1066)","v":0},{"$f":"SUM(AG1065:AG1066)","v":0},0,0,0,{"$f":"SUM(AK1065:AK1066)","v":0},{"$f":"SUM(AL1065:AL1066)","v":0},{"$f":"SUM(AM1065:AM1066)","v":0},{"$f":"SUM(AN1065:AN1066)","v":0},0,{"$f":"SUM(AP1065:AP1066)","v":0},{"$f":"SUM(AQ1065:AQ1066)","v":2249265.0928626289},{"$f":"SUM(AR1065:AR1066)","v":0},{"$f":"SUM(AS1065:AS1066)","v":0},0,{"$f":"SUM(AU1065:AU1066)","v":0},{"$f":"SUM(AV1065:AV1066)","v":699691.17513772333},{"$f":"SUM(AW1065:AW1066)","v":0},{"$f":"SUM(AX1065:AX1066)","v":0},0,{"$f":"SUM(AZ1065:AZ1066)","v":0},{"$f":"SUM(BA1065:BA1066)","v":12288644.336924622},0,0,0,{"$f":"SUM(BE1065:BE1066)","v":0},{"$f":"SUM(BF1065:BF1066)","v":20222872.43131575},0,0,0,{"$f":"SUM(BJ1065:BJ1066)","v":0},{"$f":"SUM(BK1065:BK1066)","v":6075533.7960737208},0,0,0,{"$f":"SUM(BO1065:BO1066)","v":0},{"$f":"SUM(BP1065:BP1066)","v":1761828.967348617},{"$f":"SUM(BQ1065:BQ1066)","v":0},{"$f":"SUM(BR1065:BR1066)","v":0},0,{"$f":"SUM(BT1065:BT1066)","v":0},{"$f":"SUM(BU1065:BU1066)","v":0},{"$f":"SUM(BV1065:BV1066)","v":0},{"$f":"SUM(BW1065:BW1066)","v":0},0,0]
[1059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1060,null,"383.4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1061,null,null,"Wyoming",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1057","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!D$9,FALSE)*$G1070","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!E$9,FALSE)*$G1070","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!F$9,FALSE)*$G1070","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!G$9,FALSE)*$G1070","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!H$9,FALSE)*$G1070","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!I$9,FALSE)*$G1070","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!J$9,FALSE)*$G1070","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!K$9,FALSE)*$G1070","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!L$9,FALSE)*$G1070","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!M$9,FALSE)*$G1070","v":0},{"$f":"VLOOKUP($F1070,range,'COS Alloc Factors'!N$9,FALSE)*$G1070","v":0},{"$f":"SUM(L1070:R1070)+H1070","v":0},0,"Distribution Plant",{"$f":"IF($U1070=$V$646,$H1070,0)","v":0},{"$f":"IF($U1070=$W$646,$H1070,0)","v":0},{"$f":"IF($U1070=$X$646,$H1070,0)+IF($U1070=$Y$646,$H1070,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1070=$Y$646,$H1070,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1070=$AA$646,$I1070,0)","v":0},{"$f":"IF($U1070=$AB$646,$I1070,0)","v":0},{"$f":"IF($U1070=$AC$646,$I1070,0)+IF($U1070=$AD$646,$I1070,0)*$X$643","v":0},{"$f":"IF($U1070=$AD$646,$I1070,0)*$Y$643","v":0},0,{"$f":"IF($U1070=$AF$646,$J1070,0)","v":0},{"$f":"IF($U1070=$AG$646,$J1070,0)","v":0},{"$f":"IF($U1070=$AH$646,$J1070,0)+IF($U1070=$AI$646,$J1070,0)*$X$643","v":0},{"$f":"IF($U1070=$AI$646,$J1070,0)*$Y$643","v":0},0,{"$f":"IF($U1070=$AK$646,$K1070,0)","v":0},{"$f":"IF($U1070=$AL$646,$K1070,0)","v":0},{"$f":"IF($U1070=$AM$646,$K1070,0)+IF($U1070=$AN$646,$K1070,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1070=$AN$646,$K1070,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1070=$AP$646,$L1070,0)","v":0},{"$f":"IF($U1070=$AQ$646,$L1070,0)","v":0},{"$f":"IF($U1070=$AR$646,$L1070,0)+IF($U1070=$AS$646,$L1070,0)*$X$643","v":0},{"$f":"IF($U1070=$AS$646,$L1070,0)*$Y$643","v":0},0,{"$f":"IF($U1070=$AU$646,$M1070,0)","v":0},{"$f":"IF($U1070=$AV$646,$M1070,0)","v":0},{"$f":"IF($U1070=$AW$646,$M1070,0)+IF($U1070=$AX$646,$M1070,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1070=$AX$646,$M1070,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1070=$AZ$646,$N1070,0)","v":0},{"$f":"IF($U1070=$BA$646,$N1070,0)","v":0},{"$f":"IF($U1070=$BB$646,$N1070,0)+IF($U1070=$BC$646,$N1070,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1070=$BC$646,$N1070,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1070=$BE$646,$O1070,0)","v":0},{"$f":"IF($U1070=$BF$646,$O1070,0)","v":0},{"$f":"IF($U1070=$BG$646,$O1070,0)+IF($U1070=$BH$646,$O1070,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1070=$BH$646,$O1070,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1070=$BJ$646,$P1070,0)","v":0},{"$f":"IF($U1070=$BK$646,$P1070,0)","v":0},{"$f":"IF($U1070=$BL$646,$P1070,0)+IF($U1070=$BM$646,$P1070,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1070=$BM$646,$P1070,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1070=$BO$646,$Q1070,0)","v":0},{"$f":"IF($U1070=$BP$646,$Q1070,0)","v":0},{"$f":"IF($U1070=$BQ$646,$Q1070,0)+IF($U1070=$BR$646,$Q1070,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1070=$BR$646,$Q1070,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1070=$BT$646,$R1070,0)","v":0},{"$f":"IF($U1070=$BU$646,$R1070,0)","v":0},{"$f":"IF($U1070=$BV$646,$R1070,0)+IF($U1070=$BW$646,$R1070,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1070=$BW$646,$R1070,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1062,null,null,"Utah",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1058","v":52062918.316141099},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!D$9,FALSE)*$G1071","v":47426436.931840762},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!E$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!F$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!G$9,FALSE)*$G1071","v":0},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!H$9,FALSE)*$G1071","v":240859.05308678997},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!I$9,FALSE)*$G1071","v":74925.340917629175},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!J$9,FALSE)*$G1071","v":1315910.3602790746},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!K$9,FALSE)*$G1071","v":2165534.8317803387},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!L$9,FALSE)*$G1071","v":650589.08430251386},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!M$9,FALSE)*$G1071","v":188662.7139339959},{"$f":"VLOOKUP($F1071,range,'COS Alloc Factors'!N$9,FALSE)*$G1071","v":0},{"$f":"SUM(L1071:R1071)+H1071","v":52062918.316141106},0,"Distribution Plant",{"$f":"IF($U1071=$V$646,$H1071,0)","v":0},{"$f":"IF($U1071=$W$646,$H1071,0)","v":47426436.931840762},{"$f":"IF($U1071=$X$646,$H1071,0)+IF($U1071=$Y$646,$H1071,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1071=$Y$646,$H1071,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1071=$AA$646,$I1071,0)","v":0},{"$f":"IF($U1071=$AB$646,$I1071,0)","v":0},{"$f":"IF($U1071=$AC$646,$I1071,0)+IF($U1071=$AD$646,$I1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AD$646,$I1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AF$646,$J1071,0)","v":0},{"$f":"IF($U1071=$AG$646,$J1071,0)","v":0},{"$f":"IF($U1071=$AH$646,$J1071,0)+IF($U1071=$AI$646,$J1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AI$646,$J1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AK$646,$K1071,0)","v":0},{"$f":"IF($U1071=$AL$646,$K1071,0)","v":0},{"$f":"IF($U1071=$AM$646,$K1071,0)+IF($U1071=$AN$646,$K1071,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1071=$AN$646,$K1071,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1071=$AP$646,$L1071,0)","v":0},{"$f":"IF($U1071=$AQ$646,$L1071,0)","v":240859.05308678997},{"$f":"IF($U1071=$AR$646,$L1071,0)+IF($U1071=$AS$646,$L1071,0)*$X$643","v":0},{"$f":"IF($U1071=$AS$646,$L1071,0)*$Y$643","v":0},0,{"$f":"IF($U1071=$AU$646,$M1071,0)","v":0},{"$f":"IF($U1071=$AV$646,$M1071,0)","v":74925.340917629175},{"$f":"IF($U1071=$AW$646,$M1071,0)+IF($U1071=$AX$646,$M1071,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1071=$AX$646,$M1071,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1071=$AZ$646,$N1071,0)","v":0},{"$f":"IF($U1071=$BA$646,$N1071,0)","v":1315910.3602790746},{"$f":"IF($U1071=$BB$646,$N1071,0)+IF($U1071=$BC$646,$N1071,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1071=$BC$646,$N1071,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1071=$BE$646,$O1071,0)","v":0},{"$f":"IF($U1071=$BF$646,$O1071,0)","v":2165534.8317803387},{"$f":"IF($U1071=$BG$646,$O1071,0)+IF($U1071=$BH$646,$O1071,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1071=$BH$646,$O1071,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1071=$BJ$646,$P1071,0)","v":0},{"$f":"IF($U1071=$BK$646,$P1071,0)","v":650589.08430251386},{"$f":"IF($U1071=$BL$646,$P1071,0)+IF($U1071=$BM$646,$P1071,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1071=$BM$646,$P1071,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1071=$BO$646,$Q1071,0)","v":0},{"$f":"IF($U1071=$BP$646,$Q1071,0)","v":188662.7139339959},{"$f":"IF($U1071=$BQ$646,$Q1071,0)+IF($U1071=$BR$646,$Q1071,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1071=$BR$646,$Q1071,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1071=$BT$646,$R1071,0)","v":0},{"$f":"IF($U1071=$BU$646,$R1071,0)","v":0},{"$f":"IF($U1071=$BV$646,$R1071,0)+IF($U1071=$BW$646,$R1071,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1071=$BW$646,$R1071,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1063,null,null,"Total",null,null,{"$f":"SUM(G1070:G1071)","v":52062918.316141099},{"$f":"SUM(H1070:H1071)","v":47426436.931840762},{"$f":"SUM(I1070:I1071)","v":0},0,0,240859.05308678997,74925.340917629175,{"$f":"SUM(N1070:N1071)","v":1315910.3602790746},{"$f":"SUM(O1070:O1071)","v":2165534.8317803387},650589.08430251386,188662.7139339959,0,{"$f":"SUM(S1070:S1071)","v":52062918.316141106},0,null,{"$f":"SUM(V1070:V1071)","v":0},{"$f":"SUM(W1070:W1071)","v":47426436.931840762},0,0,0,{"$f":"SUM(AA1070:AA1071)","v":0},{"$f":"SUM(AB1070:AB1071)","v":0},0,0,0,{"$f":"SUM(AF1070:AF1071)","v":0},{"$f":"SUM(AG1070:AG1071)","v":0},0,0,0,{"$f":"SUM(AK1070:AK1071)","v":0},{"$f":"SUM(AL1070:AL1071)","v":0},{"$f":"SUM(AM1070:AM1071)","v":0},{"$f":"SUM(AN1070:AN1071)","v":0},0,{"$f":"SUM(AP1070:AP1071)","v":0},{"$f":"SUM(AQ1070:AQ1071)","v":240859.05308678997},{"$f":"SUM(AR1070:AR1071)","v":0},{"$f":"SUM(AS1070:AS1071)","v":0},0,{"$f":"SUM(AU1070:AU1071)","v":0},{"$f":"SUM(AV1070:AV1071)","v":74925.340917629175},{"$f":"SUM(AW1070:AW1071)","v":0},{"$f":"SUM(AX1070:AX1071)","v":0},0,{"$f":"SUM(AZ1070:AZ1071)","v":0},{"$f":"SUM(BA1070:BA1071)","v":1315910.3602790746},0,0,0,{"$f":"SUM(BE1070:BE1071)","v":0},{"$f":"SUM(BF1070:BF1071)","v":2165534.8317803387},0,0,0,{"$f":"SUM(BJ1070:BJ1071)","v":0},{"$f":"SUM(BK1070:BK1071)","v":650589.08430251386},0,0,0,{"$f":"SUM(BO1070:BO1071)","v":0},{"$f":"SUM(BP1070:BP1071)","v":188662.7139339959},{"$f":"SUM(BQ1070:BQ1071)","v":0},{"$f":"SUM(BR1070:BR1071)","v":0},0,{"$f":"SUM(BT1070:BT1071)","v":0},{"$f":"SUM(BU1070:BU1071)","v":0},{"$f":"SUM(BV1070:BV1071)","v":0},{"$f":"SUM(BW1070:BW1071)","v":0},0,0]
[1064,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1073-G1073","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1065,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1066,null,null,"Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1062","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!D$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!E$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!F$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!G$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!H$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!I$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!J$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!K$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!L$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!M$9,FALSE)*$G1075","v":0},{"$f":"VLOOKUP($F1075,range,'COS Alloc Factors'!N$9,FALSE)*$G1075","v":0},{"$f":"SUM(L1075:R1075)+H1075","v":0},0,"Distribution Plant",{"$f":"IF($U1075=$V$646,$H1075,0)","v":0},{"$f":"IF($U1075=$W$646,$H1075,0)","v":0},{"$f":"IF($U1075=$X$646,$H1075,0)+IF($U1075=$Y$646,$H1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1075=$Y$646,$H1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1075=$AA$646,$I1075,0)","v":0},{"$f":"IF($U1075=$AB$646,$I1075,0)","v":0},{"$f":"IF($U1075=$AC$646,$I1075,0)+IF($U1075=$AD$646,$I1075,0)*$X$643","v":0},{"$f":"IF($U1075=$AD$646,$I1075,0)*$Y$643","v":0},0,{"$f":"IF($U1075=$AF$646,$J1075,0)","v":0},{"$f":"IF($U1075=$AG$646,$J1075,0)","v":0},{"$f":"IF($U1075=$AH$646,$J1075,0)+IF($U1075=$AI$646,$J1075,0)*$X$643","v":0},{"$f":"IF($U1075=$AI$646,$J1075,0)*$Y$643","v":0},0,{"$f":"IF($U1075=$AK$646,$K1075,0)","v":0},{"$f":"IF($U1075=$AL$646,$K1075,0)","v":0},{"$f":"IF($U1075=$AM$646,$K1075,0)+IF($U1075=$AN$646,$K1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1075=$AN$646,$K1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1075=$AP$646,$L1075,0)","v":0},{"$f":"IF($U1075=$AQ$646,$L1075,0)","v":0},{"$f":"IF($U1075=$AR$646,$L1075,0)+IF($U1075=$AS$646,$L1075,0)*$X$643","v":0},{"$f":"IF($U1075=$AS$646,$L1075,0)*$Y$643","v":0},0,{"$f":"IF($U1075=$AU$646,$M1075,0)","v":0},{"$f":"IF($U1075=$AV$646,$M1075,0)","v":0},{"$f":"IF($U1075=$AW$646,$M1075,0)+IF($U1075=$AX$646,$M1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1075=$AX$646,$M1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1075=$AZ$646,$N1075,0)","v":0},{"$f":"IF($U1075=$BA$646,$N1075,0)","v":0},{"$f":"IF($U1075=$BB$646,$N1075,0)+IF($U1075=$BC$646,$N1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1075=$BC$646,$N1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1075=$BE$646,$O1075,0)","v":0},{"$f":"IF($U1075=$BF$646,$O1075,0)","v":0},{"$f":"IF($U1075=$BG$646,$O1075,0)+IF($U1075=$BH$646,$O1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1075=$BH$646,$O1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1075=$BJ$646,$P1075,0)","v":0},{"$f":"IF($U1075=$BK$646,$P1075,0)","v":0},{"$f":"IF($U1075=$BL$646,$P1075,0)+IF($U1075=$BM$646,$P1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1075=$BM$646,$P1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1075=$BO$646,$Q1075,0)","v":0},{"$f":"IF($U1075=$BP$646,$Q1075,0)","v":0},{"$f":"IF($U1075=$BQ$646,$Q1075,0)+IF($U1075=$BR$646,$Q1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1075=$BR$646,$Q1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1075=$BT$646,$R1075,0)","v":0},{"$f":"IF($U1075=$BU$646,$R1075,0)","v":0},{"$f":"IF($U1075=$BV$646,$R1075,0)+IF($U1075=$BW$646,$R1075,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1075=$BW$646,$R1075,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1067,null,null,"Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1063","v":9719346.3050844055},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!D$9,FALSE)*$G1076","v":8423163.9835596811},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!E$9,FALSE)*$G1076","v":0},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!F$9,FALSE)*$G1076","v":0},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!G$9,FALSE)*$G1076","v":0},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!H$9,FALSE)*$G1076","v":53240.744656096598},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!I$9,FALSE)*$G1076","v":4727.8820125134089},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!J$9,FALSE)*$G1076","v":279058.90036145429},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!K$9,FALSE)*$G1076","v":324266.69126919284},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!L$9,FALSE)*$G1076","v":342570.47916546697},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!M$9,FALSE)*$G1076","v":290019.44196308637},{"$f":"VLOOKUP($F1076,range,'COS Alloc Factors'!N$9,FALSE)*$G1076","v":2298.1820969132423},{"$f":"SUM(L1076:R1076)+H1076","v":9719346.3050844055},0,"Distribution Plant",{"$f":"IF($U1076=$V$646,$H1076,0)","v":0},{"$f":"IF($U1076=$W$646,$H1076,0)","v":8423163.9835596811},{"$f":"IF($U1076=$X$646,$H1076,0)+IF($U1076=$Y$646,$H1076,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1076=$Y$646,$H1076,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1076=$AA$646,$I1076,0)","v":0},{"$f":"IF($U1076=$AB$646,$I1076,0)","v":0},{"$f":"IF($U1076=$AC$646,$I1076,0)+IF($U1076=$AD$646,$I1076,0)*$X$643","v":0},{"$f":"IF($U1076=$AD$646,$I1076,0)*$Y$643","v":0},0,{"$f":"IF($U1076=$AF$646,$J1076,0)","v":0},{"$f":"IF($U1076=$AG$646,$J1076,0)","v":0},{"$f":"IF($U1076=$AH$646,$J1076,0)+IF($U1076=$AI$646,$J1076,0)*$X$643","v":0},{"$f":"IF($U1076=$AI$646,$J1076,0)*$Y$643","v":0},0,{"$f":"IF($U1076=$AK$646,$K1076,0)","v":0},{"$f":"IF($U1076=$AL$646,$K1076,0)","v":0},{"$f":"IF($U1076=$AM$646,$K1076,0)+IF($U1076=$AN$646,$K1076,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1076=$AN$646,$K1076,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1076=$AP$646,$L1076,0)","v":0},{"$f":"IF($U1076=$AQ$646,$L1076,0)","v":53240.744656096598},{"$f":"IF($U1076=$AR$646,$L1076,0)+IF($U1076=$AS$646,$L1076,0)*$X$643","v":0},{"$f":"IF($U1076=$AS$646,$L1076,0)*$Y$643","v":0},0,{"$f":"IF($U1076=$AU$646,$M1076,0)","v":0},{"$f":"IF($U1076=$AV$646,$M1076,0)","v":4727.8820125134089},{"$f":"IF($U1076=$AW$646,$M1076,0)+IF($U1076=$AX$646,$M1076,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1076=$AX$646,$M1076,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1076=$AZ$646,$N1076,0)","v":0},{"$f":"IF($U1076=$BA$646,$N1076,0)","v":279058.90036145429},{"$f":"IF($U1076=$BB$646,$N1076,0)+IF($U1076=$BC$646,$N1076,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1076=$BC$646,$N1076,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1076=$BE$646,$O1076,0)","v":0},{"$f":"IF($U1076=$BF$646,$O1076,0)","v":324266.69126919284},{"$f":"IF($U1076=$BG$646,$O1076,0)+IF($U1076=$BH$646,$O1076,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1076=$BH$646,$O1076,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1076=$BJ$646,$P1076,0)","v":0},{"$f":"IF($U1076=$BK$646,$P1076,0)","v":342570.47916546697},{"$f":"IF($U1076=$BL$646,$P1076,0)+IF($U1076=$BM$646,$P1076,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1076=$BM$646,$P1076,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1076=$BO$646,$Q1076,0)","v":0},{"$f":"IF($U1076=$BP$646,$Q1076,0)","v":290019.44196308637},{"$f":"IF($U1076=$BQ$646,$Q1076,0)+IF($U1076=$BR$646,$Q1076,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1076=$BR$646,$Q1076,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1076=$BT$646,$R1076,0)","v":0},{"$f":"IF($U1076=$BU$646,$R1076,0)","v":2298.1820969132423},{"$f":"IF($U1076=$BV$646,$R1076,0)+IF($U1076=$BW$646,$R1076,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1076=$BW$646,$R1076,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1068,null,null,"Total",null,null,{"$f":"SUM(G1075:G1076)","v":9719346.3050844055},{"$f":"SUM(H1075:H1076)","v":8423163.9835596811},{"$f":"SUM(I1075:I1076)","v":0},0,0,53240.744656096598,4727.8820125134089,{"$f":"SUM(N1075:N1076)","v":279058.90036145429},{"$f":"SUM(O1075:O1076)","v":324266.69126919284},342570.47916546697,290019.44196308637,2298.1820969132423,{"$f":"SUM(S1075:S1076)","v":9719346.3050844055},0,null,{"$f":"SUM(V1075:V1076)","v":0},{"$f":"SUM(W1075:W1076)","v":8423163.9835596811},0,0,0,{"$f":"SUM(AA1075:AA1076)","v":0},{"$f":"SUM(AB1075:AB1076)","v":0},0,0,0,{"$f":"SUM(AF1075:AF1076)","v":0},{"$f":"SUM(AG1075:AG1076)","v":0},0,0,0,{"$f":"SUM(AK1075:AK1076)","v":0},{"$f":"SUM(AL1075:AL1076)","v":0},{"$f":"SUM(AM1075:AM1076)","v":0},{"$f":"SUM(AN1075:AN1076)","v":0},0,{"$f":"SUM(AP1075:AP1076)","v":0},{"$f":"SUM(AQ1075:AQ1076)","v":53240.744656096598},{"$f":"SUM(AR1075:AR1076)","v":0},{"$f":"SUM(AS1075:AS1076)","v":0},0,{"$f":"SUM(AU1075:AU1076)","v":0},{"$f":"SUM(AV1075:AV1076)","v":4727.8820125134089},{"$f":"SUM(AW1075:AW1076)","v":0},{"$f":"SUM(AX1075:AX1076)","v":0},0,{"$f":"SUM(AZ1075:AZ1076)","v":0},{"$f":"SUM(BA1075:BA1076)","v":279058.90036145429},0,0,0,{"$f":"SUM(BE1075:BE1076)","v":0},{"$f":"SUM(BF1075:BF1076)","v":324266.69126919284},0,0,0,{"$f":"SUM(BJ1075:BJ1076)","v":0},{"$f":"SUM(BK1075:BK1076)","v":342570.47916546697},0,0,0,{"$f":"SUM(BO1075:BO1076)","v":0},{"$f":"SUM(BP1075:BP1076)","v":290019.44196308637},{"$f":"SUM(BQ1075:BQ1076)","v":0},{"$f":"SUM(BR1075:BR1076)","v":0},0,{"$f":"SUM(BT1075:BT1076)","v":0},{"$f":"SUM(BU1075:BU1076)","v":2298.1820969132423},{"$f":"SUM(BV1075:BV1076)","v":0},{"$f":"SUM(BW1075:BW1076)","v":0},0,0]
[1069,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1070,null,"Total Distribution Plant",null,null,null,{"$f":"+G1077+G1072+G1067+G1062+G1057+G1052+G1047+G1035+G1030","v":4488150506.8202419},3889605999.7437334,0,0,0,24585241.394963536,2183217.4083094457,128862405.53387548,149738230.23503351,158190460.69835371,133923708.91789582,1061242.8880768025,4488150506.8202429,0,null,{"$f":"+V1077+V1072+V1067+V1062+V1057+V1052+V1047+V1035+V1030","v":0},{"$f":"+W1077+W1072+W1067+W1062+W1057+W1052+W1047+W1035+W1030","v":2179232786.9933114},{"$f":"+X1077+X1072+X1067+X1062+X1057+X1052+X1047+X1035+X1030","v":685130159.30555248},{"$f":"+Y1077+Y1072+Y1067+Y1062+Y1057+Y1052+Y1047+Y1035+Y1030","v":1025243053.44487},0,{"$f":"+AA1077+AA1072+AA1067+AA1062+AA1057+AA1052+AA1047+AA1035+AA1030","v":0},{"$f":"+AB1077+AB1072+AB1067+AB1062+AB1057+AB1052+AB1047+AB1035+AB1030","v":0},{"$f":"+AC1077+AC1072+AC1067+AC1062+AC1057+AC1052+AC1047+AC1035+AC1030","v":0},{"$f":"+AD1077+AD1072+AD1067+AD1062+AD1057+AD1052+AD1047+AD1035+AD1030","v":0},0,{"$f":"+AF1077+AF1072+AF1067+AF1062+AF1057+AF1052+AF1047+AF1035+AF1030","v":0},{"$f":"+AG1077+AG1072+AG1067+AG1062+AG1057+AG1052+AG1047+AG1035+AG1030","v":0},{"$f":"+AH1077+AH1072+AH1067+AH1062+AH1057+AH1052+AH1047+AH1035+AH1030","v":0},{"$f":"+AI1077+AI1072+AI1067+AI1062+AI1057+AI1052+AI1047+AI1035+AI1030","v":0},0,{"$f":"+AK1077+AK1072+AK1067+AK1062+AK1057+AK1052+AK1047+AK1035+AK1030","v":0},{"$f":"+AL1077+AL1072+AL1067+AL1062+AL1057+AL1052+AL1047+AL1035+AL1030","v":0},{"$f":"+AM1077+AM1072+AM1067+AM1062+AM1057+AM1052+AM1047+AM1035+AM1030","v":0},{"$f":"+AN1077+AN1072+AN1067+AN1062+AN1057+AN1052+AN1047+AN1035+AN1030","v":0},0,{"$f":"+AP1077+AP1072+AP1067+AP1062+AP1057+AP1052+AP1047+AP1035+AP1030","v":0},{"$f":"+AQ1077+AQ1072+AQ1067+AQ1062+AQ1057+AQ1052+AQ1047+AQ1035+AQ1030","v":5165041.3553510243},{"$f":"+AR1077+AR1072+AR1067+AR1062+AR1057+AR1052+AR1047+AR1035+AR1030","v":8510581.6083197705},{"$f":"+AS1077+AS1072+AS1067+AS1062+AS1057+AS1052+AS1047+AS1035+AS1030","v":10909618.431292742},0,{"$f":"+AU1077+AU1072+AU1067+AU1062+AU1057+AU1052+AU1047+AU1035+AU1030","v":0},{"$f":"+AV1077+AV1072+AV1067+AV1062+AV1057+AV1052+AV1047+AV1035+AV1030","v":980103.3539800205},{"$f":"+AW1077+AW1072+AW1067+AW1062+AW1057+AW1052+AW1047+AW1035+AW1030","v":1203114.0543294253},{"$f":"+AX1077+AX1072+AX1067+AX1062+AX1057+AX1052+AX1047+AX1035+AX1030","v":0},0,{"$f":"+AZ1077+AZ1072+AZ1067+AZ1062+AZ1057+AZ1052+AZ1047+AZ1035+AZ1030","v":0},{"$f":"+BA1077+BA1072+BA1067+BA1062+BA1057+BA1052+BA1047+BA1035+BA1030","v":22103764.523320451},{"$f":"+BB1077+BB1072+BB1067+BB1062+BB1057+BB1052+BB1047+BB1035+BB1030","v":47280324.01681041},{"$f":"+BC1077+BC1072+BC1067+BC1062+BC1057+BC1052+BC1047+BC1035+BC1030","v":59478316.993744642},0,{"$f":"+BE1077+BE1072+BE1067+BE1062+BE1057+BE1052+BE1047+BE1035+BE1030","v":0},{"$f":"+BF1077+BF1072+BF1067+BF1062+BF1057+BF1052+BF1047+BF1035+BF1030","v":31153081.710904628},{"$f":"+BG1077+BG1072+BG1067+BG1062+BG1057+BG1052+BG1047+BG1035+BG1030","v":72057231.399117485},{"$f":"+BH1077+BH1072+BH1067+BH1062+BH1057+BH1052+BH1047+BH1035+BH1030","v":46527917.125011407},0,{"$f":"+BJ1077+BJ1072+BJ1067+BJ1062+BJ1057+BJ1052+BJ1047+BJ1035+BJ1030","v":0},{"$f":"+BK1077+BK1072+BK1067+BK1062+BK1057+BK1052+BK1047+BK1035+BK1030","v":12850488.445362786},{"$f":"+BL1077+BL1072+BL1067+BL1062+BL1057+BL1052+BL1047+BL1035+BL1030","v":99918878.268475994},{"$f":"+BM1077+BM1072+BM1067+BM1062+BM1057+BM1052+BM1047+BM1035+BM1030","v":45421093.984514929},0,{"$f":"+BO1077+BO1072+BO1067+BO1062+BO1057+BO1052+BO1047+BO1035+BO1030","v":0},{"$f":"+BP1077+BP1072+BP1067+BP1062+BP1057+BP1052+BP1047+BP1035+BP1030","v":4480647.4326784546},{"$f":"+BQ1077+BQ1072+BQ1067+BQ1062+BQ1057+BQ1052+BQ1047+BQ1035+BQ1030","v":63840025.177107371},{"$f":"+BR1077+BR1072+BR1067+BR1062+BR1057+BR1052+BR1047+BR1035+BR1030","v":65603036.308109991},0,{"$f":"+BT1077+BT1072+BT1067+BT1062+BT1057+BT1052+BT1047+BT1035+BT1030","v":0},{"$f":"+BU1077+BU1072+BU1067+BU1062+BU1057+BU1052+BU1047+BU1035+BU1030","v":138462.13131318486},{"$f":"+BV1077+BV1072+BV1067+BV1062+BV1057+BV1052+BV1047+BV1035+BV1030","v":680146.56739086367},{"$f":"+BW1077+BW1072+BW1067+BW1062+BW1057+BW1052+BW1047+BW1035+BW1030","v":242634.1893727541},0,0]
[1071,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1072,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1073,null,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1074,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1070","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!D$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!E$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!F$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!G$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!H$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!I$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!J$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!K$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!L$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!M$9,FALSE)*$G1083","v":0},{"$f":"VLOOKUP($F1083,range,'COS Alloc Factors'!N$9,FALSE)*$G1083","v":0},{"$f":"SUM(L1083:R1083)+H1083","v":0},0,"Customer",{"$f":"IF($U1083=$V$646,$H1083,0)","v":0},{"$f":"IF($U1083=$W$646,$H1083,0)","v":0},{"$f":"IF($U1083=$X$646,$H1083,0)+IF($U1083=$Y$646,$H1083,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1083=$Y$646,$H1083,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1083=$AA$646,$I1083,0)","v":0},{"$f":"IF($U1083=$AB$646,$I1083,0)","v":0},{"$f":"IF($U1083=$AC$646,$I1083,0)+IF($U1083=$AD$646,$I1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AD$646,$I1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AF$646,$J1083,0)","v":0},{"$f":"IF($U1083=$AG$646,$J1083,0)","v":0},{"$f":"IF($U1083=$AH$646,$J1083,0)+IF($U1083=$AI$646,$J1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AI$646,$J1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AK$646,$K1083,0)","v":0},{"$f":"IF($U1083=$AL$646,$K1083,0)","v":0},{"$f":"IF($U1083=$AM$646,$K1083,0)+IF($U1083=$AN$646,$K1083,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1083=$AN$646,$K1083,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1083=$AP$646,$L1083,0)","v":0},{"$f":"IF($U1083=$AQ$646,$L1083,0)","v":0},{"$f":"IF($U1083=$AR$646,$L1083,0)+IF($U1083=$AS$646,$L1083,0)*$X$643","v":0},{"$f":"IF($U1083=$AS$646,$L1083,0)*$Y$643","v":0},0,{"$f":"IF($U1083=$AU$646,$M1083,0)","v":0},{"$f":"IF($U1083=$AV$646,$M1083,0)","v":0},{"$f":"IF($U1083=$AW$646,$M1083,0)+IF($U1083=$AX$646,$M1083,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1083=$AX$646,$M1083,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1083=$AZ$646,$N1083,0)","v":0},{"$f":"IF($U1083=$BA$646,$N1083,0)","v":0},{"$f":"IF($U1083=$BB$646,$N1083,0)+IF($U1083=$BC$646,$N1083,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1083=$BC$646,$N1083,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1083=$BE$646,$O1083,0)","v":0},{"$f":"IF($U1083=$BF$646,$O1083,0)","v":0},{"$f":"IF($U1083=$BG$646,$O1083,0)+IF($U1083=$BH$646,$O1083,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1083=$BH$646,$O1083,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1083=$BJ$646,$P1083,0)","v":0},{"$f":"IF($U1083=$BK$646,$P1083,0)","v":0},{"$f":"IF($U1083=$BL$646,$P1083,0)+IF($U1083=$BM$646,$P1083,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1083=$BM$646,$P1083,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1083=$BO$646,$Q1083,0)","v":0},{"$f":"IF($U1083=$BP$646,$Q1083,0)","v":0},{"$f":"IF($U1083=$BQ$646,$Q1083,0)+IF($U1083=$BR$646,$Q1083,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1083=$BR$646,$Q1083,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1083=$BT$646,$R1083,0)","v":0},{"$f":"IF($U1083=$BU$646,$R1083,0)","v":0},{"$f":"IF($U1083=$BV$646,$R1083,0)+IF($U1083=$BW$646,$R1083,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1083=$BW$646,$R1083,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1075,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1071","v":9947224.7362474762},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!D$9,FALSE)*$G1084","v":8638458.7502361871},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!E$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!F$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!G$9,FALSE)*$G1084","v":0},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!H$9,FALSE)*$G1084","v":56553.030112638226},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!I$9,FALSE)*$G1084","v":4762.4141797790262},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!J$9,FALSE)*$G1084","v":281097.12986860698},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!K$9,FALSE)*$G1084","v":326635.11577554455},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!L$9,FALSE)*$G1084","v":345072.5934431699},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!M$9,FALSE)*$G1084","v":292137.72661013203},{"$f":"VLOOKUP($F1084,range,'COS Alloc Factors'!N$9,FALSE)*$G1084","v":2507.9760214186008},{"$f":"SUM(L1084:R1084)+H1084","v":9947224.7362474762},0,"Customer",{"$f":"IF($U1084=$V$646,$H1084,0)","v":8638458.7502361871},{"$f":"IF($U1084=$W$646,$H1084,0)","v":0},{"$f":"IF($U1084=$X$646,$H1084,0)+IF($U1084=$Y$646,$H1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1084=$Y$646,$H1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1084=$AA$646,$I1084,0)","v":0},{"$f":"IF($U1084=$AB$646,$I1084,0)","v":0},{"$f":"IF($U1084=$AC$646,$I1084,0)+IF($U1084=$AD$646,$I1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AD$646,$I1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AF$646,$J1084,0)","v":0},{"$f":"IF($U1084=$AG$646,$J1084,0)","v":0},{"$f":"IF($U1084=$AH$646,$J1084,0)+IF($U1084=$AI$646,$J1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AI$646,$J1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AK$646,$K1084,0)","v":0},{"$f":"IF($U1084=$AL$646,$K1084,0)","v":0},{"$f":"IF($U1084=$AM$646,$K1084,0)+IF($U1084=$AN$646,$K1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1084=$AN$646,$K1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1084=$AP$646,$L1084,0)","v":56553.030112638226},{"$f":"IF($U1084=$AQ$646,$L1084,0)","v":0},{"$f":"IF($U1084=$AR$646,$L1084,0)+IF($U1084=$AS$646,$L1084,0)*$X$643","v":0},{"$f":"IF($U1084=$AS$646,$L1084,0)*$Y$643","v":0},0,{"$f":"IF($U1084=$AU$646,$M1084,0)","v":4762.4141797790262},{"$f":"IF($U1084=$AV$646,$M1084,0)","v":0},{"$f":"IF($U1084=$AW$646,$M1084,0)+IF($U1084=$AX$646,$M1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1084=$AX$646,$M1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1084=$AZ$646,$N1084,0)","v":281097.12986860698},{"$f":"IF($U1084=$BA$646,$N1084,0)","v":0},{"$f":"IF($U1084=$BB$646,$N1084,0)+IF($U1084=$BC$646,$N1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1084=$BC$646,$N1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1084=$BE$646,$O1084,0)","v":326635.11577554455},{"$f":"IF($U1084=$BF$646,$O1084,0)","v":0},{"$f":"IF($U1084=$BG$646,$O1084,0)+IF($U1084=$BH$646,$O1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1084=$BH$646,$O1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1084=$BJ$646,$P1084,0)","v":345072.5934431699},{"$f":"IF($U1084=$BK$646,$P1084,0)","v":0},{"$f":"IF($U1084=$BL$646,$P1084,0)+IF($U1084=$BM$646,$P1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1084=$BM$646,$P1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1084=$BO$646,$Q1084,0)","v":292137.72661013203},{"$f":"IF($U1084=$BP$646,$Q1084,0)","v":0},{"$f":"IF($U1084=$BQ$646,$Q1084,0)+IF($U1084=$BR$646,$Q1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1084=$BR$646,$Q1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1084=$BT$646,$R1084,0)","v":2507.9760214186008},{"$f":"IF($U1084=$BU$646,$R1084,0)","v":0},{"$f":"IF($U1084=$BV$646,$R1084,0)+IF($U1084=$BW$646,$R1084,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1084=$BW$646,$R1084,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1076,null,null,"Total",null,null,{"$f":"SUM(G1083:G1084)","v":9947224.7362474762},{"$f":"SUM(H1083:H1084)","v":8638458.7502361871},{"$f":"SUM(I1083:I1084)","v":0},0,0,56553.030112638226,4762.4141797790262,{"$f":"SUM(N1083:N1084)","v":281097.12986860698},{"$f":"SUM(O1083:O1084)","v":326635.11577554455},345072.5934431699,292137.72661013203,2507.9760214186008,{"$f":"SUM(S1083:S1084)","v":9947224.7362474762},0,null,{"$f":"SUM(V1083:V1084)","v":8638458.7502361871},{"$f":"SUM(W1083:W1084)","v":0},0,0,0,{"$f":"SUM(AA1083:AA1084)","v":0},{"$f":"SUM(AB1083:AB1084)","v":0},0,0,0,{"$f":"SUM(AF1083:AF1084)","v":0},{"$f":"SUM(AG1083:AG1084)","v":0},0,0,0,{"$f":"SUM(AK1083:AK1084)","v":0},{"$f":"SUM(AL1083:AL1084)","v":0},{"$f":"SUM(AM1083:AM1084)","v":0},{"$f":"SUM(AN1083:AN1084)","v":0},0,{"$f":"SUM(AP1083:AP1084)","v":56553.030112638226},{"$f":"SUM(AQ1083:AQ1084)","v":0},{"$f":"SUM(AR1083:AR1084)","v":0},{"$f":"SUM(AS1083:AS1084)","v":0},0,{"$f":"SUM(AU1083:AU1084)","v":4762.4141797790262},{"$f":"SUM(AV1083:AV1084)","v":0},{"$f":"SUM(AW1083:AW1084)","v":0},{"$f":"SUM(AX1083:AX1084)","v":0},0,{"$f":"SUM(AZ1083:AZ1084)","v":281097.12986860698},{"$f":"SUM(BA1083:BA1084)","v":0},0,0,0,{"$f":"SUM(BE1083:BE1084)","v":326635.11577554455},{"$f":"SUM(BF1083:BF1084)","v":0},0,0,0,{"$f":"SUM(BJ1083:BJ1084)","v":345072.5934431699},{"$f":"SUM(BK1083:BK1084)","v":0},0,0,0,{"$f":"SUM(BO1083:BO1084)","v":292137.72661013203},{"$f":"SUM(BP1083:BP1084)","v":0},{"$f":"SUM(BQ1083:BQ1084)","v":0},{"$f":"SUM(BR1083:BR1084)","v":0},0,{"$f":"SUM(BT1083:BT1084)","v":2507.9760214186008},{"$f":"SUM(BU1083:BU1084)","v":0},{"$f":"SUM(BV1083:BV1084)","v":0},{"$f":"SUM(BW1083:BW1084)","v":0},0,0]
[1077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1078,null,"390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V1087:Y1087)-H1087","v":0},null,null,null,null,{"$f":"SUM(AA1087:AD1087)-I1087","v":0},null,null,null,null,{"$f":"SUM(AF1087:AI1087)-J1087","v":0},null,null,null,null,{"$f":"SUM(AK1087:AN1087)-K1087","v":0},null,null,null,null,{"$f":"SUM(AP1087:AS1087)-L1087","v":0},null,null,null,null,{"$f":"SUM(AU1087:AX1087)-M1087","v":0},null,null,null,null,{"$f":"SUM(AZ1087:BC1087)-N1087","v":0},null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1087:BM1087)-P1087","v":0},null,null,null,null,{"$f":"SUM(BO1087:BR1087)-Q1087","v":0},null,null,null,null,{"$f":"SUM(BT1087:BW1087)-R1087","v":0},0]
[1079,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1075","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!D$9,FALSE)*$G1088","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!E$9,FALSE)*$G1088","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!F$9,FALSE)*$G1088","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!G$9,FALSE)*$G1088","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!H$9,FALSE)*$G1088","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!I$9,FALSE)*$G1088","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!J$9,FALSE)*$G1088","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!K$9,FALSE)*$G1088","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!L$9,FALSE)*$G1088","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!M$9,FALSE)*$G1088","v":0},{"$f":"VLOOKUP($F1088,range,'COS Alloc Factors'!N$9,FALSE)*$G1088","v":0},{"$f":"SUM(L1088:R1088)+H1088","v":0},0,"Customer",{"$f":"IF($U1088=$V$646,$H1088,0)","v":0},{"$f":"IF($U1088=$W$646,$H1088,0)","v":0},{"$f":"IF($U1088=$X$646,$H1088,0)+IF($U1088=$Y$646,$H1088,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1088=$Y$646,$H1088,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1088=$AK$646,$K1088,0)","v":0},{"$f":"IF($U1088=$AL$646,$K1088,0)","v":0},{"$f":"IF($U1088=$AM$646,$K1088,0)+IF($U1088=$AN$646,$K1088,0)*$X$643","v":0},{"$f":"IF($U1088=$AN$646,$K1088,0)*$Y$643","v":0},0,{"$f":"IF($U1088=$AP$646,$L1088,0)","v":0},{"$f":"IF($U1088=$AQ$646,$L1088,0)","v":0},{"$f":"IF($U1088=$AR$646,$L1088,0)+IF($U1088=$AS$646,$L1088,0)*$X$643","v":0},{"$f":"IF($U1088=$AS$646,$L1088,0)*$Y$643","v":0},0,{"$f":"IF($U1088=$AK$646,$K1088,0)","v":0},{"$f":"IF($U1088=$AL$646,$K1088,0)","v":0},{"$f":"IF($U1088=$AM$646,$K1088,0)+IF($U1088=$AN$646,$K1088,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1088=$AN$646,$K1088,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1088=$AP$646,$L1088,0)","v":0},{"$f":"IF($U1088=$AQ$646,$L1088,0)","v":0},{"$f":"IF($U1088=$AR$646,$L1088,0)+IF($U1088=$AS$646,$L1088,0)*$X$643","v":0},{"$f":"IF($U1088=$AS$646,$L1088,0)*$Y$643","v":0},0,{"$f":"IF($U1088=$AU$646,$M1088,0)","v":0},{"$f":"IF($U1088=$AV$646,$M1088,0)","v":0},{"$f":"IF($U1088=$AW$646,$M1088,0)+IF($U1088=$AX$646,$M1088,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1088=$AX$646,$M1088,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1088=$AZ$646,$N1088,0)","v":0},{"$f":"IF($U1088=$BA$646,$N1088,0)","v":0},{"$f":"IF($U1088=$BB$646,$N1088,0)+IF($U1088=$BC$646,$N1088,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1088=$BC$646,$N1088,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1088=$BE$646,$O1088,0)","v":0},{"$f":"IF($U1088=$BF$646,$O1088,0)","v":0},{"$f":"IF($U1088=$BG$646,$O1088,0)+IF($U1088=$BH$646,$O1088,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1088=$BH$646,$O1088,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1088=$BJ$646,$P1088,0)","v":0},{"$f":"IF($U1088=$BK$646,$P1088,0)","v":0},{"$f":"IF($U1088=$BL$646,$P1088,0)+IF($U1088=$BM$646,$P1088,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1088=$BM$646,$P1088,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1088=$BO$646,$Q1088,0)","v":0},{"$f":"IF($U1088=$BP$646,$Q1088,0)","v":0},{"$f":"IF($U1088=$BQ$646,$Q1088,0)+IF($U1088=$BR$646,$Q1088,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1088=$BR$646,$Q1088,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1088=$BT$646,$R1088,0)","v":0},{"$f":"IF($U1088=$BU$646,$R1088,0)","v":0},{"$f":"IF($U1088=$BV$646,$R1088,0)+IF($U1088=$BW$646,$R1088,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1088=$BW$646,$R1088,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1080,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1076","v":56211803.923422776},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!D$9,FALSE)*$G1089","v":48815962.476387694},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!E$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!F$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!G$9,FALSE)*$G1089","v":0},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!H$9,FALSE)*$G1089","v":319581.38317545247},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!I$9,FALSE)*$G1089","v":26912.420215093724},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!J$9,FALSE)*$G1089","v":1588480.9247379943},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!K$9,FALSE)*$G1089","v":1845816.2522028105},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!L$9,FALSE)*$G1089","v":1950006.5069698924},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!M$9,FALSE)*$G1089","v":1650871.3779234632},{"$f":"VLOOKUP($F1089,range,'COS Alloc Factors'!N$9,FALSE)*$G1089","v":14172.581810372498},{"$f":"SUM(L1089:R1089)+H1089","v":56211803.923422776},0,"Customer",{"$f":"IF($U1089=$V$646,$H1089,0)","v":48815962.476387694},{"$f":"IF($U1089=$W$646,$H1089,0)","v":0},{"$f":"IF($U1089=$X$646,$H1089,0)+IF($U1089=$Y$646,$H1089,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1089=$Y$646,$H1089,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1089=$AA$646,$I1089,0)","v":0},{"$f":"IF($U1089=$AB$646,$I1089,0)","v":0},{"$f":"IF($U1089=$AC$646,$I1089,0)+IF($U1089=$AD$646,$I1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AD$646,$I1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AF$646,$J1089,0)","v":0},{"$f":"IF($U1089=$AG$646,$J1089,0)","v":0},{"$f":"IF($U1089=$AH$646,$J1089,0)+IF($U1089=$AI$646,$J1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AI$646,$J1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AK$646,$K1089,0)","v":0},{"$f":"IF($U1089=$AL$646,$K1089,0)","v":0},{"$f":"IF($U1089=$AM$646,$K1089,0)+IF($U1089=$AN$646,$K1089,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1089=$AN$646,$K1089,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1089=$AP$646,$L1089,0)","v":319581.38317545247},{"$f":"IF($U1089=$AQ$646,$L1089,0)","v":0},{"$f":"IF($U1089=$AR$646,$L1089,0)+IF($U1089=$AS$646,$L1089,0)*$X$643","v":0},{"$f":"IF($U1089=$AS$646,$L1089,0)*$Y$643","v":0},0,{"$f":"IF($U1089=$AU$646,$M1089,0)","v":26912.420215093724},{"$f":"IF($U1089=$AV$646,$M1089,0)","v":0},{"$f":"IF($U1089=$AW$646,$M1089,0)+IF($U1089=$AX$646,$M1089,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1089=$AX$646,$M1089,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1089=$AZ$646,$N1089,0)","v":1588480.9247379943},{"$f":"IF($U1089=$BA$646,$N1089,0)","v":0},{"$f":"IF($U1089=$BB$646,$N1089,0)+IF($U1089=$BC$646,$N1089,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1089=$BC$646,$N1089,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1089=$BE$646,$O1089,0)","v":1845816.2522028105},{"$f":"IF($U1089=$BF$646,$O1089,0)","v":0},{"$f":"IF($U1089=$BG$646,$O1089,0)+IF($U1089=$BH$646,$O1089,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1089=$BH$646,$O1089,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1089=$BJ$646,$P1089,0)","v":1950006.5069698924},{"$f":"IF($U1089=$BK$646,$P1089,0)","v":0},{"$f":"IF($U1089=$BL$646,$P1089,0)+IF($U1089=$BM$646,$P1089,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1089=$BM$646,$P1089,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1089=$BO$646,$Q1089,0)","v":1650871.3779234632},{"$f":"IF($U1089=$BP$646,$Q1089,0)","v":0},{"$f":"IF($U1089=$BQ$646,$Q1089,0)+IF($U1089=$BR$646,$Q1089,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1089=$BR$646,$Q1089,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1089=$BT$646,$R1089,0)","v":14172.581810372498},{"$f":"IF($U1089=$BU$646,$R1089,0)","v":0},{"$f":"IF($U1089=$BV$646,$R1089,0)+IF($U1089=$BW$646,$R1089,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1089=$BW$646,$R1089,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1081,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1077","v":49256328.173669063},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!D$9,FALSE)*$G1090","v":42775625.40291547},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!E$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!F$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!G$9,FALSE)*$G1090","v":0},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!H$9,FALSE)*$G1090","v":280037.36562750506},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!I$9,FALSE)*$G1090","v":23582.36010123805},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!J$9,FALSE)*$G1090","v":1391927.180154152},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!K$9,FALSE)*$G1090","v":1617420.6255798358},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!L$9,FALSE)*$G1090","v":1708718.6986375325},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!M$9,FALSE)*$G1090","v":1446597.6305313343},{"$f":"VLOOKUP($F1090,range,'COS Alloc Factors'!N$9,FALSE)*$G1090","v":12418.910121989435},{"$f":"SUM(L1090:R1090)+H1090","v":49256328.173669055},0,"Customer",{"$f":"IF($U1090=$V$646,$H1090,0)","v":42775625.40291547},{"$f":"IF($U1090=$W$646,$H1090,0)","v":0},{"$f":"IF($U1090=$X$646,$H1090,0)+IF($U1090=$Y$646,$H1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1090=$Y$646,$H1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1090=$AA$646,$I1090,0)","v":0},{"$f":"IF($U1090=$AB$646,$I1090,0)","v":0},{"$f":"IF($U1090=$AC$646,$I1090,0)+IF($U1090=$AD$646,$I1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AD$646,$I1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AF$646,$J1090,0)","v":0},{"$f":"IF($U1090=$AG$646,$J1090,0)","v":0},{"$f":"IF($U1090=$AH$646,$J1090,0)+IF($U1090=$AI$646,$J1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AI$646,$J1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AK$646,$K1090,0)","v":0},{"$f":"IF($U1090=$AL$646,$K1090,0)","v":0},{"$f":"IF($U1090=$AM$646,$K1090,0)+IF($U1090=$AN$646,$K1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1090=$AN$646,$K1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1090=$AP$646,$L1090,0)","v":280037.36562750506},{"$f":"IF($U1090=$AQ$646,$L1090,0)","v":0},{"$f":"IF($U1090=$AR$646,$L1090,0)+IF($U1090=$AS$646,$L1090,0)*$X$643","v":0},{"$f":"IF($U1090=$AS$646,$L1090,0)*$Y$643","v":0},0,{"$f":"IF($U1090=$AU$646,$M1090,0)","v":23582.36010123805},{"$f":"IF($U1090=$AV$646,$M1090,0)","v":0},{"$f":"IF($U1090=$AW$646,$M1090,0)+IF($U1090=$AX$646,$M1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1090=$AX$646,$M1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1090=$AZ$646,$N1090,0)","v":1391927.180154152},{"$f":"IF($U1090=$BA$646,$N1090,0)","v":0},{"$f":"IF($U1090=$BB$646,$N1090,0)+IF($U1090=$BC$646,$N1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1090=$BC$646,$N1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1090=$BE$646,$O1090,0)","v":1617420.6255798358},{"$f":"IF($U1090=$BF$646,$O1090,0)","v":0},{"$f":"IF($U1090=$BG$646,$O1090,0)+IF($U1090=$BH$646,$O1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1090=$BH$646,$O1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1090=$BJ$646,$P1090,0)","v":1708718.6986375325},{"$f":"IF($U1090=$BK$646,$P1090,0)","v":0},{"$f":"IF($U1090=$BL$646,$P1090,0)+IF($U1090=$BM$646,$P1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1090=$BM$646,$P1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1090=$BO$646,$Q1090,0)","v":1446597.6305313343},{"$f":"IF($U1090=$BP$646,$Q1090,0)","v":0},{"$f":"IF($U1090=$BQ$646,$Q1090,0)+IF($U1090=$BR$646,$Q1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1090=$BR$646,$Q1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1090=$BT$646,$R1090,0)","v":12418.910121989435},{"$f":"IF($U1090=$BU$646,$R1090,0)","v":0},{"$f":"IF($U1090=$BV$646,$R1090,0)+IF($U1090=$BW$646,$R1090,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1090=$BW$646,$R1090,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1082,null,null,"Total",null,null,{"$f":"SUM(G1088:G1090)","v":105468132.09709184},{"$f":"SUM(H1088:H1090)","v":91591587.879303157},{"$f":"SUM(I1088:I1090)","v":0},0,0,599618.74880295759,50494.780316331773,{"$f":"SUM(N1088:N1090)","v":2980408.1048921463},{"$f":"SUM(O1088:O1090)","v":3463236.8777826466},3658725.205607425,3097469.0084547978,26591.491932361932,{"$f":"SUM(S1088:S1090)","v":105468132.09709182},0,null,{"$f":"SUM(V1088:V1090)","v":91591587.879303157},{"$f":"SUM(W1088:W1090)","v":0},0,0,0,{"$f":"SUM(AA1088:AA1090)","v":0},{"$f":"SUM(AB1088:AB1090)","v":0},0,0,0,{"$f":"SUM(AF1088:AF1090)","v":0},{"$f":"SUM(AG1088:AG1090)","v":0},0,0,0,{"$f":"SUM(AK1088:AK1090)","v":0},{"$f":"SUM(AL1088:AL1090)","v":0},{"$f":"SUM(AM1088:AM1090)","v":0},{"$f":"SUM(AN1088:AN1090)","v":0},0,{"$f":"SUM(AP1088:AP1090)","v":599618.74880295759},{"$f":"SUM(AQ1088:AQ1090)","v":0},{"$f":"SUM(AR1088:AR1090)","v":0},{"$f":"SUM(AS1088:AS1090)","v":0},0,{"$f":"SUM(AU1088:AU1090)","v":50494.780316331773},{"$f":"SUM(AV1088:AV1090)","v":0},{"$f":"SUM(AW1088:AW1090)","v":0},{"$f":"SUM(AX1088:AX1090)","v":0},0,{"$f":"SUM(AZ1088:AZ1090)","v":2980408.1048921463},{"$f":"SUM(BA1088:BA1090)","v":0},0,0,0,{"$f":"SUM(BE1088:BE1090)","v":3463236.8777826466},{"$f":"SUM(BF1088:BF1090)","v":0},0,0,0,{"$f":"SUM(BJ1088:BJ1090)","v":3658725.205607425},{"$f":"SUM(BK1088:BK1090)","v":0},0,0,0,{"$f":"SUM(BO1088:BO1090)","v":3097469.0084547978},{"$f":"SUM(BP1088:BP1090)","v":0},{"$f":"SUM(BQ1088:BQ1090)","v":0},{"$f":"SUM(BR1088:BR1090)","v":0},0,{"$f":"SUM(BT1088:BT1090)","v":26591.491932361932},{"$f":"SUM(BU1088:BU1090)","v":0},{"$f":"SUM(BV1088:BV1090)","v":0},{"$f":"SUM(BW1088:BW1090)","v":0},0,0]
[1083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1084,null,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1085,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1081","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!D$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!E$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!F$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!G$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!H$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!I$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!J$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!K$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!L$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!M$9,FALSE)*$G1094","v":0},{"$f":"VLOOKUP($F1094,range,'COS Alloc Factors'!N$9,FALSE)*$G1094","v":0},{"$f":"SUM(L1094:R1094)+H1094","v":0},0,"Customer",{"$f":"IF($U1094=$V$646,$H1094,0)","v":0},{"$f":"IF($U1094=$W$646,$H1094,0)","v":0},{"$f":"IF($U1094=$X$646,$H1094,0)+IF($U1094=$Y$646,$H1094,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1094=$Y$646,$H1094,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1094=$AK$646,$K1094,0)","v":0},{"$f":"IF($U1094=$AL$646,$K1094,0)","v":0},{"$f":"IF($U1094=$AM$646,$K1094,0)+IF($U1094=$AN$646,$K1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AN$646,$K1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AP$646,$L1094,0)","v":0},{"$f":"IF($U1094=$AQ$646,$L1094,0)","v":0},{"$f":"IF($U1094=$AR$646,$L1094,0)+IF($U1094=$AS$646,$L1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AS$646,$L1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AK$646,$K1094,0)","v":0},{"$f":"IF($U1094=$AL$646,$K1094,0)","v":0},{"$f":"IF($U1094=$AM$646,$K1094,0)+IF($U1094=$AN$646,$K1094,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1094=$AN$646,$K1094,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1094=$AP$646,$L1094,0)","v":0},{"$f":"IF($U1094=$AQ$646,$L1094,0)","v":0},{"$f":"IF($U1094=$AR$646,$L1094,0)+IF($U1094=$AS$646,$L1094,0)*$X$643","v":0},{"$f":"IF($U1094=$AS$646,$L1094,0)*$Y$643","v":0},0,{"$f":"IF($U1094=$AU$646,$M1094,0)","v":0},{"$f":"IF($U1094=$AV$646,$M1094,0)","v":0},{"$f":"IF($U1094=$AW$646,$M1094,0)+IF($U1094=$AX$646,$M1094,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1094=$AX$646,$M1094,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1094=$AZ$646,$N1094,0)","v":0},{"$f":"IF($U1094=$BA$646,$N1094,0)","v":0},{"$f":"IF($U1094=$BB$646,$N1094,0)+IF($U1094=$BC$646,$N1094,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1094=$BC$646,$N1094,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1094=$BE$646,$O1094,0)","v":0},{"$f":"IF($U1094=$BF$646,$O1094,0)","v":0},{"$f":"IF($U1094=$BG$646,$O1094,0)+IF($U1094=$BH$646,$O1094,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1094=$BH$646,$O1094,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1094=$BJ$646,$P1094,0)","v":0},{"$f":"IF($U1094=$BK$646,$P1094,0)","v":0},{"$f":"IF($U1094=$BL$646,$P1094,0)+IF($U1094=$BM$646,$P1094,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1094=$BM$646,$P1094,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1094=$BO$646,$Q1094,0)","v":0},{"$f":"IF($U1094=$BP$646,$Q1094,0)","v":0},{"$f":"IF($U1094=$BQ$646,$Q1094,0)+IF($U1094=$BR$646,$Q1094,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1094=$BR$646,$Q1094,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1094=$BT$646,$R1094,0)","v":0},{"$f":"IF($U1094=$BU$646,$R1094,0)","v":0},{"$f":"IF($U1094=$BV$646,$R1094,0)+IF($U1094=$BW$646,$R1094,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1094=$BW$646,$R1094,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,{"$f":"SUM(AP1094:BW1094,V1094:Y1094)-S1094","v":0}]
[1086,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1082","v":30294002.179923352},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!D$9,FALSE)*$G1095","v":26308190.992933683},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!E$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!F$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!G$9,FALSE)*$G1095","v":0},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!H$9,FALSE)*$G1095","v":172230.71388651797},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!I$9,FALSE)*$G1095","v":14503.802755978504},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!J$9,FALSE)*$G1095","v":856073.65780922468},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!K$9,FALSE)*$G1095","v":994758.35438666446},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!L$9,FALSE)*$G1095","v":1050909.1907722149},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!M$9,FALSE)*$G1095","v":889697.49467063951},{"$f":"VLOOKUP($F1095,range,'COS Alloc Factors'!N$9,FALSE)*$G1095","v":7637.9727084272408},{"$f":"SUM(L1095:R1095)+H1095","v":30294002.179923352},0,"Customer",{"$f":"IF($U1095=$V$646,$H1095,0)","v":26308190.992933683},{"$f":"IF($U1095=$W$646,$H1095,0)","v":0},{"$f":"IF($U1095=$X$646,$H1095,0)+IF($U1095=$Y$646,$H1095,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1095=$Y$646,$H1095,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1095=$AA$646,$I1095,0)","v":0},{"$f":"IF($U1095=$AB$646,$I1095,0)","v":0},{"$f":"IF($U1095=$AC$646,$I1095,0)+IF($U1095=$AD$646,$I1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AD$646,$I1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AF$646,$J1095,0)","v":0},{"$f":"IF($U1095=$AG$646,$J1095,0)","v":0},{"$f":"IF($U1095=$AH$646,$J1095,0)+IF($U1095=$AI$646,$J1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AI$646,$J1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AK$646,$K1095,0)","v":0},{"$f":"IF($U1095=$AL$646,$K1095,0)","v":0},{"$f":"IF($U1095=$AM$646,$K1095,0)+IF($U1095=$AN$646,$K1095,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1095=$AN$646,$K1095,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1095=$AP$646,$L1095,0)","v":172230.71388651797},{"$f":"IF($U1095=$AQ$646,$L1095,0)","v":0},{"$f":"IF($U1095=$AR$646,$L1095,0)+IF($U1095=$AS$646,$L1095,0)*$X$643","v":0},{"$f":"IF($U1095=$AS$646,$L1095,0)*$Y$643","v":0},0,{"$f":"IF($U1095=$AU$646,$M1095,0)","v":14503.802755978504},{"$f":"IF($U1095=$AV$646,$M1095,0)","v":0},{"$f":"IF($U1095=$AW$646,$M1095,0)+IF($U1095=$AX$646,$M1095,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1095=$AX$646,$M1095,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1095=$AZ$646,$N1095,0)","v":856073.65780922468},{"$f":"IF($U1095=$BA$646,$N1095,0)","v":0},{"$f":"IF($U1095=$BB$646,$N1095,0)+IF($U1095=$BC$646,$N1095,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1095=$BC$646,$N1095,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1095=$BE$646,$O1095,0)","v":994758.35438666446},{"$f":"IF($U1095=$BF$646,$O1095,0)","v":0},{"$f":"IF($U1095=$BG$646,$O1095,0)+IF($U1095=$BH$646,$O1095,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1095=$BH$646,$O1095,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1095=$BJ$646,$P1095,0)","v":1050909.1907722149},{"$f":"IF($U1095=$BK$646,$P1095,0)","v":0},{"$f":"IF($U1095=$BL$646,$P1095,0)+IF($U1095=$BM$646,$P1095,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1095=$BM$646,$P1095,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1095=$BO$646,$Q1095,0)","v":889697.49467063951},{"$f":"IF($U1095=$BP$646,$Q1095,0)","v":0},{"$f":"IF($U1095=$BQ$646,$Q1095,0)+IF($U1095=$BR$646,$Q1095,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1095=$BR$646,$Q1095,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1095=$BT$646,$R1095,0)","v":7637.9727084272408},{"$f":"IF($U1095=$BU$646,$R1095,0)","v":0},{"$f":"IF($U1095=$BV$646,$R1095,0)+IF($U1095=$BW$646,$R1095,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1095=$BW$646,$R1095,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1087,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1083","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!D$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!E$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!F$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!G$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!H$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!I$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!J$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!K$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!L$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!M$9,FALSE)*$G1096","v":0},{"$f":"VLOOKUP($F1096,range,'COS Alloc Factors'!N$9,FALSE)*$G1096","v":0},{"$f":"SUM(L1096:R1096)+H1096","v":0},0,"Customer",{"$f":"IF($U1096=$V$646,$H1096,0)","v":0},{"$f":"IF($U1096=$W$646,$H1096,0)","v":0},{"$f":"IF($U1096=$X$646,$H1096,0)+IF($U1096=$Y$646,$H1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1096=$Y$646,$H1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1096=$AA$646,$I1096,0)","v":0},{"$f":"IF($U1096=$AB$646,$I1096,0)","v":0},{"$f":"IF($U1096=$AC$646,$I1096,0)+IF($U1096=$AD$646,$I1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AD$646,$I1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AF$646,$J1096,0)","v":0},{"$f":"IF($U1096=$AG$646,$J1096,0)","v":0},{"$f":"IF($U1096=$AH$646,$J1096,0)+IF($U1096=$AI$646,$J1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AI$646,$J1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AK$646,$K1096,0)","v":0},{"$f":"IF($U1096=$AL$646,$K1096,0)","v":0},{"$f":"IF($U1096=$AM$646,$K1096,0)+IF($U1096=$AN$646,$K1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1096=$AN$646,$K1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1096=$AP$646,$L1096,0)","v":0},{"$f":"IF($U1096=$AQ$646,$L1096,0)","v":0},{"$f":"IF($U1096=$AR$646,$L1096,0)+IF($U1096=$AS$646,$L1096,0)*$X$643","v":0},{"$f":"IF($U1096=$AS$646,$L1096,0)*$Y$643","v":0},0,{"$f":"IF($U1096=$AU$646,$M1096,0)","v":0},{"$f":"IF($U1096=$AV$646,$M1096,0)","v":0},{"$f":"IF($U1096=$AW$646,$M1096,0)+IF($U1096=$AX$646,$M1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1096=$AX$646,$M1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1096=$AZ$646,$N1096,0)","v":0},{"$f":"IF($U1096=$BA$646,$N1096,0)","v":0},{"$f":"IF($U1096=$BB$646,$N1096,0)+IF($U1096=$BC$646,$N1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1096=$BC$646,$N1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1096=$BE$646,$O1096,0)","v":0},{"$f":"IF($U1096=$BF$646,$O1096,0)","v":0},{"$f":"IF($U1096=$BG$646,$O1096,0)+IF($U1096=$BH$646,$O1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1096=$BH$646,$O1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1096=$BJ$646,$P1096,0)","v":0},{"$f":"IF($U1096=$BK$646,$P1096,0)","v":0},{"$f":"IF($U1096=$BL$646,$P1096,0)+IF($U1096=$BM$646,$P1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1096=$BM$646,$P1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1096=$BO$646,$Q1096,0)","v":0},{"$f":"IF($U1096=$BP$646,$Q1096,0)","v":0},{"$f":"IF($U1096=$BQ$646,$Q1096,0)+IF($U1096=$BR$646,$Q1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1096=$BR$646,$Q1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1096=$BT$646,$R1096,0)","v":0},{"$f":"IF($U1096=$BU$646,$R1096,0)","v":0},{"$f":"IF($U1096=$BV$646,$R1096,0)+IF($U1096=$BW$646,$R1096,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1096=$BW$646,$R1096,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1088,null,null,"Total",null,null,{"$f":"SUM(G1094:G1096)","v":30294002.179923352},{"$f":"SUM(H1094:H1096)","v":26308190.992933683},{"$f":"SUM(I1094:I1096)","v":0},0,0,172230.71388651797,14503.802755978504,{"$f":"SUM(N1094:N1096)","v":856073.65780922468},{"$f":"SUM(O1094:O1096)","v":994758.35438666446},1050909.1907722149,889697.49467063951,7637.9727084272408,{"$f":"SUM(S1094:S1096)","v":30294002.179923352},0,null,{"$f":"SUM(V1094:V1096)","v":26308190.992933683},{"$f":"SUM(W1094:W1096)","v":0},0,0,0,{"$f":"SUM(AA1094:AA1096)","v":0},{"$f":"SUM(AB1094:AB1096)","v":0},0,0,0,{"$f":"SUM(AF1094:AF1096)","v":0},{"$f":"SUM(AG1094:AG1096)","v":0},0,0,0,{"$f":"SUM(AK1094:AK1096)","v":0},{"$f":"SUM(AL1094:AL1096)","v":0},{"$f":"SUM(AM1094:AM1096)","v":0},{"$f":"SUM(AN1094:AN1096)","v":0},0,{"$f":"SUM(AP1094:AP1096)","v":172230.71388651797},{"$f":"SUM(AQ1094:AQ1096)","v":0},{"$f":"SUM(AR1094:AR1096)","v":0},{"$f":"SUM(AS1094:AS1096)","v":0},0,{"$f":"SUM(AU1094:AU1096)","v":14503.802755978504},{"$f":"SUM(AV1094:AV1096)","v":0},{"$f":"SUM(AW1094:AW1096)","v":0},{"$f":"SUM(AX1094:AX1096)","v":0},0,{"$f":"SUM(AZ1094:AZ1096)","v":856073.65780922468},{"$f":"SUM(BA1094:BA1096)","v":0},0,0,0,{"$f":"SUM(BE1094:BE1096)","v":994758.35438666446},{"$f":"SUM(BF1094:BF1096)","v":0},0,0,0,{"$f":"SUM(BJ1094:BJ1096)","v":1050909.1907722149},{"$f":"SUM(BK1094:BK1096)","v":0},0,0,0,{"$f":"SUM(BO1094:BO1096)","v":889697.49467063951},{"$f":"SUM(BP1094:BP1096)","v":0},{"$f":"SUM(BQ1094:BQ1096)","v":0},{"$f":"SUM(BR1094:BR1096)","v":0},0,{"$f":"SUM(BT1094:BT1096)","v":7637.9727084272408},{"$f":"SUM(BU1094:BU1096)","v":0},{"$f":"SUM(BV1094:BV1096)","v":0},{"$f":"SUM(BW1094:BW1096)","v":0},0,0]
[1089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1090,null,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1091,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1087","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!D$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!E$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!F$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!G$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!H$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!I$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!J$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!K$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!L$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!M$9,FALSE)*$G1100","v":0},{"$f":"VLOOKUP($F1100,range,'COS Alloc Factors'!N$9,FALSE)*$G1100","v":0},{"$f":"SUM(L1100:R1100)+H1100","v":0},0,"Customer",{"$f":"IF($U1100=$V$646,$H1100,0)","v":0},{"$f":"IF($U1100=$W$646,$H1100,0)","v":0},{"$f":"IF($U1100=$X$646,$H1100,0)+IF($U1100=$Y$646,$H1100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1100=$Y$646,$H1100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1100=$AA$646,$I1100,0)","v":0},{"$f":"IF($U1100=$AB$646,$I1100,0)","v":0},{"$f":"IF($U1100=$AC$646,$I1100,0)+IF($U1100=$AD$646,$I1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AD$646,$I1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AF$646,$J1100,0)","v":0},{"$f":"IF($U1100=$AG$646,$J1100,0)","v":0},{"$f":"IF($U1100=$AH$646,$J1100,0)+IF($U1100=$AI$646,$J1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AI$646,$J1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AK$646,$K1100,0)","v":0},{"$f":"IF($U1100=$AL$646,$K1100,0)","v":0},{"$f":"IF($U1100=$AM$646,$K1100,0)+IF($U1100=$AN$646,$K1100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1100=$AN$646,$K1100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1100=$AP$646,$L1100,0)","v":0},{"$f":"IF($U1100=$AQ$646,$L1100,0)","v":0},{"$f":"IF($U1100=$AR$646,$L1100,0)+IF($U1100=$AS$646,$L1100,0)*$X$643","v":0},{"$f":"IF($U1100=$AS$646,$L1100,0)*$Y$643","v":0},0,{"$f":"IF($U1100=$AU$646,$M1100,0)","v":0},{"$f":"IF($U1100=$AV$646,$M1100,0)","v":0},{"$f":"IF($U1100=$AW$646,$M1100,0)+IF($U1100=$AX$646,$M1100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1100=$AX$646,$M1100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1100=$AZ$646,$N1100,0)","v":0},{"$f":"IF($U1100=$BA$646,$N1100,0)","v":0},{"$f":"IF($U1100=$BB$646,$N1100,0)+IF($U1100=$BC$646,$N1100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1100=$BC$646,$N1100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1100=$BE$646,$O1100,0)","v":0},{"$f":"IF($U1100=$BF$646,$O1100,0)","v":0},{"$f":"IF($U1100=$BG$646,$O1100,0)+IF($U1100=$BH$646,$O1100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1100=$BH$646,$O1100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1100=$BJ$646,$P1100,0)","v":0},{"$f":"IF($U1100=$BK$646,$P1100,0)","v":0},{"$f":"IF($U1100=$BL$646,$P1100,0)+IF($U1100=$BM$646,$P1100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1100=$BM$646,$P1100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1100=$BO$646,$Q1100,0)","v":0},{"$f":"IF($U1100=$BP$646,$Q1100,0)","v":0},{"$f":"IF($U1100=$BQ$646,$Q1100,0)+IF($U1100=$BR$646,$Q1100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1100=$BR$646,$Q1100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1100=$BT$646,$R1100,0)","v":0},{"$f":"IF($U1100=$BU$646,$R1100,0)","v":0},{"$f":"IF($U1100=$BV$646,$R1100,0)+IF($U1100=$BW$646,$R1100,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1100=$BW$646,$R1100,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1092,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1088","v":94598193.711745664},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!D$9,FALSE)*$G1101","v":82151817.807832479},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!E$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!F$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!G$9,FALSE)*$G1101","v":0},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!H$9,FALSE)*$G1101","v":537819.80797990074},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!I$9,FALSE)*$G1101","v":45290.600248794086},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!J$9,FALSE)*$G1101","v":2673236.1485941047},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!K$9,FALSE)*$G1101","v":3106302.7904253332},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!L$9,FALSE)*$G1101","v":3281643.3633192335},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!M$9,FALSE)*$G1101","v":2778232.3195805917},{"$f":"VLOOKUP($F1101,range,'COS Alloc Factors'!N$9,FALSE)*$G1101","v":23850.873765225791},{"$f":"SUM(L1101:R1101)+H1101","v":94598193.711745664},0,"Customer",{"$f":"IF($U1101=$V$646,$H1101,0)","v":82151817.807832479},{"$f":"IF($U1101=$W$646,$H1101,0)","v":0},{"$f":"IF($U1101=$X$646,$H1101,0)+IF($U1101=$Y$646,$H1101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1101=$Y$646,$H1101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1101=$AA$646,$I1101,0)","v":0},{"$f":"IF($U1101=$AB$646,$I1101,0)","v":0},{"$f":"IF($U1101=$AC$646,$I1101,0)+IF($U1101=$AD$646,$I1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AD$646,$I1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AF$646,$J1101,0)","v":0},{"$f":"IF($U1101=$AG$646,$J1101,0)","v":0},{"$f":"IF($U1101=$AH$646,$J1101,0)+IF($U1101=$AI$646,$J1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AI$646,$J1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AK$646,$K1101,0)","v":0},{"$f":"IF($U1101=$AL$646,$K1101,0)","v":0},{"$f":"IF($U1101=$AM$646,$K1101,0)+IF($U1101=$AN$646,$K1101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1101=$AN$646,$K1101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1101=$AP$646,$L1101,0)","v":537819.80797990074},{"$f":"IF($U1101=$AQ$646,$L1101,0)","v":0},{"$f":"IF($U1101=$AR$646,$L1101,0)+IF($U1101=$AS$646,$L1101,0)*$X$643","v":0},{"$f":"IF($U1101=$AS$646,$L1101,0)*$Y$643","v":0},0,{"$f":"IF($U1101=$AU$646,$M1101,0)","v":45290.600248794086},{"$f":"IF($U1101=$AV$646,$M1101,0)","v":0},{"$f":"IF($U1101=$AW$646,$M1101,0)+IF($U1101=$AX$646,$M1101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1101=$AX$646,$M1101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1101=$AZ$646,$N1101,0)","v":2673236.1485941047},{"$f":"IF($U1101=$BA$646,$N1101,0)","v":0},{"$f":"IF($U1101=$BB$646,$N1101,0)+IF($U1101=$BC$646,$N1101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1101=$BC$646,$N1101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1101=$BE$646,$O1101,0)","v":3106302.7904253332},{"$f":"IF($U1101=$BF$646,$O1101,0)","v":0},{"$f":"IF($U1101=$BG$646,$O1101,0)+IF($U1101=$BH$646,$O1101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1101=$BH$646,$O1101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1101=$BJ$646,$P1101,0)","v":3281643.3633192335},{"$f":"IF($U1101=$BK$646,$P1101,0)","v":0},{"$f":"IF($U1101=$BL$646,$P1101,0)+IF($U1101=$BM$646,$P1101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1101=$BM$646,$P1101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1101=$BO$646,$Q1101,0)","v":2778232.3195805917},{"$f":"IF($U1101=$BP$646,$Q1101,0)","v":0},{"$f":"IF($U1101=$BQ$646,$Q1101,0)+IF($U1101=$BR$646,$Q1101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1101=$BR$646,$Q1101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1101=$BT$646,$R1101,0)","v":23850.873765225791},{"$f":"IF($U1101=$BU$646,$R1101,0)","v":0},{"$f":"IF($U1101=$BV$646,$R1101,0)+IF($U1101=$BW$646,$R1101,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1101=$BW$646,$R1101,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1093,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1089","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!D$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!E$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!F$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!G$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!H$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!I$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!J$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!K$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!L$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!M$9,FALSE)*$G1102","v":0},{"$f":"VLOOKUP($F1102,range,'COS Alloc Factors'!N$9,FALSE)*$G1102","v":0},{"$f":"SUM(L1102:R1102)+H1102","v":0},0,"Customer",{"$f":"IF($U1102=$V$646,$H1102,0)","v":0},{"$f":"IF($U1102=$W$646,$H1102,0)","v":0},{"$f":"IF($U1102=$X$646,$H1102,0)+IF($U1102=$Y$646,$H1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1102=$Y$646,$H1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1102=$AA$646,$I1102,0)","v":0},{"$f":"IF($U1102=$AB$646,$I1102,0)","v":0},{"$f":"IF($U1102=$AC$646,$I1102,0)+IF($U1102=$AD$646,$I1102,0)*$X$643","v":0},{"$f":"IF($U1102=$AD$646,$I1102,0)*$Y$643","v":0},0,{"$f":"IF($U1102=$AF$646,$J1102,0)","v":0},{"$f":"IF($U1102=$AG$646,$J1102,0)","v":0},{"$f":"IF($U1102=$AH$646,$J1102,0)+IF($U1102=$AI$646,$J1102,0)*$X$643","v":0},{"$f":"IF($U1102=$AI$646,$J1102,0)*$Y$643","v":0},0,{"$f":"IF($U1102=$AK$646,$K1102,0)","v":0},{"$f":"IF($U1102=$AL$646,$K1102,0)","v":0},{"$f":"IF($U1102=$AM$646,$K1102,0)+IF($U1102=$AN$646,$K1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1102=$AN$646,$K1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1102=$AP$646,$L1102,0)","v":0},{"$f":"IF($U1102=$AQ$646,$L1102,0)","v":0},{"$f":"IF($U1102=$AR$646,$L1102,0)+IF($U1102=$AS$646,$L1102,0)*$X$643","v":0},{"$f":"IF($U1102=$AS$646,$L1102,0)*$Y$643","v":0},0,{"$f":"IF($U1102=$AU$646,$M1102,0)","v":0},{"$f":"IF($U1102=$AV$646,$M1102,0)","v":0},{"$f":"IF($U1102=$AW$646,$M1102,0)+IF($U1102=$AX$646,$M1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1102=$AX$646,$M1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1102=$AZ$646,$N1102,0)","v":0},{"$f":"IF($U1102=$BA$646,$N1102,0)","v":0},{"$f":"IF($U1102=$BB$646,$N1102,0)+IF($U1102=$BC$646,$N1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1102=$BC$646,$N1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1102=$BE$646,$O1102,0)","v":0},{"$f":"IF($U1102=$BF$646,$O1102,0)","v":0},{"$f":"IF($U1102=$BG$646,$O1102,0)+IF($U1102=$BH$646,$O1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1102=$BH$646,$O1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1102=$BJ$646,$P1102,0)","v":0},{"$f":"IF($U1102=$BK$646,$P1102,0)","v":0},{"$f":"IF($U1102=$BL$646,$P1102,0)+IF($U1102=$BM$646,$P1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1102=$BM$646,$P1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1102=$BO$646,$Q1102,0)","v":0},{"$f":"IF($U1102=$BP$646,$Q1102,0)","v":0},{"$f":"IF($U1102=$BQ$646,$Q1102,0)+IF($U1102=$BR$646,$Q1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1102=$BR$646,$Q1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1102=$BT$646,$R1102,0)","v":0},{"$f":"IF($U1102=$BU$646,$R1102,0)","v":0},{"$f":"IF($U1102=$BV$646,$R1102,0)+IF($U1102=$BW$646,$R1102,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1102=$BW$646,$R1102,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1094,null,null,"Total",null,null,{"$f":"SUM(G1100:G1102)","v":94598193.711745664},{"$f":"SUM(H1100:H1102)","v":82151817.807832479},{"$f":"SUM(I1100:I1102)","v":0},0,0,537819.80797990074,45290.600248794086,{"$f":"SUM(N1100:N1102)","v":2673236.1485941047},{"$f":"SUM(O1100:O1102)","v":3106302.7904253332},3281643.3633192335,2778232.3195805917,23850.873765225791,{"$f":"SUM(S1100:S1102)","v":94598193.711745664},0,null,{"$f":"SUM(V1100:V1102)","v":82151817.807832479},{"$f":"SUM(W1100:W1102)","v":0},0,0,0,{"$f":"SUM(AA1100:AA1102)","v":0},{"$f":"SUM(AB1100:AB1102)","v":0},0,0,0,{"$f":"SUM(AF1100:AF1102)","v":0},{"$f":"SUM(AG1100:AG1102)","v":0},0,0,0,{"$f":"SUM(AK1100:AK1102)","v":0},{"$f":"SUM(AL1100:AL1102)","v":0},{"$f":"SUM(AM1100:AM1102)","v":0},{"$f":"SUM(AN1100:AN1102)","v":0},0,{"$f":"SUM(AP1100:AP1102)","v":537819.80797990074},{"$f":"SUM(AQ1100:AQ1102)","v":0},{"$f":"SUM(AR1100:AR1102)","v":0},{"$f":"SUM(AS1100:AS1102)","v":0},0,{"$f":"SUM(AU1100:AU1102)","v":45290.600248794086},{"$f":"SUM(AV1100:AV1102)","v":0},{"$f":"SUM(AW1100:AW1102)","v":0},{"$f":"SUM(AX1100:AX1102)","v":0},0,{"$f":"SUM(AZ1100:AZ1102)","v":2673236.1485941047},{"$f":"SUM(BA1100:BA1102)","v":0},0,0,0,{"$f":"SUM(BE1100:BE1102)","v":3106302.7904253332},{"$f":"SUM(BF1100:BF1102)","v":0},0,0,0,{"$f":"SUM(BJ1100:BJ1102)","v":3281643.3633192335},{"$f":"SUM(BK1100:BK1102)","v":0},0,0,0,{"$f":"SUM(BO1100:BO1102)","v":2778232.3195805917},{"$f":"SUM(BP1100:BP1102)","v":0},{"$f":"SUM(BQ1100:BQ1102)","v":0},{"$f":"SUM(BR1100:BR1102)","v":0},0,{"$f":"SUM(BT1100:BT1102)","v":23850.873765225791},{"$f":"SUM(BU1100:BU1102)","v":0},{"$f":"SUM(BV1100:BV1102)","v":0},{"$f":"SUM(BW1100:BW1102)","v":0},0,0]
[1095,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1096,null,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1097,null,null,"Wyoming",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1093","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!D$9,FALSE)*$G1106","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!E$9,FALSE)*$G1106","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!F$9,FALSE)*$G1106","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!G$9,FALSE)*$G1106","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!H$9,FALSE)*$G1106","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!I$9,FALSE)*$G1106","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!J$9,FALSE)*$G1106","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!K$9,FALSE)*$G1106","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!L$9,FALSE)*$G1106","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!M$9,FALSE)*$G1106","v":0},{"$f":"VLOOKUP($F1106,range,'COS Alloc Factors'!N$9,FALSE)*$G1106","v":0},{"$f":"SUM(L1106:R1106)+H1106","v":0},0,"Customer",{"$f":"IF($U1106=$V$646,$H1106,0)","v":0},{"$f":"IF($U1106=$W$646,$H1106,0)","v":0},{"$f":"IF($U1106=$X$646,$H1106,0)+IF($U1106=$Y$646,$H1106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1106=$Y$646,$H1106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1106=$AA$646,$I1106,0)","v":0},{"$f":"IF($U1106=$AB$646,$I1106,0)","v":0},{"$f":"IF($U1106=$AC$646,$I1106,0)+IF($U1106=$AD$646,$I1106,0)*$X$643","v":0},{"$f":"IF($U1106=$AD$646,$I1106,0)*$Y$643","v":0},0,{"$f":"IF($U1106=$AF$646,$J1106,0)","v":0},{"$f":"IF($U1106=$AG$646,$J1106,0)","v":0},{"$f":"IF($U1106=$AH$646,$J1106,0)+IF($U1106=$AI$646,$J1106,0)*$X$643","v":0},{"$f":"IF($U1106=$AI$646,$J1106,0)*$Y$643","v":0},0,{"$f":"IF($U1106=$AK$646,$K1106,0)","v":0},{"$f":"IF($U1106=$AL$646,$K1106,0)","v":0},{"$f":"IF($U1106=$AM$646,$K1106,0)+IF($U1106=$AN$646,$K1106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1106=$AN$646,$K1106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1106=$AP$646,$L1106,0)","v":0},{"$f":"IF($U1106=$AQ$646,$L1106,0)","v":0},{"$f":"IF($U1106=$AR$646,$L1106,0)+IF($U1106=$AS$646,$L1106,0)*$X$643","v":0},{"$f":"IF($U1106=$AS$646,$L1106,0)*$Y$643","v":0},0,{"$f":"IF($U1106=$AU$646,$M1106,0)","v":0},{"$f":"IF($U1106=$AV$646,$M1106,0)","v":0},{"$f":"IF($U1106=$AW$646,$M1106,0)+IF($U1106=$AX$646,$M1106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1106=$AX$646,$M1106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1106=$AZ$646,$N1106,0)","v":0},{"$f":"IF($U1106=$BA$646,$N1106,0)","v":0},{"$f":"IF($U1106=$BB$646,$N1106,0)+IF($U1106=$BC$646,$N1106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1106=$BC$646,$N1106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1106=$BE$646,$O1106,0)","v":0},{"$f":"IF($U1106=$BF$646,$O1106,0)","v":0},{"$f":"IF($U1106=$BG$646,$O1106,0)+IF($U1106=$BH$646,$O1106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1106=$BH$646,$O1106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1106=$BJ$646,$P1106,0)","v":0},{"$f":"IF($U1106=$BK$646,$P1106,0)","v":0},{"$f":"IF($U1106=$BL$646,$P1106,0)+IF($U1106=$BM$646,$P1106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1106=$BM$646,$P1106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1106=$BO$646,$Q1106,0)","v":0},{"$f":"IF($U1106=$BP$646,$Q1106,0)","v":0},{"$f":"IF($U1106=$BQ$646,$Q1106,0)+IF($U1106=$BR$646,$Q1106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1106=$BR$646,$Q1106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1106=$BT$646,$R1106,0)","v":0},{"$f":"IF($U1106=$BU$646,$R1106,0)","v":0},{"$f":"IF($U1106=$BV$646,$R1106,0)+IF($U1106=$BW$646,$R1106,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1106=$BW$646,$R1106,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1098,null,null,"Utah",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1094","v":429789.73571240599},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!D$9,FALSE)*$G1107","v":227272.41819446991},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!E$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!F$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!G$9,FALSE)*$G1107","v":0},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!H$9,FALSE)*$G1107","v":1487.8746639349929},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!I$9,FALSE)*$G1107","v":125.29612265063128},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!J$9,FALSE)*$G1107","v":7395.4887439864824},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!K$9,FALSE)*$G1107","v":8593.5645206975096},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!L$9,FALSE)*$G1107","v":9078.6429653695068},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!M$9,FALSE)*$G1107","v":7685.9599023615565},{"$f":"VLOOKUP($F1107,range,'COS Alloc Factors'!N$9,FALSE)*$G1107","v":168150.49059893546},{"$f":"SUM(L1107:R1107)+H1107","v":429789.73571240605},0,"Customer",{"$f":"IF($U1107=$V$646,$H1107,0)","v":227272.41819446991},{"$f":"IF($U1107=$W$646,$H1107,0)","v":0},{"$f":"IF($U1107=$X$646,$H1107,0)+IF($U1107=$Y$646,$H1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1107=$Y$646,$H1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1107=$AA$646,$I1107,0)","v":0},{"$f":"IF($U1107=$AB$646,$I1107,0)","v":0},{"$f":"IF($U1107=$AC$646,$I1107,0)+IF($U1107=$AD$646,$I1107,0)*$X$643","v":0},{"$f":"IF($U1107=$AD$646,$I1107,0)*$Y$643","v":0},0,{"$f":"IF($U1107=$AF$646,$J1107,0)","v":0},{"$f":"IF($U1107=$AG$646,$J1107,0)","v":0},{"$f":"IF($U1107=$AH$646,$J1107,0)+IF($U1107=$AI$646,$J1107,0)*$X$643","v":0},{"$f":"IF($U1107=$AI$646,$J1107,0)*$Y$643","v":0},0,{"$f":"IF($U1107=$AK$646,$K1107,0)","v":0},{"$f":"IF($U1107=$AL$646,$K1107,0)","v":0},{"$f":"IF($U1107=$AM$646,$K1107,0)+IF($U1107=$AN$646,$K1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1107=$AN$646,$K1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1107=$AP$646,$L1107,0)","v":1487.8746639349929},{"$f":"IF($U1107=$AQ$646,$L1107,0)","v":0},{"$f":"IF($U1107=$AR$646,$L1107,0)+IF($U1107=$AS$646,$L1107,0)*$X$643","v":0},{"$f":"IF($U1107=$AS$646,$L1107,0)*$Y$643","v":0},0,{"$f":"IF($U1107=$AU$646,$M1107,0)","v":125.29612265063128},{"$f":"IF($U1107=$AV$646,$M1107,0)","v":0},{"$f":"IF($U1107=$AW$646,$M1107,0)+IF($U1107=$AX$646,$M1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1107=$AX$646,$M1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1107=$AZ$646,$N1107,0)","v":7395.4887439864824},{"$f":"IF($U1107=$BA$646,$N1107,0)","v":0},{"$f":"IF($U1107=$BB$646,$N1107,0)+IF($U1107=$BC$646,$N1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1107=$BC$646,$N1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1107=$BE$646,$O1107,0)","v":8593.5645206975096},{"$f":"IF($U1107=$BF$646,$O1107,0)","v":0},{"$f":"IF($U1107=$BG$646,$O1107,0)+IF($U1107=$BH$646,$O1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1107=$BH$646,$O1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1107=$BJ$646,$P1107,0)","v":9078.6429653695068},{"$f":"IF($U1107=$BK$646,$P1107,0)","v":0},{"$f":"IF($U1107=$BL$646,$P1107,0)+IF($U1107=$BM$646,$P1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1107=$BM$646,$P1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1107=$BO$646,$Q1107,0)","v":7685.9599023615565},{"$f":"IF($U1107=$BP$646,$Q1107,0)","v":0},{"$f":"IF($U1107=$BQ$646,$Q1107,0)+IF($U1107=$BR$646,$Q1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1107=$BR$646,$Q1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1107=$BT$646,$R1107,0)","v":168150.49059893546},{"$f":"IF($U1107=$BU$646,$R1107,0)","v":0},{"$f":"IF($U1107=$BV$646,$R1107,0)+IF($U1107=$BW$646,$R1107,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1107=$BW$646,$R1107,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1099,null,null,"Total",null,null,{"$f":"SUM(G1106:G1107)","v":429789.73571240599},{"$f":"SUM(H1106:H1107)","v":227272.41819446991},{"$f":"SUM(I1106:I1107)","v":0},0,0,1487.8746639349929,125.29612265063128,{"$f":"SUM(N1106:N1107)","v":7395.4887439864824},{"$f":"SUM(O1106:O1107)","v":8593.5645206975096},9078.6429653695068,7685.9599023615565,168150.49059893546,{"$f":"SUM(S1106:S1107)","v":429789.73571240605},0,null,{"$f":"SUM(V1106:V1107)","v":227272.41819446991},{"$f":"SUM(W1106:W1107)","v":0},0,0,0,{"$f":"SUM(AA1106:AA1107)","v":0},{"$f":"SUM(AB1106:AB1107)","v":0},0,0,0,{"$f":"SUM(AF1106:AF1107)","v":0},{"$f":"SUM(AG1106:AG1107)","v":0},0,0,0,{"$f":"SUM(AK1106:AK1107)","v":0},{"$f":"SUM(AL1106:AL1107)","v":0},{"$f":"SUM(AM1106:AM1107)","v":0},{"$f":"SUM(AN1106:AN1107)","v":0},0,{"$f":"SUM(AP1106:AP1107)","v":1487.8746639349929},{"$f":"SUM(AQ1106:AQ1107)","v":0},{"$f":"SUM(AR1106:AR1107)","v":0},{"$f":"SUM(AS1106:AS1107)","v":0},0,{"$f":"SUM(AU1106:AU1107)","v":125.29612265063128},{"$f":"SUM(AV1106:AV1107)","v":0},{"$f":"SUM(AW1106:AW1107)","v":0},{"$f":"SUM(AX1106:AX1107)","v":0},0,{"$f":"SUM(AZ1106:AZ1107)","v":7395.4887439864824},{"$f":"SUM(BA1106:BA1107)","v":0},0,0,0,{"$f":"SUM(BE1106:BE1107)","v":8593.5645206975096},{"$f":"SUM(BF1106:BF1107)","v":0},0,0,0,{"$f":"SUM(BJ1106:BJ1107)","v":9078.6429653695068},{"$f":"SUM(BK1106:BK1107)","v":0},0,0,0,{"$f":"SUM(BO1106:BO1107)","v":7685.9599023615565},{"$f":"SUM(BP1106:BP1107)","v":0},{"$f":"SUM(BQ1106:BQ1107)","v":0},{"$f":"SUM(BR1106:BR1107)","v":0},0,{"$f":"SUM(BT1106:BT1107)","v":168150.49059893546},{"$f":"SUM(BU1106:BU1107)","v":0},{"$f":"SUM(BV1106:BV1107)","v":0},{"$f":"SUM(BW1106:BW1107)","v":0},0,0]
[1100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1101,null,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1102,null,null,"Wyoming",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1098","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!D$9,FALSE)*$G1111","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!E$9,FALSE)*$G1111","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!F$9,FALSE)*$G1111","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!G$9,FALSE)*$G1111","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!H$9,FALSE)*$G1111","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!I$9,FALSE)*$G1111","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!J$9,FALSE)*$G1111","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!K$9,FALSE)*$G1111","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!L$9,FALSE)*$G1111","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!M$9,FALSE)*$G1111","v":0},{"$f":"VLOOKUP($F1111,range,'COS Alloc Factors'!N$9,FALSE)*$G1111","v":0},{"$f":"SUM(L1111:R1111)+H1111","v":0},0,"Distribution Plant",{"$f":"IF($U1111=$V$646,$H1111,0)","v":0},{"$f":"IF($U1111=$W$646,$H1111,0)","v":0},{"$f":"IF($U1111=$X$646,$H1111,0)+IF($U1111=$Y$646,$H1111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1111=$Y$646,$H1111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1111=$AA$646,$I1111,0)","v":0},{"$f":"IF($U1111=$AB$646,$I1111,0)","v":0},{"$f":"IF($U1111=$AC$646,$I1111,0)+IF($U1111=$AD$646,$I1111,0)*$X$643","v":0},{"$f":"IF($U1111=$AD$646,$I1111,0)*$Y$643","v":0},0,{"$f":"IF($U1111=$AF$646,$J1111,0)","v":0},{"$f":"IF($U1111=$AG$646,$J1111,0)","v":0},{"$f":"IF($U1111=$AH$646,$J1111,0)+IF($U1111=$AI$646,$J1111,0)*$X$643","v":0},{"$f":"IF($U1111=$AI$646,$J1111,0)*$Y$643","v":0},0,{"$f":"IF($U1111=$AK$646,$K1111,0)","v":0},{"$f":"IF($U1111=$AL$646,$K1111,0)","v":0},{"$f":"IF($U1111=$AM$646,$K1111,0)+IF($U1111=$AN$646,$K1111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1111=$AN$646,$K1111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1111=$AP$646,$L1111,0)","v":0},{"$f":"IF($U1111=$AQ$646,$L1111,0)","v":0},{"$f":"IF($U1111=$AR$646,$L1111,0)+IF($U1111=$AS$646,$L1111,0)*$X$643","v":0},{"$f":"IF($U1111=$AS$646,$L1111,0)*$Y$643","v":0},0,{"$f":"IF($U1111=$AU$646,$M1111,0)","v":0},{"$f":"IF($U1111=$AV$646,$M1111,0)","v":0},{"$f":"IF($U1111=$AW$646,$M1111,0)+IF($U1111=$AX$646,$M1111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1111=$AX$646,$M1111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1111=$AZ$646,$N1111,0)","v":0},{"$f":"IF($U1111=$BA$646,$N1111,0)","v":0},{"$f":"IF($U1111=$BB$646,$N1111,0)+IF($U1111=$BC$646,$N1111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1111=$BC$646,$N1111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1111=$BE$646,$O1111,0)","v":0},{"$f":"IF($U1111=$BF$646,$O1111,0)","v":0},{"$f":"IF($U1111=$BG$646,$O1111,0)+IF($U1111=$BH$646,$O1111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1111=$BH$646,$O1111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1111=$BJ$646,$P1111,0)","v":0},{"$f":"IF($U1111=$BK$646,$P1111,0)","v":0},{"$f":"IF($U1111=$BL$646,$P1111,0)+IF($U1111=$BM$646,$P1111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1111=$BM$646,$P1111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1111=$BO$646,$Q1111,0)","v":0},{"$f":"IF($U1111=$BP$646,$Q1111,0)","v":0},{"$f":"IF($U1111=$BQ$646,$Q1111,0)+IF($U1111=$BR$646,$Q1111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1111=$BR$646,$Q1111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1111=$BT$646,$R1111,0)","v":0},{"$f":"IF($U1111=$BU$646,$R1111,0)","v":0},{"$f":"IF($U1111=$BV$646,$R1111,0)+IF($U1111=$BW$646,$R1111,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1111=$BW$646,$R1111,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1103,null,null,"Utah",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1099","v":46503439.611235492},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!D$9,FALSE)*$G1112","v":24590976.230009846},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!E$9,FALSE)*$G1112","v":0},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!F$9,FALSE)*$G1112","v":0},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!G$9,FALSE)*$G1112","v":0},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!H$9,FALSE)*$G1112","v":160988.69710952713},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!I$9,FALSE)*$G1112","v":13557.095921677679},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!J$9,FALSE)*$G1112","v":800195.15503664454},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!K$9,FALSE)*$G1112","v":929827.48429554247},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!L$9,FALSE)*$G1112","v":982313.18668470054},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!M$9,FALSE)*$G1112","v":831624.26292334311},{"$f":"VLOOKUP($F1112,range,'COS Alloc Factors'!N$9,FALSE)*$G1112","v":18193957.499254216},{"$f":"SUM(L1112:R1112)+H1112","v":46503439.611235499},0,"Distribution Plant",{"$f":"IF($U1112=$V$646,$H1112,0)","v":0},{"$f":"IF($U1112=$W$646,$H1112,0)","v":24590976.230009846},{"$f":"IF($U1112=$X$646,$H1112,0)+IF($U1112=$Y$646,$H1112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1112=$Y$646,$H1112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1112=$AA$646,$I1112,0)","v":0},{"$f":"IF($U1112=$AB$646,$I1112,0)","v":0},{"$f":"IF($U1112=$AC$646,$I1112,0)+IF($U1112=$AD$646,$I1112,0)*$X$643","v":0},{"$f":"IF($U1112=$AD$646,$I1112,0)*$Y$643","v":0},0,{"$f":"IF($U1112=$AF$646,$J1112,0)","v":0},{"$f":"IF($U1112=$AG$646,$J1112,0)","v":0},{"$f":"IF($U1112=$AH$646,$J1112,0)+IF($U1112=$AI$646,$J1112,0)*$X$643","v":0},{"$f":"IF($U1112=$AI$646,$J1112,0)*$Y$643","v":0},0,{"$f":"IF($U1112=$AK$646,$K1112,0)","v":0},{"$f":"IF($U1112=$AL$646,$K1112,0)","v":0},{"$f":"IF($U1112=$AM$646,$K1112,0)+IF($U1112=$AN$646,$K1112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1112=$AN$646,$K1112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1112=$AP$646,$L1112,0)","v":0},{"$f":"IF($U1112=$AQ$646,$L1112,0)","v":160988.69710952713},{"$f":"IF($U1112=$AR$646,$L1112,0)+IF($U1112=$AS$646,$L1112,0)*$X$643","v":0},{"$f":"IF($U1112=$AS$646,$L1112,0)*$Y$643","v":0},0,{"$f":"IF($U1112=$AU$646,$M1112,0)","v":0},{"$f":"IF($U1112=$AV$646,$M1112,0)","v":13557.095921677679},{"$f":"IF($U1112=$AW$646,$M1112,0)+IF($U1112=$AX$646,$M1112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1112=$AX$646,$M1112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1112=$AZ$646,$N1112,0)","v":0},{"$f":"IF($U1112=$BA$646,$N1112,0)","v":800195.15503664454},{"$f":"IF($U1112=$BB$646,$N1112,0)+IF($U1112=$BC$646,$N1112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1112=$BC$646,$N1112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1112=$BE$646,$O1112,0)","v":0},{"$f":"IF($U1112=$BF$646,$O1112,0)","v":929827.48429554247},{"$f":"IF($U1112=$BG$646,$O1112,0)+IF($U1112=$BH$646,$O1112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1112=$BH$646,$O1112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1112=$BJ$646,$P1112,0)","v":0},{"$f":"IF($U1112=$BK$646,$P1112,0)","v":982313.18668470054},{"$f":"IF($U1112=$BL$646,$P1112,0)+IF($U1112=$BM$646,$P1112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1112=$BM$646,$P1112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1112=$BO$646,$Q1112,0)","v":0},{"$f":"IF($U1112=$BP$646,$Q1112,0)","v":831624.26292334311},{"$f":"IF($U1112=$BQ$646,$Q1112,0)+IF($U1112=$BR$646,$Q1112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1112=$BR$646,$Q1112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1112=$BT$646,$R1112,0)","v":0},{"$f":"IF($U1112=$BU$646,$R1112,0)","v":18193957.499254216},{"$f":"IF($U1112=$BV$646,$R1112,0)+IF($U1112=$BW$646,$R1112,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1112=$BW$646,$R1112,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1104,null,null,"General",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1100","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!D$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!E$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!F$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!G$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!H$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!I$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!J$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!K$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!L$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!M$9,FALSE)*$G1113","v":0},{"$f":"VLOOKUP($F1113,range,'COS Alloc Factors'!N$9,FALSE)*$G1113","v":0},{"$f":"SUM(L1113:R1113)+H1113","v":0},0,"Distribution Plant",{"$f":"IF($U1113=$V$646,$H1113,0)","v":0},{"$f":"IF($U1113=$W$646,$H1113,0)","v":0},{"$f":"IF($U1113=$X$646,$H1113,0)+IF($U1113=$Y$646,$H1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1113=$Y$646,$H1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1113=$AA$646,$I1113,0)","v":0},{"$f":"IF($U1113=$AB$646,$I1113,0)","v":0},{"$f":"IF($U1113=$AC$646,$I1113,0)+IF($U1113=$AD$646,$I1113,0)*$X$643","v":0},{"$f":"IF($U1113=$AD$646,$I1113,0)*$Y$643","v":0},0,{"$f":"IF($U1113=$AF$646,$J1113,0)","v":0},{"$f":"IF($U1113=$AG$646,$J1113,0)","v":0},{"$f":"IF($U1113=$AH$646,$J1113,0)+IF($U1113=$AI$646,$J1113,0)*$X$643","v":0},{"$f":"IF($U1113=$AI$646,$J1113,0)*$Y$643","v":0},0,{"$f":"IF($U1113=$AK$646,$K1113,0)","v":0},{"$f":"IF($U1113=$AL$646,$K1113,0)","v":0},{"$f":"IF($U1113=$AM$646,$K1113,0)+IF($U1113=$AN$646,$K1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1113=$AN$646,$K1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1113=$AP$646,$L1113,0)","v":0},{"$f":"IF($U1113=$AQ$646,$L1113,0)","v":0},{"$f":"IF($U1113=$AR$646,$L1113,0)+IF($U1113=$AS$646,$L1113,0)*$X$643","v":0},{"$f":"IF($U1113=$AS$646,$L1113,0)*$Y$643","v":0},0,{"$f":"IF($U1113=$AU$646,$M1113,0)","v":0},{"$f":"IF($U1113=$AV$646,$M1113,0)","v":0},{"$f":"IF($U1113=$AW$646,$M1113,0)+IF($U1113=$AX$646,$M1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1113=$AX$646,$M1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1113=$AZ$646,$N1113,0)","v":0},{"$f":"IF($U1113=$BA$646,$N1113,0)","v":0},{"$f":"IF($U1113=$BB$646,$N1113,0)+IF($U1113=$BC$646,$N1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1113=$BC$646,$N1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1113=$BE$646,$O1113,0)","v":0},{"$f":"IF($U1113=$BF$646,$O1113,0)","v":0},{"$f":"IF($U1113=$BG$646,$O1113,0)+IF($U1113=$BH$646,$O1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1113=$BH$646,$O1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1113=$BJ$646,$P1113,0)","v":0},{"$f":"IF($U1113=$BK$646,$P1113,0)","v":0},{"$f":"IF($U1113=$BL$646,$P1113,0)+IF($U1113=$BM$646,$P1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1113=$BM$646,$P1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1113=$BO$646,$Q1113,0)","v":0},{"$f":"IF($U1113=$BP$646,$Q1113,0)","v":0},{"$f":"IF($U1113=$BQ$646,$Q1113,0)+IF($U1113=$BR$646,$Q1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1113=$BR$646,$Q1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1113=$BT$646,$R1113,0)","v":0},{"$f":"IF($U1113=$BU$646,$R1113,0)","v":0},{"$f":"IF($U1113=$BV$646,$R1113,0)+IF($U1113=$BW$646,$R1113,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1113=$BW$646,$R1113,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1105,null,null,"Total",null,null,{"$f":"SUM(G1111:G1113)","v":46503439.611235492},{"$f":"SUM(H1111:H1113)","v":24590976.230009846},{"$f":"SUM(I1111:I1113)","v":0},0,0,160988.69710952713,13557.095921677679,{"$f":"SUM(N1111:N1113)","v":800195.15503664454},{"$f":"SUM(O1111:O1113)","v":929827.48429554247},982313.18668470054,831624.26292334311,18193957.499254216,{"$f":"SUM(S1111:S1113)","v":46503439.611235499},0,null,{"$f":"SUM(V1111:V1113)","v":0},{"$f":"SUM(W1111:W1113)","v":24590976.230009846},0,0,0,{"$f":"SUM(AA1111:AA1113)","v":0},{"$f":"SUM(AB1111:AB1113)","v":0},0,0,0,{"$f":"SUM(AF1111:AF1113)","v":0},{"$f":"SUM(AG1111:AG1113)","v":0},0,0,0,{"$f":"SUM(AK1111:AK1113)","v":0},{"$f":"SUM(AL1111:AL1113)","v":0},{"$f":"SUM(AM1111:AM1113)","v":0},{"$f":"SUM(AN1111:AN1113)","v":0},0,{"$f":"SUM(AP1111:AP1113)","v":0},{"$f":"SUM(AQ1111:AQ1113)","v":160988.69710952713},{"$f":"SUM(AR1111:AR1113)","v":0},{"$f":"SUM(AS1111:AS1113)","v":0},0,{"$f":"SUM(AU1111:AU1113)","v":0},{"$f":"SUM(AV1111:AV1113)","v":13557.095921677679},{"$f":"SUM(AW1111:AW1113)","v":0},{"$f":"SUM(AX1111:AX1113)","v":0},0,{"$f":"SUM(AZ1111:AZ1113)","v":0},{"$f":"SUM(BA1111:BA1113)","v":800195.15503664454},0,0,0,{"$f":"SUM(BE1111:BE1113)","v":0},{"$f":"SUM(BF1111:BF1113)","v":929827.48429554247},0,0,0,{"$f":"SUM(BJ1111:BJ1113)","v":0},{"$f":"SUM(BK1111:BK1113)","v":982313.18668470054},0,0,0,{"$f":"SUM(BO1111:BO1113)","v":0},{"$f":"SUM(BP1111:BP1113)","v":831624.26292334311},{"$f":"SUM(BQ1111:BQ1113)","v":0},{"$f":"SUM(BR1111:BR1113)","v":0},0,{"$f":"SUM(BT1111:BT1113)","v":0},{"$f":"SUM(BU1111:BU1113)","v":18193957.499254216},{"$f":"SUM(BV1111:BV1113)","v":0},{"$f":"SUM(BW1111:BW1113)","v":0},0,0]
[1106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1107,null,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1108,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1104","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!D$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!E$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!F$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!G$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!H$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!I$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!J$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!K$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!L$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!M$9,FALSE)*$G1117","v":0},{"$f":"VLOOKUP($F1117,range,'COS Alloc Factors'!N$9,FALSE)*$G1117","v":0},{"$f":"SUM(L1117:R1117)+H1117","v":0},0,"Customer",{"$f":"IF($U1117=$V$646,$H1117,0)","v":0},{"$f":"IF($U1117=$W$646,$H1117,0)","v":0},{"$f":"IF($U1117=$X$646,$H1117,0)+IF($U1117=$Y$646,$H1117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1117=$Y$646,$H1117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1117=$AA$646,$I1117,0)","v":0},{"$f":"IF($U1117=$AB$646,$I1117,0)","v":0},{"$f":"IF($U1117=$AC$646,$I1117,0)+IF($U1117=$AD$646,$I1117,0)*$X$643","v":0},{"$f":"IF($U1117=$AD$646,$I1117,0)*$Y$643","v":0},0,{"$f":"IF($U1117=$AF$646,$J1117,0)","v":0},{"$f":"IF($U1117=$AG$646,$J1117,0)","v":0},{"$f":"IF($U1117=$AH$646,$J1117,0)+IF($U1117=$AI$646,$J1117,0)*$X$643","v":0},{"$f":"IF($U1117=$AI$646,$J1117,0)*$Y$643","v":0},0,{"$f":"IF($U1117=$AK$646,$K1117,0)","v":0},{"$f":"IF($U1117=$AL$646,$K1117,0)","v":0},{"$f":"IF($U1117=$AM$646,$K1117,0)+IF($U1117=$AN$646,$K1117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1117=$AN$646,$K1117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1117=$AP$646,$L1117,0)","v":0},{"$f":"IF($U1117=$AQ$646,$L1117,0)","v":0},{"$f":"IF($U1117=$AR$646,$L1117,0)+IF($U1117=$AS$646,$L1117,0)*$X$643","v":0},{"$f":"IF($U1117=$AS$646,$L1117,0)*$Y$643","v":0},0,{"$f":"IF($U1117=$AU$646,$M1117,0)","v":0},{"$f":"IF($U1117=$AV$646,$M1117,0)","v":0},{"$f":"IF($U1117=$AW$646,$M1117,0)+IF($U1117=$AX$646,$M1117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1117=$AX$646,$M1117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1117=$AZ$646,$N1117,0)","v":0},{"$f":"IF($U1117=$BA$646,$N1117,0)","v":0},{"$f":"IF($U1117=$BB$646,$N1117,0)+IF($U1117=$BC$646,$N1117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1117=$BC$646,$N1117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1117=$BE$646,$O1117,0)","v":0},{"$f":"IF($U1117=$BF$646,$O1117,0)","v":0},{"$f":"IF($U1117=$BG$646,$O1117,0)+IF($U1117=$BH$646,$O1117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1117=$BH$646,$O1117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1117=$BJ$646,$P1117,0)","v":0},{"$f":"IF($U1117=$BK$646,$P1117,0)","v":0},{"$f":"IF($U1117=$BL$646,$P1117,0)+IF($U1117=$BM$646,$P1117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1117=$BM$646,$P1117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1117=$BO$646,$Q1117,0)","v":0},{"$f":"IF($U1117=$BP$646,$Q1117,0)","v":0},{"$f":"IF($U1117=$BQ$646,$Q1117,0)+IF($U1117=$BR$646,$Q1117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1117=$BR$646,$Q1117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1117=$BT$646,$R1117,0)","v":0},{"$f":"IF($U1117=$BU$646,$R1117,0)","v":0},{"$f":"IF($U1117=$BV$646,$R1117,0)+IF($U1117=$BW$646,$R1117,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1117=$BW$646,$R1117,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1109,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1105","v":68343.680000000008},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!D$9,FALSE)*$G1118","v":59351.635875682485},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!E$9,FALSE)*$G1118","v":0},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!F$9,FALSE)*$G1118","v":0},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!G$9,FALSE)*$G1118","v":0},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!H$9,FALSE)*$G1118","v":388.5548276560375},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!I$9,FALSE)*$G1118","v":32.720775830492165},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!J$9,FALSE)*$G1118","v":1931.3137887247353},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!K$9,FALSE)*$G1118","v":2244.1883461203611},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!L$9,FALSE)*$G1118","v":2370.8653949590803},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!M$9,FALSE)*$G1118","v":2007.1696209512104},{"$f":"VLOOKUP($F1118,range,'COS Alloc Factors'!N$9,FALSE)*$G1118","v":17.23137007560635},{"$f":"SUM(L1118:R1118)+H1118","v":68343.680000000008},0,"Customer",{"$f":"IF($U1118=$V$646,$H1118,0)","v":59351.635875682485},{"$f":"IF($U1118=$W$646,$H1118,0)","v":0},{"$f":"IF($U1118=$X$646,$H1118,0)+IF($U1118=$Y$646,$H1118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1118=$Y$646,$H1118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1118=$AA$646,$I1118,0)","v":0},{"$f":"IF($U1118=$AB$646,$I1118,0)","v":0},{"$f":"IF($U1118=$AC$646,$I1118,0)+IF($U1118=$AD$646,$I1118,0)*$X$643","v":0},{"$f":"IF($U1118=$AD$646,$I1118,0)*$Y$643","v":0},0,{"$f":"IF($U1118=$AF$646,$J1118,0)","v":0},{"$f":"IF($U1118=$AG$646,$J1118,0)","v":0},{"$f":"IF($U1118=$AH$646,$J1118,0)+IF($U1118=$AI$646,$J1118,0)*$X$643","v":0},{"$f":"IF($U1118=$AI$646,$J1118,0)*$Y$643","v":0},0,{"$f":"IF($U1118=$AK$646,$K1118,0)","v":0},{"$f":"IF($U1118=$AL$646,$K1118,0)","v":0},{"$f":"IF($U1118=$AM$646,$K1118,0)+IF($U1118=$AN$646,$K1118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1118=$AN$646,$K1118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1118=$AP$646,$L1118,0)","v":388.5548276560375},{"$f":"IF($U1118=$AQ$646,$L1118,0)","v":0},{"$f":"IF($U1118=$AR$646,$L1118,0)+IF($U1118=$AS$646,$L1118,0)*$X$643","v":0},{"$f":"IF($U1118=$AS$646,$L1118,0)*$Y$643","v":0},0,{"$f":"IF($U1118=$AU$646,$M1118,0)","v":32.720775830492165},{"$f":"IF($U1118=$AV$646,$M1118,0)","v":0},{"$f":"IF($U1118=$AW$646,$M1118,0)+IF($U1118=$AX$646,$M1118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1118=$AX$646,$M1118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1118=$AZ$646,$N1118,0)","v":1931.3137887247353},{"$f":"IF($U1118=$BA$646,$N1118,0)","v":0},{"$f":"IF($U1118=$BB$646,$N1118,0)+IF($U1118=$BC$646,$N1118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1118=$BC$646,$N1118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1118=$BE$646,$O1118,0)","v":2244.1883461203611},{"$f":"IF($U1118=$BF$646,$O1118,0)","v":0},{"$f":"IF($U1118=$BG$646,$O1118,0)+IF($U1118=$BH$646,$O1118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1118=$BH$646,$O1118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1118=$BJ$646,$P1118,0)","v":2370.8653949590803},{"$f":"IF($U1118=$BK$646,$P1118,0)","v":0},{"$f":"IF($U1118=$BL$646,$P1118,0)+IF($U1118=$BM$646,$P1118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1118=$BM$646,$P1118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1118=$BO$646,$Q1118,0)","v":2007.1696209512104},{"$f":"IF($U1118=$BP$646,$Q1118,0)","v":0},{"$f":"IF($U1118=$BQ$646,$Q1118,0)+IF($U1118=$BR$646,$Q1118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1118=$BR$646,$Q1118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1118=$BT$646,$R1118,0)","v":17.23137007560635},{"$f":"IF($U1118=$BU$646,$R1118,0)","v":0},{"$f":"IF($U1118=$BV$646,$R1118,0)+IF($U1118=$BW$646,$R1118,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1118=$BW$646,$R1118,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1110,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1106","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!D$9,FALSE)*$G1119","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!E$9,FALSE)*$G1119","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!F$9,FALSE)*$G1119","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!G$9,FALSE)*$G1119","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!H$9,FALSE)*$G1119","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!I$9,FALSE)*$G1119","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!J$9,FALSE)*$G1119","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!K$9,FALSE)*$G1119","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!L$9,FALSE)*$G1119","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!M$9,FALSE)*$G1119","v":0},{"$f":"VLOOKUP($F1119,range,'COS Alloc Factors'!N$9,FALSE)*$G1119","v":0},{"$f":"SUM(L1119:R1119)+H1119","v":0},0,"Customer",{"$f":"IF($U1119=$V$646,$H1119,0)","v":0},{"$f":"IF($U1119=$W$646,$H1119,0)","v":0},{"$f":"IF($U1119=$X$646,$H1119,0)+IF($U1119=$Y$646,$H1119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1119=$Y$646,$H1119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1119:Y1119)-H1119","v":0},{"$f":"IF($U1119=$AA$646,$I1119,0)","v":0},{"$f":"IF($U1119=$AB$646,$I1119,0)","v":0},{"$f":"IF($U1119=$AC$646,$I1119,0)+IF($U1119=$AD$646,$I1119,0)*$X$643","v":0},{"$f":"IF($U1119=$AD$646,$I1119,0)*$Y$643","v":0},0,{"$f":"IF($U1119=$AF$646,$J1119,0)","v":0},{"$f":"IF($U1119=$AG$646,$J1119,0)","v":0},{"$f":"IF($U1119=$AH$646,$J1119,0)+IF($U1119=$AI$646,$J1119,0)*$X$643","v":0},{"$f":"IF($U1119=$AI$646,$J1119,0)*$Y$643","v":0},0,{"$f":"IF($U1119=$AK$646,$K1119,0)","v":0},{"$f":"IF($U1119=$AL$646,$K1119,0)","v":0},{"$f":"IF($U1119=$AM$646,$K1119,0)+IF($U1119=$AN$646,$K1119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1119=$AN$646,$K1119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1119:AN1119)-K1119","v":0},{"$f":"IF($U1119=$AP$646,$L1119,0)","v":0},{"$f":"IF($U1119=$AQ$646,$L1119,0)","v":0},{"$f":"IF($U1119=$AR$646,$L1119,0)+IF($U1119=$AS$646,$L1119,0)*$X$643","v":0},{"$f":"IF($U1119=$AS$646,$L1119,0)*$Y$643","v":0},{"$f":"SUM(AP1119:AS1119)-L1119","v":0},{"$f":"IF($U1119=$AU$646,$M1119,0)","v":0},{"$f":"IF($U1119=$AV$646,$M1119,0)","v":0},{"$f":"IF($U1119=$AW$646,$M1119,0)+IF($U1119=$AX$646,$M1119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1119=$AX$646,$M1119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1119:AX1119)-M1119","v":0},{"$f":"IF($U1119=$AZ$646,$N1119,0)","v":0},{"$f":"IF($U1119=$BA$646,$N1119,0)","v":0},{"$f":"IF($U1119=$BB$646,$N1119,0)+IF($U1119=$BC$646,$N1119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1119=$BC$646,$N1119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1119=$BE$646,$O1119,0)","v":0},{"$f":"IF($U1119=$BF$646,$O1119,0)","v":0},{"$f":"IF($U1119=$BG$646,$O1119,0)+IF($U1119=$BH$646,$O1119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1119=$BH$646,$O1119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1119=$BJ$646,$P1119,0)","v":0},{"$f":"IF($U1119=$BK$646,$P1119,0)","v":0},{"$f":"IF($U1119=$BL$646,$P1119,0)+IF($U1119=$BM$646,$P1119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1119=$BM$646,$P1119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1119=$BO$646,$Q1119,0)","v":0},{"$f":"IF($U1119=$BP$646,$Q1119,0)","v":0},{"$f":"IF($U1119=$BQ$646,$Q1119,0)+IF($U1119=$BR$646,$Q1119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1119=$BR$646,$Q1119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO1119:BR1119)-Q1119","v":0},{"$f":"IF($U1119=$BT$646,$R1119,0)","v":0},{"$f":"IF($U1119=$BU$646,$R1119,0)","v":0},{"$f":"IF($U1119=$BV$646,$R1119,0)+IF($U1119=$BW$646,$R1119,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1119=$BW$646,$R1119,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT1119:BW1119)-R1119","v":0},0]
[1111,null,null,"Total",null,null,{"$f":"SUM(G1117:G1119)","v":68343.680000000008},{"$f":"SUM(H1117:H1119)","v":59351.635875682485},{"$f":"SUM(I1117:I1119)","v":0},0,0,388.5548276560375,32.720775830492165,{"$f":"SUM(N1117:N1119)","v":1931.3137887247353},{"$f":"SUM(O1117:O1119)","v":2244.1883461203611},2370.8653949590803,2007.1696209512104,17.23137007560635,{"$f":"SUM(S1117:S1119)","v":68343.680000000008},0,null,{"$f":"SUM(V1117:V1119)","v":59351.635875682485},{"$f":"SUM(W1117:W1119)","v":0},0,0,0,{"$f":"SUM(AA1117:AA1119)","v":0},{"$f":"SUM(AB1117:AB1119)","v":0},0,0,0,{"$f":"SUM(AF1117:AF1119)","v":0},{"$f":"SUM(AG1117:AG1119)","v":0},0,0,0,{"$f":"SUM(AK1117:AK1119)","v":0},{"$f":"SUM(AL1117:AL1119)","v":0},{"$f":"SUM(AM1117:AM1119)","v":0},{"$f":"SUM(AN1117:AN1119)","v":0},0,{"$f":"SUM(AP1117:AP1119)","v":388.5548276560375},{"$f":"SUM(AQ1117:AQ1119)","v":0},{"$f":"SUM(AR1117:AR1119)","v":0},{"$f":"SUM(AS1117:AS1119)","v":0},0,{"$f":"SUM(AU1117:AU1119)","v":32.720775830492165},{"$f":"SUM(AV1117:AV1119)","v":0},{"$f":"SUM(AW1117:AW1119)","v":0},{"$f":"SUM(AX1117:AX1119)","v":0},0,{"$f":"SUM(AZ1117:AZ1119)","v":1931.3137887247353},{"$f":"SUM(BA1117:BA1119)","v":0},0,0,0,{"$f":"SUM(BE1117:BE1119)","v":2244.1883461203611},{"$f":"SUM(BF1117:BF1119)","v":0},0,0,0,{"$f":"SUM(BJ1117:BJ1119)","v":2370.8653949590803},{"$f":"SUM(BK1117:BK1119)","v":0},0,0,0,{"$f":"SUM(BO1117:BO1119)","v":2007.1696209512104},{"$f":"SUM(BP1117:BP1119)","v":0},{"$f":"SUM(BQ1117:BQ1119)","v":0},{"$f":"SUM(BR1117:BR1119)","v":0},0,{"$f":"SUM(BT1117:BT1119)","v":17.23137007560635},{"$f":"SUM(BU1117:BU1119)","v":0},{"$f":"SUM(BV1117:BV1119)","v":0},{"$f":"SUM(BW1117:BW1119)","v":0},0,0]
[1112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1113,null,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1122:BH1122)-O1122","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1114,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1110","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!D$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!E$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!F$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!G$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!H$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!I$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!J$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!K$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!L$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!M$9,FALSE)*$G1123","v":0},{"$f":"VLOOKUP($F1123,range,'COS Alloc Factors'!N$9,FALSE)*$G1123","v":0},{"$f":"SUM(L1123:R1123)+H1123","v":0},0,"Customer",{"$f":"IF($U1123=$V$646,$H1123,0)","v":0},{"$f":"IF($U1123=$W$646,$H1123,0)","v":0},{"$f":"IF($U1123=$X$646,$H1123,0)+IF($U1123=$Y$646,$H1123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1123=$Y$646,$H1123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1123=$AA$646,$I1123,0)","v":0},{"$f":"IF($U1123=$AB$646,$I1123,0)","v":0},{"$f":"IF($U1123=$AC$646,$I1123,0)+IF($U1123=$AD$646,$I1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AD$646,$I1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AF$646,$J1123,0)","v":0},{"$f":"IF($U1123=$AG$646,$J1123,0)","v":0},{"$f":"IF($U1123=$AH$646,$J1123,0)+IF($U1123=$AI$646,$J1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AI$646,$J1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AK$646,$K1123,0)","v":0},{"$f":"IF($U1123=$AL$646,$K1123,0)","v":0},{"$f":"IF($U1123=$AM$646,$K1123,0)+IF($U1123=$AN$646,$K1123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1123=$AN$646,$K1123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1123=$AP$646,$L1123,0)","v":0},{"$f":"IF($U1123=$AQ$646,$L1123,0)","v":0},{"$f":"IF($U1123=$AR$646,$L1123,0)+IF($U1123=$AS$646,$L1123,0)*$X$643","v":0},{"$f":"IF($U1123=$AS$646,$L1123,0)*$Y$643","v":0},0,{"$f":"IF($U1123=$AU$646,$M1123,0)","v":0},{"$f":"IF($U1123=$AV$646,$M1123,0)","v":0},{"$f":"IF($U1123=$AW$646,$M1123,0)+IF($U1123=$AX$646,$M1123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1123=$AX$646,$M1123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1123=$AZ$646,$N1123,0)","v":0},{"$f":"IF($U1123=$BA$646,$N1123,0)","v":0},{"$f":"IF($U1123=$BB$646,$N1123,0)+IF($U1123=$BC$646,$N1123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1123=$BC$646,$N1123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1123=$BE$646,$O1123,0)","v":0},{"$f":"IF($U1123=$BF$646,$O1123,0)","v":0},{"$f":"IF($U1123=$BG$646,$O1123,0)+IF($U1123=$BH$646,$O1123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1123=$BH$646,$O1123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1123=$BJ$646,$P1123,0)","v":0},{"$f":"IF($U1123=$BK$646,$P1123,0)","v":0},{"$f":"IF($U1123=$BL$646,$P1123,0)+IF($U1123=$BM$646,$P1123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1123=$BM$646,$P1123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1123=$BO$646,$Q1123,0)","v":0},{"$f":"IF($U1123=$BP$646,$Q1123,0)","v":0},{"$f":"IF($U1123=$BQ$646,$Q1123,0)+IF($U1123=$BR$646,$Q1123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1123=$BR$646,$Q1123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1123=$BT$646,$R1123,0)","v":0},{"$f":"IF($U1123=$BU$646,$R1123,0)","v":0},{"$f":"IF($U1123=$BV$646,$R1123,0)+IF($U1123=$BW$646,$R1123,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1123=$BW$646,$R1123,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1115,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1111","v":15523482.990822742},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!D$9,FALSE)*$G1124","v":13481043.309252029},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!E$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!F$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!G$9,FALSE)*$G1124","v":0},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!H$9,FALSE)*$G1124","v":88255.772269221663},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!I$9,FALSE)*$G1124","v":7432.1489134206558},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!J$9,FALSE)*$G1124","v":438675.77439801092},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!K$9,FALSE)*$G1124","v":509741.64135150524},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!L$9,FALSE)*$G1124","v":538514.8799739423},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!M$9,FALSE)*$G1124","v":455905.55660058459},{"$f":"VLOOKUP($F1124,range,'COS Alloc Factors'!N$9,FALSE)*$G1124","v":3913.908064026507},{"$f":"SUM(L1124:R1124)+H1124","v":15523482.990822742},0,"Customer",{"$f":"IF($U1124=$V$646,$H1124,0)","v":13481043.309252029},{"$f":"IF($U1124=$W$646,$H1124,0)","v":0},{"$f":"IF($U1124=$X$646,$H1124,0)+IF($U1124=$Y$646,$H1124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1124=$Y$646,$H1124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1124=$AA$646,$I1124,0)","v":0},{"$f":"IF($U1124=$AB$646,$I1124,0)","v":0},{"$f":"IF($U1124=$AC$646,$I1124,0)+IF($U1124=$AD$646,$I1124,0)*$X$643","v":0},{"$f":"IF($U1124=$AD$646,$I1124,0)*$Y$643","v":0},0,{"$f":"IF($U1124=$AF$646,$J1124,0)","v":0},{"$f":"IF($U1124=$AG$646,$J1124,0)","v":0},{"$f":"IF($U1124=$AH$646,$J1124,0)+IF($U1124=$AI$646,$J1124,0)*$X$643","v":0},{"$f":"IF($U1124=$AI$646,$J1124,0)*$Y$643","v":0},0,{"$f":"IF($U1124=$AK$646,$K1124,0)","v":0},{"$f":"IF($U1124=$AL$646,$K1124,0)","v":0},{"$f":"IF($U1124=$AM$646,$K1124,0)+IF($U1124=$AN$646,$K1124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1124=$AN$646,$K1124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1124=$AP$646,$L1124,0)","v":88255.772269221663},{"$f":"IF($U1124=$AQ$646,$L1124,0)","v":0},{"$f":"IF($U1124=$AR$646,$L1124,0)+IF($U1124=$AS$646,$L1124,0)*$X$643","v":0},{"$f":"IF($U1124=$AS$646,$L1124,0)*$Y$643","v":0},0,{"$f":"IF($U1124=$AU$646,$M1124,0)","v":7432.1489134206558},{"$f":"IF($U1124=$AV$646,$M1124,0)","v":0},{"$f":"IF($U1124=$AW$646,$M1124,0)+IF($U1124=$AX$646,$M1124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1124=$AX$646,$M1124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1124=$AZ$646,$N1124,0)","v":438675.77439801092},{"$f":"IF($U1124=$BA$646,$N1124,0)","v":0},{"$f":"IF($U1124=$BB$646,$N1124,0)+IF($U1124=$BC$646,$N1124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1124=$BC$646,$N1124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1124=$BE$646,$O1124,0)","v":509741.64135150524},{"$f":"IF($U1124=$BF$646,$O1124,0)","v":0},{"$f":"IF($U1124=$BG$646,$O1124,0)+IF($U1124=$BH$646,$O1124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1124=$BH$646,$O1124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1124=$BJ$646,$P1124,0)","v":538514.8799739423},{"$f":"IF($U1124=$BK$646,$P1124,0)","v":0},{"$f":"IF($U1124=$BL$646,$P1124,0)+IF($U1124=$BM$646,$P1124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1124=$BM$646,$P1124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1124=$BO$646,$Q1124,0)","v":455905.55660058459},{"$f":"IF($U1124=$BP$646,$Q1124,0)","v":0},{"$f":"IF($U1124=$BQ$646,$Q1124,0)+IF($U1124=$BR$646,$Q1124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1124=$BR$646,$Q1124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1124=$BT$646,$R1124,0)","v":3913.908064026507},{"$f":"IF($U1124=$BU$646,$R1124,0)","v":0},{"$f":"IF($U1124=$BV$646,$R1124,0)+IF($U1124=$BW$646,$R1124,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1124=$BW$646,$R1124,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1116,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1112","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!D$9,FALSE)*$G1125","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!E$9,FALSE)*$G1125","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!F$9,FALSE)*$G1125","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!G$9,FALSE)*$G1125","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!H$9,FALSE)*$G1125","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!I$9,FALSE)*$G1125","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!J$9,FALSE)*$G1125","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!K$9,FALSE)*$G1125","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!L$9,FALSE)*$G1125","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!M$9,FALSE)*$G1125","v":0},{"$f":"VLOOKUP($F1125,range,'COS Alloc Factors'!N$9,FALSE)*$G1125","v":0},{"$f":"SUM(L1125:R1125)+H1125","v":0},0,"Customer",{"$f":"IF($U1125=$V$646,$H1125,0)","v":0},{"$f":"IF($U1125=$W$646,$H1125,0)","v":0},{"$f":"IF($U1125=$X$646,$H1125,0)+IF($U1125=$Y$646,$H1125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1125=$Y$646,$H1125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1125=$AA$646,$I1125,0)","v":0},{"$f":"IF($U1125=$AB$646,$I1125,0)","v":0},{"$f":"IF($U1125=$AC$646,$I1125,0)+IF($U1125=$AD$646,$I1125,0)*$X$643","v":0},{"$f":"IF($U1125=$AD$646,$I1125,0)*$Y$643","v":0},0,{"$f":"IF($U1125=$AF$646,$J1125,0)","v":0},{"$f":"IF($U1125=$AG$646,$J1125,0)","v":0},{"$f":"IF($U1125=$AH$646,$J1125,0)+IF($U1125=$AI$646,$J1125,0)*$X$643","v":0},{"$f":"IF($U1125=$AI$646,$J1125,0)*$Y$643","v":0},0,{"$f":"IF($U1125=$AK$646,$K1125,0)","v":0},{"$f":"IF($U1125=$AL$646,$K1125,0)","v":0},{"$f":"IF($U1125=$AM$646,$K1125,0)+IF($U1125=$AN$646,$K1125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1125=$AN$646,$K1125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1125=$AP$646,$L1125,0)","v":0},{"$f":"IF($U1125=$AQ$646,$L1125,0)","v":0},{"$f":"IF($U1125=$AR$646,$L1125,0)+IF($U1125=$AS$646,$L1125,0)*$X$643","v":0},{"$f":"IF($U1125=$AS$646,$L1125,0)*$Y$643","v":0},0,{"$f":"IF($U1125=$AU$646,$M1125,0)","v":0},{"$f":"IF($U1125=$AV$646,$M1125,0)","v":0},{"$f":"IF($U1125=$AW$646,$M1125,0)+IF($U1125=$AX$646,$M1125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1125=$AX$646,$M1125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1125=$AZ$646,$N1125,0)","v":0},{"$f":"IF($U1125=$BA$646,$N1125,0)","v":0},{"$f":"IF($U1125=$BB$646,$N1125,0)+IF($U1125=$BC$646,$N1125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1125=$BC$646,$N1125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1125=$BE$646,$O1125,0)","v":0},{"$f":"IF($U1125=$BF$646,$O1125,0)","v":0},{"$f":"IF($U1125=$BG$646,$O1125,0)+IF($U1125=$BH$646,$O1125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1125=$BH$646,$O1125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1125=$BJ$646,$P1125,0)","v":0},{"$f":"IF($U1125=$BK$646,$P1125,0)","v":0},{"$f":"IF($U1125=$BL$646,$P1125,0)+IF($U1125=$BM$646,$P1125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1125=$BM$646,$P1125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1125=$BO$646,$Q1125,0)","v":0},{"$f":"IF($U1125=$BP$646,$Q1125,0)","v":0},{"$f":"IF($U1125=$BQ$646,$Q1125,0)+IF($U1125=$BR$646,$Q1125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1125=$BR$646,$Q1125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1125=$BT$646,$R1125,0)","v":0},{"$f":"IF($U1125=$BU$646,$R1125,0)","v":0},{"$f":"IF($U1125=$BV$646,$R1125,0)+IF($U1125=$BW$646,$R1125,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1125=$BW$646,$R1125,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1117,null,null,"Total",null,null,{"$f":"SUM(G1123:G1125)","v":15523482.990822742},{"$f":"SUM(H1123:H1125)","v":13481043.309252029},{"$f":"SUM(I1123:I1125)","v":0},0,0,88255.772269221663,7432.1489134206558,{"$f":"SUM(N1123:N1125)","v":438675.77439801092},{"$f":"SUM(O1123:O1125)","v":509741.64135150524},538514.8799739423,455905.55660058459,3913.908064026507,{"$f":"SUM(S1123:S1125)","v":15523482.990822742},0,null,{"$f":"SUM(V1123:V1125)","v":13481043.309252029},{"$f":"SUM(W1123:W1125)","v":0},0,0,0,{"$f":"SUM(AA1123:AA1125)","v":0},{"$f":"SUM(AB1123:AB1125)","v":0},0,0,0,{"$f":"SUM(AF1123:AF1125)","v":0},{"$f":"SUM(AG1123:AG1125)","v":0},0,0,0,{"$f":"SUM(AK1123:AK1125)","v":0},{"$f":"SUM(AL1123:AL1125)","v":0},{"$f":"SUM(AM1123:AM1125)","v":0},{"$f":"SUM(AN1123:AN1125)","v":0},0,{"$f":"SUM(AP1123:AP1125)","v":88255.772269221663},{"$f":"SUM(AQ1123:AQ1125)","v":0},{"$f":"SUM(AR1123:AR1125)","v":0},{"$f":"SUM(AS1123:AS1125)","v":0},0,{"$f":"SUM(AU1123:AU1125)","v":7432.1489134206558},{"$f":"SUM(AV1123:AV1125)","v":0},{"$f":"SUM(AW1123:AW1125)","v":0},{"$f":"SUM(AX1123:AX1125)","v":0},0,{"$f":"SUM(AZ1123:AZ1125)","v":438675.77439801092},{"$f":"SUM(BA1123:BA1125)","v":0},0,0,0,{"$f":"SUM(BE1123:BE1125)","v":509741.64135150524},{"$f":"SUM(BF1123:BF1125)","v":0},0,0,0,{"$f":"SUM(BJ1123:BJ1125)","v":538514.8799739423},{"$f":"SUM(BK1123:BK1125)","v":0},0,0,0,{"$f":"SUM(BO1123:BO1125)","v":455905.55660058459},{"$f":"SUM(BP1123:BP1125)","v":0},{"$f":"SUM(BQ1123:BQ1125)","v":0},{"$f":"SUM(BR1123:BR1125)","v":0},0,{"$f":"SUM(BT1123:BT1125)","v":3913.908064026507},{"$f":"SUM(BU1123:BU1125)","v":0},{"$f":"SUM(BV1123:BV1125)","v":0},{"$f":"SUM(BW1123:BW1125)","v":0},0,0]
[1118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1119,null,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1120,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1116","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!D$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!E$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!F$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!G$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!H$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!I$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!J$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!K$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!L$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!M$9,FALSE)*$G1129","v":0},{"$f":"VLOOKUP($F1129,range,'COS Alloc Factors'!N$9,FALSE)*$G1129","v":0},{"$f":"SUM(L1129:R1129)+H1129","v":0},0,"Customer",{"$f":"IF($U1129=$V$646,$H1129,0)","v":0},{"$f":"IF($U1129=$W$646,$H1129,0)","v":0},{"$f":"IF($U1129=$X$646,$H1129,0)+IF($U1129=$Y$646,$H1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1129=$Y$646,$H1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1129=$AA$646,$I1129,0)","v":0},{"$f":"IF($U1129=$AB$646,$I1129,0)","v":0},{"$f":"IF($U1129=$AC$646,$I1129,0)+IF($U1129=$AD$646,$I1129,0)*$X$643","v":0},{"$f":"IF($U1129=$AD$646,$I1129,0)*$Y$643","v":0},0,{"$f":"IF($U1129=$AF$646,$J1129,0)","v":0},{"$f":"IF($U1129=$AG$646,$J1129,0)","v":0},{"$f":"IF($U1129=$AH$646,$J1129,0)+IF($U1129=$AI$646,$J1129,0)*$X$643","v":0},{"$f":"IF($U1129=$AI$646,$J1129,0)*$Y$643","v":0},0,{"$f":"IF($U1129=$AK$646,$K1129,0)","v":0},{"$f":"IF($U1129=$AL$646,$K1129,0)","v":0},{"$f":"IF($U1129=$AM$646,$K1129,0)+IF($U1129=$AN$646,$K1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1129=$AN$646,$K1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1129=$AP$646,$L1129,0)","v":0},{"$f":"IF($U1129=$AQ$646,$L1129,0)","v":0},{"$f":"IF($U1129=$AR$646,$L1129,0)+IF($U1129=$AS$646,$L1129,0)*$X$643","v":0},{"$f":"IF($U1129=$AS$646,$L1129,0)*$Y$643","v":0},0,{"$f":"IF($U1129=$AU$646,$M1129,0)","v":0},{"$f":"IF($U1129=$AV$646,$M1129,0)","v":0},{"$f":"IF($U1129=$AW$646,$M1129,0)+IF($U1129=$AX$646,$M1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1129=$AX$646,$M1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1129=$AZ$646,$N1129,0)","v":0},{"$f":"IF($U1129=$BA$646,$N1129,0)","v":0},{"$f":"IF($U1129=$BB$646,$N1129,0)+IF($U1129=$BC$646,$N1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1129=$BC$646,$N1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1129=$BE$646,$O1129,0)","v":0},{"$f":"IF($U1129=$BF$646,$O1129,0)","v":0},{"$f":"IF($U1129=$BG$646,$O1129,0)+IF($U1129=$BH$646,$O1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1129=$BH$646,$O1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1129=$BJ$646,$P1129,0)","v":0},{"$f":"IF($U1129=$BK$646,$P1129,0)","v":0},{"$f":"IF($U1129=$BL$646,$P1129,0)+IF($U1129=$BM$646,$P1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1129=$BM$646,$P1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1129=$BO$646,$Q1129,0)","v":0},{"$f":"IF($U1129=$BP$646,$Q1129,0)","v":0},{"$f":"IF($U1129=$BQ$646,$Q1129,0)+IF($U1129=$BR$646,$Q1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1129=$BR$646,$Q1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1129=$BT$646,$R1129,0)","v":0},{"$f":"IF($U1129=$BU$646,$R1129,0)","v":0},{"$f":"IF($U1129=$BV$646,$R1129,0)+IF($U1129=$BW$646,$R1129,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1129=$BW$646,$R1129,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1121,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1117","v":2135492.8696189113},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!D$9,FALSE)*$G1130","v":1854524.0059174146},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!E$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!F$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!G$9,FALSE)*$G1130","v":0},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!H$9,FALSE)*$G1130","v":12140.933352074002},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!I$9,FALSE)*$G1130","v":1022.4059265526063},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!J$9,FALSE)*$G1130","v":60346.572277324783},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!K$9,FALSE)*$G1130","v":70122.770843213118},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!L$9,FALSE)*$G1130","v":74080.970555892505},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!M$9,FALSE)*$G1130","v":62716.792740118799},{"$f":"VLOOKUP($F1130,range,'COS Alloc Factors'!N$9,FALSE)*$G1130","v":538.41800632073125},{"$f":"SUM(L1130:R1130)+H1130","v":2135492.8696189113},0,"Customer",{"$f":"IF($U1130=$V$646,$H1130,0)","v":1854524.0059174146},{"$f":"IF($U1130=$W$646,$H1130,0)","v":0},{"$f":"IF($U1130=$X$646,$H1130,0)+IF($U1130=$Y$646,$H1130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1130=$Y$646,$H1130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1130=$AA$646,$I1130,0)","v":0},{"$f":"IF($U1130=$AB$646,$I1130,0)","v":0},{"$f":"IF($U1130=$AC$646,$I1130,0)+IF($U1130=$AD$646,$I1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AD$646,$I1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AF$646,$J1130,0)","v":0},{"$f":"IF($U1130=$AG$646,$J1130,0)","v":0},{"$f":"IF($U1130=$AH$646,$J1130,0)+IF($U1130=$AI$646,$J1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AI$646,$J1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AK$646,$K1130,0)","v":0},{"$f":"IF($U1130=$AL$646,$K1130,0)","v":0},{"$f":"IF($U1130=$AM$646,$K1130,0)+IF($U1130=$AN$646,$K1130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1130=$AN$646,$K1130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1130=$AP$646,$L1130,0)","v":12140.933352074002},{"$f":"IF($U1130=$AQ$646,$L1130,0)","v":0},{"$f":"IF($U1130=$AR$646,$L1130,0)+IF($U1130=$AS$646,$L1130,0)*$X$643","v":0},{"$f":"IF($U1130=$AS$646,$L1130,0)*$Y$643","v":0},0,{"$f":"IF($U1130=$AU$646,$M1130,0)","v":1022.4059265526063},{"$f":"IF($U1130=$AV$646,$M1130,0)","v":0},{"$f":"IF($U1130=$AW$646,$M1130,0)+IF($U1130=$AX$646,$M1130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1130=$AX$646,$M1130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1130=$AZ$646,$N1130,0)","v":60346.572277324783},{"$f":"IF($U1130=$BA$646,$N1130,0)","v":0},{"$f":"IF($U1130=$BB$646,$N1130,0)+IF($U1130=$BC$646,$N1130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1130=$BC$646,$N1130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1130=$BE$646,$O1130,0)","v":70122.770843213118},{"$f":"IF($U1130=$BF$646,$O1130,0)","v":0},{"$f":"IF($U1130=$BG$646,$O1130,0)+IF($U1130=$BH$646,$O1130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1130=$BH$646,$O1130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1130=$BJ$646,$P1130,0)","v":74080.970555892505},{"$f":"IF($U1130=$BK$646,$P1130,0)","v":0},{"$f":"IF($U1130=$BL$646,$P1130,0)+IF($U1130=$BM$646,$P1130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1130=$BM$646,$P1130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1130=$BO$646,$Q1130,0)","v":62716.792740118799},{"$f":"IF($U1130=$BP$646,$Q1130,0)","v":0},{"$f":"IF($U1130=$BQ$646,$Q1130,0)+IF($U1130=$BR$646,$Q1130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1130=$BR$646,$Q1130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1130=$BT$646,$R1130,0)","v":538.41800632073125},{"$f":"IF($U1130=$BU$646,$R1130,0)","v":0},{"$f":"IF($U1130=$BV$646,$R1130,0)+IF($U1130=$BW$646,$R1130,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1130=$BW$646,$R1130,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1122,null,null,"Total",null,null,{"$f":"SUM(G1129:G1130)","v":2135492.8696189113},{"$f":"SUM(H1129:H1130)","v":1854524.0059174146},{"$f":"SUM(I1129:I1130)","v":0},0,0,12140.933352074002,1022.4059265526063,{"$f":"SUM(N1129:N1130)","v":60346.572277324783},{"$f":"SUM(O1129:O1130)","v":70122.770843213118},74080.970555892505,62716.792740118799,538.41800632073125,{"$f":"SUM(S1129:S1130)","v":2135492.8696189113},0,null,{"$f":"SUM(V1129:V1130)","v":1854524.0059174146},{"$f":"SUM(W1129:W1130)","v":0},0,0,0,{"$f":"SUM(AA1129:AA1130)","v":0},{"$f":"SUM(AB1129:AB1130)","v":0},0,0,0,{"$f":"SUM(AF1129:AF1130)","v":0},{"$f":"SUM(AG1129:AG1130)","v":0},0,0,0,{"$f":"SUM(AK1129:AK1130)","v":0},{"$f":"SUM(AL1129:AL1130)","v":0},{"$f":"SUM(AM1129:AM1130)","v":0},{"$f":"SUM(AN1129:AN1130)","v":0},0,{"$f":"SUM(AP1129:AP1130)","v":12140.933352074002},{"$f":"SUM(AQ1129:AQ1130)","v":0},{"$f":"SUM(AR1129:AR1130)","v":0},{"$f":"SUM(AS1129:AS1130)","v":0},0,{"$f":"SUM(AU1129:AU1130)","v":1022.4059265526063},{"$f":"SUM(AV1129:AV1130)","v":0},{"$f":"SUM(AW1129:AW1130)","v":0},{"$f":"SUM(AX1129:AX1130)","v":0},0,{"$f":"SUM(AZ1129:AZ1130)","v":60346.572277324783},{"$f":"SUM(BA1129:BA1130)","v":0},0,0,0,{"$f":"SUM(BE1129:BE1130)","v":70122.770843213118},{"$f":"SUM(BF1129:BF1130)","v":0},0,0,0,{"$f":"SUM(BJ1129:BJ1130)","v":74080.970555892505},{"$f":"SUM(BK1129:BK1130)","v":0},0,0,0,{"$f":"SUM(BO1129:BO1130)","v":62716.792740118799},{"$f":"SUM(BP1129:BP1130)","v":0},{"$f":"SUM(BQ1129:BQ1130)","v":0},{"$f":"SUM(BR1129:BR1130)","v":0},0,{"$f":"SUM(BT1129:BT1130)","v":538.41800632073125},{"$f":"SUM(BU1129:BU1130)","v":0},{"$f":"SUM(BV1129:BV1130)","v":0},{"$f":"SUM(BW1129:BW1130)","v":0},0,0]
[1123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1132-G1132","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1124,null,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1125,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1121","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!D$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!E$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!F$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!G$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!H$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!I$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!J$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!K$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!L$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!M$9,FALSE)*$G1134","v":0},{"$f":"VLOOKUP($F1134,range,'COS Alloc Factors'!N$9,FALSE)*$G1134","v":0},{"$f":"SUM(L1134:R1134)+H1134","v":0},0,"Customer",{"$f":"IF($U1134=$V$646,$H1134,0)","v":0},{"$f":"IF($U1134=$W$646,$H1134,0)","v":0},{"$f":"IF($U1134=$X$646,$H1134,0)+IF($U1134=$Y$646,$H1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1134=$Y$646,$H1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1134=$AA$646,$I1134,0)","v":0},{"$f":"IF($U1134=$AB$646,$I1134,0)","v":0},{"$f":"IF($U1134=$AC$646,$I1134,0)+IF($U1134=$AD$646,$I1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AD$646,$I1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AF$646,$J1134,0)","v":0},{"$f":"IF($U1134=$AG$646,$J1134,0)","v":0},{"$f":"IF($U1134=$AH$646,$J1134,0)+IF($U1134=$AI$646,$J1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AI$646,$J1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AK$646,$K1134,0)","v":0},{"$f":"IF($U1134=$AL$646,$K1134,0)","v":0},{"$f":"IF($U1134=$AM$646,$K1134,0)+IF($U1134=$AN$646,$K1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1134=$AN$646,$K1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1134=$AP$646,$L1134,0)","v":0},{"$f":"IF($U1134=$AQ$646,$L1134,0)","v":0},{"$f":"IF($U1134=$AR$646,$L1134,0)+IF($U1134=$AS$646,$L1134,0)*$X$643","v":0},{"$f":"IF($U1134=$AS$646,$L1134,0)*$Y$643","v":0},0,{"$f":"IF($U1134=$AU$646,$M1134,0)","v":0},{"$f":"IF($U1134=$AV$646,$M1134,0)","v":0},{"$f":"IF($U1134=$AW$646,$M1134,0)+IF($U1134=$AX$646,$M1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1134=$AX$646,$M1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1134=$AZ$646,$N1134,0)","v":0},{"$f":"IF($U1134=$BA$646,$N1134,0)","v":0},{"$f":"IF($U1134=$BB$646,$N1134,0)+IF($U1134=$BC$646,$N1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1134=$BC$646,$N1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1134=$BE$646,$O1134,0)","v":0},{"$f":"IF($U1134=$BF$646,$O1134,0)","v":0},{"$f":"IF($U1134=$BG$646,$O1134,0)+IF($U1134=$BH$646,$O1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1134=$BH$646,$O1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1134=$BJ$646,$P1134,0)","v":0},{"$f":"IF($U1134=$BK$646,$P1134,0)","v":0},{"$f":"IF($U1134=$BL$646,$P1134,0)+IF($U1134=$BM$646,$P1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1134=$BM$646,$P1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1134=$BO$646,$Q1134,0)","v":0},{"$f":"IF($U1134=$BP$646,$Q1134,0)","v":0},{"$f":"IF($U1134=$BQ$646,$Q1134,0)+IF($U1134=$BR$646,$Q1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1134=$BR$646,$Q1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1134=$BT$646,$R1134,0)","v":0},{"$f":"IF($U1134=$BU$646,$R1134,0)","v":0},{"$f":"IF($U1134=$BV$646,$R1134,0)+IF($U1134=$BW$646,$R1134,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1134=$BW$646,$R1134,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1126,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1122","v":12844337.645416474},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!D$9,FALSE)*$G1135","v":11154395.709962931},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!E$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!F$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!G$9,FALSE)*$G1135","v":0},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!H$9,FALSE)*$G1135","v":73024.007489364812},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!I$9,FALSE)*$G1135","v":6149.4595079870442},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!J$9,FALSE)*$G1135","v":362966.20845744677},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!K$9,FALSE)*$G1135","v":421767.05816073535},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!L$9,FALSE)*$G1135","v":445574.42099530064},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!M$9,FALSE)*$G1135","v":377222.3609135467},{"$f":"VLOOKUP($F1135,range,'COS Alloc Factors'!N$9,FALSE)*$G1135","v":3238.4199291611676},{"$f":"SUM(L1135:R1135)+H1135","v":12844337.645416472},0,"Customer",{"$f":"IF($U1135=$V$646,$H1135,0)","v":11154395.709962931},{"$f":"IF($U1135=$W$646,$H1135,0)","v":0},{"$f":"IF($U1135=$X$646,$H1135,0)+IF($U1135=$Y$646,$H1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1135=$Y$646,$H1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1135=$AA$646,$I1135,0)","v":0},{"$f":"IF($U1135=$AB$646,$I1135,0)","v":0},{"$f":"IF($U1135=$AC$646,$I1135,0)+IF($U1135=$AD$646,$I1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AD$646,$I1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AF$646,$J1135,0)","v":0},{"$f":"IF($U1135=$AG$646,$J1135,0)","v":0},{"$f":"IF($U1135=$AH$646,$J1135,0)+IF($U1135=$AI$646,$J1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AI$646,$J1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AK$646,$K1135,0)","v":0},{"$f":"IF($U1135=$AL$646,$K1135,0)","v":0},{"$f":"IF($U1135=$AM$646,$K1135,0)+IF($U1135=$AN$646,$K1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1135=$AN$646,$K1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1135=$AP$646,$L1135,0)","v":73024.007489364812},{"$f":"IF($U1135=$AQ$646,$L1135,0)","v":0},{"$f":"IF($U1135=$AR$646,$L1135,0)+IF($U1135=$AS$646,$L1135,0)*$X$643","v":0},{"$f":"IF($U1135=$AS$646,$L1135,0)*$Y$643","v":0},0,{"$f":"IF($U1135=$AU$646,$M1135,0)","v":6149.4595079870442},{"$f":"IF($U1135=$AV$646,$M1135,0)","v":0},{"$f":"IF($U1135=$AW$646,$M1135,0)+IF($U1135=$AX$646,$M1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1135=$AX$646,$M1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1135=$AZ$646,$N1135,0)","v":362966.20845744677},{"$f":"IF($U1135=$BA$646,$N1135,0)","v":0},{"$f":"IF($U1135=$BB$646,$N1135,0)+IF($U1135=$BC$646,$N1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1135=$BC$646,$N1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1135=$BE$646,$O1135,0)","v":421767.05816073535},{"$f":"IF($U1135=$BF$646,$O1135,0)","v":0},{"$f":"IF($U1135=$BG$646,$O1135,0)+IF($U1135=$BH$646,$O1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1135=$BH$646,$O1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1135=$BJ$646,$P1135,0)","v":445574.42099530064},{"$f":"IF($U1135=$BK$646,$P1135,0)","v":0},{"$f":"IF($U1135=$BL$646,$P1135,0)+IF($U1135=$BM$646,$P1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1135=$BM$646,$P1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1135=$BO$646,$Q1135,0)","v":377222.3609135467},{"$f":"IF($U1135=$BP$646,$Q1135,0)","v":0},{"$f":"IF($U1135=$BQ$646,$Q1135,0)+IF($U1135=$BR$646,$Q1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1135=$BR$646,$Q1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1135=$BT$646,$R1135,0)","v":3238.4199291611676},{"$f":"IF($U1135=$BU$646,$R1135,0)","v":0},{"$f":"IF($U1135=$BV$646,$R1135,0)+IF($U1135=$BW$646,$R1135,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1135=$BW$646,$R1135,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1127,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1123","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!D$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!E$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!F$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!G$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!H$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!I$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!J$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!K$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!L$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!M$9,FALSE)*$G1136","v":0},{"$f":"VLOOKUP($F1136,range,'COS Alloc Factors'!N$9,FALSE)*$G1136","v":0},{"$f":"SUM(L1136:R1136)+H1136","v":0},0,"Customer",{"$f":"IF($U1136=$V$646,$H1136,0)","v":0},{"$f":"IF($U1136=$W$646,$H1136,0)","v":0},{"$f":"IF($U1136=$X$646,$H1136,0)+IF($U1136=$Y$646,$H1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1136=$Y$646,$H1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1136=$AA$646,$I1136,0)","v":0},{"$f":"IF($U1136=$AB$646,$I1136,0)","v":0},{"$f":"IF($U1136=$AC$646,$I1136,0)+IF($U1136=$AD$646,$I1136,0)*$X$643","v":0},{"$f":"IF($U1136=$AD$646,$I1136,0)*$Y$643","v":0},0,{"$f":"IF($U1136=$AF$646,$J1136,0)","v":0},{"$f":"IF($U1136=$AG$646,$J1136,0)","v":0},{"$f":"IF($U1136=$AH$646,$J1136,0)+IF($U1136=$AI$646,$J1136,0)*$X$643","v":0},{"$f":"IF($U1136=$AI$646,$J1136,0)*$Y$643","v":0},0,{"$f":"IF($U1136=$AK$646,$K1136,0)","v":0},{"$f":"IF($U1136=$AL$646,$K1136,0)","v":0},{"$f":"IF($U1136=$AM$646,$K1136,0)+IF($U1136=$AN$646,$K1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1136=$AN$646,$K1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1136=$AP$646,$L1136,0)","v":0},{"$f":"IF($U1136=$AQ$646,$L1136,0)","v":0},{"$f":"IF($U1136=$AR$646,$L1136,0)+IF($U1136=$AS$646,$L1136,0)*$X$643","v":0},{"$f":"IF($U1136=$AS$646,$L1136,0)*$Y$643","v":0},0,{"$f":"IF($U1136=$AU$646,$M1136,0)","v":0},{"$f":"IF($U1136=$AV$646,$M1136,0)","v":0},{"$f":"IF($U1136=$AW$646,$M1136,0)+IF($U1136=$AX$646,$M1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1136=$AX$646,$M1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1136=$AZ$646,$N1136,0)","v":0},{"$f":"IF($U1136=$BA$646,$N1136,0)","v":0},{"$f":"IF($U1136=$BB$646,$N1136,0)+IF($U1136=$BC$646,$N1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1136=$BC$646,$N1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1136=$BE$646,$O1136,0)","v":0},{"$f":"IF($U1136=$BF$646,$O1136,0)","v":0},{"$f":"IF($U1136=$BG$646,$O1136,0)+IF($U1136=$BH$646,$O1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1136=$BH$646,$O1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1136=$BJ$646,$P1136,0)","v":0},{"$f":"IF($U1136=$BK$646,$P1136,0)","v":0},{"$f":"IF($U1136=$BL$646,$P1136,0)+IF($U1136=$BM$646,$P1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1136=$BM$646,$P1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1136=$BO$646,$Q1136,0)","v":0},{"$f":"IF($U1136=$BP$646,$Q1136,0)","v":0},{"$f":"IF($U1136=$BQ$646,$Q1136,0)+IF($U1136=$BR$646,$Q1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1136=$BR$646,$Q1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1136=$BT$646,$R1136,0)","v":0},{"$f":"IF($U1136=$BU$646,$R1136,0)","v":0},{"$f":"IF($U1136=$BV$646,$R1136,0)+IF($U1136=$BW$646,$R1136,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1136=$BW$646,$R1136,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1128,null,null,"Total",null,null,{"$f":"SUM(G1134:G1136)","v":12844337.645416474},{"$f":"SUM(H1134:H1136)","v":11154395.709962931},{"$f":"SUM(I1134:I1136)","v":0},0,0,73024.007489364812,6149.4595079870442,{"$f":"SUM(N1134:N1136)","v":362966.20845744677},{"$f":"SUM(O1134:O1136)","v":421767.05816073535},445574.42099530064,377222.3609135467,3238.4199291611676,{"$f":"SUM(S1134:S1136)","v":12844337.645416472},0,null,{"$f":"SUM(V1134:V1136)","v":11154395.709962931},{"$f":"SUM(W1134:W1136)","v":0},0,0,0,{"$f":"SUM(AA1134:AA1136)","v":0},{"$f":"SUM(AB1134:AB1136)","v":0},0,0,0,{"$f":"SUM(AF1134:AF1136)","v":0},{"$f":"SUM(AG1134:AG1136)","v":0},0,0,0,{"$f":"SUM(AK1134:AK1136)","v":0},{"$f":"SUM(AL1134:AL1136)","v":0},{"$f":"SUM(AM1134:AM1136)","v":0},{"$f":"SUM(AN1134:AN1136)","v":0},0,{"$f":"SUM(AP1134:AP1136)","v":73024.007489364812},{"$f":"SUM(AQ1134:AQ1136)","v":0},{"$f":"SUM(AR1134:AR1136)","v":0},{"$f":"SUM(AS1134:AS1136)","v":0},0,{"$f":"SUM(AU1134:AU1136)","v":6149.4595079870442},{"$f":"SUM(AV1134:AV1136)","v":0},{"$f":"SUM(AW1134:AW1136)","v":0},{"$f":"SUM(AX1134:AX1136)","v":0},0,{"$f":"SUM(AZ1134:AZ1136)","v":362966.20845744677},{"$f":"SUM(BA1134:BA1136)","v":0},0,0,0,{"$f":"SUM(BE1134:BE1136)","v":421767.05816073535},{"$f":"SUM(BF1134:BF1136)","v":0},0,0,0,{"$f":"SUM(BJ1134:BJ1136)","v":445574.42099530064},{"$f":"SUM(BK1134:BK1136)","v":0},0,0,0,{"$f":"SUM(BO1134:BO1136)","v":377222.3609135467},{"$f":"SUM(BP1134:BP1136)","v":0},{"$f":"SUM(BQ1134:BQ1136)","v":0},{"$f":"SUM(BR1134:BR1136)","v":0},0,{"$f":"SUM(BT1134:BT1136)","v":3238.4199291611676},{"$f":"SUM(BU1134:BU1136)","v":0},{"$f":"SUM(BV1134:BV1136)","v":0},{"$f":"SUM(BW1134:BW1136)","v":0},0,0]
[1129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1131,null,"Total General Plant",null,null,null,{"$f":"G1137+G1131+G1126+G1120+G1114+G1108+G1103+G1097+G1091+G1084","v":317812439.25781435},260057618.73951787,0,0,0,1702508.1404937932,143370.72466900252,8462325.5538662206,9833229.8458880018,10388283.319712209,8794698.6520170681,18430404.281650171,317812439.25781435,0,null,{"$f":"V1137+V1131+V1126+V1120+V1114+V1108+V1103+V1097+V1091+V1084","v":235466642.50950804},{"$f":"W1137+W1131+W1126+W1120+W1114+W1108+W1103+W1097+W1091+W1084","v":24590976.230009846},{"$f":"X1137+X1131+X1126+X1120+X1114+X1108+X1103+X1097+X1091+X1084","v":0},{"$f":"Y1137+Y1131+Y1126+Y1120+Y1114+Y1108+Y1103+Y1097+Y1091+Y1084","v":0},0,{"$f":"AA1137+AA1131+AA1126+AA1120+AA1114+AA1108+AA1103+AA1097+AA1091+AA1084","v":0},{"$f":"AB1137+AB1131+AB1126+AB1120+AB1114+AB1108+AB1103+AB1097+AB1091+AB1084","v":0},{"$f":"AC1137+AC1131+AC1126+AC1120+AC1114+AC1108+AC1103+AC1097+AC1091+AC1084","v":0},{"$f":"AD1137+AD1131+AD1126+AD1120+AD1114+AD1108+AD1103+AD1097+AD1091+AD1084","v":0},0,{"$f":"AF1137+AF1131+AF1126+AF1120+AF1114+AF1108+AF1103+AF1097+AF1091+AF1084","v":0},{"$f":"AG1137+AG1131+AG1126+AG1120+AG1114+AG1108+AG1103+AG1097+AG1091+AG1084","v":0},{"$f":"AH1137+AH1131+AH1126+AH1120+AH1114+AH1108+AH1103+AH1097+AH1091+AH1084","v":0},{"$f":"AI1137+AI1131+AI1126+AI1120+AI1114+AI1108+AI1103+AI1097+AI1091+AI1084","v":0},0,{"$f":"AK1137+AK1131+AK1126+AK1120+AK1114+AK1108+AK1103+AK1097+AK1091+AK1084","v":0},{"$f":"AL1137+AL1131+AL1126+AL1120+AL1114+AL1108+AL1103+AL1097+AL1091+AL1084","v":0},{"$f":"AM1137+AM1131+AM1126+AM1120+AM1114+AM1108+AM1103+AM1097+AM1091+AM1084","v":0},{"$f":"AN1137+AN1131+AN1126+AN1120+AN1114+AN1108+AN1103+AN1097+AN1091+AN1084","v":0},0,{"$f":"AP1137+AP1131+AP1126+AP1120+AP1114+AP1108+AP1103+AP1097+AP1091+AP1084","v":1541519.443384266},{"$f":"AQ1137+AQ1131+AQ1126+AQ1120+AQ1114+AQ1108+AQ1103+AQ1097+AQ1091+AQ1084","v":160988.69710952713},{"$f":"AR1137+AR1131+AR1126+AR1120+AR1114+AR1108+AR1103+AR1097+AR1091+AR1084","v":0},{"$f":"AS1137+AS1131+AS1126+AS1120+AS1114+AS1108+AS1103+AS1097+AS1091+AS1084","v":0},0,{"$f":"AU1137+AU1131+AU1126+AU1120+AU1114+AU1108+AU1103+AU1097+AU1091+AU1084","v":129813.62874732482},{"$f":"AV1137+AV1131+AV1126+AV1120+AV1114+AV1108+AV1103+AV1097+AV1091+AV1084","v":13557.095921677679},{"$f":"AW1137+AW1131+AW1126+AW1120+AW1114+AW1108+AW1103+AW1097+AW1091+AW1084","v":0},{"$f":"AX1137+AX1131+AX1126+AX1120+AX1114+AX1108+AX1103+AX1097+AX1091+AX1084","v":0},0,{"$f":"AZ1137+AZ1131+AZ1126+AZ1120+AZ1114+AZ1108+AZ1103+AZ1097+AZ1091+AZ1084","v":7662130.3988295766},{"$f":"BA1137+BA1131+BA1126+BA1120+BA1114+BA1108+BA1103+BA1097+BA1091+BA1084","v":800195.15503664454},{"$f":"BB1137+BB1131+BB1126+BB1120+BB1114+BB1108+BB1103+BB1097+BB1091+BB1084","v":0},{"$f":"BC1137+BC1131+BC1126+BC1120+BC1114+BC1108+BC1103+BC1097+BC1091+BC1084","v":0},0,{"$f":"BE1137+BE1131+BE1126+BE1120+BE1114+BE1108+BE1103+BE1097+BE1091+BE1084","v":8903402.3615924604},{"$f":"BF1137+BF1131+BF1126+BF1120+BF1114+BF1108+BF1103+BF1097+BF1091+BF1084","v":929827.48429554247},{"$f":"BG1137+BG1131+BG1126+BG1120+BG1114+BG1108+BG1103+BG1097+BG1091+BG1084","v":0},{"$f":"BH1137+BH1131+BH1126+BH1120+BH1114+BH1108+BH1103+BH1097+BH1091+BH1084","v":0},0,{"$f":"BJ1137+BJ1131+BJ1126+BJ1120+BJ1114+BJ1108+BJ1103+BJ1097+BJ1091+BJ1084","v":9405970.133027507},{"$f":"BK1137+BK1131+BK1126+BK1120+BK1114+BK1108+BK1103+BK1097+BK1091+BK1084","v":982313.18668470054},{"$f":"BL1137+BL1131+BL1126+BL1120+BL1114+BL1108+BL1103+BL1097+BL1091+BL1084","v":0},{"$f":"BM1137+BM1131+BM1126+BM1120+BM1114+BM1108+BM1103+BM1097+BM1091+BM1084","v":0},0,{"$f":"BO1137+BO1131+BO1126+BO1120+BO1114+BO1108+BO1103+BO1097+BO1091+BO1084","v":7963074.3890937231},{"$f":"BP1137+BP1131+BP1126+BP1120+BP1114+BP1108+BP1103+BP1097+BP1091+BP1084","v":831624.26292334311},{"$f":"BQ1137+BQ1131+BQ1126+BQ1120+BQ1114+BQ1108+BQ1103+BQ1097+BQ1091+BQ1084","v":0},{"$f":"BR1137+BR1131+BR1126+BR1120+BR1114+BR1108+BR1103+BR1097+BR1091+BR1084","v":0},0,{"$f":"BT1137+BT1131+BT1126+BT1120+BT1114+BT1108+BT1103+BT1097+BT1091+BT1084","v":236446.78239595305},{"$f":"BU1137+BU1131+BU1126+BU1120+BU1114+BU1108+BU1103+BU1097+BU1091+BU1084","v":18193957.499254216},{"$f":"BV1137+BV1131+BV1126+BV1120+BV1114+BV1108+BV1103+BV1097+BV1091+BV1084","v":0},{"$f":"BW1137+BW1131+BW1126+BW1120+BW1114+BW1108+BW1103+BW1097+BW1091+BW1084","v":0},0,0]
[1132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1134,"101","Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1135,null,null,"Production",null,"Firm Sales",{"$f":"G1010","v":73000172.974288121},{"$f":"H1010","v":71551249.763978958},0,0,0,1360283.8915524026,0,0,0,0,0,88639.318756753739,{"$f":"SUM(L1144:R1144)+H1144","v":73000172.974288121},0,null,{"$f":"V1010","v":0},{"$f":"W1010","v":0},{"$f":"X1010","v":71551249.763978958},{"$f":"Y1010","v":0},0,{"$f":"AA1010","v":0},{"$f":"AB1010","v":0},{"$f":"AC1010","v":0},{"$f":"AD1010","v":0},0,{"$f":"AF1010","v":0},{"$f":"AG1010","v":0},{"$f":"AH1010","v":0},{"$f":"AI1010","v":0},0,{"$f":"AK1010","v":0},{"$f":"AL1010","v":0},{"$f":"AM1010","v":0},{"$f":"AN1010","v":0},0,{"$f":"AP1010","v":0},{"$f":"AQ1010","v":0},{"$f":"AR1010","v":1360283.8915524026},{"$f":"AS1010","v":0},0,{"$f":"AU1010","v":0},{"$f":"AV1010","v":0},{"$f":"AW1010","v":0},{"$f":"AX1010","v":0},0,{"$f":"AZ1010","v":0},{"$f":"BA1010","v":0},{"$f":"BB1010","v":0},{"$f":"BC1010","v":0},0,{"$f":"BE1010","v":0},{"$f":"BF1010","v":0},{"$f":"BG1010","v":0},{"$f":"BH1010","v":0},0,{"$f":"BJ1010","v":0},{"$f":"BK1010","v":0},{"$f":"BL1010","v":0},{"$f":"BM1010","v":0},0,{"$f":"BO1010","v":0},{"$f":"BP1010","v":0},{"$f":"BQ1010","v":0},{"$f":"BR1010","v":0},0,{"$f":"BT1010","v":0},{"$f":"BU1010","v":0},{"$f":"BV1010","v":88639.318756753739},{"$f":"BW1010","v":0},0,0]
[1136,null,null,"Storage",null,"Firm Sales less NGV",{"$f":"G1024+G1045","v":226325843.53422862},222103364.81561968,0,0,0,4222478.71860894,0,0,0,0,0,0,{"$f":"SUM(L1145:R1145)+H1145","v":226325843.53422862},0,null,{"$f":"V1024+V1045","v":0},{"$f":"W1024+W1045","v":222103364.81561968},{"$f":"X1024+X1045","v":0},{"$f":"Y1024+Y1045","v":0},0,{"$f":"AA1024+AA1045","v":0},{"$f":"AB1024+AB1045","v":0},{"$f":"AC1024+AC1045","v":0},{"$f":"AD1024+AD1045","v":0},0,{"$f":"AF1024+AF1045","v":0},{"$f":"AG1024+AG1045","v":0},{"$f":"AH1024+AH1045","v":0},{"$f":"AI1024+AI1045","v":0},0,{"$f":"AK1024+AK1045","v":0},{"$f":"AL1024+AL1045","v":0},{"$f":"AM1024+AM1045","v":0},{"$f":"AN1024+AN1045","v":0},0,{"$f":"AP1024+AP1045","v":0},{"$f":"AQ1024+AQ1045","v":4222478.71860894},{"$f":"AR1024+AR1045","v":0},{"$f":"AS1024+AS1045","v":0},0,{"$f":"AU1024+AU1045","v":0},{"$f":"AV1024+AV1045","v":0},{"$f":"AW1024+AW1045","v":0},{"$f":"AX1024+AX1045","v":0},0,{"$f":"AZ1024+AZ1045","v":0},{"$f":"BA1024+BA1045","v":0},{"$f":"BB1024+BB1045","v":0},{"$f":"BC1024+BC1045","v":0},0,{"$f":"BE1024+BE1045","v":0},{"$f":"BF1024+BF1045","v":0},{"$f":"BG1024+BG1045","v":0},{"$f":"BH1024+BH1045","v":0},0,{"$f":"BJ1024+BJ1045","v":0},{"$f":"BK1024+BK1045","v":0},{"$f":"BL1024+BL1045","v":0},{"$f":"BM1024+BM1045","v":0},0,{"$f":"BO1024+BO1045","v":0},{"$f":"BP1024+BP1045","v":0},{"$f":"BQ1024+BQ1045","v":0},{"$f":"BR1024+BR1045","v":0},0,{"$f":"BT1024+BT1045","v":0},{"$f":"BU1024+BU1045","v":0},{"$f":"BV1024+BV1045","v":0},{"$f":"BW1024+BW1045","v":0},0,0]
[1137,null,null,"Distribution - Wyoming",null,"Gross Plant",{"$f":"+G1075+G1070+G1065+G1060+G1055+G1050+G1041+G1033+G1028+G996","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L1146:R1146)+H1146","v":0},0,null,{"$f":"+V1075+V1070+V1065+V1060+V1055+V1050+V1041+V1033+V1028+V996","v":0},{"$f":"+W1075+W1070+W1065+W1060+W1055+W1050+W1041+W1033+W1028+W996","v":0},{"$f":"+X1075+X1070+X1065+X1060+X1055+X1050+X1041+X1033+X1028+X996","v":0},{"$f":"+Y1075+Y1070+Y1065+Y1060+Y1055+Y1050+Y1041+Y1033+Y1028+Y996","v":0},0,{"$f":"+AA1075+AA1070+AA1065+AA1060+AA1055+AA1050+AA1041+AA1033+AA1028+AA996","v":0},{"$f":"+AB1075+AB1070+AB1065+AB1060+AB1055+AB1050+AB1041+AB1033+AB1028+AB996","v":0},{"$f":"+AC1075+AC1070+AC1065+AC1060+AC1055+AC1050+AC1041+AC1033+AC1028+AC996","v":0},{"$f":"+AD1075+AD1070+AD1065+AD1060+AD1055+AD1050+AD1041+AD1033+AD1028+AD996","v":0},0,{"$f":"+AF1075+AF1070+AF1065+AF1060+AF1055+AF1050+AF1041+AF1033+AF1028+AF996","v":0},{"$f":"+AG1075+AG1070+AG1065+AG1060+AG1055+AG1050+AG1041+AG1033+AG1028+AG996","v":0},{"$f":"+AH1075+AH1070+AH1065+AH1060+AH1055+AH1050+AH1041+AH1033+AH1028+AH996","v":0},{"$f":"+AI1075+AI1070+AI1065+AI1060+AI1055+AI1050+AI1041+AI1033+AI1028+AI996","v":0},0,{"$f":"+AK1075+AK1070+AK1065+AK1060+AK1055+AK1050+AK1041+AK1033+AK1028+AK996","v":0},{"$f":"+AL1075+AL1070+AL1065+AL1060+AL1055+AL1050+AL1041+AL1033+AL1028+AL996","v":0},{"$f":"+AM1075+AM1070+AM1065+AM1060+AM1055+AM1050+AM1041+AM1033+AM1028+AM996","v":0},{"$f":"+AN1075+AN1070+AN1065+AN1060+AN1055+AN1050+AN1041+AN1033+AN1028+AN996","v":0},0,{"$f":"+AP1075+AP1070+AP1065+AP1060+AP1055+AP1050+AP1041+AP1033+AP1028+AP996","v":0},{"$f":"+AQ1075+AQ1070+AQ1065+AQ1060+AQ1055+AQ1050+AQ1041+AQ1033+AQ1028+AQ996","v":0},{"$f":"+AR1075+AR1070+AR1065+AR1060+AR1055+AR1050+AR1041+AR1033+AR1028+AR996","v":0},{"$f":"+AS1075+AS1070+AS1065+AS1060+AS1055+AS1050+AS1041+AS1033+AS1028+AS996","v":0},0,{"$f":"+AU1075+AU1070+AU1065+AU1060+AU1055+AU1050+AU1041+AU1033+AU1028+AU996","v":0},{"$f":"+AV1075+AV1070+AV1065+AV1060+AV1055+AV1050+AV1041+AV1033+AV1028+AV996","v":0},{"$f":"+AW1075+AW1070+AW1065+AW1060+AW1055+AW1050+AW1041+AW1033+AW1028+AW996","v":0},{"$f":"+AX1075+AX1070+AX1065+AX1060+AX1055+AX1050+AX1041+AX1033+AX1028+AX996","v":0},0,{"$f":"+AZ1075+AZ1070+AZ1065+AZ1060+AZ1055+AZ1050+AZ1041+AZ1033+AZ1028+AZ996","v":0},{"$f":"+BA1075+BA1070+BA1065+BA1060+BA1055+BA1050+BA1041+BA1033+BA1028+BA996","v":0},{"$f":"+BB1075+BB1070+BB1065+BB1060+BB1055+BB1050+BB1041+BB1033+BB1028+BB996","v":0},{"$f":"+BC1075+BC1070+BC1065+BC1060+BC1055+BC1050+BC1041+BC1033+BC1028+BC996","v":0},0,{"$f":"+BE1075+BE1070+BE1065+BE1060+BE1055+BE1050+BE1041+BE1033+BE1028+BE996","v":0},{"$f":"+BF1075+BF1070+BF1065+BF1060+BF1055+BF1050+BF1041+BF1033+BF1028+BF996","v":0},{"$f":"+BG1075+BG1070+BG1065+BG1060+BG1055+BG1050+BG1041+BG1033+BG1028+BG996","v":0},{"$f":"+BH1075+BH1070+BH1065+BH1060+BH1055+BH1050+BH1041+BH1033+BH1028+BH996","v":0},0,{"$f":"+BJ1075+BJ1070+BJ1065+BJ1060+BJ1055+BJ1050+BJ1041+BJ1033+BJ1028+BJ996","v":0},{"$f":"+BK1075+BK1070+BK1065+BK1060+BK1055+BK1050+BK1041+BK1033+BK1028+BK996","v":0},{"$f":"+BL1075+BL1070+BL1065+BL1060+BL1055+BL1050+BL1041+BL1033+BL1028+BL996","v":0},{"$f":"+BM1075+BM1070+BM1065+BM1060+BM1055+BM1050+BM1041+BM1033+BM1028+BM996","v":0},0,{"$f":"+BO1075+BO1070+BO1065+BO1060+BO1055+BO1050+BO1041+BO1033+BO1028+BO996","v":0},{"$f":"+BP1075+BP1070+BP1065+BP1060+BP1055+BP1050+BP1041+BP1033+BP1028+BP996","v":0},{"$f":"+BQ1075+BQ1070+BQ1065+BQ1060+BQ1055+BQ1050+BQ1041+BQ1033+BQ1028+BQ996","v":0},{"$f":"+BR1075+BR1070+BR1065+BR1060+BR1055+BR1050+BR1041+BR1033+BR1028+BR996","v":0},0,{"$f":"+BT1075+BT1070+BT1065+BT1060+BT1055+BT1050+BT1041+BT1033+BT1028+BT996","v":0},{"$f":"+BU1075+BU1070+BU1065+BU1060+BU1055+BU1050+BU1041+BU1033+BU1028+BU996","v":0},{"$f":"+BV1075+BV1070+BV1065+BV1060+BV1055+BV1050+BV1041+BV1033+BV1028+BV996","v":0},{"$f":"+BW1075+BW1070+BW1065+BW1060+BW1055+BW1050+BW1041+BW1033+BW1028+BW996","v":0},0,0]
[1138,null,null,"Distribution - Utah",null,"Gross Plant",{"$f":"G1076+G1071+G1066+G1061+G1056+G1051+G1042+G1043+G1044+G1034+G1029+G997","v":4495279818.178834},{"$f":"H1076+H1071+H1066+H1061+H1056+H1051+H1042+H1043+H1044+H1034+H1029+H997","v":3895675721.5241642},0,0,0,24611792.014325444,2187146.8659785958,129094338.16951817,150007736.16464114,158475179.35102278,134164751.12609987,1063152.9630833101,4495279818.1788349,0,null,{"$f":"V1076+V1071+V1066+V1061+V1056+V1051+V1042+V1043+V1044+V1034+V1029+V997","v":0},{"$f":"W1076+W1071+W1066+W1061+W1056+W1051+W1042+W1043+W1044+W1034+W1029+W997","v":2185302508.7737422},{"$f":"X1076+X1071+X1066+X1061+X1056+X1051+X1042+X1043+X1044+X1034+X1029+X997","v":685130159.30555248},{"$f":"Y1076+Y1071+Y1066+Y1061+Y1056+Y1051+Y1042+Y1043+Y1044+Y1034+Y1029+Y997","v":1025243053.44487},0,{"$f":"AA1076+AA1071+AA1066+AA1061+AA1056+AA1051+AA1042+AA1043+AA1044+AA1034+AA1029+AA997","v":0},{"$f":"AB1076+AB1071+AB1066+AB1061+AB1056+AB1051+AB1042+AB1043+AB1044+AB1034+AB1029+AB997","v":0},{"$f":"AC1076+AC1071+AC1066+AC1061+AC1056+AC1051+AC1042+AC1043+AC1044+AC1034+AC1029+AC997","v":0},{"$f":"AD1076+AD1071+AD1066+AD1061+AD1056+AD1051+AD1042+AD1043+AD1044+AD1034+AD1029+AD997","v":0},{"$f":"SUM(AA1147:AD1147)-I1147","v":0},{"$f":"AF1076+AF1071+AF1066+AF1061+AF1056+AF1051+AF1042+AF1043+AF1044+AF1034+AF1029+AF997","v":0},{"$f":"AG1076+AG1071+AG1066+AG1061+AG1056+AG1051+AG1042+AG1043+AG1044+AG1034+AG1029+AG997","v":0},{"$f":"AH1076+AH1071+AH1066+AH1061+AH1056+AH1051+AH1042+AH1043+AH1044+AH1034+AH1029+AH997","v":0},{"$f":"AI1076+AI1071+AI1066+AI1061+AI1056+AI1051+AI1042+AI1043+AI1044+AI1034+AI1029+AI997","v":0},{"$f":"SUM(AF1147:AI1147)-J1147","v":0},{"$f":"AK1076+AK1071+AK1066+AK1061+AK1056+AK1051+AK1042+AK1043+AK1044+AK1034+AK1029+AK997","v":0},{"$f":"AL1076+AL1071+AL1066+AL1061+AL1056+AL1051+AL1042+AL1043+AL1044+AL1034+AL1029+AL997","v":0},{"$f":"AM1076+AM1071+AM1066+AM1061+AM1056+AM1051+AM1042+AM1043+AM1044+AM1034+AM1029+AM997","v":0},{"$f":"AN1076+AN1071+AN1066+AN1061+AN1056+AN1051+AN1042+AN1043+AN1044+AN1034+AN1029+AN997","v":0},0,{"$f":"AP1076+AP1071+AP1066+AP1061+AP1056+AP1051+AP1042+AP1043+AP1044+AP1034+AP1029+AP997","v":0},{"$f":"AQ1076+AQ1071+AQ1066+AQ1061+AQ1056+AQ1051+AQ1042+AQ1043+AQ1044+AQ1034+AQ1029+AQ997","v":5191591.9747129297},{"$f":"AR1076+AR1071+AR1066+AR1061+AR1056+AR1051+AR1042+AR1043+AR1044+AR1034+AR1029+AR997","v":8510581.6083197705},{"$f":"AS1076+AS1071+AS1066+AS1061+AS1056+AS1051+AS1042+AS1043+AS1044+AS1034+AS1029+AS997","v":10909618.431292742},0,{"$f":"AU1076+AU1071+AU1066+AU1061+AU1056+AU1051+AU1042+AU1043+AU1044+AU1034+AU1029+AU997","v":0},{"$f":"AV1076+AV1071+AV1066+AV1061+AV1056+AV1051+AV1042+AV1043+AV1044+AV1034+AV1029+AV997","v":984032.81164917047},{"$f":"AW1076+AW1071+AW1066+AW1061+AW1056+AW1051+AW1042+AW1043+AW1044+AW1034+AW1029+AW997","v":1203114.0543294253},{"$f":"AX1076+AX1071+AX1066+AX1061+AX1056+AX1051+AX1042+AX1043+AX1044+AX1034+AX1029+AX997","v":0},0,{"$f":"AZ1076+AZ1071+AZ1066+AZ1061+AZ1056+AZ1051+AZ1042+AZ1043+AZ1044+AZ1034+AZ1029+AZ997","v":0},{"$f":"BA1076+BA1071+BA1066+BA1061+BA1056+BA1051+BA1042+BA1043+BA1044+BA1034+BA1029+BA997","v":22335697.158963136},{"$f":"BB1076+BB1071+BB1066+BB1061+BB1056+BB1051+BB1042+BB1043+BB1044+BB1034+BB1029+BB997","v":47280324.016810402},{"$f":"BC1076+BC1071+BC1066+BC1061+BC1056+BC1051+BC1042+BC1043+BC1044+BC1034+BC1029+BC997","v":59478316.993744642},{"$f":"SUM(AZ1147:BC1147)-N1147","v":0},{"$f":"BE1076+BE1071+BE1066+BE1061+BE1056+BE1051+BE1042+BE1043+BE1044+BE1034+BE1029+BE997","v":0},{"$f":"BF1076+BF1071+BF1066+BF1061+BF1056+BF1051+BF1042+BF1043+BF1044+BF1034+BF1029+BF997","v":31422587.640512258},{"$f":"BG1076+BG1071+BG1066+BG1061+BG1056+BG1051+BG1042+BG1043+BG1044+BG1034+BG1029+BG997","v":72057231.399117485},{"$f":"BH1076+BH1071+BH1066+BH1061+BH1056+BH1051+BH1042+BH1043+BH1044+BH1034+BH1029+BH997","v":46527917.125011407},0,{"$f":"BJ1076+BJ1071+BJ1066+BJ1061+BJ1056+BJ1051+BJ1042+BJ1043+BJ1044+BJ1034+BJ1029+BJ997","v":0},{"$f":"BK1076+BK1071+BK1066+BK1061+BK1056+BK1051+BK1042+BK1043+BK1044+BK1034+BK1029+BK997","v":13135207.098031852},{"$f":"BL1076+BL1071+BL1066+BL1061+BL1056+BL1051+BL1042+BL1043+BL1044+BL1034+BL1029+BL997","v":99918878.268476009},{"$f":"BM1076+BM1071+BM1066+BM1061+BM1056+BM1051+BM1042+BM1043+BM1044+BM1034+BM1029+BM997","v":45421093.984514929},{"$f":"SUM(BJ1147:BM1147)-P1147","v":0},{"$f":"BO1076+BO1071+BO1066+BO1061+BO1056+BO1051+BO1042+BO1043+BO1044+BO1034+BO1029+BO997","v":0},{"$f":"BP1076+BP1071+BP1066+BP1061+BP1056+BP1051+BP1042+BP1043+BP1044+BP1034+BP1029+BP997","v":4721689.640882507},{"$f":"BQ1076+BQ1071+BQ1066+BQ1061+BQ1056+BQ1051+BQ1042+BQ1043+BQ1044+BQ1034+BQ1029+BQ997","v":63840025.177107371},{"$f":"BR1076+BR1071+BR1066+BR1061+BR1056+BR1051+BR1042+BR1043+BR1044+BR1034+BR1029+BR997","v":65603036.308109991},0,{"$f":"BT1076+BT1071+BT1066+BT1061+BT1056+BT1051+BT1042+BT1043+BT1044+BT1034+BT1029+BT997","v":0},{"$f":"BU1076+BU1071+BU1066+BU1061+BU1056+BU1051+BU1042+BU1043+BU1044+BU1034+BU1029+BU997","v":140372.20631969252},{"$f":"BV1076+BV1071+BV1066+BV1061+BV1056+BV1051+BV1042+BV1043+BV1044+BV1034+BV1029+BV997","v":680146.56739086367},{"$f":"BW1076+BW1071+BW1066+BW1061+BW1056+BW1051+BW1042+BW1043+BW1044+BW1034+BW1029+BW997","v":242634.1893727541},0,0]
[1139,null,null,"General",null,"Gross Plant",{"$f":"G1140+G998","v":365668170.34467071},301531258.82237583,0,0,0,1964652.8032262339,166649.68223458153,9836344.6775706131,11429841.293890975,12075018.231160119,10222684.854883937,18441719.979328416,{"$f":"SUM(L1148:R1148)+H1148","v":365668170.34467071},0,null,{"$f":"V1140+V998","v":235466642.50950804},{"$f":"W1140+W998","v":66064616.312867805},{"$f":"X1140+X998","v":0},{"$f":"Y1140+Y998","v":0},0,{"$f":"AA1140+AA998","v":0},{"$f":"AB1140+AB998","v":0},{"$f":"AC1140+AC998","v":0},{"$f":"AD1140+AD998","v":0},0,{"$f":"AF1140+AF998","v":0},{"$f":"AG1140+AG998","v":0},{"$f":"AH1140+AH998","v":0},{"$f":"AI1140+AI998","v":0},0,{"$f":"AK1140+AK998","v":0},{"$f":"AL1140+AL998","v":0},{"$f":"AM1140+AM998","v":0},{"$f":"AN1140+AN998","v":0},0,{"$f":"AP1140+AP998","v":1541519.443384266},{"$f":"AQ1140+AQ998","v":423133.35984196776},{"$f":"AR1140+AR998","v":0},{"$f":"AS1140+AS998","v":0},0,{"$f":"AU1140+AU998","v":129813.62874732482},{"$f":"AV1140+AV998","v":36836.053487256686},{"$f":"AW1140+AW998","v":0},{"$f":"AX1140+AX998","v":0},0,{"$f":"AZ1140+AZ998","v":7662130.3988295766},{"$f":"BA1140+BA998","v":2174214.2787410375},{"$f":"BB1140+BB998","v":0},{"$f":"BC1140+BC998","v":0},{"$f":"SUM(AZ1148:BC1148)-N1148","v":0},{"$f":"BE1140+BE998","v":8903402.3615924604},{"$f":"BF1140+BF998","v":2526438.9322985169},{"$f":"BG1140+BG998","v":0},{"$f":"BH1140+BH998","v":0},0,{"$f":"BJ1140+BJ998","v":9405970.133027507},{"$f":"BK1140+BK998","v":2669048.0981326113},{"$f":"BL1140+BL998","v":0},{"$f":"BM1140+BM998","v":0},0,{"$f":"BO1140+BO998","v":7963074.3890937231},{"$f":"BP1140+BP998","v":2259610.4657902122},{"$f":"BQ1140+BQ998","v":0},{"$f":"BR1140+BR998","v":0},0,{"$f":"BT1140+BT998","v":236446.78239595305},{"$f":"BU1140+BU998","v":18205273.196932461},{"$f":"BV1140+BV998","v":0},{"$f":"BW1140+BW998","v":0},0,0]
[1140,null,null,"Gas Plant in Service",null,null,{"$f":"SUM(G1144:G1148)","v":5160274005.0320206},{"$f":"SUM(H1144:H1148)","v":4490861594.9261389},{"$f":"SUM(I1144:I1148)","v":0},0,0,32159207.427713018,2353796.5482131774,{"$f":"SUM(N1144:N1148)","v":138930682.84708878},{"$f":"SUM(O1144:O1148)","v":161437577.45853212},170550197.58218288,144387435.98098379,19593512.26116848,{"$f":"SUM(S1144:S1148)","v":5160274005.0320215},0,null,{"$f":"SUM(V1144:V1148)","v":235466642.50950804},2473470489.9022293,756681409.06953144,1025243053.44487,0,{"$f":"SUM(AA1144:AA1148)","v":0},0,0,0,0,{"$f":"SUM(AF1144:AF1148)","v":0},0,0,0,{"$f":"SUM(AF1149:AI1149)-J1149","v":0},{"$f":"SUM(AK1144:AK1148)","v":0},0,0,0,0,{"$f":"SUM(AP1144:AP1148)","v":1541519.443384266},9837204.0531638358,9870865.4998721741,10909618.431292742,0,{"$f":"SUM(AU1144:AU1148)","v":129813.62874732482},1020868.8651364271,1203114.0543294253,0,0,{"$f":"SUM(AZ1144:AZ1148)","v":7662130.3988295766},24509911.437704176,47280324.016810402,59478316.993744642,0,{"$f":"SUM(BE1144:BE1148)","v":8903402.3615924604},33949026.572810777,72057231.399117485,46527917.125011407,0,{"$f":"SUM(BJ1144:BJ1148)","v":9405970.133027507},15804255.196164463,99918878.268476009,45421093.984514929,0,{"$f":"SUM(BO1144:BO1148)","v":7963074.3890937231},6981300.1066727191,63840025.177107371,65603036.308109991,0,{"$f":"SUM(BT1144:BT1148)","v":236446.78239595305},18345645.403252155,768785.88614761736,242634.1893727541,0,0]
[1141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1150:AN1150)-K1150","v":0},null,null,null,null,{"$f":"SUM(AP1150:AS1150)-L1150","v":0},null,null,null,null,{"$f":"SUM(AU1150:AX1150)-M1150","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO1150:BR1150)-Q1150","v":0},null,null,null,null,{"$f":"SUM(BT1150:BW1150)-R1150","v":0},0]
[1142,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V1151:Y1151)-H1151","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BJ1151:BM1151)-P1151","v":0},null,null,null,null,0,null,null,null,null,0,0]
[1143,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1138","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!D$9,FALSE)*$G1152","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!E$9,FALSE)*$G1152","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!F$9,FALSE)*$G1152","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!G$9,FALSE)*$G1152","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!H$9,FALSE)*$G1152","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!I$9,FALSE)*$G1152","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!J$9,FALSE)*$G1152","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!K$9,FALSE)*$G1152","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!L$9,FALSE)*$G1152","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!M$9,FALSE)*$G1152","v":0},{"$f":"VLOOKUP($F1152,range,'COS Alloc Factors'!N$9,FALSE)*$G1152","v":0},{"$f":"SUM(L1152:R1152)+H1152","v":0},0,"Distribution Plant",{"$f":"IF($U1152=$V$646,$H1152,0)","v":0},{"$f":"IF($U1152=$W$646,$H1152,0)","v":0},{"$f":"IF($U1152=$X$646,$H1152,0)+IF($U1152=$Y$646,$H1152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1152=$Y$646,$H1152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1152=$AA$646,$I1152,0)","v":0},{"$f":"IF($U1152=$AB$646,$I1152,0)","v":0},{"$f":"IF($U1152=$AC$646,$I1152,0)+IF($U1152=$AD$646,$I1152,0)*$X$643","v":0},{"$f":"IF($U1152=$AD$646,$I1152,0)*$Y$643","v":0},0,{"$f":"IF($U1152=$AF$646,$J1152,0)","v":0},{"$f":"IF($U1152=$AG$646,$J1152,0)","v":0},{"$f":"IF($U1152=$AH$646,$J1152,0)+IF($U1152=$AI$646,$J1152,0)*$X$643","v":0},{"$f":"IF($U1152=$AI$646,$J1152,0)*$Y$643","v":0},0,{"$f":"IF($U1152=$AK$646,$K1152,0)","v":0},{"$f":"IF($U1152=$AL$646,$K1152,0)","v":0},{"$f":"IF($U1152=$AM$646,$K1152,0)+IF($U1152=$AN$646,$K1152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1152=$AN$646,$K1152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1152=$AP$646,$L1152,0)","v":0},{"$f":"IF($U1152=$AQ$646,$L1152,0)","v":0},{"$f":"IF($U1152=$AR$646,$L1152,0)+IF($U1152=$AS$646,$L1152,0)*$X$643","v":0},{"$f":"IF($U1152=$AS$646,$L1152,0)*$Y$643","v":0},0,{"$f":"IF($U1152=$AU$646,$M1152,0)","v":0},{"$f":"IF($U1152=$AV$646,$M1152,0)","v":0},{"$f":"IF($U1152=$AW$646,$M1152,0)+IF($U1152=$AX$646,$M1152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1152=$AX$646,$M1152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1152=$AZ$646,$N1152,0)","v":0},{"$f":"IF($U1152=$BA$646,$N1152,0)","v":0},{"$f":"IF($U1152=$BB$646,$N1152,0)+IF($U1152=$BC$646,$N1152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1152=$BC$646,$N1152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1152=$BE$646,$O1152,0)","v":0},{"$f":"IF($U1152=$BF$646,$O1152,0)","v":0},{"$f":"IF($U1152=$BG$646,$O1152,0)+IF($U1152=$BH$646,$O1152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1152=$BH$646,$O1152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1152=$BJ$646,$P1152,0)","v":0},{"$f":"IF($U1152=$BK$646,$P1152,0)","v":0},{"$f":"IF($U1152=$BL$646,$P1152,0)+IF($U1152=$BM$646,$P1152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1152=$BM$646,$P1152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1152=$BO$646,$Q1152,0)","v":0},{"$f":"IF($U1152=$BP$646,$Q1152,0)","v":0},{"$f":"IF($U1152=$BQ$646,$Q1152,0)+IF($U1152=$BR$646,$Q1152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1152=$BR$646,$Q1152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1152=$BT$646,$R1152,0)","v":0},{"$f":"IF($U1152=$BU$646,$R1152,0)","v":0},{"$f":"IF($U1152=$BV$646,$R1152,0)+IF($U1152=$BW$646,$R1152,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1152=$BW$646,$R1152,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1144,null,null,"Total",null,null,{"$f":"SUM(G1152)","v":0},{"$f":"SUM(H1152)","v":0},{"$f":"SUM(I1152)","v":0},0,0,0,0,{"$f":"SUM(N1152)","v":0},{"$f":"SUM(O1152)","v":0},0,0,0,{"$f":"SUM(S1152)","v":0},0,null,{"$f":"SUM(V1152)","v":0},{"$f":"SUM(W1152)","v":0},0,0,0,{"$f":"SUM(AA1152)","v":0},{"$f":"SUM(AB1152)","v":0},0,0,{"$f":"SUM(AA1153:AD1153)-I1153","v":0},{"$f":"SUM(AF1152)","v":0},{"$f":"SUM(AG1152)","v":0},0,0,0,{"$f":"SUM(AK1152)","v":0},{"$f":"SUM(AL1152)","v":0},{"$f":"SUM(AM1152)","v":0},{"$f":"SUM(AN1152)","v":0},0,{"$f":"SUM(AP1152)","v":0},{"$f":"SUM(AQ1152)","v":0},{"$f":"SUM(AR1152)","v":0},{"$f":"SUM(AS1152)","v":0},0,{"$f":"SUM(AU1152)","v":0},{"$f":"SUM(AV1152)","v":0},{"$f":"SUM(AW1152)","v":0},{"$f":"SUM(AX1152)","v":0},0,{"$f":"SUM(AZ1152)","v":0},{"$f":"SUM(BA1152)","v":0},0,0,0,{"$f":"SUM(BE1152)","v":0},{"$f":"SUM(BF1152)","v":0},0,0,0,{"$f":"SUM(BJ1152)","v":0},{"$f":"SUM(BK1152)","v":0},0,0,0,{"$f":"SUM(BO1152)","v":0},{"$f":"SUM(BP1152)","v":0},{"$f":"SUM(BQ1152)","v":0},{"$f":"SUM(BR1152)","v":0},0,{"$f":"SUM(BT1152)","v":0},{"$f":"SUM(BU1152)","v":0},{"$f":"SUM(BV1152)","v":0},{"$f":"SUM(BW1152)","v":0},0,{"$f":"SUM(AP1153:BW1153,V1153:Y1153)-S1153","v":0}]
[1145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1146,106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1147,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1142","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!D$9,FALSE)*$G1156","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!E$9,FALSE)*$G1156","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!F$9,FALSE)*$G1156","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!G$9,FALSE)*$G1156","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!H$9,FALSE)*$G1156","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!I$9,FALSE)*$G1156","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!J$9,FALSE)*$G1156","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!K$9,FALSE)*$G1156","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!L$9,FALSE)*$G1156","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!M$9,FALSE)*$G1156","v":0},{"$f":"VLOOKUP($F1156,range,'COS Alloc Factors'!N$9,FALSE)*$G1156","v":0},{"$f":"SUM(L1156:R1156)+H1156","v":0},0,"Throughput",{"$f":"IF($U1156=$V$646,$H1156,0)","v":0},{"$f":"IF($U1156=$W$646,$H1156,0)","v":0},{"$f":"IF($U1156=$X$646,$H1156,0)+IF($U1156=$Y$646,$H1156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1156=$Y$646,$H1156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1156=$AA$646,$I1156,0)","v":0},{"$f":"IF($U1156=$AB$646,$I1156,0)","v":0},{"$f":"IF($U1156=$AC$646,$I1156,0)+IF($U1156=$AD$646,$I1156,0)*$X$643","v":0},{"$f":"IF($U1156=$AD$646,$I1156,0)*$Y$643","v":0},0,{"$f":"IF($U1156=$AF$646,$J1156,0)","v":0},{"$f":"IF($U1156=$AG$646,$J1156,0)","v":0},{"$f":"IF($U1156=$AH$646,$J1156,0)+IF($U1156=$AI$646,$J1156,0)*$X$643","v":0},{"$f":"IF($U1156=$AI$646,$J1156,0)*$Y$643","v":0},0,{"$f":"IF($U1156=$AK$646,$K1156,0)","v":0},{"$f":"IF($U1156=$AL$646,$K1156,0)","v":0},{"$f":"IF($U1156=$AM$646,$K1156,0)+IF($U1156=$AN$646,$K1156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1156=$AN$646,$K1156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1156=$AP$646,$L1156,0)","v":0},{"$f":"IF($U1156=$AQ$646,$L1156,0)","v":0},{"$f":"IF($U1156=$AR$646,$L1156,0)+IF($U1156=$AS$646,$L1156,0)*$X$643","v":0},{"$f":"IF($U1156=$AS$646,$L1156,0)*$Y$643","v":0},0,{"$f":"IF($U1156=$AU$646,$M1156,0)","v":0},{"$f":"IF($U1156=$AV$646,$M1156,0)","v":0},{"$f":"IF($U1156=$AW$646,$M1156,0)+IF($U1156=$AX$646,$M1156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1156=$AX$646,$M1156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1156=$AZ$646,$N1156,0)","v":0},{"$f":"IF($U1156=$BA$646,$N1156,0)","v":0},{"$f":"IF($U1156=$BB$646,$N1156,0)+IF($U1156=$BC$646,$N1156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1156=$BC$646,$N1156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1156=$BE$646,$O1156,0)","v":0},{"$f":"IF($U1156=$BF$646,$O1156,0)","v":0},{"$f":"IF($U1156=$BG$646,$O1156,0)+IF($U1156=$BH$646,$O1156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1156=$BH$646,$O1156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1156=$BJ$646,$P1156,0)","v":0},{"$f":"IF($U1156=$BK$646,$P1156,0)","v":0},{"$f":"IF($U1156=$BL$646,$P1156,0)+IF($U1156=$BM$646,$P1156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1156=$BM$646,$P1156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1156=$BO$646,$Q1156,0)","v":0},{"$f":"IF($U1156=$BP$646,$Q1156,0)","v":0},{"$f":"IF($U1156=$BQ$646,$Q1156,0)+IF($U1156=$BR$646,$Q1156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1156=$BR$646,$Q1156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1156=$BT$646,$R1156,0)","v":0},{"$f":"IF($U1156=$BU$646,$R1156,0)","v":0},{"$f":"IF($U1156=$BV$646,$R1156,0)+IF($U1156=$BW$646,$R1156,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1156=$BW$646,$R1156,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1148,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1143","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!D$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!E$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!F$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!G$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!H$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!I$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!J$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!K$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!L$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!M$9,FALSE)*$G1157","v":0},{"$f":"VLOOKUP($F1157,range,'COS Alloc Factors'!N$9,FALSE)*$G1157","v":0},{"$f":"SUM(L1157:R1157)+H1157","v":0},0,"Distribution Plant",{"$f":"IF($U1157=$V$646,$H1157,0)","v":0},{"$f":"IF($U1157=$W$646,$H1157,0)","v":0},{"$f":"IF($U1157=$X$646,$H1157,0)+IF($U1157=$Y$646,$H1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1157=$Y$646,$H1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1157=$AA$646,$I1157,0)","v":0},{"$f":"IF($U1157=$AB$646,$I1157,0)","v":0},{"$f":"IF($U1157=$AC$646,$I1157,0)+IF($U1157=$AD$646,$I1157,0)*$X$643","v":0},{"$f":"IF($U1157=$AD$646,$I1157,0)*$Y$643","v":0},0,{"$f":"IF($U1157=$AF$646,$J1157,0)","v":0},{"$f":"IF($U1157=$AG$646,$J1157,0)","v":0},{"$f":"IF($U1157=$AH$646,$J1157,0)+IF($U1157=$AI$646,$J1157,0)*$X$643","v":0},{"$f":"IF($U1157=$AI$646,$J1157,0)*$Y$643","v":0},0,{"$f":"IF($U1157=$AK$646,$K1157,0)","v":0},{"$f":"IF($U1157=$AL$646,$K1157,0)","v":0},{"$f":"IF($U1157=$AM$646,$K1157,0)+IF($U1157=$AN$646,$K1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1157=$AN$646,$K1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1157=$AP$646,$L1157,0)","v":0},{"$f":"IF($U1157=$AQ$646,$L1157,0)","v":0},{"$f":"IF($U1157=$AR$646,$L1157,0)+IF($U1157=$AS$646,$L1157,0)*$X$643","v":0},{"$f":"IF($U1157=$AS$646,$L1157,0)*$Y$643","v":0},0,{"$f":"IF($U1157=$AU$646,$M1157,0)","v":0},{"$f":"IF($U1157=$AV$646,$M1157,0)","v":0},{"$f":"IF($U1157=$AW$646,$M1157,0)+IF($U1157=$AX$646,$M1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1157=$AX$646,$M1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1157=$AZ$646,$N1157,0)","v":0},{"$f":"IF($U1157=$BA$646,$N1157,0)","v":0},{"$f":"IF($U1157=$BB$646,$N1157,0)+IF($U1157=$BC$646,$N1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1157=$BC$646,$N1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1157=$BE$646,$O1157,0)","v":0},{"$f":"IF($U1157=$BF$646,$O1157,0)","v":0},{"$f":"IF($U1157=$BG$646,$O1157,0)+IF($U1157=$BH$646,$O1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1157=$BH$646,$O1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1157=$BJ$646,$P1157,0)","v":0},{"$f":"IF($U1157=$BK$646,$P1157,0)","v":0},{"$f":"IF($U1157=$BL$646,$P1157,0)+IF($U1157=$BM$646,$P1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1157=$BM$646,$P1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1157=$BO$646,$Q1157,0)","v":0},{"$f":"IF($U1157=$BP$646,$Q1157,0)","v":0},{"$f":"IF($U1157=$BQ$646,$Q1157,0)+IF($U1157=$BR$646,$Q1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1157=$BR$646,$Q1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1157=$BT$646,$R1157,0)","v":0},{"$f":"IF($U1157=$BU$646,$R1157,0)","v":0},{"$f":"IF($U1157=$BV$646,$R1157,0)+IF($U1157=$BW$646,$R1157,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1157=$BW$646,$R1157,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1149,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1144","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!D$9,FALSE)*$G1158","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!E$9,FALSE)*$G1158","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!F$9,FALSE)*$G1158","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!G$9,FALSE)*$G1158","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!H$9,FALSE)*$G1158","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!I$9,FALSE)*$G1158","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!J$9,FALSE)*$G1158","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!K$9,FALSE)*$G1158","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!L$9,FALSE)*$G1158","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!M$9,FALSE)*$G1158","v":0},{"$f":"VLOOKUP($F1158,range,'COS Alloc Factors'!N$9,FALSE)*$G1158","v":0},{"$f":"SUM(L1158:R1158)+H1158","v":0},0,"Distribution Plant",{"$f":"IF($U1158=$V$646,$H1158,0)","v":0},{"$f":"IF($U1158=$W$646,$H1158,0)","v":0},{"$f":"IF($U1158=$X$646,$H1158,0)+IF($U1158=$Y$646,$H1158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1158=$Y$646,$H1158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1158=$AA$646,$I1158,0)","v":0},{"$f":"IF($U1158=$AB$646,$I1158,0)","v":0},{"$f":"IF($U1158=$AC$646,$I1158,0)+IF($U1158=$AD$646,$I1158,0)*$X$643","v":0},{"$f":"IF($U1158=$AD$646,$I1158,0)*$Y$643","v":0},0,{"$f":"IF($U1158=$AF$646,$J1158,0)","v":0},{"$f":"IF($U1158=$AG$646,$J1158,0)","v":0},{"$f":"IF($U1158=$AH$646,$J1158,0)+IF($U1158=$AI$646,$J1158,0)*$X$643","v":0},{"$f":"IF($U1158=$AI$646,$J1158,0)*$Y$643","v":0},0,{"$f":"IF($U1158=$AK$646,$K1158,0)","v":0},{"$f":"IF($U1158=$AL$646,$K1158,0)","v":0},{"$f":"IF($U1158=$AM$646,$K1158,0)+IF($U1158=$AN$646,$K1158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1158=$AN$646,$K1158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1158=$AP$646,$L1158,0)","v":0},{"$f":"IF($U1158=$AQ$646,$L1158,0)","v":0},{"$f":"IF($U1158=$AR$646,$L1158,0)+IF($U1158=$AS$646,$L1158,0)*$X$643","v":0},{"$f":"IF($U1158=$AS$646,$L1158,0)*$Y$643","v":0},0,{"$f":"IF($U1158=$AU$646,$M1158,0)","v":0},{"$f":"IF($U1158=$AV$646,$M1158,0)","v":0},{"$f":"IF($U1158=$AW$646,$M1158,0)+IF($U1158=$AX$646,$M1158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1158=$AX$646,$M1158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1158=$AZ$646,$N1158,0)","v":0},{"$f":"IF($U1158=$BA$646,$N1158,0)","v":0},{"$f":"IF($U1158=$BB$646,$N1158,0)+IF($U1158=$BC$646,$N1158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1158=$BC$646,$N1158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1158=$BE$646,$O1158,0)","v":0},{"$f":"IF($U1158=$BF$646,$O1158,0)","v":0},{"$f":"IF($U1158=$BG$646,$O1158,0)+IF($U1158=$BH$646,$O1158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1158=$BH$646,$O1158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1158=$BJ$646,$P1158,0)","v":0},{"$f":"IF($U1158=$BK$646,$P1158,0)","v":0},{"$f":"IF($U1158=$BL$646,$P1158,0)+IF($U1158=$BM$646,$P1158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1158=$BM$646,$P1158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1158=$BO$646,$Q1158,0)","v":0},{"$f":"IF($U1158=$BP$646,$Q1158,0)","v":0},{"$f":"IF($U1158=$BQ$646,$Q1158,0)+IF($U1158=$BR$646,$Q1158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1158=$BR$646,$Q1158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1158=$BT$646,$R1158,0)","v":0},{"$f":"IF($U1158=$BU$646,$R1158,0)","v":0},{"$f":"IF($U1158=$BV$646,$R1158,0)+IF($U1158=$BW$646,$R1158,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1158=$BW$646,$R1158,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1150,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1145","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!D$9,FALSE)*$G1159","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!E$9,FALSE)*$G1159","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!F$9,FALSE)*$G1159","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!G$9,FALSE)*$G1159","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!H$9,FALSE)*$G1159","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!I$9,FALSE)*$G1159","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!J$9,FALSE)*$G1159","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!K$9,FALSE)*$G1159","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!L$9,FALSE)*$G1159","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!M$9,FALSE)*$G1159","v":0},{"$f":"VLOOKUP($F1159,range,'COS Alloc Factors'!N$9,FALSE)*$G1159","v":0},{"$f":"SUM(L1159:R1159)+H1159","v":0},0,"Customer",{"$f":"IF($U1159=$V$646,$H1159,0)","v":0},{"$f":"IF($U1159=$W$646,$H1159,0)","v":0},{"$f":"IF($U1159=$X$646,$H1159,0)+IF($U1159=$Y$646,$H1159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1159=$Y$646,$H1159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1159=$AA$646,$I1159,0)","v":0},{"$f":"IF($U1159=$AB$646,$I1159,0)","v":0},{"$f":"IF($U1159=$AC$646,$I1159,0)+IF($U1159=$AD$646,$I1159,0)*$X$643","v":0},{"$f":"IF($U1159=$AD$646,$I1159,0)*$Y$643","v":0},0,{"$f":"IF($U1159=$AF$646,$J1159,0)","v":0},{"$f":"IF($U1159=$AG$646,$J1159,0)","v":0},{"$f":"IF($U1159=$AH$646,$J1159,0)+IF($U1159=$AI$646,$J1159,0)*$X$643","v":0},{"$f":"IF($U1159=$AI$646,$J1159,0)*$Y$643","v":0},0,{"$f":"IF($U1159=$AK$646,$K1159,0)","v":0},{"$f":"IF($U1159=$AL$646,$K1159,0)","v":0},{"$f":"IF($U1159=$AM$646,$K1159,0)+IF($U1159=$AN$646,$K1159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1159=$AN$646,$K1159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1159=$AP$646,$L1159,0)","v":0},{"$f":"IF($U1159=$AQ$646,$L1159,0)","v":0},{"$f":"IF($U1159=$AR$646,$L1159,0)+IF($U1159=$AS$646,$L1159,0)*$X$643","v":0},{"$f":"IF($U1159=$AS$646,$L1159,0)*$Y$643","v":0},0,{"$f":"IF($U1159=$AU$646,$M1159,0)","v":0},{"$f":"IF($U1159=$AV$646,$M1159,0)","v":0},{"$f":"IF($U1159=$AW$646,$M1159,0)+IF($U1159=$AX$646,$M1159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1159=$AX$646,$M1159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1159=$AZ$646,$N1159,0)","v":0},{"$f":"IF($U1159=$BA$646,$N1159,0)","v":0},{"$f":"IF($U1159=$BB$646,$N1159,0)+IF($U1159=$BC$646,$N1159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1159=$BC$646,$N1159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1159=$BE$646,$O1159,0)","v":0},{"$f":"IF($U1159=$BF$646,$O1159,0)","v":0},{"$f":"IF($U1159=$BG$646,$O1159,0)+IF($U1159=$BH$646,$O1159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1159=$BH$646,$O1159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1159=$BJ$646,$P1159,0)","v":0},{"$f":"IF($U1159=$BK$646,$P1159,0)","v":0},{"$f":"IF($U1159=$BL$646,$P1159,0)+IF($U1159=$BM$646,$P1159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1159=$BM$646,$P1159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1159=$BO$646,$Q1159,0)","v":0},{"$f":"IF($U1159=$BP$646,$Q1159,0)","v":0},{"$f":"IF($U1159=$BQ$646,$Q1159,0)+IF($U1159=$BR$646,$Q1159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1159=$BR$646,$Q1159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1159=$BT$646,$R1159,0)","v":0},{"$f":"IF($U1159=$BU$646,$R1159,0)","v":0},{"$f":"IF($U1159=$BV$646,$R1159,0)+IF($U1159=$BW$646,$R1159,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1159=$BW$646,$R1159,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1151,null,null,"Total",null,null,{"$f":"SUM(G1156:G1159)","v":0},{"$f":"SUM(H1156:H1159)","v":0},{"$f":"SUM(I1156:I1159)","v":0},0,0,0,0,{"$f":"SUM(N1156:N1159)","v":0},{"$f":"SUM(O1156:O1159)","v":0},0,0,0,{"$f":"SUM(S1156:S1159)","v":0},0,null,{"$f":"SUM(V1156:V1159)","v":0},{"$f":"SUM(W1156:W1159)","v":0},0,0,0,{"$f":"SUM(AA1156:AA1159)","v":0},{"$f":"SUM(AB1156:AB1159)","v":0},0,0,0,{"$f":"SUM(AF1156:AF1159)","v":0},{"$f":"SUM(AG1156:AG1159)","v":0},0,0,0,{"$f":"SUM(AK1156:AK1159)","v":0},{"$f":"SUM(AL1156:AL1159)","v":0},{"$f":"SUM(AM1156:AM1159)","v":0},{"$f":"SUM(AN1156:AN1159)","v":0},0,{"$f":"SUM(AP1156:AP1159)","v":0},{"$f":"SUM(AQ1156:AQ1159)","v":0},{"$f":"SUM(AR1156:AR1159)","v":0},{"$f":"SUM(AS1156:AS1159)","v":0},0,{"$f":"SUM(AU1156:AU1159)","v":0},{"$f":"SUM(AV1156:AV1159)","v":0},{"$f":"SUM(AW1156:AW1159)","v":0},{"$f":"SUM(AX1156:AX1159)","v":0},0,{"$f":"SUM(AZ1156:AZ1159)","v":0},{"$f":"SUM(BA1156:BA1159)","v":0},0,0,0,{"$f":"SUM(BE1156:BE1159)","v":0},{"$f":"SUM(BF1156:BF1159)","v":0},0,0,0,{"$f":"SUM(BJ1156:BJ1159)","v":0},{"$f":"SUM(BK1156:BK1159)","v":0},0,0,0,{"$f":"SUM(BO1156:BO1159)","v":0},{"$f":"SUM(BP1156:BP1159)","v":0},{"$f":"SUM(BQ1156:BQ1159)","v":0},{"$f":"SUM(BR1156:BR1159)","v":0},0,{"$f":"SUM(BT1156:BT1159)","v":0},{"$f":"SUM(BU1156:BU1159)","v":0},{"$f":"SUM(BV1156:BV1159)","v":0},{"$f":"SUM(BW1156:BW1159)","v":0},0,0]
[1152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1153,108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1154,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1149","v":-66611334.987012692},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!D$9,FALSE)*$G1163","v":-65289218.813858479},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!E$9,FALSE)*$G1163","v":0},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!F$9,FALSE)*$G1163","v":0},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!G$9,FALSE)*$G1163","v":0},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!H$9,FALSE)*$G1163","v":-1241234.4010410605},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!I$9,FALSE)*$G1163","v":0},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!J$9,FALSE)*$G1163","v":0},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!K$9,FALSE)*$G1163","v":0},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!L$9,FALSE)*$G1163","v":0},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!M$9,FALSE)*$G1163","v":0},{"$f":"VLOOKUP($F1163,range,'COS Alloc Factors'!N$9,FALSE)*$G1163","v":-80881.772113147497},{"$f":"SUM(L1163:R1163)+H1163","v":-66611334.987012684},0,"Throughput",{"$f":"IF($U1163=$V$646,$H1163,0)","v":0},{"$f":"IF($U1163=$W$646,$H1163,0)","v":0},{"$f":"IF($U1163=$X$646,$H1163,0)+IF($U1163=$Y$646,$H1163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-65289218.813858479},{"$f":"IF($U1163=$Y$646,$H1163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1163:Y1163)-H1163","v":0},{"$f":"IF($U1163=$AA$646,$I1163,0)","v":0},{"$f":"IF($U1163=$AB$646,$I1163,0)","v":0},{"$f":"IF($U1163=$AC$646,$I1163,0)+IF($U1163=$AD$646,$I1163,0)*$X$643","v":0},{"$f":"IF($U1163=$AD$646,$I1163,0)*$Y$643","v":0},0,{"$f":"IF($U1163=$AF$646,$J1163,0)","v":0},{"$f":"IF($U1163=$AG$646,$J1163,0)","v":0},{"$f":"IF($U1163=$AH$646,$J1163,0)+IF($U1163=$AI$646,$J1163,0)*$X$643","v":0},{"$f":"IF($U1163=$AI$646,$J1163,0)*$Y$643","v":0},0,{"$f":"IF($U1163=$AK$646,$K1163,0)","v":0},{"$f":"IF($U1163=$AL$646,$K1163,0)","v":0},{"$f":"IF($U1163=$AM$646,$K1163,0)+IF($U1163=$AN$646,$K1163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1163=$AN$646,$K1163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1163=$AP$646,$L1163,0)","v":0},{"$f":"IF($U1163=$AQ$646,$L1163,0)","v":0},{"$f":"IF($U1163=$AR$646,$L1163,0)+IF($U1163=$AS$646,$L1163,0)*$X$643","v":-1241234.4010410605},{"$f":"IF($U1163=$AS$646,$L1163,0)*$Y$643","v":0},0,{"$f":"IF($U1163=$AU$646,$M1163,0)","v":0},{"$f":"IF($U1163=$AV$646,$M1163,0)","v":0},{"$f":"IF($U1163=$AW$646,$M1163,0)+IF($U1163=$AX$646,$M1163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1163=$AX$646,$M1163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1163=$AZ$646,$N1163,0)","v":0},{"$f":"IF($U1163=$BA$646,$N1163,0)","v":0},{"$f":"IF($U1163=$BB$646,$N1163,0)+IF($U1163=$BC$646,$N1163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1163=$BC$646,$N1163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1163=$BE$646,$O1163,0)","v":0},{"$f":"IF($U1163=$BF$646,$O1163,0)","v":0},{"$f":"IF($U1163=$BG$646,$O1163,0)+IF($U1163=$BH$646,$O1163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1163=$BH$646,$O1163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1163=$BJ$646,$P1163,0)","v":0},{"$f":"IF($U1163=$BK$646,$P1163,0)","v":0},{"$f":"IF($U1163=$BL$646,$P1163,0)+IF($U1163=$BM$646,$P1163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1163=$BM$646,$P1163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1163=$BO$646,$Q1163,0)","v":0},{"$f":"IF($U1163=$BP$646,$Q1163,0)","v":0},{"$f":"IF($U1163=$BQ$646,$Q1163,0)+IF($U1163=$BR$646,$Q1163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1163=$BR$646,$Q1163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1163=$BT$646,$R1163,0)","v":0},{"$f":"IF($U1163=$BU$646,$R1163,0)","v":0},{"$f":"IF($U1163=$BV$646,$R1163,0)+IF($U1163=$BW$646,$R1163,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":-80881.772113147497},{"$f":"IF($U1163=$BW$646,$R1163,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,{"$f":"SUM(AP1163:BW1163,V1163:Y1163)-S1163","v":0}]
[1155,null,null,"Storage",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1150","v":-12303527.179052005},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!D$9,FALSE)*$G1164","v":-12073984.75974134},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!E$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!F$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!G$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!H$9,FALSE)*$G1164","v":-229542.41931066461},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!I$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!J$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!K$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!L$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!M$9,FALSE)*$G1164","v":0},{"$f":"VLOOKUP($F1164,range,'COS Alloc Factors'!N$9,FALSE)*$G1164","v":0},{"$f":"SUM(L1164:R1164)+H1164","v":-12303527.179052005},0,"Distribution Plant",{"$f":"IF($U1164=$V$646,$H1164,0)","v":0},{"$f":"IF($U1164=$W$646,$H1164,0)","v":-12073984.75974134},{"$f":"IF($U1164=$X$646,$H1164,0)+IF($U1164=$Y$646,$H1164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1164=$Y$646,$H1164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1164:Y1164)-H1164","v":0},{"$f":"IF($U1164=$AA$646,$I1164,0)","v":0},{"$f":"IF($U1164=$AB$646,$I1164,0)","v":0},{"$f":"IF($U1164=$AC$646,$I1164,0)+IF($U1164=$AD$646,$I1164,0)*$X$643","v":0},{"$f":"IF($U1164=$AD$646,$I1164,0)*$Y$643","v":0},0,{"$f":"IF($U1164=$AF$646,$J1164,0)","v":0},{"$f":"IF($U1164=$AG$646,$J1164,0)","v":0},{"$f":"IF($U1164=$AH$646,$J1164,0)+IF($U1164=$AI$646,$J1164,0)*$X$643","v":0},{"$f":"IF($U1164=$AI$646,$J1164,0)*$Y$643","v":0},0,{"$f":"IF($U1164=$AK$646,$K1164,0)","v":0},{"$f":"IF($U1164=$AL$646,$K1164,0)","v":0},{"$f":"IF($U1164=$AM$646,$K1164,0)+IF($U1164=$AN$646,$K1164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1164=$AN$646,$K1164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1164:AN1164)-K1164","v":0},{"$f":"IF($U1164=$AP$646,$L1164,0)","v":0},{"$f":"IF($U1164=$AQ$646,$L1164,0)","v":-229542.41931066461},{"$f":"IF($U1164=$AR$646,$L1164,0)+IF($U1164=$AS$646,$L1164,0)*$X$643","v":0},{"$f":"IF($U1164=$AS$646,$L1164,0)*$Y$643","v":0},{"$f":"SUM(AP1164:AS1164)-L1164","v":0},{"$f":"IF($U1164=$AU$646,$M1164,0)","v":0},{"$f":"IF($U1164=$AV$646,$M1164,0)","v":0},{"$f":"IF($U1164=$AW$646,$M1164,0)+IF($U1164=$AX$646,$M1164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1164=$AX$646,$M1164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1164:AX1164)-M1164","v":0},{"$f":"IF($U1164=$AZ$646,$N1164,0)","v":0},{"$f":"IF($U1164=$BA$646,$N1164,0)","v":0},{"$f":"IF($U1164=$BB$646,$N1164,0)+IF($U1164=$BC$646,$N1164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1164=$BC$646,$N1164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ1164:BC1164)-N1164","v":0},{"$f":"IF($U1164=$BE$646,$O1164,0)","v":0},{"$f":"IF($U1164=$BF$646,$O1164,0)","v":0},{"$f":"IF($U1164=$BG$646,$O1164,0)+IF($U1164=$BH$646,$O1164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1164=$BH$646,$O1164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},{"$f":"SUM(BE1164:BH1164)-O1164","v":0},{"$f":"IF($U1164=$BJ$646,$P1164,0)","v":0},{"$f":"IF($U1164=$BK$646,$P1164,0)","v":0},{"$f":"IF($U1164=$BL$646,$P1164,0)+IF($U1164=$BM$646,$P1164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1164=$BM$646,$P1164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ1164:BM1164)-P1164","v":0},{"$f":"IF($U1164=$BO$646,$Q1164,0)","v":0},{"$f":"IF($U1164=$BP$646,$Q1164,0)","v":0},{"$f":"IF($U1164=$BQ$646,$Q1164,0)+IF($U1164=$BR$646,$Q1164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1164=$BR$646,$Q1164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO1164:BR1164)-Q1164","v":0},{"$f":"IF($U1164=$BT$646,$R1164,0)","v":0},{"$f":"IF($U1164=$BU$646,$R1164,0)","v":0},{"$f":"IF($U1164=$BV$646,$R1164,0)+IF($U1164=$BW$646,$R1164,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1164=$BW$646,$R1164,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT1164:BW1164)-R1164","v":0},{"$f":"SUM(AP1164:BW1164,V1164:Y1164)-S1164","v":0}]
[1156,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1151","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!D$9,FALSE)*$G1165","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!E$9,FALSE)*$G1165","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!F$9,FALSE)*$G1165","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!G$9,FALSE)*$G1165","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!H$9,FALSE)*$G1165","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!I$9,FALSE)*$G1165","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!J$9,FALSE)*$G1165","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!K$9,FALSE)*$G1165","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!L$9,FALSE)*$G1165","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!M$9,FALSE)*$G1165","v":0},{"$f":"VLOOKUP($F1165,range,'COS Alloc Factors'!N$9,FALSE)*$G1165","v":0},{"$f":"SUM(L1165:R1165)+H1165","v":0},0,"Distribution Plant",{"$f":"IF($U1165=$V$646,$H1165,0)","v":0},{"$f":"IF($U1165=$W$646,$H1165,0)","v":0},{"$f":"IF($U1165=$X$646,$H1165,0)+IF($U1165=$Y$646,$H1165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1165=$Y$646,$H1165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1165=$AA$646,$I1165,0)","v":0},{"$f":"IF($U1165=$AB$646,$I1165,0)","v":0},{"$f":"IF($U1165=$AC$646,$I1165,0)+IF($U1165=$AD$646,$I1165,0)*$X$643","v":0},{"$f":"IF($U1165=$AD$646,$I1165,0)*$Y$643","v":0},0,{"$f":"IF($U1165=$AF$646,$J1165,0)","v":0},{"$f":"IF($U1165=$AG$646,$J1165,0)","v":0},{"$f":"IF($U1165=$AH$646,$J1165,0)+IF($U1165=$AI$646,$J1165,0)*$X$643","v":0},{"$f":"IF($U1165=$AI$646,$J1165,0)*$Y$643","v":0},0,{"$f":"IF($U1165=$AK$646,$K1165,0)","v":0},{"$f":"IF($U1165=$AL$646,$K1165,0)","v":0},{"$f":"IF($U1165=$AM$646,$K1165,0)+IF($U1165=$AN$646,$K1165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1165=$AN$646,$K1165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1165=$AP$646,$L1165,0)","v":0},{"$f":"IF($U1165=$AQ$646,$L1165,0)","v":0},{"$f":"IF($U1165=$AR$646,$L1165,0)+IF($U1165=$AS$646,$L1165,0)*$X$643","v":0},{"$f":"IF($U1165=$AS$646,$L1165,0)*$Y$643","v":0},0,{"$f":"IF($U1165=$AU$646,$M1165,0)","v":0},{"$f":"IF($U1165=$AV$646,$M1165,0)","v":0},{"$f":"IF($U1165=$AW$646,$M1165,0)+IF($U1165=$AX$646,$M1165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1165=$AX$646,$M1165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1165=$AZ$646,$N1165,0)","v":0},{"$f":"IF($U1165=$BA$646,$N1165,0)","v":0},{"$f":"IF($U1165=$BB$646,$N1165,0)+IF($U1165=$BC$646,$N1165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1165=$BC$646,$N1165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1165=$BE$646,$O1165,0)","v":0},{"$f":"IF($U1165=$BF$646,$O1165,0)","v":0},{"$f":"IF($U1165=$BG$646,$O1165,0)+IF($U1165=$BH$646,$O1165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1165=$BH$646,$O1165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1165=$BJ$646,$P1165,0)","v":0},{"$f":"IF($U1165=$BK$646,$P1165,0)","v":0},{"$f":"IF($U1165=$BL$646,$P1165,0)+IF($U1165=$BM$646,$P1165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1165=$BM$646,$P1165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1165=$BO$646,$Q1165,0)","v":0},{"$f":"IF($U1165=$BP$646,$Q1165,0)","v":0},{"$f":"IF($U1165=$BQ$646,$Q1165,0)+IF($U1165=$BR$646,$Q1165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1165=$BR$646,$Q1165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1165=$BT$646,$R1165,0)","v":0},{"$f":"IF($U1165=$BU$646,$R1165,0)","v":0},{"$f":"IF($U1165=$BV$646,$R1165,0)+IF($U1165=$BW$646,$R1165,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1165=$BW$646,$R1165,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1157,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1152","v":-1019489461.2793299},{"$f":"'Dist Plant'!F46","v":-883504847.72345555},{"$f":"'Dist Plant'!G46","v":0},{"$f":"'Dist Plant'!H46","v":0},{"$f":"'Dist Plant'!I46","v":0},{"$f":"'Dist Plant'!J46","v":-5581765.2869478334},{"$f":"'Dist Plant'!K46*M8","v":-496024.34433355299},{"$f":"'Dist Plant'!L46","v":-29277382.074229609},{"$f":"'Dist Plant'!M46","v":-34020344.099176243},{"$f":"'Dist Plant'!N46","v":-35940680.597853631},{"$f":"'Dist Plant'!O46","v":-30427304.057709891},{"$f":"'Dist Plant'!P46","v":-241113.09562365437},{"$f":"SUM(L1166:R1166)+H1166","v":-1019489461.27933},0,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F33","v":-499693392.76139492},{"$f":"'Dist Plant'!F39","v":-166648317.01657766},{"$f":"'Dist Plant'!F44","v":-217163137.94548294},0,0,{"$f":"'Dist Plant'!G33","v":0},{"$f":"'Dist Plant'!G39","v":0},{"$f":"'Dist Plant'!G44","v":0},0,0,{"$f":"'Dist Plant'!H33","v":0},{"$f":"'Dist Plant'!H39","v":0},{"$f":"'Dist Plant'!H44","v":0},0,0,{"$f":"'Dist Plant'!I33","v":0},{"$f":"'Dist Plant'!I39","v":0},{"$f":"'Dist Plant'!I44","v":0},0,0,{"$f":"'Dist Plant'!J33","v":-1223830.31854887},{"$f":"'Dist Plant'!J39","v":-2376379.3635151833},{"$f":"'Dist Plant'!J44","v":-1981555.6048837798},0,{"$f":"$M$8*0","v":0},{"$f":"'Dist Plant'!K33*$M$8","v":-226042.94364561921},{"$f":"'Dist Plant'!K39*$M$8","v":-269981.40068793378},{"$f":"'Dist Plant'!K44*$M$8","v":0},0,0,{"$f":"'Dist Plant'!L33","v":-5320511.7078246502},{"$f":"'Dist Plant'!L39","v":-10808197.072158379},{"$f":"'Dist Plant'!L44","v":-13148673.29424658},0,0,{"$f":"'Dist Plant'!M33","v":-7409579.8211581558},{"$f":"'Dist Plant'!M39","v":-14672568.361160234},{"$f":"'Dist Plant'!M44","v":-11938195.916857852},0,0,{"$f":"'Dist Plant'!N33","v":-3326075.9029741841},{"$f":"'Dist Plant'!N39","v":-19675024.945021302},{"$f":"'Dist Plant'!N44","v":-12939579.749858145},0,0,{"$f":"'Dist Plant'!O33","v":-1380000.5843981272},{"$f":"'Dist Plant'!O39","v":-10397553.27082571},{"$f":"'Dist Plant'!O44","v":-18649750.202486053},0,0,{"$f":"'Dist Plant'!P33","v":-34039.094333085392},{"$f":"'Dist Plant'!P39","v":-138095.61481920048},{"$f":"'Dist Plant'!P44","v":-68978.386471368489},0,0]
[1158,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1153","v":-154835933.28691524},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!D$9,FALSE)*$G1167","v":-134464019.68574792},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!E$9,FALSE)*$G1167","v":0},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!F$9,FALSE)*$G1167","v":0},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!G$9,FALSE)*$G1167","v":0},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!H$9,FALSE)*$G1167","v":-880289.87279085733},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!I$9,FALSE)*$G1167","v":-74130.510144993561},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!J$9,FALSE)*$G1167","v":-4375485.3842679029},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!K$9,FALSE)*$G1167","v":-5084317.9214693271},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!L$9,FALSE)*$G1167","v":-5371310.9409112893},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!M$9,FALSE)*$G1167","v":-4547340.4640359506},{"$f":"VLOOKUP($F1167,range,'COS Alloc Factors'!N$9,FALSE)*$G1167","v":-39038.507546985064},{"$f":"SUM(L1167:R1167)+H1167","v":-154835933.28691524},0,"Customer",{"$f":"IF($U1167=$V$646,$H1167,0)","v":-134464019.68574792},{"$f":"IF($U1167=$W$646,$H1167,0)","v":0},{"$f":"IF($U1167=$X$646,$H1167,0)+IF($U1167=$Y$646,$H1167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1167=$Y$646,$H1167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1167=$AA$646,$I1167,0)","v":0},{"$f":"IF($U1167=$AB$646,$I1167,0)","v":0},{"$f":"IF($U1167=$AC$646,$I1167,0)+IF($U1167=$AD$646,$I1167,0)*$X$643","v":0},{"$f":"IF($U1167=$AD$646,$I1167,0)*$Y$643","v":0},0,{"$f":"IF($U1167=$AF$646,$J1167,0)","v":0},{"$f":"IF($U1167=$AG$646,$J1167,0)","v":0},{"$f":"IF($U1167=$AH$646,$J1167,0)+IF($U1167=$AI$646,$J1167,0)*$X$643","v":0},{"$f":"IF($U1167=$AI$646,$J1167,0)*$Y$643","v":0},0,{"$f":"IF($U1167=$AK$646,$K1167,0)","v":0},{"$f":"IF($U1167=$AL$646,$K1167,0)","v":0},{"$f":"IF($U1167=$AM$646,$K1167,0)+IF($U1167=$AN$646,$K1167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1167=$AN$646,$K1167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1167=$AP$646,$L1167,0)","v":-880289.87279085733},{"$f":"IF($U1167=$AQ$646,$L1167,0)","v":0},{"$f":"IF($U1167=$AR$646,$L1167,0)+IF($U1167=$AS$646,$L1167,0)*$X$643","v":0},{"$f":"IF($U1167=$AS$646,$L1167,0)*$Y$643","v":0},0,{"$f":"IF($U1167=$AU$646,$M1167,0)","v":-74130.510144993561},{"$f":"IF($U1167=$AV$646,$M1167,0)","v":0},{"$f":"IF($U1167=$AW$646,$M1167,0)+IF($U1167=$AX$646,$M1167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1167=$AX$646,$M1167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1167=$AZ$646,$N1167,0)","v":-4375485.3842679029},{"$f":"IF($U1167=$BA$646,$N1167,0)","v":0},{"$f":"IF($U1167=$BB$646,$N1167,0)+IF($U1167=$BC$646,$N1167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1167=$BC$646,$N1167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1167=$BE$646,$O1167,0)","v":-5084317.9214693271},{"$f":"IF($U1167=$BF$646,$O1167,0)","v":0},{"$f":"IF($U1167=$BG$646,$O1167,0)+IF($U1167=$BH$646,$O1167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1167=$BH$646,$O1167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1167=$BJ$646,$P1167,0)","v":-5371310.9409112893},{"$f":"IF($U1167=$BK$646,$P1167,0)","v":0},{"$f":"IF($U1167=$BL$646,$P1167,0)+IF($U1167=$BM$646,$P1167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1167=$BM$646,$P1167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1167=$BO$646,$Q1167,0)","v":-4547340.4640359506},{"$f":"IF($U1167=$BP$646,$Q1167,0)","v":0},{"$f":"IF($U1167=$BQ$646,$Q1167,0)+IF($U1167=$BR$646,$Q1167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1167=$BR$646,$Q1167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1167=$BT$646,$R1167,0)","v":-39038.507546985064},{"$f":"IF($U1167=$BU$646,$R1167,0)","v":0},{"$f":"IF($U1167=$BV$646,$R1167,0)+IF($U1167=$BW$646,$R1167,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1167=$BW$646,$R1167,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1159,null,null,"Total",null,null,{"$f":"SUM(G1163:G1167)","v":-1253240256.7323098},{"$f":"SUM(H1163:H1167)","v":-1095332070.9828033},{"$f":"SUM(I1163:I1167)","v":0},0,0,-7932831.980090416,-570154.85447854653,{"$f":"SUM(N1163:N1167)","v":-33652867.458497509},{"$f":"SUM(O1163:O1167)","v":-39104662.020645574},-41311991.538764924,-34974644.521745846,-361033.37528378691,{"$f":"SUM(S1163:S1167)","v":-1253240256.7323101},0,null,{"$f":"SUM(V1163:V1167)","v":-134464019.68574792},{"$f":"SUM(W1163:W1167)","v":-511767377.52113628},{"$f":"SUM(X1163:X1167)","v":-231937535.83043614},{"$f":"SUM(Y1163:Y1167)","v":-217163137.94548294},0,{"$f":"SUM(AA1163:AA1167)","v":0},{"$f":"SUM(AB1163:AB1167)","v":0},0,0,0,{"$f":"SUM(AF1163:AF1167)","v":0},{"$f":"SUM(AG1163:AG1167)","v":0},0,0,0,{"$f":"SUM(AK1163:AK1167)","v":0},{"$f":"SUM(AL1163:AL1167)","v":0},{"$f":"SUM(AM1163:AM1167)","v":0},{"$f":"SUM(AN1163:AN1167)","v":0},0,{"$f":"SUM(AP1163:AP1167)","v":-880289.87279085733},{"$f":"SUM(AQ1163:AQ1167)","v":-1453372.7378595346},{"$f":"SUM(AR1163:AR1167)","v":-3617613.764556244},{"$f":"SUM(AS1163:AS1167)","v":-1981555.6048837798},0,{"$f":"SUM(AU1163:AU1167)","v":-74130.510144993561},{"$f":"SUM(AV1163:AV1167)","v":-226042.94364561921},{"$f":"SUM(AW1163:AW1167)","v":-269981.40068793378},{"$f":"SUM(AX1163:AX1167)","v":0},0,{"$f":"SUM(AZ1163:AZ1167)","v":-4375485.3842679029},{"$f":"SUM(BA1163:BA1167)","v":-5320511.7078246502},-10808197.072158379,-13148673.29424658,0,{"$f":"SUM(BE1163:BE1167)","v":-5084317.9214693271},{"$f":"SUM(BF1163:BF1167)","v":-7409579.8211581558},-14672568.361160234,-11938195.916857852,0,{"$f":"SUM(BJ1163:BJ1167)","v":-5371310.9409112893},{"$f":"SUM(BK1163:BK1167)","v":-3326075.9029741841},-19675024.945021302,-12939579.749858145,0,{"$f":"SUM(BO1163:BO1167)","v":-4547340.4640359506},{"$f":"SUM(BP1163:BP1167)","v":-1380000.5843981272},{"$f":"SUM(BQ1163:BQ1167)","v":-10397553.27082571},{"$f":"SUM(BR1163:BR1167)","v":-18649750.202486053},0,{"$f":"SUM(BT1163:BT1167)","v":-39038.507546985064},{"$f":"SUM(BU1163:BU1167)","v":-34039.094333085392},{"$f":"SUM(BV1163:BV1167)","v":-218977.38693234796},{"$f":"SUM(BW1163:BW1167)","v":-68978.386471368489},0,0]
[1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1161,111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1162,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1157","v":-5614376.9565883968},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!D$9,FALSE)*$G1171","v":-5502941.5893504173},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!E$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!F$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!G$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!H$9,FALSE)*$G1171","v":-104618.19779303987},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!I$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!J$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!K$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!L$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!M$9,FALSE)*$G1171","v":0},{"$f":"VLOOKUP($F1171,range,'COS Alloc Factors'!N$9,FALSE)*$G1171","v":-6817.1694449394527},{"$f":"SUM(L1171:R1171)+H1171","v":-5614376.9565883968},0,"Throughput",{"$f":"IF($U1171=$V$646,$H1171,0)","v":0},{"$f":"IF($U1171=$W$646,$H1171,0)","v":0},{"$f":"IF($U1171=$X$646,$H1171,0)+IF($U1171=$Y$646,$H1171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":-5502941.5893504173},{"$f":"IF($U1171=$Y$646,$H1171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1171=$AA$646,$I1171,0)","v":0},{"$f":"IF($U1171=$AB$646,$I1171,0)","v":0},{"$f":"IF($U1171=$AC$646,$I1171,0)+IF($U1171=$AD$646,$I1171,0)*$X$643","v":0},{"$f":"IF($U1171=$AD$646,$I1171,0)*$Y$643","v":0},0,{"$f":"IF($U1171=$AF$646,$J1171,0)","v":0},{"$f":"IF($U1171=$AG$646,$J1171,0)","v":0},{"$f":"IF($U1171=$AH$646,$J1171,0)+IF($U1171=$AI$646,$J1171,0)*$X$643","v":0},{"$f":"IF($U1171=$AI$646,$J1171,0)*$Y$643","v":0},0,{"$f":"IF($U1171=$AK$646,$K1171,0)","v":0},{"$f":"IF($U1171=$AL$646,$K1171,0)","v":0},{"$f":"IF($U1171=$AM$646,$K1171,0)+IF($U1171=$AN$646,$K1171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1171=$AN$646,$K1171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1171=$AP$646,$L1171,0)","v":0},{"$f":"IF($U1171=$AQ$646,$L1171,0)","v":0},{"$f":"IF($U1171=$AR$646,$L1171,0)+IF($U1171=$AS$646,$L1171,0)*$X$643","v":-104618.19779303987},{"$f":"IF($U1171=$AS$646,$L1171,0)*$Y$643","v":0},0,{"$f":"IF($U1171=$AU$646,$M1171,0)","v":0},{"$f":"IF($U1171=$AV$646,$M1171,0)","v":0},{"$f":"IF($U1171=$AW$646,$M1171,0)+IF($U1171=$AX$646,$M1171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1171=$AX$646,$M1171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1171=$AZ$646,$N1171,0)","v":0},{"$f":"IF($U1171=$BA$646,$N1171,0)","v":0},{"$f":"IF($U1171=$BB$646,$N1171,0)+IF($U1171=$BC$646,$N1171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1171=$BC$646,$N1171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1171=$BE$646,$O1171,0)","v":0},{"$f":"IF($U1171=$BF$646,$O1171,0)","v":0},{"$f":"IF($U1171=$BG$646,$O1171,0)+IF($U1171=$BH$646,$O1171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1171=$BH$646,$O1171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1171=$BJ$646,$P1171,0)","v":0},{"$f":"IF($U1171=$BK$646,$P1171,0)","v":0},{"$f":"IF($U1171=$BL$646,$P1171,0)+IF($U1171=$BM$646,$P1171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1171=$BM$646,$P1171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1171=$BO$646,$Q1171,0)","v":0},{"$f":"IF($U1171=$BP$646,$Q1171,0)","v":0},{"$f":"IF($U1171=$BQ$646,$Q1171,0)+IF($U1171=$BR$646,$Q1171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1171=$BR$646,$Q1171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1171=$BT$646,$R1171,0)","v":0},{"$f":"IF($U1171=$BU$646,$R1171,0)","v":0},{"$f":"IF($U1171=$BV$646,$R1171,0)+IF($U1171=$BW$646,$R1171,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":-6817.1694449394527},{"$f":"IF($U1171=$BW$646,$R1171,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1163,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1158","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!D$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!E$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!F$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!G$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!H$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!I$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!J$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!K$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!L$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!M$9,FALSE)*$G1172","v":0},{"$f":"VLOOKUP($F1172,range,'COS Alloc Factors'!N$9,FALSE)*$G1172","v":0},{"$f":"SUM(L1172:R1172)+H1172","v":0},0,"Distribution Plant",{"$f":"IF($U1172=$V$646,$H1172,0)","v":0},{"$f":"IF($U1172=$W$646,$H1172,0)","v":0},{"$f":"IF($U1172=$X$646,$H1172,0)+IF($U1172=$Y$646,$H1172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1172=$Y$646,$H1172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1172=$AA$646,$I1172,0)","v":0},{"$f":"IF($U1172=$AB$646,$I1172,0)","v":0},{"$f":"IF($U1172=$AC$646,$I1172,0)+IF($U1172=$AD$646,$I1172,0)*$X$643","v":0},{"$f":"IF($U1172=$AD$646,$I1172,0)*$Y$643","v":0},0,{"$f":"IF($U1172=$AF$646,$J1172,0)","v":0},{"$f":"IF($U1172=$AG$646,$J1172,0)","v":0},{"$f":"IF($U1172=$AH$646,$J1172,0)+IF($U1172=$AI$646,$J1172,0)*$X$643","v":0},{"$f":"IF($U1172=$AI$646,$J1172,0)*$Y$643","v":0},0,{"$f":"IF($U1172=$AK$646,$K1172,0)","v":0},{"$f":"IF($U1172=$AL$646,$K1172,0)","v":0},{"$f":"IF($U1172=$AM$646,$K1172,0)+IF($U1172=$AN$646,$K1172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1172=$AN$646,$K1172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1172=$AP$646,$L1172,0)","v":0},{"$f":"IF($U1172=$AQ$646,$L1172,0)","v":0},{"$f":"IF($U1172=$AR$646,$L1172,0)+IF($U1172=$AS$646,$L1172,0)*$X$643","v":0},{"$f":"IF($U1172=$AS$646,$L1172,0)*$Y$643","v":0},0,{"$f":"IF($U1172=$AU$646,$M1172,0)","v":0},{"$f":"IF($U1172=$AV$646,$M1172,0)","v":0},{"$f":"IF($U1172=$AW$646,$M1172,0)+IF($U1172=$AX$646,$M1172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1172=$AX$646,$M1172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1172=$AZ$646,$N1172,0)","v":0},{"$f":"IF($U1172=$BA$646,$N1172,0)","v":0},{"$f":"IF($U1172=$BB$646,$N1172,0)+IF($U1172=$BC$646,$N1172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1172=$BC$646,$N1172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1172=$BE$646,$O1172,0)","v":0},{"$f":"IF($U1172=$BF$646,$O1172,0)","v":0},{"$f":"IF($U1172=$BG$646,$O1172,0)+IF($U1172=$BH$646,$O1172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1172=$BH$646,$O1172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1172=$BJ$646,$P1172,0)","v":0},{"$f":"IF($U1172=$BK$646,$P1172,0)","v":0},{"$f":"IF($U1172=$BL$646,$P1172,0)+IF($U1172=$BM$646,$P1172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1172=$BM$646,$P1172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1172=$BO$646,$Q1172,0)","v":0},{"$f":"IF($U1172=$BP$646,$Q1172,0)","v":0},{"$f":"IF($U1172=$BQ$646,$Q1172,0)+IF($U1172=$BR$646,$Q1172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1172=$BR$646,$Q1172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1172=$BT$646,$R1172,0)","v":0},{"$f":"IF($U1172=$BU$646,$R1172,0)","v":0},{"$f":"IF($U1172=$BV$646,$R1172,0)+IF($U1172=$BW$646,$R1172,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1172=$BW$646,$R1172,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1164,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1159","v":-58742.89},{"$f":"'Dist Plant'!F76","v":-50907.468939559469},{"$f":"'Dist Plant'!G76","v":0},{"$f":"'Dist Plant'!H76","v":0},{"$f":"'Dist Plant'!I76","v":0},{"$f":"'Dist Plant'!J76","v":-321.6208079733712},{"$f":"'Dist Plant'!K76*M8","v":-28.580877589400142},{"$f":"'Dist Plant'!L76","v":-1686.9600912953658},{"$f":"'Dist Plant'!M76","v":-1960.2491316312912},{"$f":"'Dist Plant'!N76","v":-2070.8987459620103},{"$f":"'Dist Plant'!O76","v":-1753.2184913570966},{"$f":"'Dist Plant'!P76","v":-13.892914632002366},{"$f":"SUM(L1173:R1173)+H1173","v":-58742.890000000007},0,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F62","v":-28792.287825981628},{"$f":"+'Dist Plant'!F69","v":-9602.2608638891579},{"$f":"'Dist Plant'!F74","v":-12512.920249688681},0,0,{"$f":"'Dist Plant'!G62","v":0},{"$f":"'Dist Plant'!G69","v":0},{"$f":"'Dist Plant'!G74","v":0},0,0,{"$f":"'Dist Plant'!H62","v":0},{"$f":"'Dist Plant'!H69","v":0},{"$f":"'Dist Plant'!H74","v":0},0,0,{"$f":"'Dist Plant'!I62","v":0},{"$f":"+'Dist Plant'!I69","v":0},{"$f":"'Dist Plant'!I74","v":0},0,0,{"$f":"'Dist Plant'!J62","v":-70.516991603784447},{"$f":"+'Dist Plant'!J69","v":-136.92676270931526},{"$f":"'Dist Plant'!J74","v":-114.17705366027151},0,{"$f":"0*$M$8","v":0},{"$f":"'Dist Plant'!K62*$M$8","v":-13.024573846195604},{"$f":"+'Dist Plant'!K69*$M$8","v":-15.556303743204538},{"$f":"'Dist Plant'!K74*$M$8","v":0},0,0,{"$f":"'Dist Plant'!L62","v":-306.56740051462094},{"$f":"+'Dist Plant'!L69","v":-622.76733190689083},{"$f":"'Dist Plant'!L74","v":-757.62535887385411},0,0,{"$f":"'Dist Plant'!M62","v":-426.93931512966986},{"$f":"+'Dist Plant'!M69","v":-845.43205397683028},{"$f":"'Dist Plant'!M74","v":-687.87776252479091},0,0,{"$f":"'Dist Plant'!N62","v":-191.6481909041824},{"$f":"+'Dist Plant'!N69","v":-1133.6731471871226},{"$f":"'Dist Plant'!N74","v":-745.5774078707052},0,0,{"$f":"'Dist Plant'!O62","v":-79.515508112764934},{"$f":"+'Dist Plant'!O69","v":-599.10607343679715},{"$f":"'Dist Plant'!O74","v":-1074.5969098075345},0,0,{"$f":"'Dist Plant'!P62","v":-1.9613295184031341},{"$f":"+'Dist Plant'!P69","v":-7.9570567611625567},{"$f":"'Dist Plant'!P74","v":-3.9745283524366739},0,0]
[1165,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1160","v":-19426900.475350805},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!D$9,FALSE)*$G1174","v":-16870884.377401739},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!E$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!F$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!G$9,FALSE)*$G1174","v":0},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!H$9,FALSE)*$G1174","v":-110447.9004655723},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!I$9,FALSE)*$G1174","v":-9300.9808007885349},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!J$9,FALSE)*$G1174","v":-548981.8628471297},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!K$9,FALSE)*$G1174","v":-637917.41457326233},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!L$9,FALSE)*$G1174","v":-673925.7539003361},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!M$9,FALSE)*$G1174","v":-570544.11561342259},{"$f":"VLOOKUP($F1174,range,'COS Alloc Factors'!N$9,FALSE)*$G1174","v":-4898.0697485523542},{"$f":"SUM(L1174:R1174)+H1174","v":-19426900.475350805},0,"Customer",{"$f":"IF($U1174=$V$646,$H1174,0)","v":-16870884.377401739},{"$f":"IF($U1174=$W$646,$H1174,0)","v":0},{"$f":"IF($U1174=$X$646,$H1174,0)+IF($U1174=$Y$646,$H1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1174=$Y$646,$H1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1174=$AA$646,$I1174,0)","v":0},{"$f":"IF($U1174=$AB$646,$I1174,0)","v":0},{"$f":"IF($U1174=$AC$646,$I1174,0)+IF($U1174=$AD$646,$I1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AD$646,$I1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AF$646,$J1174,0)","v":0},{"$f":"IF($U1174=$AG$646,$J1174,0)","v":0},{"$f":"IF($U1174=$AH$646,$J1174,0)+IF($U1174=$AI$646,$J1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AI$646,$J1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AK$646,$K1174,0)","v":0},{"$f":"IF($U1174=$AL$646,$K1174,0)","v":0},{"$f":"IF($U1174=$AM$646,$K1174,0)+IF($U1174=$AN$646,$K1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1174=$AN$646,$K1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1174=$AP$646,$L1174,0)","v":-110447.9004655723},{"$f":"IF($U1174=$AQ$646,$L1174,0)","v":0},{"$f":"IF($U1174=$AR$646,$L1174,0)+IF($U1174=$AS$646,$L1174,0)*$X$643","v":0},{"$f":"IF($U1174=$AS$646,$L1174,0)*$Y$643","v":0},0,{"$f":"IF($U1174=$AU$646,$M1174,0)","v":-9300.9808007885349},{"$f":"IF($U1174=$AV$646,$M1174,0)","v":0},{"$f":"IF($U1174=$AW$646,$M1174,0)+IF($U1174=$AX$646,$M1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1174=$AX$646,$M1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1174=$AZ$646,$N1174,0)","v":-548981.8628471297},{"$f":"IF($U1174=$BA$646,$N1174,0)","v":0},{"$f":"IF($U1174=$BB$646,$N1174,0)+IF($U1174=$BC$646,$N1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1174=$BC$646,$N1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1174=$BE$646,$O1174,0)","v":-637917.41457326233},{"$f":"IF($U1174=$BF$646,$O1174,0)","v":0},{"$f":"IF($U1174=$BG$646,$O1174,0)+IF($U1174=$BH$646,$O1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1174=$BH$646,$O1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1174=$BJ$646,$P1174,0)","v":-673925.7539003361},{"$f":"IF($U1174=$BK$646,$P1174,0)","v":0},{"$f":"IF($U1174=$BL$646,$P1174,0)+IF($U1174=$BM$646,$P1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1174=$BM$646,$P1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1174=$BO$646,$Q1174,0)","v":-570544.11561342259},{"$f":"IF($U1174=$BP$646,$Q1174,0)","v":0},{"$f":"IF($U1174=$BQ$646,$Q1174,0)+IF($U1174=$BR$646,$Q1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1174=$BR$646,$Q1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1174=$BT$646,$R1174,0)","v":-4898.0697485523542},{"$f":"IF($U1174=$BU$646,$R1174,0)","v":0},{"$f":"IF($U1174=$BV$646,$R1174,0)+IF($U1174=$BW$646,$R1174,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1174=$BW$646,$R1174,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1166,null,null,"Total",null,null,{"$f":"SUM(G1171:G1174)","v":-25100020.3219392},{"$f":"SUM(H1171:H1174)","v":-22424733.435691714},{"$f":"SUM(I1171:I1174)","v":0},0,0,-215387.71906658553,-9329.5616783779351,{"$f":"SUM(N1171:N1174)","v":-550668.82293842512},{"$f":"SUM(O1171:O1174)","v":-639877.66370489367},-675996.65264629805,-572297.33410477964,-11729.132108123809,{"$f":"SUM(S1171:S1174)","v":-25100020.3219392},0,null,{"$f":"SUM(V1171:V1174)","v":-16870884.377401739},{"$f":"SUM(W1171:W1174)","v":-28792.287825981628},-5512543.8502143063,-12512.920249688681,0,{"$f":"SUM(AA1171:AA1174)","v":0},{"$f":"SUM(AB1171:AB1174)","v":0},0,0,0,{"$f":"SUM(AF1171:AF1174)","v":0},{"$f":"SUM(AG1171:AG1174)","v":0},0,0,0,{"$f":"SUM(AK1171:AK1174)","v":0},{"$f":"SUM(AL1171:AL1174)","v":0},{"$f":"SUM(AM1171:AM1174)","v":0},{"$f":"SUM(AN1171:AN1174)","v":0},0,{"$f":"SUM(AP1171:AP1174)","v":-110447.9004655723},{"$f":"SUM(AQ1171:AQ1174)","v":-70.516991603784447},{"$f":"SUM(AR1171:AR1174)","v":-104755.12455574919},{"$f":"SUM(AS1171:AS1174)","v":-114.17705366027151},0,{"$f":"SUM(AU1171:AU1174)","v":-9300.9808007885349},{"$f":"SUM(AV1171:AV1174)","v":-13.024573846195604},{"$f":"SUM(AW1171:AW1174)","v":-15.556303743204538},{"$f":"SUM(AX1171:AX1174)","v":0},0,{"$f":"SUM(AZ1171:AZ1174)","v":-548981.8628471297},{"$f":"SUM(BA1171:BA1174)","v":-306.56740051462094},-622.76733190689083,-757.62535887385411,0,{"$f":"SUM(BE1171:BE1174)","v":-637917.41457326233},{"$f":"SUM(BF1171:BF1174)","v":-426.93931512966986},-845.43205397683028,-687.87776252479091,0,{"$f":"SUM(BJ1171:BJ1174)","v":-673925.7539003361},{"$f":"SUM(BK1171:BK1174)","v":-191.6481909041824},-1133.6731471871226,-745.5774078707052,0,{"$f":"SUM(BO1171:BO1174)","v":-570544.11561342259},{"$f":"SUM(BP1171:BP1174)","v":-79.515508112764934},{"$f":"SUM(BQ1171:BQ1174)","v":-599.10607343679715},{"$f":"SUM(BR1171:BR1174)","v":-1074.5969098075345},0,{"$f":"SUM(BT1171:BT1174)","v":-4898.0697485523542},{"$f":"SUM(BU1171:BU1174)","v":-1.9613295184031341},{"$f":"SUM(BV1171:BV1174)","v":-6825.1265017006153},{"$f":"SUM(BW1171:BW1174)","v":-3.9745283524366739},0,0]
[1167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[1168,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,0]
[1169,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1164","v":137119.92669841117},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!D$9,FALSE)*$G1178","v":134398.34075834503},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!E$9,FALSE)*$G1178","v":0},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!F$9,FALSE)*$G1178","v":0},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!G$9,FALSE)*$G1178","v":0},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!H$9,FALSE)*$G1178","v":2555.0902127915656},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!I$9,FALSE)*$G1178","v":0},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!J$9,FALSE)*$G1178","v":0},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!K$9,FALSE)*$G1178","v":0},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!L$9,FALSE)*$G1178","v":0},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!M$9,FALSE)*$G1178","v":0},{"$f":"VLOOKUP($F1178,range,'COS Alloc Factors'!N$9,FALSE)*$G1178","v":166.49572727456538},{"$f":"SUM(L1178:R1178)+H1178","v":137119.92669841117},0,"Throughput",{"$f":"IF($U1178=$V$646,$H1178,0)","v":0},{"$f":"IF($U1178=$W$646,$H1178,0)","v":0},{"$f":"IF($U1178=$X$646,$H1178,0)+IF($U1178=$Y$646,$H1178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":134398.34075834503},{"$f":"IF($U1178=$Y$646,$H1178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1178:Y1178)-H1178","v":0},{"$f":"IF($U1178=$AA$646,$I1178,0)","v":0},{"$f":"IF($U1178=$AB$646,$I1178,0)","v":0},{"$f":"IF($U1178=$AC$646,$I1178,0)+IF($U1178=$AD$646,$I1178,0)*$X$643","v":0},{"$f":"IF($U1178=$AD$646,$I1178,0)*$Y$643","v":0},0,{"$f":"IF($U1178=$AF$646,$J1178,0)","v":0},{"$f":"IF($U1178=$AG$646,$J1178,0)","v":0},{"$f":"IF($U1178=$AH$646,$J1178,0)+IF($U1178=$AI$646,$J1178,0)*$X$643","v":0},{"$f":"IF($U1178=$AI$646,$J1178,0)*$Y$643","v":0},0,{"$f":"IF($U1178=$AK$646,$K1178,0)","v":0},{"$f":"IF($U1178=$AL$646,$K1178,0)","v":0},{"$f":"IF($U1178=$AM$646,$K1178,0)+IF($U1178=$AN$646,$K1178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1178=$AN$646,$K1178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1178:AN1178)-K1178","v":0},{"$f":"IF($U1178=$AP$646,$L1178,0)","v":0},{"$f":"IF($U1178=$AQ$646,$L1178,0)","v":0},{"$f":"IF($U1178=$AR$646,$L1178,0)+IF($U1178=$AS$646,$L1178,0)*$X$643","v":2555.0902127915656},{"$f":"IF($U1178=$AS$646,$L1178,0)*$Y$643","v":0},{"$f":"SUM(AP1178:AS1178)-L1178","v":0},{"$f":"IF($U1178=$AU$646,$M1178,0)","v":0},{"$f":"IF($U1178=$AV$646,$M1178,0)","v":0},{"$f":"IF($U1178=$AW$646,$M1178,0)+IF($U1178=$AX$646,$M1178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1178=$AX$646,$M1178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1178:AX1178)-M1178","v":0},{"$f":"IF($U1178=$AZ$646,$N1178,0)","v":0},{"$f":"IF($U1178=$BA$646,$N1178,0)","v":0},{"$f":"IF($U1178=$BB$646,$N1178,0)+IF($U1178=$BC$646,$N1178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1178=$BC$646,$N1178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1178=$BE$646,$O1178,0)","v":0},{"$f":"IF($U1178=$BF$646,$O1178,0)","v":0},{"$f":"IF($U1178=$BG$646,$O1178,0)+IF($U1178=$BH$646,$O1178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1178=$BH$646,$O1178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1178=$BJ$646,$P1178,0)","v":0},{"$f":"IF($U1178=$BK$646,$P1178,0)","v":0},{"$f":"IF($U1178=$BL$646,$P1178,0)+IF($U1178=$BM$646,$P1178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1178=$BM$646,$P1178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1178=$BO$646,$Q1178,0)","v":0},{"$f":"IF($U1178=$BP$646,$Q1178,0)","v":0},{"$f":"IF($U1178=$BQ$646,$Q1178,0)+IF($U1178=$BR$646,$Q1178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1178=$BR$646,$Q1178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO1178:BR1178)-Q1178","v":0},{"$f":"IF($U1178=$BT$646,$R1178,0)","v":0},{"$f":"IF($U1178=$BU$646,$R1178,0)","v":0},{"$f":"IF($U1178=$BV$646,$R1178,0)+IF($U1178=$BW$646,$R1178,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":166.49572727456538},{"$f":"IF($U1178=$BW$646,$R1178,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT1178:BW1178)-R1178","v":0},0]
[1170,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1165","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!D$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!E$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!F$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!G$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!H$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!I$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!J$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!K$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!L$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!M$9,FALSE)*$G1179","v":0},{"$f":"VLOOKUP($F1179,range,'COS Alloc Factors'!N$9,FALSE)*$G1179","v":0},{"$f":"SUM(L1179:R1179)+H1179","v":0},0,"Distribution Plant",{"$f":"IF($U1179=$V$646,$H1179,0)","v":0},{"$f":"IF($U1179=$W$646,$H1179,0)","v":0},{"$f":"IF($U1179=$X$646,$H1179,0)+IF($U1179=$Y$646,$H1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1179=$Y$646,$H1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1179=$AA$646,$I1179,0)","v":0},{"$f":"IF($U1179=$AB$646,$I1179,0)","v":0},{"$f":"IF($U1179=$AC$646,$I1179,0)+IF($U1179=$AD$646,$I1179,0)*$X$643","v":0},{"$f":"IF($U1179=$AD$646,$I1179,0)*$Y$643","v":0},0,{"$f":"IF($U1179=$AF$646,$J1179,0)","v":0},{"$f":"IF($U1179=$AG$646,$J1179,0)","v":0},{"$f":"IF($U1179=$AH$646,$J1179,0)+IF($U1179=$AI$646,$J1179,0)*$X$643","v":0},{"$f":"IF($U1179=$AI$646,$J1179,0)*$Y$643","v":0},0,{"$f":"IF($U1179=$AK$646,$K1179,0)","v":0},{"$f":"IF($U1179=$AL$646,$K1179,0)","v":0},{"$f":"IF($U1179=$AM$646,$K1179,0)+IF($U1179=$AN$646,$K1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1179=$AN$646,$K1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1179=$AP$646,$L1179,0)","v":0},{"$f":"IF($U1179=$AQ$646,$L1179,0)","v":0},{"$f":"IF($U1179=$AR$646,$L1179,0)+IF($U1179=$AS$646,$L1179,0)*$X$643","v":0},{"$f":"IF($U1179=$AS$646,$L1179,0)*$Y$643","v":0},0,{"$f":"IF($U1179=$AU$646,$M1179,0)","v":0},{"$f":"IF($U1179=$AV$646,$M1179,0)","v":0},{"$f":"IF($U1179=$AW$646,$M1179,0)+IF($U1179=$AX$646,$M1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1179=$AX$646,$M1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1179=$AZ$646,$N1179,0)","v":0},{"$f":"IF($U1179=$BA$646,$N1179,0)","v":0},{"$f":"IF($U1179=$BB$646,$N1179,0)+IF($U1179=$BC$646,$N1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1179=$BC$646,$N1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1179=$BE$646,$O1179,0)","v":0},{"$f":"IF($U1179=$BF$646,$O1179,0)","v":0},{"$f":"IF($U1179=$BG$646,$O1179,0)+IF($U1179=$BH$646,$O1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1179=$BH$646,$O1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1179=$BJ$646,$P1179,0)","v":0},{"$f":"IF($U1179=$BK$646,$P1179,0)","v":0},{"$f":"IF($U1179=$BL$646,$P1179,0)+IF($U1179=$BM$646,$P1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1179=$BM$646,$P1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1179=$BO$646,$Q1179,0)","v":0},{"$f":"IF($U1179=$BP$646,$Q1179,0)","v":0},{"$f":"IF($U1179=$BQ$646,$Q1179,0)+IF($U1179=$BR$646,$Q1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1179=$BR$646,$Q1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1179=$BT$646,$R1179,0)","v":0},{"$f":"IF($U1179=$BU$646,$R1179,0)","v":0},{"$f":"IF($U1179=$BV$646,$R1179,0)+IF($U1179=$BW$646,$R1179,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1179=$BW$646,$R1179,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1171,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1166","v":-209889594.32014447},{"$f":"'Dist Plant'!F104","v":-181893468.35999203},{"$f":"'Dist Plant'!G104","v":0},{"$f":"'Dist Plant'!H104","v":0},{"$f":"'Dist Plant'!I104","v":0},{"$f":"'Dist Plant'!J104","v":-1149157.9816799611},{"$f":"'Dist Plant'!K104*M8","v":-102120.08300158376},{"$f":"'Dist Plant'!L104","v":-6027544.2559305187},{"$f":"'Dist Plant'!M104","v":-7004011.8047393858},{"$f":"'Dist Plant'!N104","v":-7399365.2281673979},{"$f":"'Dist Plant'!O104","v":-6264286.9274139684},{"$f":"'Dist Plant'!P104","v":-49639.679219653226},{"$f":"SUM(L1180:R1180)+H1180","v":-209889594.3201445},0,"\"Dist Plant\" Tab",0,{"$f":"'Dist Plant'!F90","v":-102875456.26958631},{"$f":"+'Dist Plant'!F97","v":-34309082.125137106},{"$f":"'Dist Plant'!F102","v":-44708929.965268619},0,0,{"$f":"'Dist Plant'!G90","v":0},{"$f":"'Dist Plant'!G97","v":0},{"$f":"'Dist Plant'!G102","v":0},0,0,{"$f":"'Dist Plant'!H90","v":0},{"$f":"'Dist Plant'!H97","v":0},{"$f":"'Dist Plant'!H102","v":0},0,0,{"$f":"'Dist Plant'!I90","v":0},{"$f":"+'Dist Plant'!I97","v":0},{"$f":"'Dist Plant'!I102","v":0},0,0,{"$f":"'Dist Plant'!J90","v":-251958.70956289946},{"$f":"+'Dist Plant'!J97","v":-489242.233002647},{"$f":"'Dist Plant'!J102","v":-407957.03911441466},0,{"$f":"0*$M$8","v":0},{"$f":"'Dist Plant'!K90*$M$8","v":-46537.079138781883},{"$f":"+'Dist Plant'!K97*$M$8","v":-55583.003862801874},{"$f":"'Dist Plant'!K102*$M$8","v":0},0,0,{"$f":"'Dist Plant'!L90","v":-1095371.8369286063},{"$f":"+'Dist Plant'!L97","v":-2225160.9113847837},{"$f":"'Dist Plant'!L102","v":-2707011.5076171285},0,0,{"$f":"'Dist Plant'!M90","v":-1525463.2458819568},{"$f":"+'Dist Plant'!M97","v":-3020746.6952075968},{"$f":"'Dist Plant'!M102","v":-2457801.8636498316},0,0,{"$f":"'Dist Plant'!N90","v":-684763.05883262574},{"$f":"+'Dist Plant'!N97","v":-4050638.2466839245},{"$f":"'Dist Plant'!N102","v":-2663963.9226508471},0,0,{"$f":"'Dist Plant'!O90","v":-284110.60027772532},{"$f":"+'Dist Plant'!O97","v":-2140618.7320437254},{"$f":"'Dist Plant'!O102","v":-3839557.5950925183},0,0,{"$f":"'Dist Plant'!P90","v":-7007.8720496345704},{"$f":"+'Dist Plant'!P97","v":-28430.732903722841},{"$f":"'Dist Plant'!P102","v":-14201.074266295815},0,0]
[1172,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1167","v":-223186936.12066293},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!D$9,FALSE)*$G1181","v":-193822014.92285448},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!E$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!F$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!G$9,FALSE)*$G1181","v":0},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!H$9,FALSE)*$G1181","v":-1268886.3330075762},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!I$9,FALSE)*$G1181","v":-106854.79191490107},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!J$9,FALSE)*$G1181","v":-6307006.107851713},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!K$9,FALSE)*$G1181","v":-7328746.7260806141},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!L$9,FALSE)*$G1181","v":-7742430.3674520086},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!M$9,FALSE)*$G1181","v":-6554725.1475860383},{"$f":"VLOOKUP($F1181,range,'COS Alloc Factors'!N$9,FALSE)*$G1181","v":-56271.723915596238},{"$f":"SUM(L1181:R1181)+H1181","v":-223186936.12066293},0,"Customer",{"$f":"IF($U1181=$V$646,$H1181,0)","v":-193822014.92285448},{"$f":"IF($U1181=$W$646,$H1181,0)","v":0},{"$f":"IF($U1181=$X$646,$H1181,0)+IF($U1181=$Y$646,$H1181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1181=$Y$646,$H1181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1181=$AA$646,$I1181,0)","v":0},{"$f":"IF($U1181=$AB$646,$I1181,0)","v":0},{"$f":"IF($U1181=$AC$646,$I1181,0)+IF($U1181=$AD$646,$I1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AD$646,$I1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AF$646,$J1181,0)","v":0},{"$f":"IF($U1181=$AG$646,$J1181,0)","v":0},{"$f":"IF($U1181=$AH$646,$J1181,0)+IF($U1181=$AI$646,$J1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AI$646,$J1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AK$646,$K1181,0)","v":0},{"$f":"IF($U1181=$AL$646,$K1181,0)","v":0},{"$f":"IF($U1181=$AM$646,$K1181,0)+IF($U1181=$AN$646,$K1181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1181=$AN$646,$K1181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1181=$AP$646,$L1181,0)","v":-1268886.3330075762},{"$f":"IF($U1181=$AQ$646,$L1181,0)","v":0},{"$f":"IF($U1181=$AR$646,$L1181,0)+IF($U1181=$AS$646,$L1181,0)*$X$643","v":0},{"$f":"IF($U1181=$AS$646,$L1181,0)*$Y$643","v":0},0,{"$f":"IF($U1181=$AU$646,$M1181,0)","v":-106854.79191490107},{"$f":"IF($U1181=$AV$646,$M1181,0)","v":0},{"$f":"IF($U1181=$AW$646,$M1181,0)+IF($U1181=$AX$646,$M1181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1181=$AX$646,$M1181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1181=$AZ$646,$N1181,0)","v":-6307006.107851713},{"$f":"IF($U1181=$BA$646,$N1181,0)","v":0},{"$f":"IF($U1181=$BB$646,$N1181,0)+IF($U1181=$BC$646,$N1181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1181=$BC$646,$N1181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1181=$BE$646,$O1181,0)","v":-7328746.7260806141},{"$f":"IF($U1181=$BF$646,$O1181,0)","v":0},{"$f":"IF($U1181=$BG$646,$O1181,0)+IF($U1181=$BH$646,$O1181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1181=$BH$646,$O1181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1181=$BJ$646,$P1181,0)","v":-7742430.3674520086},{"$f":"IF($U1181=$BK$646,$P1181,0)","v":0},{"$f":"IF($U1181=$BL$646,$P1181,0)+IF($U1181=$BM$646,$P1181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1181=$BM$646,$P1181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1181=$BO$646,$Q1181,0)","v":-6554725.1475860383},{"$f":"IF($U1181=$BP$646,$Q1181,0)","v":0},{"$f":"IF($U1181=$BQ$646,$Q1181,0)+IF($U1181=$BR$646,$Q1181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1181=$BR$646,$Q1181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1181=$BT$646,$R1181,0)","v":-56271.723915596238},{"$f":"IF($U1181=$BU$646,$R1181,0)","v":0},{"$f":"IF($U1181=$BV$646,$R1181,0)+IF($U1181=$BW$646,$R1181,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1181=$BW$646,$R1181,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1173,null,null,"Total",null,null,{"$f":"SUM(G1178:G1181)","v":-432939410.51410902},{"$f":"SUM(H1178:H1181)","v":-375581084.94208813},{"$f":"SUM(I1178:I1181)","v":0},0,0,-2415489.2244747458,-208974.87491648481,{"$f":"SUM(N1178:N1181)","v":-12334550.363782231},{"$f":"SUM(O1178:O1181)","v":-14332758.530820001},-15141795.595619407,-12819012.075000007,-105744.9074079749,{"$f":"SUM(S1178:S1181)","v":-432939410.51410902},0,null,{"$f":"SUM(V1178:V1181)","v":-193822014.92285448},{"$f":"SUM(W1178:W1181)","v":-102875456.26958631},-34174683.78437876,-44708929.965268619,0,{"$f":"SUM(AA1178:AA1181)","v":0},{"$f":"SUM(AB1178:AB1181)","v":0},0,0,0,{"$f":"SUM(AF1178:AF1181)","v":0},{"$f":"SUM(AG1178:AG1181)","v":0},0,0,0,{"$f":"SUM(AK1178:AK1181)","v":0},{"$f":"SUM(AL1178:AL1181)","v":0},0,0,0,{"$f":"SUM(AP1178:AP1181)","v":-1268886.3330075762},{"$f":"SUM(AQ1178:AQ1181)","v":-251958.70956289946},-486687.14278985542,-407957.03911441466,0,{"$f":"SUM(AU1178:AU1181)","v":-106854.79191490107},{"$f":"SUM(AV1178:AV1181)","v":-46537.079138781883},-55583.003862801874,0,0,{"$f":"SUM(AZ1178:AZ1181)","v":-6307006.107851713},{"$f":"SUM(BA1178:BA1181)","v":-1095371.8369286063},-2225160.9113847837,-2707011.5076171285,0,{"$f":"SUM(BE1178:BE1181)","v":-7328746.7260806141},{"$f":"SUM(BF1178:BF1181)","v":-1525463.2458819568},-3020746.6952075968,-2457801.8636498316,0,{"$f":"SUM(BJ1178:BJ1181)","v":-7742430.3674520086},{"$f":"SUM(BK1178:BK1181)","v":-684763.05883262574},-4050638.2466839245,-2663963.9226508471,0,{"$f":"SUM(BO1178:BO1181)","v":-6554725.1475860383},{"$f":"SUM(BP1178:BP1181)","v":-284110.60027772532},-2140618.7320437254,-3839557.5950925183,0,{"$f":"SUM(BT1178:BT1181)","v":-56271.723915596238},{"$f":"SUM(BU1178:BU1181)","v":-7007.8720496345704},-28264.237176448274,-14201.074266295815,0,0]
[1174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1183:BH1183)-O1183","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1176,"Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1177,null,"Production",null,null,null,{"$f":"G1144+G1156+G1163+G1171+G1178","v":911580.95738544338},{"$f":"H1144+H1156+H1163+H1171+H1178","v":893487.7015284067},0,0,0,16986.382931093878,0,0,0,0,0,1106.8729259413542,911580.95738545083,7.4505805969238281E-9,null,{"$f":"V1144+V1156+V1163+V1171+V1178","v":0},{"$f":"W1144+W1156+W1163+W1171+W1178","v":0},{"$f":"X1144+X1156+X1163+X1171+X1178","v":893487.7015284067},{"$f":"Y1144+Y1156+Y1163+Y1171+Y1178","v":0},0,{"$f":"AA1144+AA1156+AA1163+AA1171+AA1178","v":0},{"$f":"AB1144+AB1156+AB1163+AB1171+AB1178","v":0},0,0,0,{"$f":"AF1144+AF1156+AF1163+AF1171+AF1178","v":0},{"$f":"AG1144+AG1156+AG1163+AG1171+AG1178","v":0},0,0,0,{"$f":"AK1144+AK1156+AK1163+AK1171+AK1178","v":0},{"$f":"AL1144+AL1156+AL1163+AL1171+AL1178","v":0},0,0,0,{"$f":"AP1144+AP1156+AP1163+AP1171+AP1178","v":0},{"$f":"AQ1144+AQ1156+AQ1163+AQ1171+AQ1178","v":0},16986.382931093878,0,0,{"$f":"AU1144+AU1156+AU1163+AU1171+AU1178","v":0},{"$f":"AV1144+AV1156+AV1163+AV1171+AV1178","v":0},0,0,0,{"$f":"AZ1144+AZ1156+AZ1163+AZ1171+AZ1178","v":0},{"$f":"BA1144+BA1156+BA1163+BA1171+BA1178","v":0},0,0,0,{"$f":"BE1144+BE1156+BE1163+BE1171+BE1178","v":0},{"$f":"BF1144+BF1156+BF1163+BF1171+BF1178","v":0},0,0,0,{"$f":"BJ1144+BJ1156+BJ1163+BJ1171+BJ1178","v":0},{"$f":"BK1144+BK1156+BK1163+BK1171+BK1178","v":0},0,0,0,{"$f":"BO1144+BO1156+BO1163+BO1171+BO1178","v":0},{"$f":"BP1144+BP1156+BP1163+BP1171+BP1178","v":0},0,0,0,{"$f":"BT1144+BT1156+BT1163+BT1171+BT1178","v":0},{"$f":"BU1144+BU1156+BU1163+BU1171+BU1178","v":0},1106.8729259413542,0,0,-8.8475644588470459E-9]
[1178,null,"Storage",null,null,null,{"$f":"G1164+G1024+G1045","v":214022316.35517663},210029380.05587834,0,0,0,3992936.2992982748,0,0,0,0,0,0,214022316.35517663,0,null,{"$f":"V1164+V1024+V1045","v":0},{"$f":"W1164+W1024+W1045","v":210029380.05587834},{"$f":"X1164+X1024+X1045","v":0},{"$f":"Y1164+Y1024+Y1045","v":0},0,{"$f":"AA1164+AA1024+AA1045","v":0},{"$f":"AB1164+AB1024+AB1045","v":0},{"$f":"AC1164+AC1024+AC1045","v":0},{"$f":"AD1164+AD1024+AD1045","v":0},0,{"$f":"AF1164+AF1024+AF1045","v":0},{"$f":"AG1164+AG1024+AG1045","v":0},{"$f":"AH1164+AH1024+AH1045","v":0},{"$f":"AI1164+AI1024+AI1045","v":0},0,{"$f":"AK1164+AK1024+AK1045","v":0},{"$f":"AL1164+AL1024+AL1045","v":0},{"$f":"AM1164+AM1024+AM1045","v":0},{"$f":"AN1164+AN1024+AN1045","v":0},0,{"$f":"AP1164+AP1024+AP1045","v":0},{"$f":"AQ1164+AQ1024+AQ1045","v":3992936.2992982748},{"$f":"AR1164+AR1024+AR1045","v":0},{"$f":"AS1164+AS1024+AS1045","v":0},0,{"$f":"AU1164+AU1024+AU1045","v":0},{"$f":"AV1164+AV1024+AV1045","v":0},{"$f":"AW1164+AW1024+AW1045","v":0},{"$f":"AX1164+AX1024+AX1045","v":0},0,{"$f":"AZ1164+AZ1024+AZ1045","v":0},{"$f":"BA1164+BA1024+BA1045","v":0},{"$f":"BB1164+BB1024+BB1045","v":0},{"$f":"BC1164+BC1024+BC1045","v":0},0,{"$f":"BE1164+BE1024+BE1045","v":0},{"$f":"BF1164+BF1024+BF1045","v":0},{"$f":"BG1164+BG1024+BG1045","v":0},{"$f":"BH1164+BH1024+BH1045","v":0},0,{"$f":"BJ1164+BJ1024+BJ1045","v":0},{"$f":"BK1164+BK1024+BK1045","v":0},{"$f":"BL1164+BL1024+BL1045","v":0},{"$f":"BM1164+BM1024+BM1045","v":0},0,{"$f":"BO1164+BO1024+BO1045","v":0},{"$f":"BP1164+BP1024+BP1045","v":0},{"$f":"BQ1164+BQ1024+BQ1045","v":0},{"$f":"BR1164+BR1024+BR1045","v":0},0,{"$f":"BT1164+BT1024+BT1045","v":0},{"$f":"BU1164+BU1024+BU1045","v":0},{"$f":"BV1164+BV1024+BV1045","v":0},{"$f":"BW1164+BW1024+BW1045","v":0},0,0]
[1179,null,"Distribution - Wyoming",null,null,null,{"$f":"G1146+G1157+G1165+G1172","v":0},0,0,0,0,0,0,{"$f":"N1146+N1157+N1165+N1172","v":0},{"$f":"O1146+O1157+O1165+O1172","v":0},0,0,0,0,0,null,{"$f":"V1146+V1157+V1165+V1172","v":0},0,0,0,0,{"$f":"AA1146+AA1157+AA1165+AA1172","v":0},0,0,0,0,{"$f":"AF1146+AF1157+AF1165+AF1172","v":0},0,0,0,0,{"$f":"AK1146+AK1157+AK1165+AK1172","v":0},0,0,0,0,{"$f":"AP1146+AP1157+AP1165+AP1172","v":0},0,0,0,0,{"$f":"AU1146+AU1157+AU1165+AU1172","v":0},0,0,0,0,{"$f":"AZ1146+AZ1157+AZ1165+AZ1172","v":0},0,0,0,0,{"$f":"BE1146+BE1157+BE1165+BE1172","v":0},0,0,0,0,{"$f":"BJ1146+BJ1157+BJ1165+BJ1172","v":0},0,0,0,0,{"$f":"BO1146+BO1157+BO1165+BO1172","v":0},0,0,0,0,{"$f":"BT1146+BT1157+BT1165+BT1172","v":0},0,0,0,0,0]
[1180,null,"Distribution - Utah",null,null,null,{"$f":"G1147+G1152+G1158+G1166+G1173+G1180","v":3265842019.6893597},{"$f":"H1147+H1152+H1158+H1166+H1173+H1180","v":2830226497.971777},{"$f":"I1147+I1152+I1158+I1166+I1173+I1180","v":0},0,0,17880547.124889676,1588973.8577658697,{"$f":"N1147+N1152+N1158+N1166+N1173+N1180","v":93787724.879266754},{"$f":"O1147+O1152+O1158+O1166+O1173+O1180","v":108981420.01159388},115133062.62625578,97471406.922484651,772386.29532537051,3265842019.6893601,0,null,{"$f":"V1147+V1152+V1158+V1166+V1173+V1180","v":0},{"$f":"W1147+W1152+W1158+W1166+W1173+W1180","v":1582704867.4549348},{"$f":"X1147+X1152+X1158+X1166+X1173+X1180","v":484163157.90297383},{"$f":"Y1147+Y1152+Y1158+Y1166+Y1173+Y1180","v":763358472.61386871},0,{"$f":"AA1147+AA1152+AA1158+AA1166+AA1173+AA1180","v":0},{"$f":"AB1147+AB1152+AB1158+AB1166+AB1173+AB1180","v":0},{"$f":"AC1147+AC1152+AC1158+AC1166+AC1173+AC1180","v":0},{"$f":"AD1147+AD1152+AD1158+AD1166+AD1173+AD1180","v":0},0,{"$f":"AF1147+AF1152+AF1158+AF1166+AF1173+AF1180","v":0},{"$f":"AG1147+AG1152+AG1158+AG1166+AG1173+AG1180","v":0},{"$f":"AH1147+AH1152+AH1158+AH1166+AH1173+AH1180","v":0},{"$f":"AI1147+AI1152+AI1158+AI1166+AI1173+AI1180","v":0},0,{"$f":"AK1147+AK1152+AK1158+AK1166+AK1173+AK1180","v":0},{"$f":"AL1147+AL1152+AL1158+AL1166+AL1173+AL1180","v":0},{"$f":"AM1147+AM1152+AM1158+AM1166+AM1173+AM1180","v":0},{"$f":"AN1147+AN1152+AN1158+AN1166+AN1173+AN1180","v":0},0,{"$f":"AP1147+AP1152+AP1158+AP1166+AP1173+AP1180","v":0},{"$f":"AQ1147+AQ1152+AQ1158+AQ1166+AQ1173+AQ1180","v":3715732.4296095562},{"$f":"AR1147+AR1152+AR1158+AR1166+AR1173+AR1180","v":5644823.085039231},{"$f":"AS1147+AS1152+AS1158+AS1166+AS1173+AS1180","v":8519991.6102408897},0,{"$f":"AU1147+AU1152+AU1158+AU1166+AU1173+AU1180","v":0},{"$f":"AV1147+AV1152+AV1158+AV1166+AV1173+AV1180","v":711439.76429092325},{"$f":"AW1147+AW1152+AW1158+AW1166+AW1173+AW1180","v":877534.09347494657},{"$f":"AX1147+AX1152+AX1158+AX1166+AX1173+AX1180","v":0},0,{"$f":"AZ1147+AZ1152+AZ1158+AZ1166+AZ1173+AZ1180","v":0},{"$f":"BA1147+BA1152+BA1158+BA1166+BA1173+BA1180","v":15919507.046809364},{"$f":"BB1147+BB1152+BB1158+BB1166+BB1173+BB1180","v":34246343.265935332},{"$f":"BC1147+BC1152+BC1158+BC1166+BC1173+BC1180","v":43621874.566522054},0,{"$f":"BE1147+BE1152+BE1158+BE1166+BE1173+BE1180","v":0},{"$f":"BF1147+BF1152+BF1158+BF1166+BF1173+BF1180","v":22487117.634157017},{"$f":"BG1147+BG1152+BG1158+BG1166+BG1173+BG1180","v":54363070.910695679},{"$f":"BH1147+BH1152+BH1158+BH1166+BH1173+BH1180","v":32131231.466741197},0,{"$f":"BJ1147+BJ1152+BJ1158+BJ1166+BJ1173+BJ1180","v":0},{"$f":"BK1147+BK1152+BK1158+BK1166+BK1173+BK1180","v":9124176.4880341385},{"$f":"BL1147+BL1152+BL1158+BL1166+BL1173+BL1180","v":76192081.403623596},{"$f":"BM1147+BM1152+BM1158+BM1166+BM1173+BM1180","v":29816804.734598067},0,{"$f":"BO1147+BO1152+BO1158+BO1166+BO1173+BO1180","v":0},{"$f":"BP1147+BP1152+BP1158+BP1166+BP1173+BP1180","v":3057498.9406985417},{"$f":"BQ1147+BQ1152+BQ1158+BQ1166+BQ1173+BQ1180","v":51301254.068164498},{"$f":"BR1147+BR1152+BR1158+BR1166+BR1173+BR1180","v":43112653.913621612},0,{"$f":"BT1147+BT1152+BT1158+BT1166+BT1173+BT1180","v":0},{"$f":"BU1147+BU1152+BU1158+BU1166+BU1173+BU1180","v":99323.278607454151},{"$f":"BV1147+BV1152+BV1158+BV1166+BV1173+BV1180","v":513612.26261117921},{"$f":"BW1147+BW1152+BW1158+BW1166+BW1173+BW1180","v":159450.75410673735},0,0]
[1181,null,"General",null,null,null,{"$f":"G1148+G1159+G1167+G1174+G1181","v":-31781599.538258255},{"$f":"H1148+H1159+H1167+H1174+H1181","v":-43625660.16362831},0,0,0,-294971.30303777172,-23636.60062610163,-1395128.6773961326,{"$f":"O1148+O1159+O1167+O1174+O1181","v":-1621140.7682322282},-1712648.8311035149,-1449924.8723514741,18341511.678117286,-31781599.538258255,0,null,{"$f":"V1148+V1159+V1167+V1174+V1181","v":-109690276.4764961},{"$f":"W1148+W1159+W1167+W1174+W1181","v":66064616.312867805},0,0,0,{"$f":"AA1148+AA1159+AA1167+AA1174+AA1181","v":0},{"$f":"AB1148+AB1159+AB1167+AB1174+AB1181","v":0},0,0,0,{"$f":"AF1148+AF1159+AF1167+AF1174+AF1181","v":0},{"$f":"AG1148+AG1159+AG1167+AG1174+AG1181","v":0},0,0,0,{"$f":"AK1148+AK1159+AK1167+AK1174+AK1181","v":0},{"$f":"AL1148+AL1159+AL1167+AL1174+AL1181","v":0},0,0,0,{"$f":"AP1148+AP1159+AP1167+AP1174+AP1181","v":-718104.66287973977},{"$f":"AQ1148+AQ1159+AQ1167+AQ1174+AQ1181","v":423133.35984196776},0,0,0,{"$f":"AU1148+AU1159+AU1167+AU1174+AU1181","v":-60472.654113358345},{"$f":"AV1148+AV1159+AV1167+AV1174+AV1181","v":36836.053487256686},0,0,-2.9103830456733704E-11,{"$f":"AZ1148+AZ1159+AZ1167+AZ1174+AZ1181","v":-3569342.9561371692},{"$f":"BA1148+BA1159+BA1167+BA1174","v":2174214.2787410375},{"$f":"BB1148+BB1159+BB1167+BB1174","v":0},{"$f":"BC1148+BC1159+BC1167+BC1174","v":0},0,{"$f":"BE1148+BE1159+BE1167+BE1174+BE1181","v":-4147579.7005307432},{"$f":"BF1148+BF1159+BF1167+BF1174+BF1181","v":2526438.9322985169},0,0,1.862645149230957E-9,{"$f":"BJ1148+BJ1159+BJ1167+BJ1174+BJ1181","v":-4381696.9292361271},{"$f":"BK1148+BK1159+BK1167+BK1174","v":2669048.0981326113},{"$f":"BL1148+BL1159+BL1167+BL1174","v":0},{"$f":"BM1148+BM1159+BM1167+BM1174","v":0},0,{"$f":"BO1148+BO1159+BO1167+BO1174+BO1181","v":-3709535.3381416881},{"$f":"BP1148+BP1159+BP1167+BP1174+BP1181","v":2259610.4657902122},0,0,-1.862645149230957E-9,{"$f":"BT1148+BT1159+BT1167+BT1174+BT1181","v":136238.48118481942},{"$f":"BU1148+BU1159+BU1167+BU1174+BU1181","v":18205273.196932461},0,0,0,0]
[1182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1184,null,"Net Utility Plant",null,null,null,{"$f":"SUM(G1186:G1191)","v":3448994317.4636636},{"$f":"SUM(H1186:H1191)","v":2997523705.5655556},{"$f":"SUM(I1186:I1191)","v":0},0,0,21595498.504081275,1565337.257139768,{"$f":"SUM(N1186:N1191)","v":92392596.20187062},{"$f":"SUM(O1186:O1191)","v":107360279.24336165},113420413.79515226,96021482.050133184,19115004.8463686,{"$f":"SUM(S1186:S1191)","v":3448994317.4636641},0,null,{"$f":"SUM(V1186:V1191)","v":-109690276.4764961},{"$f":"SUM(W1186:W1191)","v":1858798863.8236811},485056645.60450226,763358472.61386871,0,{"$f":"SUM(AA1186:AA1191)","v":0},{"$f":"SUM(AB1186:AB1191)","v":0},0,0,0,{"$f":"SUM(AF1186:AF1191)","v":0},{"$f":"SUM(AG1186:AG1191)","v":0},0,0,0,{"$f":"SUM(AK1186:AK1191)","v":0},{"$f":"SUM(AL1186:AL1191)","v":0},0,0,0,{"$f":"SUM(AP1186:AP1191)","v":-718104.66287973977},{"$f":"SUM(AQ1186:AQ1191)","v":8131802.0887497989},5661809.4679703247,8519991.6102408897,0,{"$f":"SUM(AU1186:AU1191)","v":-60472.654113358345},{"$f":"SUM(AV1186:AV1191)","v":748275.81777817989},877534.09347494657,0,0,{"$f":"SUM(AZ1186:AZ1191)","v":-3569342.9561371692},{"$f":"SUM(BA1186:BA1191)","v":18093721.3255504},34246343.265935332,43621874.566522054,0,{"$f":"SUM(BE1186:BE1191)","v":-4147579.7005307432},{"$f":"SUM(BF1186:BF1191)","v":25013556.566455536},54363070.910695679,32131231.466741197,0,{"$f":"SUM(BJ1186:BJ1191)","v":-4381696.9292361271},{"$f":"SUM(BK1186:BK1191)","v":11793224.586166751},76192081.403623596,29816804.734598067,0,{"$f":"SUM(BO1186:BO1191)","v":-3709535.3381416881},{"$f":"SUM(BP1186:BP1191)","v":5317109.4064887539},51301254.068164498,43112653.913621612,0,{"$f":"SUM(BT1186:BT1191)","v":136238.48118481942},{"$f":"SUM(BU1186:BU1191)","v":18304596.475539915},514719.13553712057,159450.75410673735,0,0]
[1185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1194-G1194","v":0},null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1187,"OTHER RATE BASE ACCOUNTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1189,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1190,null,null,"Wyoming",null,"Gross Plant",{"$f":"'ROR-Model'!W1185","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!D$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!E$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!F$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!G$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!H$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!I$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!J$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!K$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!L$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!M$9,FALSE)*$G1199","v":0},{"$f":"VLOOKUP($F1199,range,'COS Alloc Factors'!N$9,FALSE)*$G1199","v":0},{"$f":"SUM(L1199:R1199)+H1199","v":0},0,"Customer",{"$f":"IF($U1199=$V$646,$H1199,0)","v":0},{"$f":"IF($U1199=$W$646,$H1199,0)","v":0},{"$f":"IF($U1199=$X$646,$H1199,0)+IF($U1199=$Y$646,$H1199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1199=$Y$646,$H1199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1199=$AA$646,$I1199,0)","v":0},{"$f":"IF($U1199=$AB$646,$I1199,0)","v":0},{"$f":"IF($U1199=$AC$646,$I1199,0)+IF($U1199=$AD$646,$I1199,0)*$X$643","v":0},{"$f":"IF($U1199=$AD$646,$I1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$AF$646,$J1199,0)","v":0},{"$f":"IF($U1199=$AG$646,$J1199,0)","v":0},{"$f":"IF($U1199=$AH$646,$J1199,0)+IF($U1199=$AI$646,$J1199,0)*$X$643","v":0},{"$f":"IF($U1199=$AI$646,$J1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$AK$646,$K1199,0)","v":0},{"$f":"IF($U1199=$AL$646,$K1199,0)","v":0},{"$f":"IF($U1199=$AM$646,$K1199,0)+IF($U1199=$AN$646,$K1199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1199=$AN$646,$K1199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1199=$AP$646,$L1199,0)","v":0},{"$f":"IF($U1199=$AQ$646,$L1199,0)","v":0},{"$f":"IF($U1199=$AR$646,$L1199,0)+IF($U1199=$AS$646,$L1199,0)*$X$643","v":0},{"$f":"IF($U1199=$AS$646,$L1199,0)*$Y$643","v":0},0,{"$f":"IF($U1199=$AU$646,$M1199,0)","v":0},{"$f":"IF($U1199=$AV$646,$M1199,0)","v":0},{"$f":"IF($U1199=$AW$646,$M1199,0)+IF($U1199=$AX$646,$M1199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1199=$AX$646,$M1199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1199=$AZ$646,$N1199,0)","v":0},{"$f":"IF($U1199=$BA$646,$N1199,0)","v":0},{"$f":"IF($U1199=$BB$646,$N1199,0)+IF($U1199=$BC$646,$N1199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1199=$BC$646,$N1199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1199=$BE$646,$O1199,0)","v":0},{"$f":"IF($U1199=$BF$646,$O1199,0)","v":0},{"$f":"IF($U1199=$BG$646,$O1199,0)+IF($U1199=$BH$646,$O1199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1199=$BH$646,$O1199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1199=$BJ$646,$P1199,0)","v":0},{"$f":"IF($U1199=$BK$646,$P1199,0)","v":0},{"$f":"IF($U1199=$BL$646,$P1199,0)+IF($U1199=$BM$646,$P1199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1199=$BM$646,$P1199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1199=$BO$646,$Q1199,0)","v":0},{"$f":"IF($U1199=$BP$646,$Q1199,0)","v":0},{"$f":"IF($U1199=$BQ$646,$Q1199,0)+IF($U1199=$BR$646,$Q1199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1199=$BR$646,$Q1199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1199=$BT$646,$R1199,0)","v":0},{"$f":"IF($U1199=$BU$646,$R1199,0)","v":0},{"$f":"IF($U1199=$BV$646,$R1199,0)+IF($U1199=$BW$646,$R1199,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1199=$BW$646,$R1199,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1191,null,null,"Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1186","v":39098520.363419771},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!D$9,FALSE)*$G1200","v":33954290.197537601},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!E$9,FALSE)*$G1200","v":0},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!F$9,FALSE)*$G1200","v":0},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!G$9,FALSE)*$G1200","v":0},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!H$9,FALSE)*$G1200","v":222287.10601206491},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!I$9,FALSE)*$G1200","v":18719.125457034086},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!J$9,FALSE)*$G1200","v":1104879.214824362},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!K$9,FALSE)*$G1200","v":1283870.6336875081},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!L$9,FALSE)*$G1200","v":1356340.9070704833},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!M$9,FALSE)*$G1200","v":1148275.3386647957},{"$f":"VLOOKUP($F1200,range,'COS Alloc Factors'!N$9,FALSE)*$G1200","v":9857.8401659190258},{"$f":"SUM(L1200:R1200)+H1200","v":39098520.363419771},0,"Customer",{"$f":"IF($U1200=$V$646,$H1200,0)","v":33954290.197537601},{"$f":"IF($U1200=$W$646,$H1200,0)","v":0},{"$f":"IF($U1200=$X$646,$H1200,0)+IF($U1200=$Y$646,$H1200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1200=$Y$646,$H1200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1200=$AA$646,$I1200,0)","v":0},{"$f":"IF($U1200=$AB$646,$I1200,0)","v":0},{"$f":"IF($U1200=$AC$646,$I1200,0)+IF($U1200=$AD$646,$I1200,0)*$X$643","v":0},{"$f":"IF($U1200=$AD$646,$I1200,0)*$Y$643","v":0},0,{"$f":"IF($U1200=$AF$646,$J1200,0)","v":0},{"$f":"IF($U1200=$AG$646,$J1200,0)","v":0},{"$f":"IF($U1200=$AH$646,$J1200,0)+IF($U1200=$AI$646,$J1200,0)*$X$643","v":0},{"$f":"IF($U1200=$AI$646,$J1200,0)*$Y$643","v":0},0,{"$f":"IF($U1200=$AK$646,$K1200,0)","v":0},{"$f":"IF($U1200=$AL$646,$K1200,0)","v":0},{"$f":"IF($U1200=$AM$646,$K1200,0)+IF($U1200=$AN$646,$K1200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1200=$AN$646,$K1200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1200=$AP$646,$L1200,0)","v":222287.10601206491},{"$f":"IF($U1200=$AQ$646,$L1200,0)","v":0},{"$f":"IF($U1200=$AR$646,$L1200,0)+IF($U1200=$AS$646,$L1200,0)*$X$643","v":0},{"$f":"IF($U1200=$AS$646,$L1200,0)*$Y$643","v":0},0,{"$f":"IF($U1200=$AU$646,$M1200,0)","v":18719.125457034086},{"$f":"IF($U1200=$AV$646,$M1200,0)","v":0},{"$f":"IF($U1200=$AW$646,$M1200,0)+IF($U1200=$AX$646,$M1200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1200=$AX$646,$M1200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1200=$AZ$646,$N1200,0)","v":1104879.214824362},{"$f":"IF($U1200=$BA$646,$N1200,0)","v":0},{"$f":"IF($U1200=$BB$646,$N1200,0)+IF($U1200=$BC$646,$N1200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1200=$BC$646,$N1200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1200=$BE$646,$O1200,0)","v":1283870.6336875081},{"$f":"IF($U1200=$BF$646,$O1200,0)","v":0},{"$f":"IF($U1200=$BG$646,$O1200,0)+IF($U1200=$BH$646,$O1200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1200=$BH$646,$O1200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1200=$BJ$646,$P1200,0)","v":1356340.9070704833},{"$f":"IF($U1200=$BK$646,$P1200,0)","v":0},{"$f":"IF($U1200=$BL$646,$P1200,0)+IF($U1200=$BM$646,$P1200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1200=$BM$646,$P1200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1200=$BO$646,$Q1200,0)","v":1148275.3386647957},{"$f":"IF($U1200=$BP$646,$Q1200,0)","v":0},{"$f":"IF($U1200=$BQ$646,$Q1200,0)+IF($U1200=$BR$646,$Q1200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1200=$BR$646,$Q1200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1200=$BT$646,$R1200,0)","v":9857.8401659190258},{"$f":"IF($U1200=$BU$646,$R1200,0)","v":0},{"$f":"IF($U1200=$BV$646,$R1200,0)+IF($U1200=$BW$646,$R1200,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1200=$BW$646,$R1200,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1192,null,null,"Total",null,null,{"$f":"SUM(G1199:G1200)","v":39098520.363419771},{"$f":"SUM(H1199:H1200)","v":33954290.197537601},{"$f":"SUM(I1199:I1200)","v":0},0,0,222287.10601206491,18719.125457034086,{"$f":"SUM(N1199:N1200)","v":1104879.214824362},{"$f":"SUM(O1199:O1200)","v":1283870.6336875081},1356340.9070704833,1148275.3386647957,9857.8401659190258,{"$f":"SUM(S1199:S1200)","v":39098520.363419771},0,null,{"$f":"SUM(V1199:V1200)","v":33954290.197537601},{"$f":"SUM(W1199:W1200)","v":0},0,0,0,{"$f":"SUM(AA1199:AA1200)","v":0},{"$f":"SUM(AB1199:AB1200)","v":0},0,0,0,{"$f":"SUM(AF1199:AF1200)","v":0},{"$f":"SUM(AG1199:AG1200)","v":0},0,0,0,{"$f":"SUM(AK1199:AK1200)","v":0},{"$f":"SUM(AL1199:AL1200)","v":0},{"$f":"SUM(AM1199:AM1200)","v":0},{"$f":"SUM(AN1199:AN1200)","v":0},0,{"$f":"SUM(AP1199:AP1200)","v":222287.10601206491},{"$f":"SUM(AQ1199:AQ1200)","v":0},{"$f":"SUM(AR1199:AR1200)","v":0},{"$f":"SUM(AS1199:AS1200)","v":0},0,{"$f":"SUM(AU1199:AU1200)","v":18719.125457034086},{"$f":"SUM(AV1199:AV1200)","v":0},{"$f":"SUM(AW1199:AW1200)","v":0},{"$f":"SUM(AX1199:AX1200)","v":0},0,{"$f":"SUM(AZ1199:AZ1200)","v":1104879.214824362},{"$f":"SUM(BA1199:BA1200)","v":0},0,0,0,{"$f":"SUM(BE1199:BE1200)","v":1283870.6336875081},{"$f":"SUM(BF1199:BF1200)","v":0},0,0,0,{"$f":"SUM(BJ1199:BJ1200)","v":1356340.9070704833},{"$f":"SUM(BK1199:BK1200)","v":0},0,0,0,{"$f":"SUM(BO1199:BO1200)","v":1148275.3386647957},{"$f":"SUM(BP1199:BP1200)","v":0},{"$f":"SUM(BQ1199:BQ1200)","v":0},{"$f":"SUM(BR1199:BR1200)","v":0},0,{"$f":"SUM(BT1199:BT1200)","v":9857.8401659190258},{"$f":"SUM(BU1199:BU1200)","v":0},{"$f":"SUM(BV1199:BV1200)","v":0},{"$f":"SUM(BW1199:BW1200)","v":0},0,0]
[1193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1194,1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1195,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1190","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!D$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!E$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!F$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!G$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!H$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!I$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!J$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!K$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!L$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!M$9,FALSE)*$G1204","v":0},{"$f":"VLOOKUP($F1204,range,'COS Alloc Factors'!N$9,FALSE)*$G1204","v":0},{"$f":"SUM(L1204:R1204)+H1204","v":0},0,"Throughput",{"$f":"IF($U1204=$V$646,$H1204,0)","v":0},{"$f":"IF($U1204=$W$646,$H1204,0)","v":0},{"$f":"IF($U1204=$X$646,$H1204,0)+IF($U1204=$Y$646,$H1204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1204=$Y$646,$H1204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1204=$AA$646,$I1204,0)","v":0},{"$f":"IF($U1204=$AB$646,$I1204,0)","v":0},{"$f":"IF($U1204=$AC$646,$I1204,0)+IF($U1204=$AD$646,$I1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AD$646,$I1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AF$646,$J1204,0)","v":0},{"$f":"IF($U1204=$AG$646,$J1204,0)","v":0},{"$f":"IF($U1204=$AH$646,$J1204,0)+IF($U1204=$AI$646,$J1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AI$646,$J1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AK$646,$K1204,0)","v":0},{"$f":"IF($U1204=$AL$646,$K1204,0)","v":0},{"$f":"IF($U1204=$AM$646,$K1204,0)+IF($U1204=$AN$646,$K1204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1204=$AN$646,$K1204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1204=$AP$646,$L1204,0)","v":0},{"$f":"IF($U1204=$AQ$646,$L1204,0)","v":0},{"$f":"IF($U1204=$AR$646,$L1204,0)+IF($U1204=$AS$646,$L1204,0)*$X$643","v":0},{"$f":"IF($U1204=$AS$646,$L1204,0)*$Y$643","v":0},0,{"$f":"IF($U1204=$AU$646,$M1204,0)","v":0},{"$f":"IF($U1204=$AV$646,$M1204,0)","v":0},{"$f":"IF($U1204=$AW$646,$M1204,0)+IF($U1204=$AX$646,$M1204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1204=$AX$646,$M1204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1204=$AZ$646,$N1204,0)","v":0},{"$f":"IF($U1204=$BA$646,$N1204,0)","v":0},{"$f":"IF($U1204=$BB$646,$N1204,0)+IF($U1204=$BC$646,$N1204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1204=$BC$646,$N1204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1204=$BE$646,$O1204,0)","v":0},{"$f":"IF($U1204=$BF$646,$O1204,0)","v":0},{"$f":"IF($U1204=$BG$646,$O1204,0)+IF($U1204=$BH$646,$O1204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1204=$BH$646,$O1204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1204=$BJ$646,$P1204,0)","v":0},{"$f":"IF($U1204=$BK$646,$P1204,0)","v":0},{"$f":"IF($U1204=$BL$646,$P1204,0)+IF($U1204=$BM$646,$P1204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1204=$BM$646,$P1204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1204=$BO$646,$Q1204,0)","v":0},{"$f":"IF($U1204=$BP$646,$Q1204,0)","v":0},{"$f":"IF($U1204=$BQ$646,$Q1204,0)+IF($U1204=$BR$646,$Q1204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1204=$BR$646,$Q1204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1204=$BT$646,$R1204,0)","v":0},{"$f":"IF($U1204=$BU$646,$R1204,0)","v":0},{"$f":"IF($U1204=$BV$646,$R1204,0)+IF($U1204=$BW$646,$R1204,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1204=$BW$646,$R1204,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1196,null,null,"Total",null,null,{"$f":"SUM(G1204)","v":0},{"$f":"SUM(H1204)","v":0},{"$f":"SUM(I1204)","v":0},0,0,0,0,{"$f":"SUM(N1204)","v":0},{"$f":"SUM(O1204)","v":0},0,0,0,{"$f":"SUM(S1204)","v":0},0,null,{"$f":"SUM(V1204)","v":0},{"$f":"SUM(W1204)","v":0},0,0,0,{"$f":"SUM(AA1204)","v":0},{"$f":"SUM(AB1204)","v":0},0,0,0,{"$f":"SUM(AF1204)","v":0},{"$f":"SUM(AG1204)","v":0},0,0,0,{"$f":"SUM(AK1204)","v":0},{"$f":"SUM(AL1204)","v":0},{"$f":"SUM(AM1204)","v":0},{"$f":"SUM(AN1204)","v":0},0,{"$f":"SUM(AP1204)","v":0},{"$f":"SUM(AQ1204)","v":0},{"$f":"SUM(AR1204)","v":0},{"$f":"SUM(AS1204)","v":0},0,{"$f":"SUM(AU1204)","v":0},{"$f":"SUM(AV1204)","v":0},{"$f":"SUM(AW1204)","v":0},{"$f":"SUM(AX1204)","v":0},0,{"$f":"SUM(AZ1204)","v":0},{"$f":"SUM(BA1204)","v":0},0,0,0,{"$f":"SUM(BE1204)","v":0},{"$f":"SUM(BF1204)","v":0},0,0,0,{"$f":"SUM(BJ1204)","v":0},{"$f":"SUM(BK1204)","v":0},0,0,0,{"$f":"SUM(BO1204)","v":0},{"$f":"SUM(BP1204)","v":0},{"$f":"SUM(BQ1204)","v":0},{"$f":"SUM(BR1204)","v":0},0,{"$f":"SUM(BT1204)","v":0},{"$f":"SUM(BU1204)","v":0},{"$f":"SUM(BV1204)","v":0},{"$f":"SUM(BW1204)","v":0},0,0]
[1197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1198,165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1199,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1194","v":4829118.1329326686},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!D$9,FALSE)*$G1208","v":4193746.3863004646},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!E$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!F$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!G$9,FALSE)*$G1208","v":0},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!H$9,FALSE)*$G1208","v":27455.020915939825},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!I$9,FALSE)*$G1208","v":2312.0278551967749},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!J$9,FALSE)*$G1208","v":136465.32404332794},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!K$9,FALSE)*$G1208","v":158572.82832832547},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!L$9,FALSE)*$G1208","v":167523.74278849876},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!M$9,FALSE)*$G1208","v":141825.24576386699},{"$f":"VLOOKUP($F1208,range,'COS Alloc Factors'!N$9,FALSE)*$G1208","v":1217.5569370479316},{"$f":"SUM(L1208:R1208)+H1208","v":4829118.1329326686},0,"Customer",{"$f":"IF($U1208=$V$646,$H1208,0)","v":4193746.3863004646},{"$f":"IF($U1208=$W$646,$H1208,0)","v":0},{"$f":"IF($U1208=$X$646,$H1208,0)+IF($U1208=$Y$646,$H1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1208=$Y$646,$H1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1208=$AA$646,$I1208,0)","v":0},{"$f":"IF($U1208=$AB$646,$I1208,0)","v":0},{"$f":"IF($U1208=$AC$646,$I1208,0)+IF($U1208=$AD$646,$I1208,0)*$X$643","v":0},{"$f":"IF($U1208=$AD$646,$I1208,0)*$Y$643","v":0},0,{"$f":"IF($U1208=$AF$646,$J1208,0)","v":0},{"$f":"IF($U1208=$AG$646,$J1208,0)","v":0},{"$f":"IF($U1208=$AH$646,$J1208,0)+IF($U1208=$AI$646,$J1208,0)*$X$643","v":0},{"$f":"IF($U1208=$AI$646,$J1208,0)*$Y$643","v":0},0,{"$f":"IF($U1208=$AK$646,$K1208,0)","v":0},{"$f":"IF($U1208=$AL$646,$K1208,0)","v":0},{"$f":"IF($U1208=$AM$646,$K1208,0)+IF($U1208=$AN$646,$K1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1208=$AN$646,$K1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1208=$AP$646,$L1208,0)","v":27455.020915939825},{"$f":"IF($U1208=$AQ$646,$L1208,0)","v":0},{"$f":"IF($U1208=$AR$646,$L1208,0)+IF($U1208=$AS$646,$L1208,0)*$X$643","v":0},{"$f":"IF($U1208=$AS$646,$L1208,0)*$Y$643","v":0},0,{"$f":"IF($U1208=$AU$646,$M1208,0)","v":2312.0278551967749},{"$f":"IF($U1208=$AV$646,$M1208,0)","v":0},{"$f":"IF($U1208=$AW$646,$M1208,0)+IF($U1208=$AX$646,$M1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1208=$AX$646,$M1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1208=$AZ$646,$N1208,0)","v":136465.32404332794},{"$f":"IF($U1208=$BA$646,$N1208,0)","v":0},{"$f":"IF($U1208=$BB$646,$N1208,0)+IF($U1208=$BC$646,$N1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1208=$BC$646,$N1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1208=$BE$646,$O1208,0)","v":158572.82832832547},{"$f":"IF($U1208=$BF$646,$O1208,0)","v":0},{"$f":"IF($U1208=$BG$646,$O1208,0)+IF($U1208=$BH$646,$O1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1208=$BH$646,$O1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1208=$BJ$646,$P1208,0)","v":167523.74278849876},{"$f":"IF($U1208=$BK$646,$P1208,0)","v":0},{"$f":"IF($U1208=$BL$646,$P1208,0)+IF($U1208=$BM$646,$P1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1208=$BM$646,$P1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1208=$BO$646,$Q1208,0)","v":141825.24576386699},{"$f":"IF($U1208=$BP$646,$Q1208,0)","v":0},{"$f":"IF($U1208=$BQ$646,$Q1208,0)+IF($U1208=$BR$646,$Q1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1208=$BR$646,$Q1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1208=$BT$646,$R1208,0)","v":1217.5569370479316},{"$f":"IF($U1208=$BU$646,$R1208,0)","v":0},{"$f":"IF($U1208=$BV$646,$R1208,0)+IF($U1208=$BW$646,$R1208,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1208=$BW$646,$R1208,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1200,null,null,"Total",null,null,{"$f":"SUM(G1208:G1208)","v":4829118.1329326686},4193746.3863004646,0,0,0,27455.020915939825,2312.0278551967749,136465.32404332794,158572.82832832547,167523.74278849876,141825.24576386699,1217.5569370479316,4829118.1329326686,0,null,{"$f":"SUM(V1208:V1208)","v":4193746.3863004646},{"$f":"SUM(W1208:W1208)","v":0},{"$f":"SUM(X1208:X1208)","v":0},{"$f":"SUM(Y1208:Y1208)","v":0},0,{"$f":"SUM(AA1208:AA1208)","v":0},{"$f":"SUM(AB1208:AB1208)","v":0},{"$f":"SUM(AC1208:AC1208)","v":0},{"$f":"SUM(AD1208:AD1208)","v":0},0,{"$f":"SUM(AF1208:AF1208)","v":0},{"$f":"SUM(AG1208:AG1208)","v":0},{"$f":"SUM(AH1208:AH1208)","v":0},{"$f":"SUM(AI1208:AI1208)","v":0},0,{"$f":"SUM(AK1208:AK1208)","v":0},{"$f":"SUM(AL1208:AL1208)","v":0},{"$f":"SUM(AM1208:AM1208)","v":0},{"$f":"SUM(AN1208:AN1208)","v":0},0,{"$f":"SUM(AP1208:AP1208)","v":27455.020915939825},{"$f":"SUM(AQ1208:AQ1208)","v":0},{"$f":"SUM(AR1208:AR1208)","v":0},{"$f":"SUM(AS1208:AS1208)","v":0},0,{"$f":"SUM(AU1208:AU1208)","v":2312.0278551967749},{"$f":"SUM(AV1208:AV1208)","v":0},{"$f":"SUM(AW1208:AW1208)","v":0},{"$f":"SUM(AX1208:AX1208)","v":0},0,{"$f":"SUM(AZ1208:AZ1208)","v":136465.32404332794},{"$f":"SUM(BA1208:BA1208)","v":0},{"$f":"SUM(BB1208:BB1208)","v":0},{"$f":"SUM(BC1208:BC1208)","v":0},0,{"$f":"SUM(BE1208:BE1208)","v":158572.82832832547},{"$f":"SUM(BF1208:BF1208)","v":0},{"$f":"SUM(BG1208:BG1208)","v":0},{"$f":"SUM(BH1208:BH1208)","v":0},0,{"$f":"SUM(BJ1208:BJ1208)","v":167523.74278849876},{"$f":"SUM(BK1208:BK1208)","v":0},{"$f":"SUM(BL1208:BL1208)","v":0},{"$f":"SUM(BM1208:BM1208)","v":0},0,{"$f":"SUM(BO1208:BO1208)","v":141825.24576386699},{"$f":"SUM(BP1208:BP1208)","v":0},{"$f":"SUM(BQ1208:BQ1208)","v":0},{"$f":"SUM(BR1208:BR1208)","v":0},0,{"$f":"SUM(BT1208:BT1208)","v":1217.5569370479316},{"$f":"SUM(BU1208:BU1208)","v":0},{"$f":"SUM(BV1208:BV1208)","v":0},{"$f":"SUM(BW1208:BW1208)","v":0},0,0]
[1201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(V1210:Y1210)-H1210","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AK1210:AN1210)-K1210","v":0},null,null,null,null,{"$f":"SUM(AP1210:AS1210)-L1210","v":0},null,null,null,null,{"$f":"SUM(AU1210:AX1210)-M1210","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BO1210:BR1210)-Q1210","v":0},null,null,null,null,{"$f":"SUM(BT1210:BW1210)-R1210","v":0},0]
[1202,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1203,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1198","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!D$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!E$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!F$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!G$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!H$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!I$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!J$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!K$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!L$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!M$9,FALSE)*$G1212","v":0},{"$f":"VLOOKUP($F1212,range,'COS Alloc Factors'!N$9,FALSE)*$G1212","v":0},{"$f":"SUM(L1212:R1212)+H1212","v":0},0,"Throughput",{"$f":"IF($U1212=$V$646,$H1212,0)","v":0},{"$f":"IF($U1212=$W$646,$H1212,0)","v":0},{"$f":"IF($U1212=$X$646,$H1212,0)+IF($U1212=$Y$646,$H1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1212=$Y$646,$H1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1212=$AA$646,$I1212,0)","v":0},{"$f":"IF($U1212=$AB$646,$I1212,0)","v":0},{"$f":"IF($U1212=$AC$646,$I1212,0)+IF($U1212=$AD$646,$I1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AD$646,$I1212,0)*$Y$643","v":0},{"$f":"SUM(AA1212:AD1212)-I1212","v":0},{"$f":"IF($U1212=$AF$646,$J1212,0)","v":0},{"$f":"IF($U1212=$AG$646,$J1212,0)","v":0},{"$f":"IF($U1212=$AH$646,$J1212,0)+IF($U1212=$AI$646,$J1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AI$646,$J1212,0)*$Y$643","v":0},{"$f":"SUM(AF1212:AI1212)-J1212","v":0},{"$f":"IF($U1212=$AK$646,$K1212,0)","v":0},{"$f":"IF($U1212=$AL$646,$K1212,0)","v":0},{"$f":"IF($U1212=$AM$646,$K1212,0)+IF($U1212=$AN$646,$K1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1212=$AN$646,$K1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1212=$AP$646,$L1212,0)","v":0},{"$f":"IF($U1212=$AQ$646,$L1212,0)","v":0},{"$f":"IF($U1212=$AR$646,$L1212,0)+IF($U1212=$AS$646,$L1212,0)*$X$643","v":0},{"$f":"IF($U1212=$AS$646,$L1212,0)*$Y$643","v":0},0,{"$f":"IF($U1212=$AU$646,$M1212,0)","v":0},{"$f":"IF($U1212=$AV$646,$M1212,0)","v":0},{"$f":"IF($U1212=$AW$646,$M1212,0)+IF($U1212=$AX$646,$M1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1212=$AX$646,$M1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1212=$AZ$646,$N1212,0)","v":0},{"$f":"IF($U1212=$BA$646,$N1212,0)","v":0},{"$f":"IF($U1212=$BB$646,$N1212,0)+IF($U1212=$BC$646,$N1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1212=$BC$646,$N1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ1212:BC1212)-N1212","v":0},{"$f":"IF($U1212=$BE$646,$O1212,0)","v":0},{"$f":"IF($U1212=$BF$646,$O1212,0)","v":0},{"$f":"IF($U1212=$BG$646,$O1212,0)+IF($U1212=$BH$646,$O1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1212=$BH$646,$O1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1212=$BJ$646,$P1212,0)","v":0},{"$f":"IF($U1212=$BK$646,$P1212,0)","v":0},{"$f":"IF($U1212=$BL$646,$P1212,0)+IF($U1212=$BM$646,$P1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1212=$BM$646,$P1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ1212:BM1212)-P1212","v":0},{"$f":"IF($U1212=$BO$646,$Q1212,0)","v":0},{"$f":"IF($U1212=$BP$646,$Q1212,0)","v":0},{"$f":"IF($U1212=$BQ$646,$Q1212,0)+IF($U1212=$BR$646,$Q1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1212=$BR$646,$Q1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1212=$BT$646,$R1212,0)","v":0},{"$f":"IF($U1212=$BU$646,$R1212,0)","v":0},{"$f":"IF($U1212=$BV$646,$R1212,0)+IF($U1212=$BW$646,$R1212,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1212=$BW$646,$R1212,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1204,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1199","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!D$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!E$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!F$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!G$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!H$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!I$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!J$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!K$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!L$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!M$9,FALSE)*$G1213","v":0},{"$f":"VLOOKUP($F1213,range,'COS Alloc Factors'!N$9,FALSE)*$G1213","v":0},{"$f":"SUM(L1213:R1213)+H1213","v":0},0,"Distribution Plant",{"$f":"IF($U1213=$V$646,$H1213,0)","v":0},{"$f":"IF($U1213=$W$646,$H1213,0)","v":0},{"$f":"IF($U1213=$X$646,$H1213,0)+IF($U1213=$Y$646,$H1213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1213=$Y$646,$H1213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1213=$AA$646,$I1213,0)","v":0},{"$f":"IF($U1213=$AB$646,$I1213,0)","v":0},{"$f":"IF($U1213=$AC$646,$I1213,0)+IF($U1213=$AD$646,$I1213,0)*$X$643","v":0},{"$f":"IF($U1213=$AD$646,$I1213,0)*$Y$643","v":0},0,{"$f":"IF($U1213=$AF$646,$J1213,0)","v":0},{"$f":"IF($U1213=$AG$646,$J1213,0)","v":0},{"$f":"IF($U1213=$AH$646,$J1213,0)+IF($U1213=$AI$646,$J1213,0)*$X$643","v":0},{"$f":"IF($U1213=$AI$646,$J1213,0)*$Y$643","v":0},0,{"$f":"IF($U1213=$AK$646,$K1213,0)","v":0},{"$f":"IF($U1213=$AL$646,$K1213,0)","v":0},{"$f":"IF($U1213=$AM$646,$K1213,0)+IF($U1213=$AN$646,$K1213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1213=$AN$646,$K1213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1213=$AP$646,$L1213,0)","v":0},{"$f":"IF($U1213=$AQ$646,$L1213,0)","v":0},{"$f":"IF($U1213=$AR$646,$L1213,0)+IF($U1213=$AS$646,$L1213,0)*$X$643","v":0},{"$f":"IF($U1213=$AS$646,$L1213,0)*$Y$643","v":0},0,{"$f":"IF($U1213=$AU$646,$M1213,0)","v":0},{"$f":"IF($U1213=$AV$646,$M1213,0)","v":0},{"$f":"IF($U1213=$AW$646,$M1213,0)+IF($U1213=$AX$646,$M1213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1213=$AX$646,$M1213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1213=$AZ$646,$N1213,0)","v":0},{"$f":"IF($U1213=$BA$646,$N1213,0)","v":0},{"$f":"IF($U1213=$BB$646,$N1213,0)+IF($U1213=$BC$646,$N1213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1213=$BC$646,$N1213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1213=$BE$646,$O1213,0)","v":0},{"$f":"IF($U1213=$BF$646,$O1213,0)","v":0},{"$f":"IF($U1213=$BG$646,$O1213,0)+IF($U1213=$BH$646,$O1213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1213=$BH$646,$O1213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1213=$BJ$646,$P1213,0)","v":0},{"$f":"IF($U1213=$BK$646,$P1213,0)","v":0},{"$f":"IF($U1213=$BL$646,$P1213,0)+IF($U1213=$BM$646,$P1213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1213=$BM$646,$P1213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1213=$BO$646,$Q1213,0)","v":0},{"$f":"IF($U1213=$BP$646,$Q1213,0)","v":0},{"$f":"IF($U1213=$BQ$646,$Q1213,0)+IF($U1213=$BR$646,$Q1213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1213=$BR$646,$Q1213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1213=$BT$646,$R1213,0)","v":0},{"$f":"IF($U1213=$BU$646,$R1213,0)","v":0},{"$f":"IF($U1213=$BV$646,$R1213,0)+IF($U1213=$BW$646,$R1213,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1213=$BW$646,$R1213,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1205,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1200","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!D$9,FALSE)*$G1214","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!E$9,FALSE)*$G1214","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!F$9,FALSE)*$G1214","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!G$9,FALSE)*$G1214","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!H$9,FALSE)*$G1214","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!I$9,FALSE)*$G1214","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!J$9,FALSE)*$G1214","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!K$9,FALSE)*$G1214","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!L$9,FALSE)*$G1214","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!M$9,FALSE)*$G1214","v":0},{"$f":"VLOOKUP($F1214,range,'COS Alloc Factors'!N$9,FALSE)*$G1214","v":0},{"$f":"SUM(L1214:R1214)+H1214","v":0},0,"Distribution Plant",{"$f":"IF($U1214=$V$646,$H1214,0)","v":0},{"$f":"IF($U1214=$W$646,$H1214,0)","v":0},{"$f":"IF($U1214=$X$646,$H1214,0)+IF($U1214=$Y$646,$H1214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1214=$Y$646,$H1214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1214=$AA$646,$I1214,0)","v":0},{"$f":"IF($U1214=$AB$646,$I1214,0)","v":0},{"$f":"IF($U1214=$AC$646,$I1214,0)+IF($U1214=$AD$646,$I1214,0)*$X$643","v":0},{"$f":"IF($U1214=$AD$646,$I1214,0)*$Y$643","v":0},0,{"$f":"IF($U1214=$AF$646,$J1214,0)","v":0},{"$f":"IF($U1214=$AG$646,$J1214,0)","v":0},{"$f":"IF($U1214=$AH$646,$J1214,0)+IF($U1214=$AI$646,$J1214,0)*$X$643","v":0},{"$f":"IF($U1214=$AI$646,$J1214,0)*$Y$643","v":0},0,{"$f":"IF($U1214=$AK$646,$K1214,0)","v":0},{"$f":"IF($U1214=$AL$646,$K1214,0)","v":0},{"$f":"IF($U1214=$AM$646,$K1214,0)+IF($U1214=$AN$646,$K1214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1214=$AN$646,$K1214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1214=$AP$646,$L1214,0)","v":0},{"$f":"IF($U1214=$AQ$646,$L1214,0)","v":0},{"$f":"IF($U1214=$AR$646,$L1214,0)+IF($U1214=$AS$646,$L1214,0)*$X$643","v":0},{"$f":"IF($U1214=$AS$646,$L1214,0)*$Y$643","v":0},0,{"$f":"IF($U1214=$AU$646,$M1214,0)","v":0},{"$f":"IF($U1214=$AV$646,$M1214,0)","v":0},{"$f":"IF($U1214=$AW$646,$M1214,0)+IF($U1214=$AX$646,$M1214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1214=$AX$646,$M1214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1214=$AZ$646,$N1214,0)","v":0},{"$f":"IF($U1214=$BA$646,$N1214,0)","v":0},{"$f":"IF($U1214=$BB$646,$N1214,0)+IF($U1214=$BC$646,$N1214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1214=$BC$646,$N1214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1214=$BE$646,$O1214,0)","v":0},{"$f":"IF($U1214=$BF$646,$O1214,0)","v":0},{"$f":"IF($U1214=$BG$646,$O1214,0)+IF($U1214=$BH$646,$O1214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1214=$BH$646,$O1214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1214=$BJ$646,$P1214,0)","v":0},{"$f":"IF($U1214=$BK$646,$P1214,0)","v":0},{"$f":"IF($U1214=$BL$646,$P1214,0)+IF($U1214=$BM$646,$P1214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1214=$BM$646,$P1214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1214=$BO$646,$Q1214,0)","v":0},{"$f":"IF($U1214=$BP$646,$Q1214,0)","v":0},{"$f":"IF($U1214=$BQ$646,$Q1214,0)+IF($U1214=$BR$646,$Q1214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1214=$BR$646,$Q1214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1214=$BT$646,$R1214,0)","v":0},{"$f":"IF($U1214=$BU$646,$R1214,0)","v":0},{"$f":"IF($U1214=$BV$646,$R1214,0)+IF($U1214=$BW$646,$R1214,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1214=$BW$646,$R1214,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1206,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1201","v":49358107.744703747},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!D$9,FALSE)*$G1215","v":42864013.737281337},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!E$9,FALSE)*$G1215","v":0},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!F$9,FALSE)*$G1215","v":0},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!G$9,FALSE)*$G1215","v":0},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!H$9,FALSE)*$G1215","v":280616.01377291203},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!I$9,FALSE)*$G1215","v":23631.088916074325},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!J$9,FALSE)*$G1215","v":1394803.3537659589},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!K$9,FALSE)*$G1215","v":1620762.7418836281},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!L$9,FALSE)*$G1215","v":1712249.4664112304},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!M$9,FALSE)*$G1215","v":1449586.7710489985},{"$f":"VLOOKUP($F1215,range,'COS Alloc Factors'!N$9,FALSE)*$G1215","v":12444.571623603559},{"$f":"SUM(L1215:R1215)+H1215","v":49358107.74470374},0,"Customer",{"$f":"IF($U1215=$V$646,$H1215,0)","v":42864013.737281337},{"$f":"IF($U1215=$W$646,$H1215,0)","v":0},{"$f":"IF($U1215=$X$646,$H1215,0)+IF($U1215=$Y$646,$H1215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1215=$Y$646,$H1215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1215=$AA$646,$I1215,0)","v":0},{"$f":"IF($U1215=$AB$646,$I1215,0)","v":0},{"$f":"IF($U1215=$AC$646,$I1215,0)+IF($U1215=$AD$646,$I1215,0)*$X$643","v":0},{"$f":"IF($U1215=$AD$646,$I1215,0)*$Y$643","v":0},0,{"$f":"IF($U1215=$AF$646,$J1215,0)","v":0},{"$f":"IF($U1215=$AG$646,$J1215,0)","v":0},{"$f":"IF($U1215=$AH$646,$J1215,0)+IF($U1215=$AI$646,$J1215,0)*$X$643","v":0},{"$f":"IF($U1215=$AI$646,$J1215,0)*$Y$643","v":0},0,{"$f":"IF($U1215=$AK$646,$K1215,0)","v":0},{"$f":"IF($U1215=$AL$646,$K1215,0)","v":0},{"$f":"IF($U1215=$AM$646,$K1215,0)+IF($U1215=$AN$646,$K1215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1215=$AN$646,$K1215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1215=$AP$646,$L1215,0)","v":280616.01377291203},{"$f":"IF($U1215=$AQ$646,$L1215,0)","v":0},{"$f":"IF($U1215=$AR$646,$L1215,0)+IF($U1215=$AS$646,$L1215,0)*$X$643","v":0},{"$f":"IF($U1215=$AS$646,$L1215,0)*$Y$643","v":0},0,{"$f":"IF($U1215=$AU$646,$M1215,0)","v":23631.088916074325},{"$f":"IF($U1215=$AV$646,$M1215,0)","v":0},{"$f":"IF($U1215=$AW$646,$M1215,0)+IF($U1215=$AX$646,$M1215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1215=$AX$646,$M1215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1215=$AZ$646,$N1215,0)","v":1394803.3537659589},{"$f":"IF($U1215=$BA$646,$N1215,0)","v":0},{"$f":"IF($U1215=$BB$646,$N1215,0)+IF($U1215=$BC$646,$N1215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1215=$BC$646,$N1215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1215=$BE$646,$O1215,0)","v":1620762.7418836281},{"$f":"IF($U1215=$BF$646,$O1215,0)","v":0},{"$f":"IF($U1215=$BG$646,$O1215,0)+IF($U1215=$BH$646,$O1215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1215=$BH$646,$O1215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1215=$BJ$646,$P1215,0)","v":1712249.4664112304},{"$f":"IF($U1215=$BK$646,$P1215,0)","v":0},{"$f":"IF($U1215=$BL$646,$P1215,0)+IF($U1215=$BM$646,$P1215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1215=$BM$646,$P1215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1215=$BO$646,$Q1215,0)","v":1449586.7710489985},{"$f":"IF($U1215=$BP$646,$Q1215,0)","v":0},{"$f":"IF($U1215=$BQ$646,$Q1215,0)+IF($U1215=$BR$646,$Q1215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1215=$BR$646,$Q1215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1215=$BT$646,$R1215,0)","v":12444.571623603559},{"$f":"IF($U1215=$BU$646,$R1215,0)","v":0},{"$f":"IF($U1215=$BV$646,$R1215,0)+IF($U1215=$BW$646,$R1215,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1215=$BW$646,$R1215,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1207,null,null,"Total",null,null,{"$f":"SUM(G1212:G1215)","v":49358107.744703747},{"$f":"SUM(H1212:H1215)","v":42864013.737281337},{"$f":"SUM(I1212:I1215)","v":0},0,0,280616.01377291203,23631.088916074325,{"$f":"SUM(N1212:N1215)","v":1394803.3537659589},{"$f":"SUM(O1212:O1215)","v":1620762.7418836281},1712249.4664112304,1449586.7710489985,12444.571623603559,{"$f":"SUM(S1212:S1215)","v":49358107.74470374},0,null,{"$f":"SUM(V1212:V1215)","v":42864013.737281337},{"$f":"SUM(W1212:W1215)","v":0},0,0,0,{"$f":"SUM(AA1212:AA1215)","v":0},{"$f":"SUM(AB1212:AB1215)","v":0},0,0,0,{"$f":"SUM(AF1212:AF1215)","v":0},{"$f":"SUM(AG1212:AG1215)","v":0},0,0,0,{"$f":"SUM(AK1212:AK1215)","v":0},{"$f":"SUM(AL1212:AL1215)","v":0},0,0,0,{"$f":"SUM(AP1212:AP1215)","v":280616.01377291203},{"$f":"SUM(AQ1212:AQ1215)","v":0},{"$f":"SUM(AR1212:AR1215)","v":0},{"$f":"SUM(AS1212:AS1215)","v":0},0,{"$f":"SUM(AU1212:AU1215)","v":23631.088916074325},{"$f":"SUM(AV1212:AV1215)","v":0},{"$f":"SUM(AW1212:AW1215)","v":0},{"$f":"SUM(AX1212:AX1215)","v":0},0,{"$f":"SUM(AZ1212:AZ1215)","v":1394803.3537659589},{"$f":"SUM(BA1212:BA1215)","v":0},0,0,0,{"$f":"SUM(BE1212:BE1215)","v":1620762.7418836281},{"$f":"SUM(BF1212:BF1215)","v":0},0,0,0,{"$f":"SUM(BJ1212:BJ1215)","v":1712249.4664112304},{"$f":"SUM(BK1212:BK1215)","v":0},0,0,0,{"$f":"SUM(BO1212:BO1215)","v":1449586.7710489985},{"$f":"SUM(BP1212:BP1215)","v":0},{"$f":"SUM(BQ1212:BQ1215)","v":0},{"$f":"SUM(BR1212:BR1215)","v":0},0,{"$f":"SUM(BT1212:BT1215)","v":12444.571623603559},{"$f":"SUM(BU1212:BU1215)","v":0},{"$f":"SUM(BV1212:BV1215)","v":0},{"$f":"SUM(BW1212:BW1215)","v":0},0,0]
[1208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,{"$f":"SUM(AP1217:BW1217,V1217:Y1217)-S1217","v":0}]
[1209,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1210,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1205","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!D$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!E$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!F$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!G$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!H$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!I$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!J$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!K$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!L$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!M$9,FALSE)*$G1219","v":0},{"$f":"VLOOKUP($F1219,range,'COS Alloc Factors'!N$9,FALSE)*$G1219","v":0},{"$f":"SUM(L1219:R1219)+H1219","v":0},0,"Throughput",{"$f":"IF($U1219=$V$646,$H1219,0)","v":0},{"$f":"IF($U1219=$W$646,$H1219,0)","v":0},{"$f":"IF($U1219=$X$646,$H1219,0)+IF($U1219=$Y$646,$H1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1219=$Y$646,$H1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1219=$AA$646,$I1219,0)","v":0},{"$f":"IF($U1219=$AB$646,$I1219,0)","v":0},{"$f":"IF($U1219=$AC$646,$I1219,0)+IF($U1219=$AD$646,$I1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AD$646,$I1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AF$646,$J1219,0)","v":0},{"$f":"IF($U1219=$AG$646,$J1219,0)","v":0},{"$f":"IF($U1219=$AH$646,$J1219,0)+IF($U1219=$AI$646,$J1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AI$646,$J1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AK$646,$K1219,0)","v":0},{"$f":"IF($U1219=$AL$646,$K1219,0)","v":0},{"$f":"IF($U1219=$AM$646,$K1219,0)+IF($U1219=$AN$646,$K1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1219=$AN$646,$K1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1219=$AP$646,$L1219,0)","v":0},{"$f":"IF($U1219=$AQ$646,$L1219,0)","v":0},{"$f":"IF($U1219=$AR$646,$L1219,0)+IF($U1219=$AS$646,$L1219,0)*$X$643","v":0},{"$f":"IF($U1219=$AS$646,$L1219,0)*$Y$643","v":0},0,{"$f":"IF($U1219=$AU$646,$M1219,0)","v":0},{"$f":"IF($U1219=$AV$646,$M1219,0)","v":0},{"$f":"IF($U1219=$AW$646,$M1219,0)+IF($U1219=$AX$646,$M1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1219=$AX$646,$M1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1219=$AZ$646,$N1219,0)","v":0},{"$f":"IF($U1219=$BA$646,$N1219,0)","v":0},{"$f":"IF($U1219=$BB$646,$N1219,0)+IF($U1219=$BC$646,$N1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1219=$BC$646,$N1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1219=$BE$646,$O1219,0)","v":0},{"$f":"IF($U1219=$BF$646,$O1219,0)","v":0},{"$f":"IF($U1219=$BG$646,$O1219,0)+IF($U1219=$BH$646,$O1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1219=$BH$646,$O1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1219=$BJ$646,$P1219,0)","v":0},{"$f":"IF($U1219=$BK$646,$P1219,0)","v":0},{"$f":"IF($U1219=$BL$646,$P1219,0)+IF($U1219=$BM$646,$P1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1219=$BM$646,$P1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1219=$BO$646,$Q1219,0)","v":0},{"$f":"IF($U1219=$BP$646,$Q1219,0)","v":0},{"$f":"IF($U1219=$BQ$646,$Q1219,0)+IF($U1219=$BR$646,$Q1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1219=$BR$646,$Q1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1219=$BT$646,$R1219,0)","v":0},{"$f":"IF($U1219=$BU$646,$R1219,0)","v":0},{"$f":"IF($U1219=$BV$646,$R1219,0)+IF($U1219=$BW$646,$R1219,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1219=$BW$646,$R1219,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1211,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1206","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!D$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!E$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!F$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!G$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!H$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!I$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!J$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!K$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!L$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!M$9,FALSE)*$G1220","v":0},{"$f":"VLOOKUP($F1220,range,'COS Alloc Factors'!N$9,FALSE)*$G1220","v":0},{"$f":"SUM(L1220:R1220)+H1220","v":0},0,"Distribution Plant",{"$f":"IF($U1220=$V$646,$H1220,0)","v":0},{"$f":"IF($U1220=$W$646,$H1220,0)","v":0},{"$f":"IF($U1220=$X$646,$H1220,0)+IF($U1220=$Y$646,$H1220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1220=$Y$646,$H1220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1220=$AA$646,$I1220,0)","v":0},{"$f":"IF($U1220=$AB$646,$I1220,0)","v":0},{"$f":"IF($U1220=$AC$646,$I1220,0)+IF($U1220=$AD$646,$I1220,0)*$X$643","v":0},{"$f":"IF($U1220=$AD$646,$I1220,0)*$Y$643","v":0},0,{"$f":"IF($U1220=$AF$646,$J1220,0)","v":0},{"$f":"IF($U1220=$AG$646,$J1220,0)","v":0},{"$f":"IF($U1220=$AH$646,$J1220,0)+IF($U1220=$AI$646,$J1220,0)*$X$643","v":0},{"$f":"IF($U1220=$AI$646,$J1220,0)*$Y$643","v":0},0,{"$f":"IF($U1220=$AK$646,$K1220,0)","v":0},{"$f":"IF($U1220=$AL$646,$K1220,0)","v":0},{"$f":"IF($U1220=$AM$646,$K1220,0)+IF($U1220=$AN$646,$K1220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1220=$AN$646,$K1220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1220=$AP$646,$L1220,0)","v":0},{"$f":"IF($U1220=$AQ$646,$L1220,0)","v":0},{"$f":"IF($U1220=$AR$646,$L1220,0)+IF($U1220=$AS$646,$L1220,0)*$X$643","v":0},{"$f":"IF($U1220=$AS$646,$L1220,0)*$Y$643","v":0},0,{"$f":"IF($U1220=$AU$646,$M1220,0)","v":0},{"$f":"IF($U1220=$AV$646,$M1220,0)","v":0},{"$f":"IF($U1220=$AW$646,$M1220,0)+IF($U1220=$AX$646,$M1220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1220=$AX$646,$M1220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1220=$AZ$646,$N1220,0)","v":0},{"$f":"IF($U1220=$BA$646,$N1220,0)","v":0},{"$f":"IF($U1220=$BB$646,$N1220,0)+IF($U1220=$BC$646,$N1220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1220=$BC$646,$N1220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1220=$BE$646,$O1220,0)","v":0},{"$f":"IF($U1220=$BF$646,$O1220,0)","v":0},{"$f":"IF($U1220=$BG$646,$O1220,0)+IF($U1220=$BH$646,$O1220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1220=$BH$646,$O1220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1220=$BJ$646,$P1220,0)","v":0},{"$f":"IF($U1220=$BK$646,$P1220,0)","v":0},{"$f":"IF($U1220=$BL$646,$P1220,0)+IF($U1220=$BM$646,$P1220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1220=$BM$646,$P1220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1220=$BO$646,$Q1220,0)","v":0},{"$f":"IF($U1220=$BP$646,$Q1220,0)","v":0},{"$f":"IF($U1220=$BQ$646,$Q1220,0)+IF($U1220=$BR$646,$Q1220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1220=$BR$646,$Q1220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1220=$BT$646,$R1220,0)","v":0},{"$f":"IF($U1220=$BU$646,$R1220,0)","v":0},{"$f":"IF($U1220=$BV$646,$R1220,0)+IF($U1220=$BW$646,$R1220,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1220=$BW$646,$R1220,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1212,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1207","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!D$9,FALSE)*$G1221","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!E$9,FALSE)*$G1221","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!F$9,FALSE)*$G1221","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!G$9,FALSE)*$G1221","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!H$9,FALSE)*$G1221","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!I$9,FALSE)*$G1221","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!J$9,FALSE)*$G1221","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!K$9,FALSE)*$G1221","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!L$9,FALSE)*$G1221","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!M$9,FALSE)*$G1221","v":0},{"$f":"VLOOKUP($F1221,range,'COS Alloc Factors'!N$9,FALSE)*$G1221","v":0},{"$f":"SUM(L1221:R1221)+H1221","v":0},0,"Distribution Plant",{"$f":"IF($U1221=$V$646,$H1221,0)","v":0},{"$f":"IF($U1221=$W$646,$H1221,0)","v":0},{"$f":"IF($U1221=$X$646,$H1221,0)+IF($U1221=$Y$646,$H1221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1221=$Y$646,$H1221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1221=$AA$646,$I1221,0)","v":0},{"$f":"IF($U1221=$AB$646,$I1221,0)","v":0},{"$f":"IF($U1221=$AC$646,$I1221,0)+IF($U1221=$AD$646,$I1221,0)*$X$643","v":0},{"$f":"IF($U1221=$AD$646,$I1221,0)*$Y$643","v":0},0,{"$f":"IF($U1221=$AF$646,$J1221,0)","v":0},{"$f":"IF($U1221=$AG$646,$J1221,0)","v":0},{"$f":"IF($U1221=$AH$646,$J1221,0)+IF($U1221=$AI$646,$J1221,0)*$X$643","v":0},{"$f":"IF($U1221=$AI$646,$J1221,0)*$Y$643","v":0},0,{"$f":"IF($U1221=$AK$646,$K1221,0)","v":0},{"$f":"IF($U1221=$AL$646,$K1221,0)","v":0},{"$f":"IF($U1221=$AM$646,$K1221,0)+IF($U1221=$AN$646,$K1221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1221=$AN$646,$K1221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1221=$AP$646,$L1221,0)","v":0},{"$f":"IF($U1221=$AQ$646,$L1221,0)","v":0},{"$f":"IF($U1221=$AR$646,$L1221,0)+IF($U1221=$AS$646,$L1221,0)*$X$643","v":0},{"$f":"IF($U1221=$AS$646,$L1221,0)*$Y$643","v":0},0,{"$f":"IF($U1221=$AU$646,$M1221,0)","v":0},{"$f":"IF($U1221=$AV$646,$M1221,0)","v":0},{"$f":"IF($U1221=$AW$646,$M1221,0)+IF($U1221=$AX$646,$M1221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1221=$AX$646,$M1221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1221=$AZ$646,$N1221,0)","v":0},{"$f":"IF($U1221=$BA$646,$N1221,0)","v":0},{"$f":"IF($U1221=$BB$646,$N1221,0)+IF($U1221=$BC$646,$N1221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1221=$BC$646,$N1221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1221=$BE$646,$O1221,0)","v":0},{"$f":"IF($U1221=$BF$646,$O1221,0)","v":0},{"$f":"IF($U1221=$BG$646,$O1221,0)+IF($U1221=$BH$646,$O1221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1221=$BH$646,$O1221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1221=$BJ$646,$P1221,0)","v":0},{"$f":"IF($U1221=$BK$646,$P1221,0)","v":0},{"$f":"IF($U1221=$BL$646,$P1221,0)+IF($U1221=$BM$646,$P1221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1221=$BM$646,$P1221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1221=$BO$646,$Q1221,0)","v":0},{"$f":"IF($U1221=$BP$646,$Q1221,0)","v":0},{"$f":"IF($U1221=$BQ$646,$Q1221,0)+IF($U1221=$BR$646,$Q1221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1221=$BR$646,$Q1221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1221=$BT$646,$R1221,0)","v":0},{"$f":"IF($U1221=$BU$646,$R1221,0)","v":0},{"$f":"IF($U1221=$BV$646,$R1221,0)+IF($U1221=$BW$646,$R1221,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1221=$BW$646,$R1221,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1213,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1208","v":10735309.655926958},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!D$9,FALSE)*$G1222","v":9322854.5742821414},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!E$9,FALSE)*$G1222","v":0},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!F$9,FALSE)*$G1222","v":0},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!G$9,FALSE)*$G1222","v":0},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!H$9,FALSE)*$G1222","v":61033.535115359518},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!I$9,FALSE)*$G1222","v":5139.7241225890084},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!J$9,FALSE)*$G1222","v":303367.50325299322},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!K$9,FALSE)*$G1222","v":352513.30952364078},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!L$9,FALSE)*$G1222","v":372411.52609000995},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!M$9,FALSE)*$G1222","v":315282.80907438375},{"$f":"VLOOKUP($F1222,range,'COS Alloc Factors'!N$9,FALSE)*$G1222","v":2706.6744658395282},{"$f":"SUM(L1222:R1222)+H1222","v":10735309.655926958},0,"Customer",{"$f":"IF($U1222=$V$646,$H1222,0)","v":9322854.5742821414},{"$f":"IF($U1222=$W$646,$H1222,0)","v":0},{"$f":"IF($U1222=$X$646,$H1222,0)+IF($U1222=$Y$646,$H1222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1222=$Y$646,$H1222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1222=$AA$646,$I1222,0)","v":0},{"$f":"IF($U1222=$AB$646,$I1222,0)","v":0},{"$f":"IF($U1222=$AC$646,$I1222,0)+IF($U1222=$AD$646,$I1222,0)*$X$643","v":0},{"$f":"IF($U1222=$AD$646,$I1222,0)*$Y$643","v":0},0,{"$f":"IF($U1222=$AF$646,$J1222,0)","v":0},{"$f":"IF($U1222=$AG$646,$J1222,0)","v":0},{"$f":"IF($U1222=$AH$646,$J1222,0)+IF($U1222=$AI$646,$J1222,0)*$X$643","v":0},{"$f":"IF($U1222=$AI$646,$J1222,0)*$Y$643","v":0},0,{"$f":"IF($U1222=$AK$646,$K1222,0)","v":0},{"$f":"IF($U1222=$AL$646,$K1222,0)","v":0},{"$f":"IF($U1222=$AM$646,$K1222,0)+IF($U1222=$AN$646,$K1222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1222=$AN$646,$K1222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1222=$AP$646,$L1222,0)","v":61033.535115359518},{"$f":"IF($U1222=$AQ$646,$L1222,0)","v":0},{"$f":"IF($U1222=$AR$646,$L1222,0)+IF($U1222=$AS$646,$L1222,0)*$X$643","v":0},{"$f":"IF($U1222=$AS$646,$L1222,0)*$Y$643","v":0},0,{"$f":"IF($U1222=$AU$646,$M1222,0)","v":5139.7241225890084},{"$f":"IF($U1222=$AV$646,$M1222,0)","v":0},{"$f":"IF($U1222=$AW$646,$M1222,0)+IF($U1222=$AX$646,$M1222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1222=$AX$646,$M1222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1222=$AZ$646,$N1222,0)","v":303367.50325299322},{"$f":"IF($U1222=$BA$646,$N1222,0)","v":0},{"$f":"IF($U1222=$BB$646,$N1222,0)+IF($U1222=$BC$646,$N1222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1222=$BC$646,$N1222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1222=$BE$646,$O1222,0)","v":352513.30952364078},{"$f":"IF($U1222=$BF$646,$O1222,0)","v":0},{"$f":"IF($U1222=$BG$646,$O1222,0)+IF($U1222=$BH$646,$O1222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1222=$BH$646,$O1222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1222=$BJ$646,$P1222,0)","v":372411.52609000995},{"$f":"IF($U1222=$BK$646,$P1222,0)","v":0},{"$f":"IF($U1222=$BL$646,$P1222,0)+IF($U1222=$BM$646,$P1222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1222=$BM$646,$P1222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1222=$BO$646,$Q1222,0)","v":315282.80907438375},{"$f":"IF($U1222=$BP$646,$Q1222,0)","v":0},{"$f":"IF($U1222=$BQ$646,$Q1222,0)+IF($U1222=$BR$646,$Q1222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1222=$BR$646,$Q1222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1222=$BT$646,$R1222,0)","v":2706.6744658395282},{"$f":"IF($U1222=$BU$646,$R1222,0)","v":0},{"$f":"IF($U1222=$BV$646,$R1222,0)+IF($U1222=$BW$646,$R1222,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1222=$BW$646,$R1222,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1214,null,null,"Total",null,null,{"$f":"SUM(G1219:G1222)","v":10735309.655926958},{"$f":"SUM(H1219:H1222)","v":9322854.5742821414},{"$f":"SUM(I1219:I1222)","v":0},0,0,61033.535115359518,5139.7241225890084,{"$f":"SUM(N1219:N1222)","v":303367.50325299322},{"$f":"SUM(O1219:O1222)","v":352513.30952364078},372411.52609000995,315282.80907438375,2706.6744658395282,{"$f":"SUM(S1219:S1222)","v":10735309.655926958},0,null,{"$f":"SUM(V1219:V1222)","v":9322854.5742821414},{"$f":"SUM(W1219:W1222)","v":0},0,0,0,{"$f":"SUM(AA1219:AA1222)","v":0},{"$f":"SUM(AB1219:AB1222)","v":0},0,0,0,{"$f":"SUM(AF1219:AF1222)","v":0},{"$f":"SUM(AG1219:AG1222)","v":0},0,0,0,{"$f":"SUM(AK1219:AK1222)","v":0},{"$f":"SUM(AL1219:AL1222)","v":0},0,0,0,{"$f":"SUM(AP1219:AP1222)","v":61033.535115359518},{"$f":"SUM(AQ1219:AQ1222)","v":0},{"$f":"SUM(AR1219:AR1222)","v":0},{"$f":"SUM(AS1219:AS1222)","v":0},0,{"$f":"SUM(AU1219:AU1222)","v":5139.7241225890084},{"$f":"SUM(AV1219:AV1222)","v":0},{"$f":"SUM(AW1219:AW1222)","v":0},{"$f":"SUM(AX1219:AX1222)","v":0},0,{"$f":"SUM(AZ1219:AZ1222)","v":303367.50325299322},{"$f":"SUM(BA1219:BA1222)","v":0},0,0,0,{"$f":"SUM(BE1219:BE1222)","v":352513.30952364078},{"$f":"SUM(BF1219:BF1222)","v":0},0,0,0,{"$f":"SUM(BJ1219:BJ1222)","v":372411.52609000995},{"$f":"SUM(BK1219:BK1222)","v":0},0,0,0,{"$f":"SUM(BO1219:BO1222)","v":315282.80907438375},{"$f":"SUM(BP1219:BP1222)","v":0},{"$f":"SUM(BQ1219:BQ1222)","v":0},{"$f":"SUM(BR1219:BR1222)","v":0},0,{"$f":"SUM(BT1219:BT1222)","v":2706.6744658395282},{"$f":"SUM(BU1219:BU1222)","v":0},{"$f":"SUM(BV1219:BV1222)","v":0},{"$f":"SUM(BW1219:BW1222)","v":0},0,0]
[1215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1216,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1217,null,null,"Wyoming",null,"Customers",{"$f":"'ROR-Model'!W1212","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!D$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!E$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!F$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!G$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!H$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!I$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!J$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!K$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!L$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!M$9,FALSE)*$G1226","v":0},{"$f":"VLOOKUP($F1226,range,'COS Alloc Factors'!N$9,FALSE)*$G1226","v":0},{"$f":"SUM(L1226:R1226)+H1226","v":0},0,"Customer",{"$f":"IF($U1226=$V$646,$H1226,0)","v":0},{"$f":"IF($U1226=$W$646,$H1226,0)","v":0},{"$f":"IF($U1226=$X$646,$H1226,0)+IF($U1226=$Y$646,$H1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1226=$Y$646,$H1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1226=$AA$646,$I1226,0)","v":0},{"$f":"IF($U1226=$AB$646,$I1226,0)","v":0},{"$f":"IF($U1226=$AC$646,$I1226,0)+IF($U1226=$AD$646,$I1226,0)*$X$643","v":0},{"$f":"IF($U1226=$AD$646,$I1226,0)*$Y$643","v":0},0,{"$f":"IF($U1226=$AF$646,$J1226,0)","v":0},{"$f":"IF($U1226=$AG$646,$J1226,0)","v":0},{"$f":"IF($U1226=$AH$646,$J1226,0)+IF($U1226=$AI$646,$J1226,0)*$X$643","v":0},{"$f":"IF($U1226=$AI$646,$J1226,0)*$Y$643","v":0},0,{"$f":"IF($U1226=$AK$646,$K1226,0)","v":0},{"$f":"IF($U1226=$AL$646,$K1226,0)","v":0},{"$f":"IF($U1226=$AM$646,$K1226,0)+IF($U1226=$AN$646,$K1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1226=$AN$646,$K1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1226=$AP$646,$L1226,0)","v":0},{"$f":"IF($U1226=$AQ$646,$L1226,0)","v":0},{"$f":"IF($U1226=$AR$646,$L1226,0)+IF($U1226=$AS$646,$L1226,0)*$X$643","v":0},{"$f":"IF($U1226=$AS$646,$L1226,0)*$Y$643","v":0},0,{"$f":"IF($U1226=$AU$646,$M1226,0)","v":0},{"$f":"IF($U1226=$AV$646,$M1226,0)","v":0},{"$f":"IF($U1226=$AW$646,$M1226,0)+IF($U1226=$AX$646,$M1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1226=$AX$646,$M1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1226=$AZ$646,$N1226,0)","v":0},{"$f":"IF($U1226=$BA$646,$N1226,0)","v":0},{"$f":"IF($U1226=$BB$646,$N1226,0)+IF($U1226=$BC$646,$N1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1226=$BC$646,$N1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1226=$BE$646,$O1226,0)","v":0},{"$f":"IF($U1226=$BF$646,$O1226,0)","v":0},{"$f":"IF($U1226=$BG$646,$O1226,0)+IF($U1226=$BH$646,$O1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1226=$BH$646,$O1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1226=$BJ$646,$P1226,0)","v":0},{"$f":"IF($U1226=$BK$646,$P1226,0)","v":0},{"$f":"IF($U1226=$BL$646,$P1226,0)+IF($U1226=$BM$646,$P1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1226=$BM$646,$P1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1226=$BO$646,$Q1226,0)","v":0},{"$f":"IF($U1226=$BP$646,$Q1226,0)","v":0},{"$f":"IF($U1226=$BQ$646,$Q1226,0)+IF($U1226=$BR$646,$Q1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1226=$BR$646,$Q1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1226=$BT$646,$R1226,0)","v":0},{"$f":"IF($U1226=$BU$646,$R1226,0)","v":0},{"$f":"IF($U1226=$BV$646,$R1226,0)+IF($U1226=$BW$646,$R1226,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1226=$BW$646,$R1226,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1218,null,null,"Utah",null,"Customers",{"$f":"'ROR-Model'!W1213","v":-3704161.9425000004},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!D$9,FALSE)*$G1227","v":-3698912.5950307422},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!E$9,FALSE)*$G1227","v":0},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!F$9,FALSE)*$G1227","v":0},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!G$9,FALSE)*$G1227","v":0},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!H$9,FALSE)*$G1227","v":-1321.4503177820152},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!I$9,FALSE)*$G1227","v":-45.567252337310869},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!J$9,FALSE)*$G1227","v":-2961.8714019252061},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!K$9,FALSE)*$G1227","v":-723.0004037519991},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!L$9,FALSE)*$G1227","v":-109.36140560954608},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!M$9,FALSE)*$G1227","v":-24.302534579899127},{"$f":"VLOOKUP($F1227,range,'COS Alloc Factors'!N$9,FALSE)*$G1227","v":-63.794153272235214},{"$f":"SUM(L1227:R1227)+H1227","v":-3704161.9425000004},0,"Customer",{"$f":"IF($U1227=$V$646,$H1227,0)","v":-3698912.5950307422},{"$f":"IF($U1227=$W$646,$H1227,0)","v":0},{"$f":"IF($U1227=$X$646,$H1227,0)+IF($U1227=$Y$646,$H1227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1227=$Y$646,$H1227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1227=$AA$646,$I1227,0)","v":0},{"$f":"IF($U1227=$AB$646,$I1227,0)","v":0},{"$f":"IF($U1227=$AC$646,$I1227,0)+IF($U1227=$AD$646,$I1227,0)*$X$643","v":0},{"$f":"IF($U1227=$AD$646,$I1227,0)*$Y$643","v":0},0,{"$f":"IF($U1227=$AF$646,$J1227,0)","v":0},{"$f":"IF($U1227=$AG$646,$J1227,0)","v":0},{"$f":"IF($U1227=$AH$646,$J1227,0)+IF($U1227=$AI$646,$J1227,0)*$X$643","v":0},{"$f":"IF($U1227=$AI$646,$J1227,0)*$Y$643","v":0},0,{"$f":"IF($U1227=$AK$646,$K1227,0)","v":0},{"$f":"IF($U1227=$AL$646,$K1227,0)","v":0},{"$f":"IF($U1227=$AM$646,$K1227,0)+IF($U1227=$AN$646,$K1227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1227=$AN$646,$K1227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1227=$AP$646,$L1227,0)","v":-1321.4503177820152},{"$f":"IF($U1227=$AQ$646,$L1227,0)","v":0},{"$f":"IF($U1227=$AR$646,$L1227,0)+IF($U1227=$AS$646,$L1227,0)*$X$643","v":0},{"$f":"IF($U1227=$AS$646,$L1227,0)*$Y$643","v":0},0,{"$f":"IF($U1227=$AU$646,$M1227,0)","v":-45.567252337310869},{"$f":"IF($U1227=$AV$646,$M1227,0)","v":0},{"$f":"IF($U1227=$AW$646,$M1227,0)+IF($U1227=$AX$646,$M1227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1227=$AX$646,$M1227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1227=$AZ$646,$N1227,0)","v":-2961.8714019252061},{"$f":"IF($U1227=$BA$646,$N1227,0)","v":0},{"$f":"IF($U1227=$BB$646,$N1227,0)+IF($U1227=$BC$646,$N1227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1227=$BC$646,$N1227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1227=$BE$646,$O1227,0)","v":-723.0004037519991},{"$f":"IF($U1227=$BF$646,$O1227,0)","v":0},{"$f":"IF($U1227=$BG$646,$O1227,0)+IF($U1227=$BH$646,$O1227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1227=$BH$646,$O1227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1227=$BJ$646,$P1227,0)","v":-109.36140560954608},{"$f":"IF($U1227=$BK$646,$P1227,0)","v":0},{"$f":"IF($U1227=$BL$646,$P1227,0)+IF($U1227=$BM$646,$P1227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1227=$BM$646,$P1227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1227=$BO$646,$Q1227,0)","v":-24.302534579899127},{"$f":"IF($U1227=$BP$646,$Q1227,0)","v":0},{"$f":"IF($U1227=$BQ$646,$Q1227,0)+IF($U1227=$BR$646,$Q1227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1227=$BR$646,$Q1227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1227=$BT$646,$R1227,0)","v":-63.794153272235214},{"$f":"IF($U1227=$BU$646,$R1227,0)","v":0},{"$f":"IF($U1227=$BV$646,$R1227,0)+IF($U1227=$BW$646,$R1227,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1227=$BW$646,$R1227,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1219,null,null,"Total",null,null,{"$f":"SUM(G1226:G1227)","v":-3704161.9425000004},{"$f":"SUM(H1226:H1227)","v":-3698912.5950307422},{"$f":"SUM(I1226:I1227)","v":0},0,0,-1321.4503177820152,-45.567252337310869,{"$f":"SUM(N1226:N1227)","v":-2961.8714019252061},{"$f":"SUM(O1226:O1227)","v":-723.0004037519991},-109.36140560954608,-24.302534579899127,-63.794153272235214,{"$f":"SUM(S1226:S1227)","v":-3704161.9425000004},0,null,{"$f":"SUM(V1226:V1227)","v":-3698912.5950307422},{"$f":"SUM(W1226:W1227)","v":0},0,0,0,{"$f":"SUM(AA1226:AA1227)","v":0},{"$f":"SUM(AB1226:AB1227)","v":0},0,0,0,{"$f":"SUM(AF1226:AF1227)","v":0},{"$f":"SUM(AG1226:AG1227)","v":0},0,0,0,{"$f":"SUM(AK1226:AK1227)","v":0},{"$f":"SUM(AL1226:AL1227)","v":0},{"$f":"SUM(AM1226:AM1227)","v":0},{"$f":"SUM(AN1226:AN1227)","v":0},0,{"$f":"SUM(AP1226:AP1227)","v":-1321.4503177820152},{"$f":"SUM(AQ1226:AQ1227)","v":0},{"$f":"SUM(AR1226:AR1227)","v":0},{"$f":"SUM(AS1226:AS1227)","v":0},0,{"$f":"SUM(AU1226:AU1227)","v":-45.567252337310869},{"$f":"SUM(AV1226:AV1227)","v":0},{"$f":"SUM(AW1226:AW1227)","v":0},{"$f":"SUM(AX1226:AX1227)","v":0},0,{"$f":"SUM(AZ1226:AZ1227)","v":-2961.8714019252061},{"$f":"SUM(BA1226:BA1227)","v":0},0,0,0,{"$f":"SUM(BE1226:BE1227)","v":-723.0004037519991},{"$f":"SUM(BF1226:BF1227)","v":0},0,0,0,{"$f":"SUM(BJ1226:BJ1227)","v":-109.36140560954608},{"$f":"SUM(BK1226:BK1227)","v":0},0,0,0,{"$f":"SUM(BO1226:BO1227)","v":-24.302534579899127},{"$f":"SUM(BP1226:BP1227)","v":0},{"$f":"SUM(BQ1226:BQ1227)","v":0},{"$f":"SUM(BR1226:BR1227)","v":0},0,{"$f":"SUM(BT1226:BT1227)","v":-63.794153272235214},{"$f":"SUM(BU1226:BU1227)","v":0},{"$f":"SUM(BV1226:BV1227)","v":0},{"$f":"SUM(BW1226:BW1227)","v":0},0,0]
[1220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1221,252,"Contributions in Aid of Construction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1222,null,null,"Wyoming",null,"GS",{"$f":"'ROR-Model'!W1217","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!D$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!E$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!F$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!G$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!H$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!I$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!J$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!K$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!L$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!M$9,FALSE)*$G1231","v":0},{"$f":"VLOOKUP($F1231,range,'COS Alloc Factors'!N$9,FALSE)*$G1231","v":0},{"$f":"'ROR-Model'!AE1217","v":0},0,"Distribution Plant",{"$f":"IF($U1231=$V$646,$H1231,0)","v":0},{"$f":"IF($U1231=$W$646,$H1231,0)","v":0},{"$f":"IF($U1231=$X$646,$H1231,0)+IF($U1231=$Y$646,$H1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1231=$Y$646,$H1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1231=$AA$646,$I1231,0)","v":0},{"$f":"IF($U1231=$AB$646,$I1231,0)","v":0},{"$f":"IF($U1231=$AC$646,$I1231,0)+IF($U1231=$AD$646,$I1231,0)*$X$643","v":0},{"$f":"IF($U1231=$AD$646,$I1231,0)*$Y$643","v":0},0,{"$f":"IF($U1231=$AF$646,$J1231,0)","v":0},{"$f":"IF($U1231=$AG$646,$J1231,0)","v":0},{"$f":"IF($U1231=$AH$646,$J1231,0)+IF($U1231=$AI$646,$J1231,0)*$X$643","v":0},{"$f":"IF($U1231=$AI$646,$J1231,0)*$Y$643","v":0},0,{"$f":"IF($U1231=$AK$646,$K1231,0)","v":0},{"$f":"IF($U1231=$AL$646,$K1231,0)","v":0},{"$f":"IF($U1231=$AM$646,$K1231,0)+IF($U1231=$AN$646,$K1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1231=$AN$646,$K1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1231=$AP$646,$L1231,0)","v":0},{"$f":"IF($U1231=$AQ$646,$L1231,0)","v":0},{"$f":"IF($U1231=$AR$646,$L1231,0)+IF($U1231=$AS$646,$L1231,0)*$X$643","v":0},{"$f":"IF($U1231=$AS$646,$L1231,0)*$Y$643","v":0},0,{"$f":"IF($U1231=$AU$646,$M1231,0)","v":0},{"$f":"IF($U1231=$AV$646,$M1231,0)","v":0},{"$f":"IF($U1231=$AW$646,$M1231,0)+IF($U1231=$AX$646,$M1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1231=$AX$646,$M1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1231=$AZ$646,$N1231,0)","v":0},{"$f":"IF($U1231=$BA$646,$N1231,0)","v":0},{"$f":"IF($U1231=$BB$646,$N1231,0)+IF($U1231=$BC$646,$N1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1231=$BC$646,$N1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1231=$BE$646,$O1231,0)","v":0},{"$f":"IF($U1231=$BF$646,$O1231,0)","v":0},{"$f":"IF($U1231=$BG$646,$O1231,0)+IF($U1231=$BH$646,$O1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1231=$BH$646,$O1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1231=$BJ$646,$P1231,0)","v":0},{"$f":"IF($U1231=$BK$646,$P1231,0)","v":0},{"$f":"IF($U1231=$BL$646,$P1231,0)+IF($U1231=$BM$646,$P1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1231=$BM$646,$P1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1231=$BO$646,$Q1231,0)","v":0},{"$f":"IF($U1231=$BP$646,$Q1231,0)","v":0},{"$f":"IF($U1231=$BQ$646,$Q1231,0)+IF($U1231=$BR$646,$Q1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1231=$BR$646,$Q1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1231=$BT$646,$R1231,0)","v":0},{"$f":"IF($U1231=$BU$646,$R1231,0)","v":0},{"$f":"IF($U1231=$BV$646,$R1231,0)+IF($U1231=$BW$646,$R1231,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1231=$BW$646,$R1231,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1223,null,null,"Utah",null,"GS",{"$f":"'ROR-Model'!W1218","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!D$9,FALSE)*$G1232","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!E$9,FALSE)*$G1232","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!F$9,FALSE)*$G1232","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!G$9,FALSE)*$G1232","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!H$9,FALSE)*$G1232","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!I$9,FALSE)*$G1232","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!J$9,FALSE)*$G1232","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!K$9,FALSE)*$G1232","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!L$9,FALSE)*$G1232","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!M$9,FALSE)*$G1232","v":0},{"$f":"VLOOKUP($F1232,range,'COS Alloc Factors'!N$9,FALSE)*$G1232","v":0},{"$f":"SUM(L1232:R1232)+H1232","v":0},0,"Distribution Plant",{"$f":"IF($U1232=$V$646,$H1232,0)","v":0},{"$f":"IF($U1232=$W$646,$H1232,0)","v":0},{"$f":"IF($U1232=$X$646,$H1232,0)+IF($U1232=$Y$646,$H1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1232=$Y$646,$H1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1232=$AA$646,$I1232,0)","v":0},{"$f":"IF($U1232=$AB$646,$I1232,0)","v":0},{"$f":"IF($U1232=$AC$646,$I1232,0)+IF($U1232=$AD$646,$I1232,0)*$X$643","v":0},{"$f":"IF($U1232=$AD$646,$I1232,0)*$Y$643","v":0},0,{"$f":"IF($U1232=$AF$646,$J1232,0)","v":0},{"$f":"IF($U1232=$AG$646,$J1232,0)","v":0},{"$f":"IF($U1232=$AH$646,$J1232,0)+IF($U1232=$AI$646,$J1232,0)*$X$643","v":0},{"$f":"IF($U1232=$AI$646,$J1232,0)*$Y$643","v":0},0,{"$f":"IF($U1232=$AK$646,$K1232,0)","v":0},{"$f":"IF($U1232=$AL$646,$K1232,0)","v":0},{"$f":"IF($U1232=$AM$646,$K1232,0)+IF($U1232=$AN$646,$K1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1232=$AN$646,$K1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1232=$AP$646,$L1232,0)","v":0},{"$f":"IF($U1232=$AQ$646,$L1232,0)","v":0},{"$f":"IF($U1232=$AR$646,$L1232,0)+IF($U1232=$AS$646,$L1232,0)*$X$643","v":0},{"$f":"IF($U1232=$AS$646,$L1232,0)*$Y$643","v":0},0,{"$f":"IF($U1232=$AU$646,$M1232,0)","v":0},{"$f":"IF($U1232=$AV$646,$M1232,0)","v":0},{"$f":"IF($U1232=$AW$646,$M1232,0)+IF($U1232=$AX$646,$M1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1232=$AX$646,$M1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1232=$AZ$646,$N1232,0)","v":0},{"$f":"IF($U1232=$BA$646,$N1232,0)","v":0},{"$f":"IF($U1232=$BB$646,$N1232,0)+IF($U1232=$BC$646,$N1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1232=$BC$646,$N1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1232=$BE$646,$O1232,0)","v":0},{"$f":"IF($U1232=$BF$646,$O1232,0)","v":0},{"$f":"IF($U1232=$BG$646,$O1232,0)+IF($U1232=$BH$646,$O1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1232=$BH$646,$O1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1232=$BJ$646,$P1232,0)","v":0},{"$f":"IF($U1232=$BK$646,$P1232,0)","v":0},{"$f":"IF($U1232=$BL$646,$P1232,0)+IF($U1232=$BM$646,$P1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1232=$BM$646,$P1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1232=$BO$646,$Q1232,0)","v":0},{"$f":"IF($U1232=$BP$646,$Q1232,0)","v":0},{"$f":"IF($U1232=$BQ$646,$Q1232,0)+IF($U1232=$BR$646,$Q1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1232=$BR$646,$Q1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1232=$BT$646,$R1232,0)","v":0},{"$f":"IF($U1232=$BU$646,$R1232,0)","v":0},{"$f":"IF($U1232=$BV$646,$R1232,0)+IF($U1232=$BW$646,$R1232,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1232=$BW$646,$R1232,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1224,null,null,"Total",null,null,{"$f":"SUM(G1232)","v":0},{"$f":"SUM(H1232)","v":0},{"$f":"SUM(I1232)","v":0},0,0,0,0,{"$f":"SUM(N1232)","v":0},{"$f":"SUM(O1232)","v":0},0,0,0,{"$f":"SUM(S1232)","v":0},0,null,{"$f":"SUM(V1232)","v":0},{"$f":"SUM(W1232)","v":0},0,0,0,{"$f":"SUM(AA1232)","v":0},{"$f":"SUM(AB1232)","v":0},0,0,0,{"$f":"SUM(AF1232)","v":0},{"$f":"SUM(AG1232)","v":0},0,0,0,{"$f":"SUM(AK1232)","v":0},{"$f":"SUM(AL1232)","v":0},{"$f":"SUM(AM1232)","v":0},{"$f":"SUM(AN1232)","v":0},0,{"$f":"SUM(AP1232)","v":0},{"$f":"SUM(AQ1232)","v":0},{"$f":"SUM(AR1232)","v":0},{"$f":"SUM(AS1232)","v":0},0,{"$f":"SUM(AU1232)","v":0},{"$f":"SUM(AV1232)","v":0},{"$f":"SUM(AW1232)","v":0},{"$f":"SUM(AX1232)","v":0},0,{"$f":"SUM(AZ1232)","v":0},{"$f":"SUM(BA1232)","v":0},0,0,0,{"$f":"SUM(BE1232)","v":0},{"$f":"SUM(BF1232)","v":0},0,0,0,{"$f":"SUM(BJ1232)","v":0},{"$f":"SUM(BK1232)","v":0},0,0,0,{"$f":"SUM(BO1232)","v":0},{"$f":"SUM(BP1232)","v":0},{"$f":"SUM(BQ1232)","v":0},{"$f":"SUM(BR1232)","v":0},0,{"$f":"SUM(BT1232)","v":0},{"$f":"SUM(BU1232)","v":0},{"$f":"SUM(BV1232)","v":0},{"$f":"SUM(BW1232)","v":0},0,0]
[1225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1226,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1227,null,null,"General",null,"Customers",{"$f":"'ROR-Model'!W1222","v":-122891.16099102053},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!D$9,FALSE)*$G1236","v":-122717.00596892476},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!E$9,FALSE)*$G1236","v":0},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!F$9,FALSE)*$G1236","v":0},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!G$9,FALSE)*$G1236","v":0},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!H$9,FALSE)*$G1236","v":-43.841107992860074},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!I$9,FALSE)*$G1236","v":-1.5117623445813819},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!J$9,FALSE)*$G1236","v":-98.264552397789814},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!K$9,FALSE)*$G1236","v":-23.986629200691258},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!L$9,FALSE)*$G1236","v":-3.6282296269953167},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!M$9,FALSE)*$G1236","v":-0.80627325044340359},{"$f":"VLOOKUP($F1236,range,'COS Alloc Factors'!N$9,FALSE)*$G1236","v":-2.1164672824139346},{"$f":"SUM(L1236:R1236)+H1236","v":-122891.16099102053},0,"Customer",{"$f":"IF($U1236=$V$646,$H1236,0)","v":-122717.00596892476},{"$f":"IF($U1236=$W$646,$H1236,0)","v":0},{"$f":"IF($U1236=$X$646,$H1236,0)+IF($U1236=$Y$646,$H1236,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1236=$Y$646,$H1236,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1236=$AA$646,$I1236,0)","v":0},{"$f":"IF($U1236=$AB$646,$I1236,0)","v":0},{"$f":"IF($U1236=$AC$646,$I1236,0)+IF($U1236=$AD$646,$I1236,0)*$X$643","v":0},{"$f":"IF($U1236=$AD$646,$I1236,0)*$Y$643","v":0},0,{"$f":"IF($U1236=$AF$646,$J1236,0)","v":0},{"$f":"IF($U1236=$AG$646,$J1236,0)","v":0},{"$f":"IF($U1236=$AH$646,$J1236,0)+IF($U1236=$AI$646,$J1236,0)*$X$643","v":0},{"$f":"IF($U1236=$AI$646,$J1236,0)*$Y$643","v":0},0,{"$f":"IF($U1236=$AK$646,$K1236,0)","v":0},{"$f":"IF($U1236=$AL$646,$K1236,0)","v":0},{"$f":"IF($U1236=$AM$646,$K1236,0)+IF($U1236=$AN$646,$K1236,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1236=$AN$646,$K1236,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1236=$AP$646,$L1236,0)","v":-43.841107992860074},{"$f":"IF($U1236=$AQ$646,$L1236,0)","v":0},{"$f":"IF($U1236=$AR$646,$L1236,0)+IF($U1236=$AS$646,$L1236,0)*$X$643","v":0},{"$f":"IF($U1236=$AS$646,$L1236,0)*$Y$643","v":0},0,{"$f":"IF($U1236=$AU$646,$M1236,0)","v":-1.5117623445813819},{"$f":"IF($U1236=$AV$646,$M1236,0)","v":0},{"$f":"IF($U1236=$AW$646,$M1236,0)+IF($U1236=$AX$646,$M1236,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1236=$AX$646,$M1236,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1236=$AZ$646,$N1236,0)","v":-98.264552397789814},{"$f":"IF($U1236=$BA$646,$N1236,0)","v":0},{"$f":"IF($U1236=$BB$646,$N1236,0)+IF($U1236=$BC$646,$N1236,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1236=$BC$646,$N1236,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1236=$BE$646,$O1236,0)","v":-23.986629200691258},{"$f":"IF($U1236=$BF$646,$O1236,0)","v":0},{"$f":"IF($U1236=$BG$646,$O1236,0)+IF($U1236=$BH$646,$O1236,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1236=$BH$646,$O1236,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1236=$BJ$646,$P1236,0)","v":-3.6282296269953167},{"$f":"IF($U1236=$BK$646,$P1236,0)","v":0},{"$f":"IF($U1236=$BL$646,$P1236,0)+IF($U1236=$BM$646,$P1236,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1236=$BM$646,$P1236,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1236=$BO$646,$Q1236,0)","v":-0.80627325044340359},{"$f":"IF($U1236=$BP$646,$Q1236,0)","v":0},{"$f":"IF($U1236=$BQ$646,$Q1236,0)+IF($U1236=$BR$646,$Q1236,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1236=$BR$646,$Q1236,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1236=$BT$646,$R1236,0)","v":-2.1164672824139346},{"$f":"IF($U1236=$BU$646,$R1236,0)","v":0},{"$f":"IF($U1236=$BV$646,$R1236,0)+IF($U1236=$BW$646,$R1236,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1236=$BW$646,$R1236,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1228,null,null,"Total",null,null,{"$f":"SUM(G1236)","v":-122891.16099102053},{"$f":"SUM(H1236)","v":-122717.00596892476},{"$f":"SUM(I1236)","v":0},0,0,-43.841107992860074,-1.5117623445813819,{"$f":"SUM(N1236)","v":-98.264552397789814},{"$f":"SUM(O1236)","v":-23.986629200691258},-3.6282296269953167,-0.80627325044340359,-2.1164672824139346,{"$f":"SUM(S1236)","v":-122891.16099102053},0,null,{"$f":"SUM(V1236)","v":-122717.00596892476},{"$f":"SUM(W1236)","v":0},0,0,0,{"$f":"SUM(AA1236)","v":0},{"$f":"SUM(AB1236)","v":0},0,0,0,{"$f":"SUM(AF1236)","v":0},{"$f":"SUM(AG1236)","v":0},0,0,0,{"$f":"SUM(AK1236)","v":0},{"$f":"SUM(AL1236)","v":0},{"$f":"SUM(AM1236)","v":0},{"$f":"SUM(AN1236)","v":0},0,{"$f":"SUM(AP1236)","v":-43.841107992860074},{"$f":"SUM(AQ1236)","v":0},{"$f":"SUM(AR1236)","v":0},{"$f":"SUM(AS1236)","v":0},0,{"$f":"SUM(AU1236)","v":-1.5117623445813819},{"$f":"SUM(AV1236)","v":0},{"$f":"SUM(AW1236)","v":0},{"$f":"SUM(AX1236)","v":0},0,{"$f":"SUM(AZ1236)","v":-98.264552397789814},{"$f":"SUM(BA1236)","v":0},0,0,0,{"$f":"SUM(BE1236)","v":-23.986629200691258},{"$f":"SUM(BF1236)","v":0},0,0,0,{"$f":"SUM(BJ1236)","v":-3.6282296269953167},{"$f":"SUM(BK1236)","v":0},0,0,0,{"$f":"SUM(BO1236)","v":-0.80627325044340359},{"$f":"SUM(BP1236)","v":0},{"$f":"SUM(BQ1236)","v":0},{"$f":"SUM(BR1236)","v":0},0,{"$f":"SUM(BT1236)","v":-2.1164672824139346},{"$f":"SUM(BU1236)","v":0},{"$f":"SUM(BV1236)","v":0},{"$f":"SUM(BW1236)","v":0},0,0]
[1229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1230,255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1231,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1226","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!D$9,FALSE)*$G1240","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!E$9,FALSE)*$G1240","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!F$9,FALSE)*$G1240","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!G$9,FALSE)*$G1240","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!H$9,FALSE)*$G1240","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!I$9,FALSE)*$G1240","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!J$9,FALSE)*$G1240","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!K$9,FALSE)*$G1240","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!L$9,FALSE)*$G1240","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!M$9,FALSE)*$G1240","v":0},{"$f":"VLOOKUP($F1240,range,'COS Alloc Factors'!N$9,FALSE)*$G1240","v":0},{"$f":"SUM(L1240:R1240)+H1240","v":0},0,"Throughput",{"$f":"IF($U1240=$V$646,$H1240,0)","v":0},{"$f":"IF($U1240=$W$646,$H1240,0)","v":0},{"$f":"IF($U1240=$X$646,$H1240,0)+IF($U1240=$Y$646,$H1240,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1240=$Y$646,$H1240,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1240=$AA$646,$I1240,0)","v":0},{"$f":"IF($U1240=$AB$646,$I1240,0)","v":0},{"$f":"IF($U1240=$AC$646,$I1240,0)+IF($U1240=$AD$646,$I1240,0)*$X$643","v":0},{"$f":"IF($U1240=$AD$646,$I1240,0)*$Y$643","v":0},0,{"$f":"IF($U1240=$AF$646,$J1240,0)","v":0},{"$f":"IF($U1240=$AG$646,$J1240,0)","v":0},{"$f":"IF($U1240=$AH$646,$J1240,0)+IF($U1240=$AI$646,$J1240,0)*$X$643","v":0},{"$f":"IF($U1240=$AI$646,$J1240,0)*$Y$643","v":0},0,{"$f":"IF($U1240=$AK$646,$K1240,0)","v":0},{"$f":"IF($U1240=$AL$646,$K1240,0)","v":0},{"$f":"IF($U1240=$AM$646,$K1240,0)+IF($U1240=$AN$646,$K1240,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1240=$AN$646,$K1240,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1240=$AP$646,$L1240,0)","v":0},{"$f":"IF($U1240=$AQ$646,$L1240,0)","v":0},{"$f":"IF($U1240=$AR$646,$L1240,0)+IF($U1240=$AS$646,$L1240,0)*$X$643","v":0},{"$f":"IF($U1240=$AS$646,$L1240,0)*$Y$643","v":0},0,{"$f":"IF($U1240=$AU$646,$M1240,0)","v":0},{"$f":"IF($U1240=$AV$646,$M1240,0)","v":0},{"$f":"IF($U1240=$AW$646,$M1240,0)+IF($U1240=$AX$646,$M1240,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1240=$AX$646,$M1240,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1240=$AZ$646,$N1240,0)","v":0},{"$f":"IF($U1240=$BA$646,$N1240,0)","v":0},{"$f":"IF($U1240=$BB$646,$N1240,0)+IF($U1240=$BC$646,$N1240,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1240=$BC$646,$N1240,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1240=$BE$646,$O1240,0)","v":0},{"$f":"IF($U1240=$BF$646,$O1240,0)","v":0},{"$f":"IF($U1240=$BG$646,$O1240,0)+IF($U1240=$BH$646,$O1240,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1240=$BH$646,$O1240,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1240=$BJ$646,$P1240,0)","v":0},{"$f":"IF($U1240=$BK$646,$P1240,0)","v":0},{"$f":"IF($U1240=$BL$646,$P1240,0)+IF($U1240=$BM$646,$P1240,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1240=$BM$646,$P1240,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1240=$BO$646,$Q1240,0)","v":0},{"$f":"IF($U1240=$BP$646,$Q1240,0)","v":0},{"$f":"IF($U1240=$BQ$646,$Q1240,0)+IF($U1240=$BR$646,$Q1240,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1240=$BR$646,$Q1240,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1240=$BT$646,$R1240,0)","v":0},{"$f":"IF($U1240=$BU$646,$R1240,0)","v":0},{"$f":"IF($U1240=$BV$646,$R1240,0)+IF($U1240=$BW$646,$R1240,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1240=$BW$646,$R1240,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1232,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1227","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!D$9,FALSE)*$G1241","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!E$9,FALSE)*$G1241","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!F$9,FALSE)*$G1241","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!G$9,FALSE)*$G1241","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!H$9,FALSE)*$G1241","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!I$9,FALSE)*$G1241","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!J$9,FALSE)*$G1241","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!K$9,FALSE)*$G1241","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!L$9,FALSE)*$G1241","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!M$9,FALSE)*$G1241","v":0},{"$f":"VLOOKUP($F1241,range,'COS Alloc Factors'!N$9,FALSE)*$G1241","v":0},{"$f":"SUM(L1241:R1241)+H1241","v":0},0,"Distribution Plant",{"$f":"IF($U1241=$V$646,$H1241,0)","v":0},{"$f":"IF($U1241=$W$646,$H1241,0)","v":0},{"$f":"IF($U1241=$X$646,$H1241,0)+IF($U1241=$Y$646,$H1241,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1241=$Y$646,$H1241,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1241=$AA$646,$I1241,0)","v":0},{"$f":"IF($U1241=$AB$646,$I1241,0)","v":0},{"$f":"IF($U1241=$AC$646,$I1241,0)+IF($U1241=$AD$646,$I1241,0)*$X$643","v":0},{"$f":"IF($U1241=$AD$646,$I1241,0)*$Y$643","v":0},0,{"$f":"IF($U1241=$AF$646,$J1241,0)","v":0},{"$f":"IF($U1241=$AG$646,$J1241,0)","v":0},{"$f":"IF($U1241=$AH$646,$J1241,0)+IF($U1241=$AI$646,$J1241,0)*$X$643","v":0},{"$f":"IF($U1241=$AI$646,$J1241,0)*$Y$643","v":0},0,{"$f":"IF($U1241=$AK$646,$K1241,0)","v":0},{"$f":"IF($U1241=$AL$646,$K1241,0)","v":0},{"$f":"IF($U1241=$AM$646,$K1241,0)+IF($U1241=$AN$646,$K1241,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1241=$AN$646,$K1241,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1241=$AP$646,$L1241,0)","v":0},{"$f":"IF($U1241=$AQ$646,$L1241,0)","v":0},{"$f":"IF($U1241=$AR$646,$L1241,0)+IF($U1241=$AS$646,$L1241,0)*$X$643","v":0},{"$f":"IF($U1241=$AS$646,$L1241,0)*$Y$643","v":0},0,{"$f":"IF($U1241=$AU$646,$M1241,0)","v":0},{"$f":"IF($U1241=$AV$646,$M1241,0)","v":0},{"$f":"IF($U1241=$AW$646,$M1241,0)+IF($U1241=$AX$646,$M1241,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1241=$AX$646,$M1241,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1241=$AZ$646,$N1241,0)","v":0},{"$f":"IF($U1241=$BA$646,$N1241,0)","v":0},{"$f":"IF($U1241=$BB$646,$N1241,0)+IF($U1241=$BC$646,$N1241,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1241=$BC$646,$N1241,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1241=$BE$646,$O1241,0)","v":0},{"$f":"IF($U1241=$BF$646,$O1241,0)","v":0},{"$f":"IF($U1241=$BG$646,$O1241,0)+IF($U1241=$BH$646,$O1241,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1241=$BH$646,$O1241,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1241=$BJ$646,$P1241,0)","v":0},{"$f":"IF($U1241=$BK$646,$P1241,0)","v":0},{"$f":"IF($U1241=$BL$646,$P1241,0)+IF($U1241=$BM$646,$P1241,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1241=$BM$646,$P1241,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1241=$BO$646,$Q1241,0)","v":0},{"$f":"IF($U1241=$BP$646,$Q1241,0)","v":0},{"$f":"IF($U1241=$BQ$646,$Q1241,0)+IF($U1241=$BR$646,$Q1241,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1241=$BR$646,$Q1241,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1241=$BT$646,$R1241,0)","v":0},{"$f":"IF($U1241=$BU$646,$R1241,0)","v":0},{"$f":"IF($U1241=$BV$646,$R1241,0)+IF($U1241=$BW$646,$R1241,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1241=$BW$646,$R1241,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1233,null,null,"Distribution - Utah",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1228","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!D$9,FALSE)*$G1242","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!E$9,FALSE)*$G1242","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!F$9,FALSE)*$G1242","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!G$9,FALSE)*$G1242","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!H$9,FALSE)*$G1242","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!I$9,FALSE)*$G1242","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!J$9,FALSE)*$G1242","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!K$9,FALSE)*$G1242","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!L$9,FALSE)*$G1242","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!M$9,FALSE)*$G1242","v":0},{"$f":"VLOOKUP($F1242,range,'COS Alloc Factors'!N$9,FALSE)*$G1242","v":0},{"$f":"SUM(L1242:R1242)+H1242","v":0},0,"Distribution Plant",{"$f":"IF($U1242=$V$646,$H1242,0)","v":0},{"$f":"IF($U1242=$W$646,$H1242,0)","v":0},{"$f":"IF($U1242=$X$646,$H1242,0)+IF($U1242=$Y$646,$H1242,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1242=$Y$646,$H1242,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},{"$f":"SUM(V1242:Y1242)-H1242","v":0},{"$f":"IF($U1242=$AA$646,$I1242,0)","v":0},{"$f":"IF($U1242=$AB$646,$I1242,0)","v":0},{"$f":"IF($U1242=$AC$646,$I1242,0)+IF($U1242=$AD$646,$I1242,0)*$X$643","v":0},{"$f":"IF($U1242=$AD$646,$I1242,0)*$Y$643","v":0},0,{"$f":"IF($U1242=$AF$646,$J1242,0)","v":0},{"$f":"IF($U1242=$AG$646,$J1242,0)","v":0},{"$f":"IF($U1242=$AH$646,$J1242,0)+IF($U1242=$AI$646,$J1242,0)*$X$643","v":0},{"$f":"IF($U1242=$AI$646,$J1242,0)*$Y$643","v":0},0,{"$f":"IF($U1242=$AK$646,$K1242,0)","v":0},{"$f":"IF($U1242=$AL$646,$K1242,0)","v":0},{"$f":"IF($U1242=$AM$646,$K1242,0)+IF($U1242=$AN$646,$K1242,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1242=$AN$646,$K1242,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1242:AN1242)-K1242","v":0},{"$f":"IF($U1242=$AP$646,$L1242,0)","v":0},{"$f":"IF($U1242=$AQ$646,$L1242,0)","v":0},{"$f":"IF($U1242=$AR$646,$L1242,0)+IF($U1242=$AS$646,$L1242,0)*$X$643","v":0},{"$f":"IF($U1242=$AS$646,$L1242,0)*$Y$643","v":0},{"$f":"SUM(AP1242:AS1242)-L1242","v":0},{"$f":"IF($U1242=$AU$646,$M1242,0)","v":0},{"$f":"IF($U1242=$AV$646,$M1242,0)","v":0},{"$f":"IF($U1242=$AW$646,$M1242,0)+IF($U1242=$AX$646,$M1242,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1242=$AX$646,$M1242,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1242:AX1242)-M1242","v":0},{"$f":"IF($U1242=$AZ$646,$N1242,0)","v":0},{"$f":"IF($U1242=$BA$646,$N1242,0)","v":0},{"$f":"IF($U1242=$BB$646,$N1242,0)+IF($U1242=$BC$646,$N1242,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1242=$BC$646,$N1242,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1242=$BE$646,$O1242,0)","v":0},{"$f":"IF($U1242=$BF$646,$O1242,0)","v":0},{"$f":"IF($U1242=$BG$646,$O1242,0)+IF($U1242=$BH$646,$O1242,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1242=$BH$646,$O1242,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1242=$BJ$646,$P1242,0)","v":0},{"$f":"IF($U1242=$BK$646,$P1242,0)","v":0},{"$f":"IF($U1242=$BL$646,$P1242,0)+IF($U1242=$BM$646,$P1242,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1242=$BM$646,$P1242,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1242=$BO$646,$Q1242,0)","v":0},{"$f":"IF($U1242=$BP$646,$Q1242,0)","v":0},{"$f":"IF($U1242=$BQ$646,$Q1242,0)+IF($U1242=$BR$646,$Q1242,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1242=$BR$646,$Q1242,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO1242:BR1242)-Q1242","v":0},{"$f":"IF($U1242=$BT$646,$R1242,0)","v":0},{"$f":"IF($U1242=$BU$646,$R1242,0)","v":0},{"$f":"IF($U1242=$BV$646,$R1242,0)+IF($U1242=$BW$646,$R1242,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1242=$BW$646,$R1242,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT1242:BW1242)-R1242","v":0},0]
[1234,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1229","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!D$9,FALSE)*$G1243","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!E$9,FALSE)*$G1243","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!F$9,FALSE)*$G1243","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!G$9,FALSE)*$G1243","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!H$9,FALSE)*$G1243","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!I$9,FALSE)*$G1243","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!J$9,FALSE)*$G1243","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!K$9,FALSE)*$G1243","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!L$9,FALSE)*$G1243","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!M$9,FALSE)*$G1243","v":0},{"$f":"VLOOKUP($F1243,range,'COS Alloc Factors'!N$9,FALSE)*$G1243","v":0},{"$f":"SUM(L1243:R1243)+H1243","v":0},0,"Customer",{"$f":"IF($U1243=$V$646,$H1243,0)","v":0},{"$f":"IF($U1243=$W$646,$H1243,0)","v":0},{"$f":"IF($U1243=$X$646,$H1243,0)+IF($U1243=$Y$646,$H1243,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1243=$Y$646,$H1243,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1243=$AA$646,$I1243,0)","v":0},{"$f":"IF($U1243=$AB$646,$I1243,0)","v":0},{"$f":"IF($U1243=$AC$646,$I1243,0)+IF($U1243=$AD$646,$I1243,0)*$X$643","v":0},{"$f":"IF($U1243=$AD$646,$I1243,0)*$Y$643","v":0},0,{"$f":"IF($U1243=$AF$646,$J1243,0)","v":0},{"$f":"IF($U1243=$AG$646,$J1243,0)","v":0},{"$f":"IF($U1243=$AH$646,$J1243,0)+IF($U1243=$AI$646,$J1243,0)*$X$643","v":0},{"$f":"IF($U1243=$AI$646,$J1243,0)*$Y$643","v":0},0,{"$f":"IF($U1243=$AK$646,$K1243,0)","v":0},{"$f":"IF($U1243=$AL$646,$K1243,0)","v":0},{"$f":"IF($U1243=$AM$646,$K1243,0)+IF($U1243=$AN$646,$K1243,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1243=$AN$646,$K1243,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1243=$AP$646,$L1243,0)","v":0},{"$f":"IF($U1243=$AQ$646,$L1243,0)","v":0},{"$f":"IF($U1243=$AR$646,$L1243,0)+IF($U1243=$AS$646,$L1243,0)*$X$643","v":0},{"$f":"IF($U1243=$AS$646,$L1243,0)*$Y$643","v":0},0,{"$f":"IF($U1243=$AU$646,$M1243,0)","v":0},{"$f":"IF($U1243=$AV$646,$M1243,0)","v":0},{"$f":"IF($U1243=$AW$646,$M1243,0)+IF($U1243=$AX$646,$M1243,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1243=$AX$646,$M1243,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1243=$AZ$646,$N1243,0)","v":0},{"$f":"IF($U1243=$BA$646,$N1243,0)","v":0},{"$f":"IF($U1243=$BB$646,$N1243,0)+IF($U1243=$BC$646,$N1243,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1243=$BC$646,$N1243,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1243=$BE$646,$O1243,0)","v":0},{"$f":"IF($U1243=$BF$646,$O1243,0)","v":0},{"$f":"IF($U1243=$BG$646,$O1243,0)+IF($U1243=$BH$646,$O1243,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1243=$BH$646,$O1243,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1243=$BJ$646,$P1243,0)","v":0},{"$f":"IF($U1243=$BK$646,$P1243,0)","v":0},{"$f":"IF($U1243=$BL$646,$P1243,0)+IF($U1243=$BM$646,$P1243,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1243=$BM$646,$P1243,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1243=$BO$646,$Q1243,0)","v":0},{"$f":"IF($U1243=$BP$646,$Q1243,0)","v":0},{"$f":"IF($U1243=$BQ$646,$Q1243,0)+IF($U1243=$BR$646,$Q1243,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1243=$BR$646,$Q1243,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1243=$BT$646,$R1243,0)","v":0},{"$f":"IF($U1243=$BU$646,$R1243,0)","v":0},{"$f":"IF($U1243=$BV$646,$R1243,0)+IF($U1243=$BW$646,$R1243,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1243=$BW$646,$R1243,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1235,null,null,"Total",null,null,{"$f":"SUM(G1240:G1243)","v":0},{"$f":"SUM(H1240:H1243)","v":0},{"$f":"SUM(I1240:I1243)","v":0},0,0,0,0,{"$f":"SUM(N1240:N1243)","v":0},{"$f":"SUM(O1240:O1243)","v":0},0,0,0,{"$f":"SUM(S1240:S1243)","v":0},0,null,{"$f":"SUM(V1240:V1243)","v":0},{"$f":"SUM(W1240:W1243)","v":0},0,0,0,{"$f":"SUM(AA1240:AA1243)","v":0},{"$f":"SUM(AB1240:AB1243)","v":0},0,0,0,{"$f":"SUM(AF1240:AF1243)","v":0},{"$f":"SUM(AG1240:AG1243)","v":0},0,0,0,{"$f":"SUM(AK1240:AK1243)","v":0},{"$f":"SUM(AL1240:AL1243)","v":0},{"$f":"SUM(AM1240:AM1243)","v":0},{"$f":"SUM(AN1240:AN1243)","v":0},0,{"$f":"SUM(AP1240:AP1243)","v":0},{"$f":"SUM(AQ1240:AQ1243)","v":0},{"$f":"SUM(AR1240:AR1243)","v":0},{"$f":"SUM(AS1240:AS1243)","v":0},0,{"$f":"SUM(AU1240:AU1243)","v":0},{"$f":"SUM(AV1240:AV1243)","v":0},{"$f":"SUM(AW1240:AW1243)","v":0},{"$f":"SUM(AX1240:AX1243)","v":0},0,{"$f":"SUM(AZ1240:AZ1243)","v":0},{"$f":"SUM(BA1240:BA1243)","v":0},0,0,0,{"$f":"SUM(BE1240:BE1243)","v":0},{"$f":"SUM(BF1240:BF1243)","v":0},0,0,0,{"$f":"SUM(BJ1240:BJ1243)","v":0},{"$f":"SUM(BK1240:BK1243)","v":0},0,0,0,{"$f":"SUM(BO1240:BO1243)","v":0},{"$f":"SUM(BP1240:BP1243)","v":0},{"$f":"SUM(BQ1240:BQ1243)","v":0},{"$f":"SUM(BR1240:BR1243)","v":0},0,{"$f":"SUM(BT1240:BT1243)","v":0},{"$f":"SUM(BU1240:BU1243)","v":0},{"$f":"SUM(BV1240:BV1243)","v":0},{"$f":"SUM(BW1240:BW1243)","v":0},0,0]
[1236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1237,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1238,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1233","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!D$9,FALSE)*$G1247","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!E$9,FALSE)*$G1247","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!F$9,FALSE)*$G1247","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!G$9,FALSE)*$G1247","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!H$9,FALSE)*$G1247","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!I$9,FALSE)*$G1247","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!J$9,FALSE)*$G1247","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!K$9,FALSE)*$G1247","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!L$9,FALSE)*$G1247","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!M$9,FALSE)*$G1247","v":0},{"$f":"VLOOKUP($F1247,range,'COS Alloc Factors'!N$9,FALSE)*$G1247","v":0},{"$f":"SUM(L1247:R1247)+H1247","v":0},0,"Throughput",{"$f":"IF($U1247=$V$646,$H1247,0)","v":0},{"$f":"IF($U1247=$W$646,$H1247,0)","v":0},{"$f":"IF($U1247=$X$646,$H1247,0)+IF($U1247=$Y$646,$H1247,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1247=$Y$646,$H1247,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1247=$AA$646,$I1247,0)","v":0},{"$f":"IF($U1247=$AB$646,$I1247,0)","v":0},{"$f":"IF($U1247=$AC$646,$I1247,0)+IF($U1247=$AD$646,$I1247,0)*$X$643","v":0},{"$f":"IF($U1247=$AD$646,$I1247,0)*$Y$643","v":0},0,{"$f":"IF($U1247=$AF$646,$J1247,0)","v":0},{"$f":"IF($U1247=$AG$646,$J1247,0)","v":0},{"$f":"IF($U1247=$AH$646,$J1247,0)+IF($U1247=$AI$646,$J1247,0)*$X$643","v":0},{"$f":"IF($U1247=$AI$646,$J1247,0)*$Y$643","v":0},0,{"$f":"IF($U1247=$AK$646,$K1247,0)","v":0},{"$f":"IF($U1247=$AL$646,$K1247,0)","v":0},{"$f":"IF($U1247=$AM$646,$K1247,0)+IF($U1247=$AN$646,$K1247,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1247=$AN$646,$K1247,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1247=$AP$646,$L1247,0)","v":0},{"$f":"IF($U1247=$AQ$646,$L1247,0)","v":0},{"$f":"IF($U1247=$AR$646,$L1247,0)+IF($U1247=$AS$646,$L1247,0)*$X$643","v":0},{"$f":"IF($U1247=$AS$646,$L1247,0)*$Y$643","v":0},0,{"$f":"IF($U1247=$AU$646,$M1247,0)","v":0},{"$f":"IF($U1247=$AV$646,$M1247,0)","v":0},{"$f":"IF($U1247=$AW$646,$M1247,0)+IF($U1247=$AX$646,$M1247,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1247=$AX$646,$M1247,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1247=$AZ$646,$N1247,0)","v":0},{"$f":"IF($U1247=$BA$646,$N1247,0)","v":0},{"$f":"IF($U1247=$BB$646,$N1247,0)+IF($U1247=$BC$646,$N1247,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1247=$BC$646,$N1247,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1247=$BE$646,$O1247,0)","v":0},{"$f":"IF($U1247=$BF$646,$O1247,0)","v":0},{"$f":"IF($U1247=$BG$646,$O1247,0)+IF($U1247=$BH$646,$O1247,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1247=$BH$646,$O1247,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},{"$f":"SUM(BE1247:BH1247)-O1247","v":0},{"$f":"IF($U1247=$BJ$646,$P1247,0)","v":0},{"$f":"IF($U1247=$BK$646,$P1247,0)","v":0},{"$f":"IF($U1247=$BL$646,$P1247,0)+IF($U1247=$BM$646,$P1247,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1247=$BM$646,$P1247,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1247=$BO$646,$Q1247,0)","v":0},{"$f":"IF($U1247=$BP$646,$Q1247,0)","v":0},{"$f":"IF($U1247=$BQ$646,$Q1247,0)+IF($U1247=$BR$646,$Q1247,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1247=$BR$646,$Q1247,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1247=$BT$646,$R1247,0)","v":0},{"$f":"IF($U1247=$BU$646,$R1247,0)","v":0},{"$f":"IF($U1247=$BV$646,$R1247,0)+IF($U1247=$BW$646,$R1247,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1247=$BW$646,$R1247,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1239,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1234","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!D$9,FALSE)*$G1248","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!E$9,FALSE)*$G1248","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!F$9,FALSE)*$G1248","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!G$9,FALSE)*$G1248","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!H$9,FALSE)*$G1248","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!I$9,FALSE)*$G1248","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!J$9,FALSE)*$G1248","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!K$9,FALSE)*$G1248","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!L$9,FALSE)*$G1248","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!M$9,FALSE)*$G1248","v":0},{"$f":"VLOOKUP($F1248,range,'COS Alloc Factors'!N$9,FALSE)*$G1248","v":0},{"$f":"SUM(L1248:R1248)+H1248","v":0},0,"Distribution Plant",{"$f":"IF($U1248=$V$646,$H1248,0)","v":0},{"$f":"IF($U1248=$W$646,$H1248,0)","v":0},{"$f":"IF($U1248=$X$646,$H1248,0)+IF($U1248=$Y$646,$H1248,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1248=$Y$646,$H1248,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1248=$AA$646,$I1248,0)","v":0},{"$f":"IF($U1248=$AB$646,$I1248,0)","v":0},{"$f":"IF($U1248=$AC$646,$I1248,0)+IF($U1248=$AD$646,$I1248,0)*$X$643","v":0},{"$f":"IF($U1248=$AD$646,$I1248,0)*$Y$643","v":0},0,{"$f":"IF($U1248=$AF$646,$J1248,0)","v":0},{"$f":"IF($U1248=$AG$646,$J1248,0)","v":0},{"$f":"IF($U1248=$AH$646,$J1248,0)+IF($U1248=$AI$646,$J1248,0)*$X$643","v":0},{"$f":"IF($U1248=$AI$646,$J1248,0)*$Y$643","v":0},0,{"$f":"IF($U1248=$AK$646,$K1248,0)","v":0},{"$f":"IF($U1248=$AL$646,$K1248,0)","v":0},{"$f":"IF($U1248=$AM$646,$K1248,0)+IF($U1248=$AN$646,$K1248,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1248=$AN$646,$K1248,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1248=$AP$646,$L1248,0)","v":0},{"$f":"IF($U1248=$AQ$646,$L1248,0)","v":0},{"$f":"IF($U1248=$AR$646,$L1248,0)+IF($U1248=$AS$646,$L1248,0)*$X$643","v":0},{"$f":"IF($U1248=$AS$646,$L1248,0)*$Y$643","v":0},0,{"$f":"IF($U1248=$AU$646,$M1248,0)","v":0},{"$f":"IF($U1248=$AV$646,$M1248,0)","v":0},{"$f":"IF($U1248=$AW$646,$M1248,0)+IF($U1248=$AX$646,$M1248,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1248=$AX$646,$M1248,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1248=$AZ$646,$N1248,0)","v":0},{"$f":"IF($U1248=$BA$646,$N1248,0)","v":0},{"$f":"IF($U1248=$BB$646,$N1248,0)+IF($U1248=$BC$646,$N1248,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1248=$BC$646,$N1248,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1248=$BE$646,$O1248,0)","v":0},{"$f":"IF($U1248=$BF$646,$O1248,0)","v":0},{"$f":"IF($U1248=$BG$646,$O1248,0)+IF($U1248=$BH$646,$O1248,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1248=$BH$646,$O1248,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1248=$BJ$646,$P1248,0)","v":0},{"$f":"IF($U1248=$BK$646,$P1248,0)","v":0},{"$f":"IF($U1248=$BL$646,$P1248,0)+IF($U1248=$BM$646,$P1248,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1248=$BM$646,$P1248,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1248=$BO$646,$Q1248,0)","v":0},{"$f":"IF($U1248=$BP$646,$Q1248,0)","v":0},{"$f":"IF($U1248=$BQ$646,$Q1248,0)+IF($U1248=$BR$646,$Q1248,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1248=$BR$646,$Q1248,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1248=$BT$646,$R1248,0)","v":0},{"$f":"IF($U1248=$BU$646,$R1248,0)","v":0},{"$f":"IF($U1248=$BV$646,$R1248,0)+IF($U1248=$BW$646,$R1248,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1248=$BW$646,$R1248,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1240,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1235","v":0},{"$f":"'Dist Plant'!F132","v":0},{"$f":"'Dist Plant'!G132","v":0},{"$f":"'Dist Plant'!H132","v":0},{"$f":"'Dist Plant'!I132","v":0},{"$f":"'Dist Plant'!J132","v":0},{"$f":"'Dist Plant'!K132*M8","v":0},{"$f":"'Dist Plant'!L132","v":0},{"$f":"'Dist Plant'!M132","v":0},{"$f":"'Dist Plant'!N132","v":0},{"$f":"'Dist Plant'!O132","v":0},{"$f":"'Dist Plant'!P132","v":0},{"$f":"SUM(L1249:R1249)+H1249","v":0},0,"\"Dist Plant\" Tab",{"$f":"IF($U1249=$V$646,$H1249,0)","v":0},{"$f":"'Dist Plant'!F119","v":0},{"$f":"'Dist Plant'!F125","v":0},{"$f":"'Dist Plant'!F130","v":0},0,{"$f":"IF($U1249=$V$646,$H1249,0)","v":0},{"$f":"'Dist Plant'!G119","v":0},{"$f":"'Dist Plant'!G125","v":0},{"$f":"'Dist Plant'!G130","v":0},0,{"$f":"IF($U1249=$V$646,$H1249,0)","v":0},{"$f":"'Dist Plant'!H119","v":0},{"$f":"'Dist Plant'!H125","v":0},{"$f":"'Dist Plant'!H130","v":0},0,{"$f":"IF($U1249=$AK$646,$K1249,0)","v":0},{"$f":"'Dist Plant'!I119","v":0},{"$f":"'Dist Plant'!I125","v":0},{"$f":"'Dist Plant'!I130","v":0},0,{"$f":"IF($U1249=$AP$646,$L1249,0)","v":0},{"$f":"'Dist Plant'!J119","v":0},{"$f":"'Dist Plant'!J125","v":0},{"$f":"'Dist Plant'!J130","v":0},0,{"$f":"IF($U1249=$AU$646,$M1249,0)*$M$8","v":0},{"$f":"'Dist Plant'!K119*$M$8","v":0},{"$f":"'Dist Plant'!K125*$M$8","v":0},{"$f":"'Dist Plant'!K130*$M$8","v":0},0,{"$f":"IF($U1249=$AZ$646,$N1249,0)","v":0},{"$f":"'Dist Plant'!L119","v":0},{"$f":"'Dist Plant'!L125","v":0},{"$f":"'Dist Plant'!L130","v":0},0,0,{"$f":"'Dist Plant'!M119","v":0},{"$f":"'Dist Plant'!M125","v":0},{"$f":"'Dist Plant'!M130","v":0},0,{"$f":"IF($U1249=$BJ$646,$P1249,0)","v":0},{"$f":"'Dist Plant'!N119","v":0},{"$f":"'Dist Plant'!N125","v":0},{"$f":"'Dist Plant'!N130","v":0},0,{"$f":"IF($U1249=$BO$646,$Q1249,0)","v":0},{"$f":"'Dist Plant'!O119","v":0},{"$f":"'Dist Plant'!O125","v":0},{"$f":"'Dist Plant'!O130","v":0},0,{"$f":"IF($U1249=$BT$646,$R1249,0)","v":0},{"$f":"'Dist Plant'!P119","v":0},{"$f":"'Dist Plant'!P125","v":0},{"$f":"'Dist Plant'!P130","v":0},0,0]
[1241,null,null,"Storage",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1236","v":-8127470.7690155488},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!D$9,FALSE)*$G1250","v":-7975839.5110805966},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!E$9,FALSE)*$G1250","v":0},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!F$9,FALSE)*$G1250","v":0},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!G$9,FALSE)*$G1250","v":0},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!H$9,FALSE)*$G1250","v":-151631.2579349528},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!I$9,FALSE)*$G1250","v":0},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!J$9,FALSE)*$G1250","v":0},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!K$9,FALSE)*$G1250","v":0},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!L$9,FALSE)*$G1250","v":0},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!M$9,FALSE)*$G1250","v":0},{"$f":"VLOOKUP($F1250,range,'COS Alloc Factors'!N$9,FALSE)*$G1250","v":0},{"$f":"SUM(L1250:R1250)+H1250","v":-8127470.7690155497},0,"Distribution Plant",{"$f":"IF($U1250=$V$646,$H1250,0)","v":0},{"$f":"IF($U1250=$W$646,$H1250,0)","v":-7975839.5110805966},{"$f":"IF($U1250=$X$646,$H1250,0)+IF($U1250=$Y$646,$H1250,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1250=$Y$646,$H1250,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1250=$AA$646,$I1250,0)","v":0},{"$f":"IF($U1250=$AB$646,$I1250,0)","v":0},{"$f":"IF($U1250=$AC$646,$I1250,0)+IF($U1250=$AD$646,$I1250,0)*$X$643","v":0},{"$f":"IF($U1250=$AD$646,$I1250,0)*$Y$643","v":0},0,{"$f":"IF($U1250=$AF$646,$J1250,0)","v":0},{"$f":"IF($U1250=$AG$646,$J1250,0)","v":0},{"$f":"IF($U1250=$AH$646,$J1250,0)+IF($U1250=$AI$646,$J1250,0)*$X$643","v":0},{"$f":"IF($U1250=$AI$646,$J1250,0)*$Y$643","v":0},0,{"$f":"IF($U1250=$AK$646,$K1250,0)","v":0},{"$f":"IF($U1250=$AL$646,$K1250,0)","v":0},{"$f":"IF($U1250=$AM$646,$K1250,0)+IF($U1250=$AN$646,$K1250,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1250=$AN$646,$K1250,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1250=$AP$646,$L1250,0)","v":0},{"$f":"IF($U1250=$AQ$646,$L1250,0)","v":-151631.2579349528},{"$f":"IF($U1250=$AR$646,$L1250,0)+IF($U1250=$AS$646,$L1250,0)*$X$643","v":0},{"$f":"IF($U1250=$AS$646,$L1250,0)*$Y$643","v":0},0,{"$f":"IF($U1250=$AU$646,$M1250,0)","v":0},{"$f":"IF($U1250=$AV$646,$M1250,0)","v":0},{"$f":"IF($U1250=$AW$646,$M1250,0)+IF($U1250=$AX$646,$M1250,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1250=$AX$646,$M1250,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1250=$AZ$646,$N1250,0)","v":0},{"$f":"IF($U1250=$BA$646,$N1250,0)","v":0},{"$f":"IF($U1250=$BB$646,$N1250,0)+IF($U1250=$BC$646,$N1250,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1250=$BC$646,$N1250,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1250=$BE$646,$O1250,0)","v":0},{"$f":"IF($U1250=$BF$646,$O1250,0)","v":0},{"$f":"IF($U1250=$BG$646,$O1250,0)+IF($U1250=$BH$646,$O1250,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1250=$BH$646,$O1250,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1250=$BJ$646,$P1250,0)","v":0},{"$f":"IF($U1250=$BK$646,$P1250,0)","v":0},{"$f":"IF($U1250=$BL$646,$P1250,0)+IF($U1250=$BM$646,$P1250,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1250=$BM$646,$P1250,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1250=$BO$646,$Q1250,0)","v":0},{"$f":"IF($U1250=$BP$646,$Q1250,0)","v":0},{"$f":"IF($U1250=$BQ$646,$Q1250,0)+IF($U1250=$BR$646,$Q1250,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1250=$BR$646,$Q1250,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1250=$BT$646,$R1250,0)","v":0},{"$f":"IF($U1250=$BU$646,$R1250,0)","v":0},{"$f":"IF($U1250=$BV$646,$R1250,0)+IF($U1250=$BW$646,$R1250,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1250=$BW$646,$R1250,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1242,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1237","v":-276951371.40387559},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!D$9,FALSE)*$G1251","v":-240512611.4197205},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!E$9,FALSE)*$G1251","v":0},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!F$9,FALSE)*$G1251","v":0},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!G$9,FALSE)*$G1251","v":0},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!H$9,FALSE)*$G1251","v":-1574553.6732136183},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!I$9,FALSE)*$G1251","v":-132595.4900241484},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!J$9,FALSE)*$G1251","v":-7826327.2097512195},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!K$9,FALSE)*$G1251","v":-9094199.202422658},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!L$9,FALSE)*$G1251","v":-9607536.8278077561},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!M$9,FALSE)*$G1251","v":-8133720.3258975046},{"$f":"VLOOKUP($F1251,range,'COS Alloc Factors'!N$9,FALSE)*$G1251","v":-69827.255038167117},{"$f":"SUM(L1251:R1251)+H1251","v":-276951371.40387559},0,"Customer",{"$f":"IF($U1251=$V$646,$H1251,0)","v":-240512611.4197205},{"$f":"IF($U1251=$W$646,$H1251,0)","v":0},{"$f":"IF($U1251=$X$646,$H1251,0)+IF($U1251=$Y$646,$H1251,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1251=$Y$646,$H1251,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1251=$AA$646,$I1251,0)","v":0},{"$f":"IF($U1251=$AB$646,$I1251,0)","v":0},{"$f":"IF($U1251=$AC$646,$I1251,0)+IF($U1251=$AD$646,$I1251,0)*$X$643","v":0},{"$f":"IF($U1251=$AD$646,$I1251,0)*$Y$643","v":0},0,{"$f":"IF($U1251=$AF$646,$J1251,0)","v":0},{"$f":"IF($U1251=$AG$646,$J1251,0)","v":0},{"$f":"IF($U1251=$AH$646,$J1251,0)+IF($U1251=$AI$646,$J1251,0)*$X$643","v":0},{"$f":"IF($U1251=$AI$646,$J1251,0)*$Y$643","v":0},0,{"$f":"IF($U1251=$AK$646,$K1251,0)","v":0},{"$f":"IF($U1251=$AL$646,$K1251,0)","v":0},{"$f":"IF($U1251=$AM$646,$K1251,0)+IF($U1251=$AN$646,$K1251,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1251=$AN$646,$K1251,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1251=$AP$646,$L1251,0)","v":-1574553.6732136183},{"$f":"IF($U1251=$AQ$646,$L1251,0)","v":0},{"$f":"IF($U1251=$AR$646,$L1251,0)+IF($U1251=$AS$646,$L1251,0)*$X$643","v":0},{"$f":"IF($U1251=$AS$646,$L1251,0)*$Y$643","v":0},0,{"$f":"IF($U1251=$AU$646,$M1251,0)","v":-132595.4900241484},{"$f":"IF($U1251=$AV$646,$M1251,0)","v":0},{"$f":"IF($U1251=$AW$646,$M1251,0)+IF($U1251=$AX$646,$M1251,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1251=$AX$646,$M1251,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1251=$AZ$646,$N1251,0)","v":-7826327.2097512195},{"$f":"IF($U1251=$BA$646,$N1251,0)","v":0},{"$f":"IF($U1251=$BB$646,$N1251,0)+IF($U1251=$BC$646,$N1251,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1251=$BC$646,$N1251,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1251=$BE$646,$O1251,0)","v":-9094199.202422658},{"$f":"IF($U1251=$BF$646,$O1251,0)","v":0},{"$f":"IF($U1251=$BG$646,$O1251,0)+IF($U1251=$BH$646,$O1251,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1251=$BH$646,$O1251,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1251=$BJ$646,$P1251,0)","v":-9607536.8278077561},{"$f":"IF($U1251=$BK$646,$P1251,0)","v":0},{"$f":"IF($U1251=$BL$646,$P1251,0)+IF($U1251=$BM$646,$P1251,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1251=$BM$646,$P1251,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1251=$BO$646,$Q1251,0)","v":-8133720.3258975046},{"$f":"IF($U1251=$BP$646,$Q1251,0)","v":0},{"$f":"IF($U1251=$BQ$646,$Q1251,0)+IF($U1251=$BR$646,$Q1251,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1251=$BR$646,$Q1251,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1251=$BT$646,$R1251,0)","v":-69827.255038167117},{"$f":"IF($U1251=$BU$646,$R1251,0)","v":0},{"$f":"IF($U1251=$BV$646,$R1251,0)+IF($U1251=$BW$646,$R1251,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1251=$BW$646,$R1251,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1243,null,null,"Total",null,null,{"$f":"SUM(G1247:G1251)","v":-285078842.17289114},{"$f":"SUM(H1247:H1251)","v":-248488450.93080109},{"$f":"SUM(I1247:I1251)","v":0},0,0,-1726184.9311485712,-132595.4900241484,{"$f":"SUM(N1247:N1251)","v":-7826327.2097512195},{"$f":"SUM(O1247:O1251)","v":-9094199.202422658},-9607536.8278077561,-8133720.3258975046,-69827.255038167117,{"$f":"SUM(S1247:S1251)","v":-285078842.17289114},0,null,{"$f":"SUM(V1247:V1251)","v":-240512611.4197205},{"$f":"SUM(W1247:W1251)","v":-7975839.5110805966},0,0,0,{"$f":"SUM(AA1247:AA1251)","v":0},{"$f":"SUM(AB1247:AB1251)","v":0},0,0,0,{"$f":"SUM(AF1247:AF1251)","v":0},{"$f":"SUM(AG1247:AG1251)","v":0},0,0,0,{"$f":"SUM(AK1247:AK1251)","v":0},{"$f":"SUM(AL1247:AL1251)","v":0},{"$f":"SUM(AM1247:AM1251)","v":0},{"$f":"SUM(AN1247:AN1251)","v":0},0,{"$f":"SUM(AP1247:AP1251)","v":-1574553.6732136183},{"$f":"SUM(AQ1247:AQ1251)","v":-151631.2579349528},{"$f":"SUM(AR1247:AR1251)","v":0},{"$f":"SUM(AS1247:AS1251)","v":0},0,{"$f":"SUM(AU1247:AU1251)","v":-132595.4900241484},{"$f":"SUM(AV1247:AV1251)","v":0},{"$f":"SUM(AW1247:AW1251)","v":0},{"$f":"SUM(AX1247:AX1251)","v":0},0,{"$f":"SUM(AZ1247:AZ1251)","v":-7826327.2097512195},{"$f":"SUM(BA1247:BA1251)","v":0},0,0,0,{"$f":"SUM(BE1247:BE1251)","v":-9094199.202422658},{"$f":"SUM(BF1247:BF1251)","v":0},0,0,0,{"$f":"SUM(BJ1247:BJ1251)","v":-9607536.8278077561},{"$f":"SUM(BK1247:BK1251)","v":0},0,0,0,{"$f":"SUM(BO1247:BO1251)","v":-8133720.3258975046},{"$f":"SUM(BP1247:BP1251)","v":0},{"$f":"SUM(BQ1247:BQ1251)","v":0},{"$f":"SUM(BR1247:BR1251)","v":0},0,{"$f":"SUM(BT1247:BT1251)","v":-69827.255038167117},{"$f":"SUM(BU1247:BU1251)","v":0},{"$f":"SUM(BV1247:BV1251)","v":0},{"$f":"SUM(BW1247:BW1251)","v":0},0,0]
[1244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1245,"283","Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1246,null,null,"Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1241","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!D$9,FALSE)*$G1255","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!E$9,FALSE)*$G1255","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!F$9,FALSE)*$G1255","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!G$9,FALSE)*$G1255","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!H$9,FALSE)*$G1255","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!I$9,FALSE)*$G1255","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!J$9,FALSE)*$G1255","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!K$9,FALSE)*$G1255","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!L$9,FALSE)*$G1255","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!M$9,FALSE)*$G1255","v":0},{"$f":"VLOOKUP($F1255,range,'COS Alloc Factors'!N$9,FALSE)*$G1255","v":0},{"$f":"SUM(L1255:R1255)+H1255","v":0},0,"Throughput",{"$f":"IF($U1255=$V$646,$H1255,0)","v":0},{"$f":"IF($U1255=$W$646,$H1255,0)","v":0},{"$f":"IF($U1255=$X$646,$H1255,0)+IF($U1255=$Y$646,$H1255,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1255=$Y$646,$H1255,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1255=$AA$646,$I1255,0)","v":0},{"$f":"IF($U1255=$AB$646,$I1255,0)","v":0},{"$f":"IF($U1255=$AC$646,$I1255,0)+IF($U1255=$AD$646,$I1255,0)*$X$643","v":0},{"$f":"IF($U1255=$AD$646,$I1255,0)*$Y$643","v":0},0,{"$f":"IF($U1255=$AF$646,$J1255,0)","v":0},{"$f":"IF($U1255=$AG$646,$J1255,0)","v":0},{"$f":"IF($U1255=$AH$646,$J1255,0)+IF($U1255=$AI$646,$J1255,0)*$X$643","v":0},{"$f":"IF($U1255=$AI$646,$J1255,0)*$Y$643","v":0},0,{"$f":"IF($U1255=$AK$646,$K1255,0)","v":0},{"$f":"IF($U1255=$AL$646,$K1255,0)","v":0},{"$f":"IF($U1255=$AM$646,$K1255,0)+IF($U1255=$AN$646,$K1255,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1255=$AN$646,$K1255,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1255=$AP$646,$L1255,0)","v":0},{"$f":"IF($U1255=$AQ$646,$L1255,0)","v":0},{"$f":"IF($U1255=$AR$646,$L1255,0)+IF($U1255=$AS$646,$L1255,0)*$X$643","v":0},{"$f":"IF($U1255=$AS$646,$L1255,0)*$Y$643","v":0},0,{"$f":"IF($U1255=$AU$646,$M1255,0)","v":0},{"$f":"IF($U1255=$AV$646,$M1255,0)","v":0},{"$f":"IF($U1255=$AW$646,$M1255,0)+IF($U1255=$AX$646,$M1255,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1255=$AX$646,$M1255,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1255=$AZ$646,$N1255,0)","v":0},{"$f":"IF($U1255=$BA$646,$N1255,0)","v":0},{"$f":"IF($U1255=$BB$646,$N1255,0)+IF($U1255=$BC$646,$N1255,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1255=$BC$646,$N1255,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1255=$BE$646,$O1255,0)","v":0},{"$f":"IF($U1255=$BF$646,$O1255,0)","v":0},{"$f":"IF($U1255=$BG$646,$O1255,0)+IF($U1255=$BH$646,$O1255,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1255=$BH$646,$O1255,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1255=$BJ$646,$P1255,0)","v":0},{"$f":"IF($U1255=$BK$646,$P1255,0)","v":0},{"$f":"IF($U1255=$BL$646,$P1255,0)+IF($U1255=$BM$646,$P1255,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1255=$BM$646,$P1255,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1255=$BO$646,$Q1255,0)","v":0},{"$f":"IF($U1255=$BP$646,$Q1255,0)","v":0},{"$f":"IF($U1255=$BQ$646,$Q1255,0)+IF($U1255=$BR$646,$Q1255,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1255=$BR$646,$Q1255,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1255=$BT$646,$R1255,0)","v":0},{"$f":"IF($U1255=$BU$646,$R1255,0)","v":0},{"$f":"IF($U1255=$BV$646,$R1255,0)+IF($U1255=$BW$646,$R1255,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1255=$BW$646,$R1255,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1247,null,null,"Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1242","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!D$9,FALSE)*$G1256","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!E$9,FALSE)*$G1256","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!F$9,FALSE)*$G1256","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!G$9,FALSE)*$G1256","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!H$9,FALSE)*$G1256","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!I$9,FALSE)*$G1256","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!J$9,FALSE)*$G1256","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!K$9,FALSE)*$G1256","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!L$9,FALSE)*$G1256","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!M$9,FALSE)*$G1256","v":0},{"$f":"VLOOKUP($F1256,range,'COS Alloc Factors'!N$9,FALSE)*$G1256","v":0},{"$f":"SUM(L1256:R1256)+H1256","v":0},0,"Distribution Plant",{"$f":"IF($U1256=$V$646,$H1256,0)","v":0},{"$f":"IF($U1256=$W$646,$H1256,0)","v":0},{"$f":"IF($U1256=$X$646,$H1256,0)+IF($U1256=$Y$646,$H1256,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1256=$Y$646,$H1256,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1256=$AA$646,$I1256,0)","v":0},{"$f":"IF($U1256=$AB$646,$I1256,0)","v":0},{"$f":"IF($U1256=$AC$646,$I1256,0)+IF($U1256=$AD$646,$I1256,0)*$X$643","v":0},{"$f":"IF($U1256=$AD$646,$I1256,0)*$Y$643","v":0},0,{"$f":"IF($U1256=$AF$646,$J1256,0)","v":0},{"$f":"IF($U1256=$AG$646,$J1256,0)","v":0},{"$f":"IF($U1256=$AH$646,$J1256,0)+IF($U1256=$AI$646,$J1256,0)*$X$643","v":0},{"$f":"IF($U1256=$AI$646,$J1256,0)*$Y$643","v":0},0,{"$f":"IF($U1256=$AK$646,$K1256,0)","v":0},{"$f":"IF($U1256=$AL$646,$K1256,0)","v":0},{"$f":"IF($U1256=$AM$646,$K1256,0)+IF($U1256=$AN$646,$K1256,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1256=$AN$646,$K1256,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1256=$AP$646,$L1256,0)","v":0},{"$f":"IF($U1256=$AQ$646,$L1256,0)","v":0},{"$f":"IF($U1256=$AR$646,$L1256,0)+IF($U1256=$AS$646,$L1256,0)*$X$643","v":0},{"$f":"IF($U1256=$AS$646,$L1256,0)*$Y$643","v":0},0,{"$f":"IF($U1256=$AU$646,$M1256,0)","v":0},{"$f":"IF($U1256=$AV$646,$M1256,0)","v":0},{"$f":"IF($U1256=$AW$646,$M1256,0)+IF($U1256=$AX$646,$M1256,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1256=$AX$646,$M1256,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1256=$AZ$646,$N1256,0)","v":0},{"$f":"IF($U1256=$BA$646,$N1256,0)","v":0},{"$f":"IF($U1256=$BB$646,$N1256,0)+IF($U1256=$BC$646,$N1256,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1256=$BC$646,$N1256,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1256=$BE$646,$O1256,0)","v":0},{"$f":"IF($U1256=$BF$646,$O1256,0)","v":0},{"$f":"IF($U1256=$BG$646,$O1256,0)+IF($U1256=$BH$646,$O1256,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1256=$BH$646,$O1256,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1256=$BJ$646,$P1256,0)","v":0},{"$f":"IF($U1256=$BK$646,$P1256,0)","v":0},{"$f":"IF($U1256=$BL$646,$P1256,0)+IF($U1256=$BM$646,$P1256,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1256=$BM$646,$P1256,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1256=$BO$646,$Q1256,0)","v":0},{"$f":"IF($U1256=$BP$646,$Q1256,0)","v":0},{"$f":"IF($U1256=$BQ$646,$Q1256,0)+IF($U1256=$BR$646,$Q1256,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1256=$BR$646,$Q1256,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1256=$BT$646,$R1256,0)","v":0},{"$f":"IF($U1256=$BU$646,$R1256,0)","v":0},{"$f":"IF($U1256=$BV$646,$R1256,0)+IF($U1256=$BW$646,$R1256,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1256=$BW$646,$R1256,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1248,null,null,"Distribution - Utah",null,"See \"Dist Plant\" Tab",{"$f":"'ROR-Model'!W1243","v":0},{"$f":"'Dist Plant'!F160","v":0},{"$f":"'Dist Plant'!G160","v":0},{"$f":"'Dist Plant'!H160","v":0},{"$f":"'Dist Plant'!I160","v":0},{"$f":"'Dist Plant'!J160","v":0},{"$f":"'Dist Plant'!K160*$M$8","v":0},{"$f":"'Dist Plant'!L160","v":0},{"$f":"'Dist Plant'!M160","v":0},{"$f":"'Dist Plant'!N160","v":0},{"$f":"'Dist Plant'!O160","v":0},{"$f":"'Dist Plant'!P160","v":0},{"$f":"SUM(L1257:R1257)+H1257","v":0},{"$f":"S1257-G1257","v":0},"Distribution Plant",{"$f":"IF($U1257=$V$646,$H1257,0)","v":0},{"$f":"IF($U1257=$W$646,$H1257,0)","v":0},{"$f":"IF($U1257=$X$646,$H1257,0)+IF($U1257=$Y$646,$H1257,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1257=$Y$646,$H1257,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1257=$AA$646,$I1257,0)","v":0},{"$f":"IF($U1257=$AB$646,$I1257,0)","v":0},{"$f":"IF($U1257=$AC$646,$I1257,0)+IF($U1257=$AD$646,$I1257,0)*$X$643","v":0},{"$f":"IF($U1257=$AD$646,$I1257,0)*$Y$643","v":0},0,{"$f":"IF($U1257=$AF$646,$J1257,0)","v":0},{"$f":"IF($U1257=$AG$646,$J1257,0)","v":0},{"$f":"IF($U1257=$AH$646,$J1257,0)+IF($U1257=$AI$646,$J1257,0)*$X$643","v":0},{"$f":"IF($U1257=$AI$646,$J1257,0)*$Y$643","v":0},0,{"$f":"IF($U1257=$AK$646,$K1257,0)","v":0},{"$f":"IF($U1257=$AL$646,$K1257,0)","v":0},{"$f":"IF($U1257=$AM$646,$K1257,0)+IF($U1257=$AN$646,$K1257,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1257=$AN$646,$K1257,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1257=$AP$646,$L1257,0)","v":0},{"$f":"IF($U1257=$AQ$646,$L1257,0)","v":0},{"$f":"IF($U1257=$AR$646,$L1257,0)+IF($U1257=$AS$646,$L1257,0)*$X$643","v":0},{"$f":"IF($U1257=$AS$646,$L1257,0)*$Y$643","v":0},0,{"$f":"IF($U1257=$AU$646,$M1257,0)","v":0},{"$f":"IF($U1257=$AV$646,$M1257,0)","v":0},{"$f":"IF($U1257=$AW$646,$M1257,0)+IF($U1257=$AX$646,$M1257,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1257=$AX$646,$M1257,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1257=$AZ$646,$N1257,0)","v":0},{"$f":"IF($U1257=$BA$646,$N1257,0)","v":0},{"$f":"IF($U1257=$BB$646,$N1257,0)+IF($U1257=$BC$646,$N1257,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1257=$BC$646,$N1257,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1257=$BE$646,$O1257,0)","v":0},{"$f":"IF($U1257=$BF$646,$O1257,0)","v":0},{"$f":"IF($U1257=$BG$646,$O1257,0)+IF($U1257=$BH$646,$O1257,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1257=$BH$646,$O1257,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1257=$BJ$646,$P1257,0)","v":0},{"$f":"IF($U1257=$BK$646,$P1257,0)","v":0},{"$f":"IF($U1257=$BL$646,$P1257,0)+IF($U1257=$BM$646,$P1257,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1257=$BM$646,$P1257,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1257=$BO$646,$Q1257,0)","v":0},{"$f":"IF($U1257=$BP$646,$Q1257,0)","v":0},{"$f":"IF($U1257=$BQ$646,$Q1257,0)+IF($U1257=$BR$646,$Q1257,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1257=$BR$646,$Q1257,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1257=$BT$646,$R1257,0)","v":0},{"$f":"IF($U1257=$BU$646,$R1257,0)","v":0},{"$f":"IF($U1257=$BV$646,$R1257,0)+IF($U1257=$BW$646,$R1257,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1257=$BW$646,$R1257,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,{"$f":"SUM(AP1257:BW1257,V1257:Y1257)-S1257","v":0}]
[1249,null,null,"Storage",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1244","v":-1487341.5529379582},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!D$9,FALSE)*$G1258","v":-1459592.7640391178},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!E$9,FALSE)*$G1258","v":0},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!F$9,FALSE)*$G1258","v":0},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!G$9,FALSE)*$G1258","v":0},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!H$9,FALSE)*$G1258","v":-27748.788898840437},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!I$9,FALSE)*$G1258","v":0},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!J$9,FALSE)*$G1258","v":0},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!K$9,FALSE)*$G1258","v":0},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!L$9,FALSE)*$G1258","v":0},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!M$9,FALSE)*$G1258","v":0},{"$f":"VLOOKUP($F1258,range,'COS Alloc Factors'!N$9,FALSE)*$G1258","v":0},{"$f":"SUM(L1258:R1258)+H1258","v":-1487341.5529379584},{"$f":"S1258-G1258","v":0},"Distribution Plant",{"$f":"IF($U1258=$V$646,$H1258,0)","v":0},{"$f":"IF($U1258=$W$646,$H1258,0)","v":-1459592.7640391178},{"$f":"IF($U1258=$X$646,$H1258,0)+IF($U1258=$Y$646,$H1258,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1258=$Y$646,$H1258,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1258=$AA$646,$I1258,0)","v":0},{"$f":"IF($U1258=$AB$646,$I1258,0)","v":0},{"$f":"IF($U1258=$AC$646,$I1258,0)+IF($U1258=$AD$646,$I1258,0)*$X$643","v":0},{"$f":"IF($U1258=$AD$646,$I1258,0)*$Y$643","v":0},{"$f":"SUM(AA1258:AD1258)-I1258","v":0},{"$f":"IF($U1258=$AF$646,$J1258,0)","v":0},{"$f":"IF($U1258=$AG$646,$J1258,0)","v":0},{"$f":"IF($U1258=$AH$646,$J1258,0)+IF($U1258=$AI$646,$J1258,0)*$X$643","v":0},{"$f":"IF($U1258=$AI$646,$J1258,0)*$Y$643","v":0},{"$f":"SUM(AF1258:AI1258)-J1258","v":0},{"$f":"IF($U1258=$AK$646,$K1258,0)","v":0},{"$f":"IF($U1258=$AL$646,$K1258,0)","v":0},{"$f":"IF($U1258=$AM$646,$K1258,0)+IF($U1258=$AN$646,$K1258,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1258=$AN$646,$K1258,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},{"$f":"SUM(AK1258:AN1258)-K1258","v":0},{"$f":"IF($U1258=$AP$646,$L1258,0)","v":0},{"$f":"IF($U1258=$AQ$646,$L1258,0)","v":-27748.788898840437},{"$f":"IF($U1258=$AR$646,$L1258,0)+IF($U1258=$AS$646,$L1258,0)*$X$643","v":0},{"$f":"IF($U1258=$AS$646,$L1258,0)*$Y$643","v":0},{"$f":"SUM(AP1258:AS1258)-L1258","v":0},{"$f":"IF($U1258=$AU$646,$M1258,0)","v":0},{"$f":"IF($U1258=$AV$646,$M1258,0)","v":0},{"$f":"IF($U1258=$AW$646,$M1258,0)+IF($U1258=$AX$646,$M1258,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1258=$AX$646,$M1258,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},{"$f":"SUM(AU1258:AX1258)-M1258","v":0},{"$f":"IF($U1258=$AZ$646,$N1258,0)","v":0},{"$f":"IF($U1258=$BA$646,$N1258,0)","v":0},{"$f":"IF($U1258=$BB$646,$N1258,0)+IF($U1258=$BC$646,$N1258,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1258=$BC$646,$N1258,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},{"$f":"SUM(AZ1258:BC1258)-N1258","v":0},{"$f":"IF($U1258=$BE$646,$O1258,0)","v":0},{"$f":"IF($U1258=$BF$646,$O1258,0)","v":0},{"$f":"IF($U1258=$BG$646,$O1258,0)+IF($U1258=$BH$646,$O1258,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1258=$BH$646,$O1258,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},{"$f":"SUM(BE1258:BH1258)-O1258","v":0},{"$f":"IF($U1258=$BJ$646,$P1258,0)","v":0},{"$f":"IF($U1258=$BK$646,$P1258,0)","v":0},{"$f":"IF($U1258=$BL$646,$P1258,0)+IF($U1258=$BM$646,$P1258,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1258=$BM$646,$P1258,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},{"$f":"SUM(BJ1258:BM1258)-P1258","v":0},{"$f":"IF($U1258=$BO$646,$Q1258,0)","v":0},{"$f":"IF($U1258=$BP$646,$Q1258,0)","v":0},{"$f":"IF($U1258=$BQ$646,$Q1258,0)+IF($U1258=$BR$646,$Q1258,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1258=$BR$646,$Q1258,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},{"$f":"SUM(BO1258:BR1258)-Q1258","v":0},{"$f":"IF($U1258=$BT$646,$R1258,0)","v":0},{"$f":"IF($U1258=$BU$646,$R1258,0)","v":0},{"$f":"IF($U1258=$BV$646,$R1258,0)+IF($U1258=$BW$646,$R1258,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1258=$BW$646,$R1258,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},{"$f":"SUM(BT1258:BW1258)-R1258","v":0},{"$f":"SUM(AP1258:BW1258,V1258:Y1258)-S1258","v":0}]
[1250,null,null,"General",null,"Gross Plant",{"$f":"'ROR-Model'!W1245","v":-60060615.266176008},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!D$9,FALSE)*$G1259","v":-52158381.985686675},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!E$9,FALSE)*$G1259","v":0},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!F$9,FALSE)*$G1259","v":0},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!G$9,FALSE)*$G1259","v":0},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!H$9,FALSE)*$G1259","v":-341463.05867147614},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!I$9,FALSE)*$G1259","v":-28755.108422109854},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!J$9,FALSE)*$G1259","v":-1697243.9064278812},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!K$9,FALSE)*$G1259","v":-1972198.9339931773},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!L$9,FALSE)*$G1259","v":-2083523.0753528012},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!M$9,FALSE)*$G1259","v":-1763906.2218760676},{"$f":"VLOOKUP($F1259,range,'COS Alloc Factors'!N$9,FALSE)*$G1259","v":-15142.975745820111},{"$f":"SUM(L1259:R1259)+H1259","v":-60060615.266176008},0,"Customer",{"$f":"IF($U1259=$V$646,$H1259,0)","v":-52158381.985686675},{"$f":"IF($U1259=$W$646,$H1259,0)","v":0},{"$f":"IF($U1259=$X$646,$H1259,0)+IF($U1259=$Y$646,$H1259,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1259=$Y$646,$H1259,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1259=$AA$646,$I1259,0)","v":0},{"$f":"IF($U1259=$AB$646,$I1259,0)","v":0},{"$f":"IF($U1259=$AC$646,$I1259,0)+IF($U1259=$AD$646,$I1259,0)*$X$643","v":0},{"$f":"IF($U1259=$AD$646,$I1259,0)*$Y$643","v":0},0,{"$f":"IF($U1259=$AF$646,$J1259,0)","v":0},{"$f":"IF($U1259=$AG$646,$J1259,0)","v":0},{"$f":"IF($U1259=$AH$646,$J1259,0)+IF($U1259=$AI$646,$J1259,0)*$X$643","v":0},{"$f":"IF($U1259=$AI$646,$J1259,0)*$Y$643","v":0},0,{"$f":"IF($U1259=$AK$646,$K1259,0)","v":0},{"$f":"IF($U1259=$AL$646,$K1259,0)","v":0},{"$f":"IF($U1259=$AM$646,$K1259,0)+IF($U1259=$AN$646,$K1259,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1259=$AN$646,$K1259,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1259=$AP$646,$L1259,0)","v":-341463.05867147614},{"$f":"IF($U1259=$AQ$646,$L1259,0)","v":0},{"$f":"IF($U1259=$AR$646,$L1259,0)+IF($U1259=$AS$646,$L1259,0)*$X$643","v":0},{"$f":"IF($U1259=$AS$646,$L1259,0)*$Y$643","v":0},0,{"$f":"IF($U1259=$AU$646,$M1259,0)","v":-28755.108422109854},{"$f":"IF($U1259=$AV$646,$M1259,0)","v":0},{"$f":"IF($U1259=$AW$646,$M1259,0)+IF($U1259=$AX$646,$M1259,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1259=$AX$646,$M1259,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1259=$AZ$646,$N1259,0)","v":-1697243.9064278812},{"$f":"IF($U1259=$BA$646,$N1259,0)","v":0},{"$f":"IF($U1259=$BB$646,$N1259,0)+IF($U1259=$BC$646,$N1259,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1259=$BC$646,$N1259,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1259=$BE$646,$O1259,0)","v":-1972198.9339931773},{"$f":"IF($U1259=$BF$646,$O1259,0)","v":0},{"$f":"IF($U1259=$BG$646,$O1259,0)+IF($U1259=$BH$646,$O1259,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1259=$BH$646,$O1259,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1259=$BJ$646,$P1259,0)","v":-2083523.0753528012},{"$f":"IF($U1259=$BK$646,$P1259,0)","v":0},{"$f":"IF($U1259=$BL$646,$P1259,0)+IF($U1259=$BM$646,$P1259,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1259=$BM$646,$P1259,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1259=$BO$646,$Q1259,0)","v":-1763906.2218760676},{"$f":"IF($U1259=$BP$646,$Q1259,0)","v":0},{"$f":"IF($U1259=$BQ$646,$Q1259,0)+IF($U1259=$BR$646,$Q1259,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1259=$BR$646,$Q1259,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1259=$BT$646,$R1259,0)","v":-15142.975745820111},{"$f":"IF($U1259=$BU$646,$R1259,0)","v":0},{"$f":"IF($U1259=$BV$646,$R1259,0)+IF($U1259=$BW$646,$R1259,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1259=$BW$646,$R1259,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1251,null,null,"Total",null,null,{"$f":"SUM(G1255:G1259)","v":-61547956.819113962},{"$f":"SUM(H1255:H1259)","v":-53617974.749725789},{"$f":"SUM(I1255:I1259)","v":0},0,0,-369211.84757031658,-28755.108422109854,{"$f":"SUM(N1255:N1259)","v":-1697243.9064278812},{"$f":"SUM(O1255:O1259)","v":-1972198.9339931773},-2083523.0753528012,-1763906.2218760676,-15142.975745820111,{"$f":"SUM(S1255:S1259)","v":-61547956.81911397},{"$f":"S1260-G1260","v":0},null,{"$f":"SUM(V1255:V1259)","v":-52158381.985686675},{"$f":"SUM(W1255:W1259)","v":-1459592.7640391178},0,0,0,{"$f":"SUM(AA1255:AA1259)","v":0},{"$f":"SUM(AB1255:AB1259)","v":0},0,0,0,{"$f":"SUM(AF1255:AF1259)","v":0},{"$f":"SUM(AG1255:AG1259)","v":0},0,0,0,{"$f":"SUM(AK1255:AK1259)","v":0},{"$f":"SUM(AL1255:AL1259)","v":0},{"$f":"SUM(AM1255:AM1259)","v":0},{"$f":"SUM(AN1255:AN1259)","v":0},0,{"$f":"SUM(AP1255:AP1259)","v":-341463.05867147614},{"$f":"SUM(AQ1255:AQ1259)","v":-27748.788898840437},{"$f":"SUM(AR1255:AR1259)","v":0},{"$f":"SUM(AS1255:AS1259)","v":0},0,{"$f":"SUM(AU1255:AU1259)","v":-28755.108422109854},{"$f":"SUM(AV1255:AV1259)","v":0},{"$f":"SUM(AW1255:AW1259)","v":0},{"$f":"SUM(AX1255:AX1259)","v":0},0,{"$f":"SUM(AZ1255:AZ1259)","v":-1697243.9064278812},{"$f":"SUM(BA1255:BA1259)","v":0},0,0,0,{"$f":"SUM(BE1255:BE1259)","v":-1972198.9339931773},{"$f":"SUM(BF1255:BF1259)","v":0},0,0,0,{"$f":"SUM(BJ1255:BJ1259)","v":-2083523.0753528012},{"$f":"SUM(BK1255:BK1259)","v":0},0,0,0,{"$f":"SUM(BO1255:BO1259)","v":-1763906.2218760676},{"$f":"SUM(BP1255:BP1259)","v":0},{"$f":"SUM(BQ1255:BQ1259)","v":0},{"$f":"SUM(BR1255:BR1259)","v":0},0,{"$f":"SUM(BT1255:BT1259)","v":-15142.975745820111},{"$f":"SUM(BU1255:BU1259)","v":0},{"$f":"SUM(BV1255:BV1259)","v":0},{"$f":"SUM(BW1255:BW1259)","v":0},0,0]
[1252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1253,"282006","Accum Deferred IncomeTaxes - Sec 29 Cr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1254,null,"General",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1249","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!D$9,FALSE)*$G1263","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!E$9,FALSE)*$G1263","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!F$9,FALSE)*$G1263","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!G$9,FALSE)*$G1263","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!H$9,FALSE)*$G1263","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!I$9,FALSE)*$G1263","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!J$9,FALSE)*$G1263","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!K$9,FALSE)*$G1263","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!L$9,FALSE)*$G1263","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!M$9,FALSE)*$G1263","v":0},{"$f":"VLOOKUP($F1263,range,'COS Alloc Factors'!N$9,FALSE)*$G1263","v":0},{"$f":"SUM(L1263:R1263)+H1263","v":0},0,"Distribution Plant",{"$f":"IF($U1263=$V$646,$H1263,0)","v":0},{"$f":"IF($U1263=$W$646,$H1263,0)","v":0},{"$f":"IF($U1263=$X$646,$H1263,0)+IF($U1263=$Y$646,$H1263,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1263=$Y$646,$H1263,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1263=$AA$646,$I1263,0)","v":0},{"$f":"IF($U1263=$AB$646,$I1263,0)","v":0},{"$f":"IF($U1263=$AC$646,$I1263,0)+IF($U1263=$AD$646,$I1263,0)*$X$643","v":0},{"$f":"IF($U1263=$AD$646,$I1263,0)*$Y$643","v":0},0,{"$f":"IF($U1263=$AF$646,$J1263,0)","v":0},{"$f":"IF($U1263=$AG$646,$J1263,0)","v":0},{"$f":"IF($U1263=$AH$646,$J1263,0)+IF($U1263=$AI$646,$J1263,0)*$X$643","v":0},{"$f":"IF($U1263=$AI$646,$J1263,0)*$Y$643","v":0},0,{"$f":"IF($U1263=$AK$646,$K1263,0)","v":0},{"$f":"IF($U1263=$AL$646,$K1263,0)","v":0},{"$f":"IF($U1263=$AM$646,$K1263,0)+IF($U1263=$AN$646,$K1263,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1263=$AN$646,$K1263,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1263=$AP$646,$L1263,0)","v":0},{"$f":"IF($U1263=$AQ$646,$L1263,0)","v":0},{"$f":"IF($U1263=$AR$646,$L1263,0)+IF($U1263=$AS$646,$L1263,0)*$X$643","v":0},{"$f":"IF($U1263=$AS$646,$L1263,0)*$Y$643","v":0},0,{"$f":"IF($U1263=$AU$646,$M1263,0)","v":0},{"$f":"IF($U1263=$AV$646,$M1263,0)","v":0},{"$f":"IF($U1263=$AW$646,$M1263,0)+IF($U1263=$AX$646,$M1263,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1263=$AX$646,$M1263,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1263=$AZ$646,$N1263,0)","v":0},{"$f":"IF($U1263=$BA$646,$N1263,0)","v":0},{"$f":"IF($U1263=$BB$646,$N1263,0)+IF($U1263=$BC$646,$N1263,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1263=$BC$646,$N1263,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1263=$BE$646,$O1263,0)","v":0},{"$f":"IF($U1263=$BF$646,$O1263,0)","v":0},{"$f":"IF($U1263=$BG$646,$O1263,0)+IF($U1263=$BH$646,$O1263,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1263=$BH$646,$O1263,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1263=$BJ$646,$P1263,0)","v":0},{"$f":"IF($U1263=$BK$646,$P1263,0)","v":0},{"$f":"IF($U1263=$BL$646,$P1263,0)+IF($U1263=$BM$646,$P1263,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1263=$BM$646,$P1263,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1263=$BO$646,$Q1263,0)","v":0},{"$f":"IF($U1263=$BP$646,$Q1263,0)","v":0},{"$f":"IF($U1263=$BQ$646,$Q1263,0)+IF($U1263=$BR$646,$Q1263,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1263=$BR$646,$Q1263,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1263=$BT$646,$R1263,0)","v":0},{"$f":"IF($U1263=$BU$646,$R1263,0)","v":0},{"$f":"IF($U1263=$BV$646,$R1263,0)+IF($U1263=$BW$646,$R1263,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1263=$BW$646,$R1263,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1255,null,"Total",null,null,null,{"$f":"SUM(G1263)","v":0},{"$f":"SUM(H1263)","v":0},{"$f":"SUM(I1263)","v":0},0,0,0,0,{"$f":"SUM(N1263)","v":0},{"$f":"SUM(O1263)","v":0},0,0,0,{"$f":"SUM(S1263)","v":0},0,null,{"$f":"SUM(V1263)","v":0},{"$f":"SUM(W1263)","v":0},0,0,0,{"$f":"SUM(AA1263)","v":0},{"$f":"SUM(AB1263)","v":0},0,0,0,{"$f":"SUM(AF1263)","v":0},{"$f":"SUM(AG1263)","v":0},0,0,0,{"$f":"SUM(AK1263)","v":0},{"$f":"SUM(AL1263)","v":0},{"$f":"SUM(AM1263)","v":0},{"$f":"SUM(AN1263)","v":0},0,{"$f":"SUM(AP1263)","v":0},{"$f":"SUM(AQ1263)","v":0},{"$f":"SUM(AR1263)","v":0},{"$f":"SUM(AS1263)","v":0},0,{"$f":"SUM(AU1263)","v":0},{"$f":"SUM(AV1263)","v":0},{"$f":"SUM(AW1263)","v":0},{"$f":"SUM(AX1263)","v":0},0,{"$f":"SUM(AZ1263)","v":0},{"$f":"SUM(BA1263)","v":0},0,0,0,{"$f":"SUM(BE1263)","v":0},{"$f":"SUM(BF1263)","v":0},0,0,0,{"$f":"SUM(BJ1263)","v":0},{"$f":"SUM(BK1263)","v":0},0,0,0,{"$f":"SUM(BO1263)","v":0},{"$f":"SUM(BP1263)","v":0},{"$f":"SUM(BQ1263)","v":0},{"$f":"SUM(BR1263)","v":0},0,{"$f":"SUM(BT1263)","v":0},{"$f":"SUM(BU1263)","v":0},{"$f":"SUM(BV1263)","v":0},{"$f":"SUM(BW1263)","v":0},0,0]
[1256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1257,"Total Other Rate Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1258,null,"Production",null,null,null,{"$f":"G1204+G1212+G1219+G1240+G1247+G1255","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L1267:R1267)+H1267","v":0},0,null,{"$f":"V1204+V1212+V1219+V1240+V1247+V1255","v":0},{"$f":"W1204+W1212+W1219+W1240+W1247+W1255","v":0},{"$f":"X1204+X1212+X1219+X1240+X1247+X1255","v":0},{"$f":"Y1204+Y1212+Y1219+Y1240+Y1247+Y1255","v":0},0,{"$f":"AA1204+AA1212+AA1219+AA1240+AA1247+AA1255","v":0},{"$f":"AB1204+AB1212+AB1219+AB1240+AB1247+AB1255","v":0},{"$f":"AC1204+AC1212+AC1219+AC1240+AC1247+AC1255","v":0},{"$f":"AD1204+AD1212+AD1219+AD1240+AD1247+AD1255","v":0},0,{"$f":"AF1204+AF1212+AF1219+AF1240+AF1247+AF1255","v":0},{"$f":"AG1204+AG1212+AG1219+AG1240+AG1247+AG1255","v":0},{"$f":"AH1204+AH1212+AH1219+AH1240+AH1247+AH1255","v":0},{"$f":"AI1204+AI1212+AI1219+AI1240+AI1247+AI1255","v":0},0,{"$f":"AK1204+AK1212+AK1219+AK1240+AK1247+AK1255","v":0},{"$f":"AL1204+AL1212+AL1219+AL1240+AL1247+AL1255","v":0},{"$f":"AM1204+AM1212+AM1219+AM1240+AM1247+AM1255","v":0},{"$f":"AN1204+AN1212+AN1219+AN1240+AN1247+AN1255","v":0},0,{"$f":"AP1204+AP1212+AP1219+AP1240+AP1247+AP1255","v":0},{"$f":"AQ1204+AQ1212+AQ1219+AQ1240+AQ1247+AQ1255","v":0},{"$f":"AR1204+AR1212+AR1219+AR1240+AR1247+AR1255","v":0},{"$f":"AS1204+AS1212+AS1219+AS1240+AS1247+AS1255","v":0},0,{"$f":"AU1204+AU1212+AU1219+AU1240+AU1247+AU1255","v":0},{"$f":"AV1204+AV1212+AV1219+AV1240+AV1247+AV1255","v":0},{"$f":"AW1204+AW1212+AW1219+AW1240+AW1247+AW1255","v":0},{"$f":"AX1204+AX1212+AX1219+AX1240+AX1247+AX1255","v":0},0,{"$f":"AZ1204+AZ1212+AZ1219+AZ1240+AZ1247+AZ1255","v":0},{"$f":"BA1204+BA1212+BA1219+BA1240+BA1247+BA1255","v":0},{"$f":"BB1204+BB1212+BB1219+BB1240+BB1247+BB1255","v":0},{"$f":"BC1204+BC1212+BC1219+BC1240+BC1247+BC1255","v":0},0,{"$f":"BE1204+BE1212+BE1219+BE1240+BE1247+BE1255","v":0},{"$f":"BF1204+BF1212+BF1219+BF1240+BF1247+BF1255","v":0},{"$f":"BG1204+BG1212+BG1219+BG1240+BG1247+BG1255","v":0},{"$f":"BH1204+BH1212+BH1219+BH1240+BH1247+BH1255","v":0},0,{"$f":"BJ1204+BJ1212+BJ1219+BJ1240+BJ1247+BJ1255","v":0},{"$f":"BK1204+BK1212+BK1219+BK1240+BK1247+BK1255","v":0},{"$f":"BL1204+BL1212+BL1219+BL1240+BL1247+BL1255","v":0},{"$f":"BM1204+BM1212+BM1219+BM1240+BM1247+BM1255","v":0},0,{"$f":"BO1204+BO1212+BO1219+BO1240+BO1247+BO1255","v":0},{"$f":"BP1204+BP1212+BP1219+BP1240+BP1247+BP1255","v":0},{"$f":"BQ1204+BQ1212+BQ1219+BQ1240+BQ1247+BQ1255","v":0},{"$f":"BR1204+BR1212+BR1219+BR1240+BR1247+BR1255","v":0},0,{"$f":"BT1204+BT1212+BT1219+BT1240+BT1247+BT1255","v":0},{"$f":"BU1204+BU1212+BU1219+BU1240+BU1247+BU1255","v":0},{"$f":"BV1204+BV1212+BV1219+BV1240+BV1247+BV1255","v":0},{"$f":"BW1204+BW1212+BW1219+BW1240+BW1247+BW1255","v":0},0,0]
[1259,null,"Storage",null,null,null,{"$f":"G1250+G1258","v":-9614812.3219535071},{"$f":"H1250+H1258","v":-9435432.2751197144},0,0,0,-179380.04683379323,0,0,0,0,0,0,{"$f":"SUM(L1268:R1268)+H1268","v":-9614812.3219535071},0,null,{"$f":"V1258+V1250","v":0},{"$f":"W1258+W1250","v":-9435432.2751197144},0,0,0,{"$f":"AA1258+AA1250","v":0},{"$f":"AB1258+AB1250","v":0},0,0,0,{"$f":"AF1258+AF1250","v":0},{"$f":"AG1258+AG1250","v":0},0,0,0,{"$f":"AK1258+AK1250","v":0},{"$f":"AL1258+AL1250","v":0},0,0,0,{"$f":"AP1258+AP1250","v":0},{"$f":"AQ1258+AQ1250","v":-179380.04683379323},0,0,0,{"$f":"AU1258+AU1250","v":0},{"$f":"AV1258+AV1250","v":0},0,0,0,{"$f":"AZ1258+AZ1250","v":0},{"$f":"BA1258+BA1250","v":0},0,0,0,{"$f":"BE1258+BE1250","v":0},{"$f":"BF1258+BF1250","v":0},0,0,0,{"$f":"BJ1258+BJ1250","v":0},{"$f":"BK1258+BK1250","v":0},0,0,0,{"$f":"BO1258+BO1250","v":0},{"$f":"BP1258+BP1250","v":0},0,0,0,{"$f":"BT1258+BT1250","v":0},{"$f":"BU1258+BU1250","v":0},0,0,0,0]
[1260,null,"Distribution - Wyoming",null,null,null,{"$f":"G1199+G1226+G1241+G1248+G1256","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(L1269:R1269)+H1269","v":0},0,null,{"$f":"V1199+V1226+V1241+V1248+V1256","v":0},{"$f":"W1199+W1226+W1241+W1248+W1256","v":0},{"$f":"X1199+X1226+X1241+X1248+X1256","v":0},{"$f":"Y1199+Y1226+Y1241+Y1248+Y1256","v":0},0,{"$f":"AA1199+AA1226+AA1241+AA1248+AA1256","v":0},{"$f":"AB1199+AB1226+AB1241+AB1248+AB1256","v":0},{"$f":"AC1199+AC1226+AC1241+AC1248+AC1256","v":0},{"$f":"AD1199+AD1226+AD1241+AD1248+AD1256","v":0},0,{"$f":"AF1199+AF1226+AF1241+AF1248+AF1256","v":0},{"$f":"AG1199+AG1226+AG1241+AG1248+AG1256","v":0},{"$f":"AH1199+AH1226+AH1241+AH1248+AH1256","v":0},{"$f":"AI1199+AI1226+AI1241+AI1248+AI1256","v":0},0,{"$f":"AK1199+AK1226+AK1241+AK1248+AK1256","v":0},{"$f":"AL1199+AL1226+AL1241+AL1248+AL1256","v":0},{"$f":"AM1199+AM1226+AM1241+AM1248+AM1256","v":0},{"$f":"AN1199+AN1226+AN1241+AN1248+AN1256","v":0},0,{"$f":"AP1199+AP1226+AP1241+AP1248+AP1256","v":0},{"$f":"AQ1199+AQ1226+AQ1241+AQ1248+AQ1256","v":0},{"$f":"AR1199+AR1226+AR1241+AR1248+AR1256","v":0},{"$f":"AS1199+AS1226+AS1241+AS1248+AS1256","v":0},0,{"$f":"AU1199+AU1226+AU1241+AU1248+AU1256","v":0},{"$f":"AV1199+AV1226+AV1241+AV1248+AV1256","v":0},{"$f":"AW1199+AW1226+AW1241+AW1248+AW1256","v":0},{"$f":"AX1199+AX1226+AX1241+AX1248+AX1256","v":0},0,{"$f":"AZ1199+AZ1226+AZ1241+AZ1248+AZ1256","v":0},{"$f":"BA1199+BA1226+BA1241+BA1248+BA1256","v":0},{"$f":"BB1199+BB1226+BB1241+BB1248+BB1256","v":0},{"$f":"BC1199+BC1226+BC1241+BC1248+BC1256","v":0},0,{"$f":"BE1199+BE1226+BE1241+BE1248+BE1256","v":0},{"$f":"BF1199+BF1226+BF1241+BF1248+BF1256","v":0},{"$f":"BG1199+BG1226+BG1241+BG1248+BG1256","v":0},{"$f":"BH1199+BH1226+BH1241+BH1248+BH1256","v":0},0,{"$f":"BJ1199+BJ1226+BJ1241+BJ1248+BJ1256","v":0},{"$f":"BK1199+BK1226+BK1241+BK1248+BK1256","v":0},{"$f":"BL1199+BL1226+BL1241+BL1248+BL1256","v":0},{"$f":"BM1199+BM1226+BM1241+BM1248+BM1256","v":0},0,{"$f":"BO1199+BO1226+BO1241+BO1248+BO1256","v":0},{"$f":"BP1199+BP1226+BP1241+BP1248+BP1256","v":0},{"$f":"BQ1199+BQ1226+BQ1241+BQ1248+BQ1256","v":0},{"$f":"BR1199+BR1226+BR1241+BR1248+BR1256","v":0},0,{"$f":"BT1199+BT1226+BT1241+BT1248+BT1256","v":0},{"$f":"BU1199+BU1226+BU1241+BU1248+BU1256","v":0},{"$f":"BV1199+BV1226+BV1241+BV1248+BV1256","v":0},{"$f":"BW1199+BW1226+BW1241+BW1248+BW1256","v":0},0,0]
[1261,null,"Distribution - Utah",null,null,null,{"$f":"G1200+G1227+G1242+G1249+G1257+G1221+G1214+G1232","v":35394358.420919769},{"$f":"H1200+H1227+H1242+H1249+H1257+H1221+H1214+H1232","v":30255377.602506857},{"$f":"I1200+I1227+I1242+I1249+I1257+I1221+I1214+I1232","v":0},0,0,220965.6556942829,18673.558204696776,1101917.3434224369,1283147.633283756,1356231.5456648737,1148251.0361302157,9794.0460126467915,{"$f":"SUM(L1270:R1270)+H1270","v":35394358.420919769},0,null,{"$f":"V1200+V1227+V1242+V1249+V1257+V1221+V1214+V1232","v":30255377.602506857},{"$f":"W1200+W1227+W1242+W1249+W1257+W1221+W1214+W1232","v":0},{"$f":"X1200+X1227+X1242+X1249+X1257+X1221+X1214+X1232","v":0},{"$f":"Y1200+Y1227+Y1242+Y1249+Y1257+Y1221+Y1214+Y1232","v":0},0,{"$f":"AA1200+AA1227+AA1242+AA1249+AA1257+AA1221+AA1214+AA1232","v":0},{"$f":"AB1200+AB1227+AB1242+AB1249+AB1257+AB1221+AB1214+AB1232","v":0},{"$f":"AC1200+AC1227+AC1242+AC1249+AC1257+AC1221+AC1214+AC1232","v":0},{"$f":"AD1200+AD1227+AD1242+AD1249+AD1257+AD1221+AD1214+AD1232","v":0},0,{"$f":"AF1200+AF1227+AF1242+AF1249+AF1257+AF1221+AF1214+AF1232","v":0},{"$f":"AG1200+AG1227+AG1242+AG1249+AG1257+AG1221+AG1214+AG1232","v":0},{"$f":"AH1200+AH1227+AH1242+AH1249+AH1257+AH1221+AH1214+AH1232","v":0},{"$f":"AI1200+AI1227+AI1242+AI1249+AI1257+AI1221+AI1214+AI1232","v":0},{"$f":"SUM(AF1270:AI1270)-J1270","v":0},{"$f":"AK1200+AK1227+AK1242+AK1249+AK1257+AK1221+AK1214+AK1232","v":0},{"$f":"AL1200+AL1227+AL1242+AL1249+AL1257+AL1221+AL1214+AL1232","v":0},{"$f":"AM1200+AM1227+AM1242+AM1249+AM1257+AM1221+AM1214+AM1232","v":0},{"$f":"AN1200+AN1227+AN1242+AN1249+AN1257+AN1221+AN1214+AN1232","v":0},0,{"$f":"AP1200+AP1227+AP1242+AP1249+AP1257+AP1221+AP1214+AP1232","v":220965.6556942829},{"$f":"AQ1200+AQ1227+AQ1242+AQ1249+AQ1257+AQ1221+AQ1214+AQ1232","v":0},{"$f":"AR1200+AR1227+AR1242+AR1249+AR1257+AR1221+AR1214+AR1232","v":0},{"$f":"AS1200+AS1227+AS1242+AS1249+AS1257+AS1221+AS1214+AS1232","v":0},0,{"$f":"AU1200+AU1227+AU1242+AU1249+AU1257+AU1221+AU1214+AU1232","v":18673.558204696776},{"$f":"AV1200+AV1227+AV1242+AV1249+AV1257+AV1221+AV1214+AV1232","v":0},{"$f":"AW1200+AW1227+AW1242+AW1249+AW1257+AW1221+AW1214+AW1232","v":0},{"$f":"AX1200+AX1227+AX1242+AX1249+AX1257+AX1221+AX1214+AX1232","v":0},0,{"$f":"AZ1200+AZ1227+AZ1242+AZ1249+AZ1257+AZ1221+AZ1214+AZ1232","v":1101917.3434224369},{"$f":"BA1200+BA1227+BA1242+BA1249+BA1257+BA1221+BA1214+BA1232","v":0},{"$f":"BB1200+BB1227+BB1242+BB1249+BB1257+BB1221+BB1214+BB1232","v":0},{"$f":"BC1200+BC1227+BC1242+BC1249+BC1257+BC1221+BC1214+BC1232","v":0},0,{"$f":"BE1200+BE1227+BE1242+BE1249+BE1257+BE1221+BE1214+BE1232","v":1283147.633283756},{"$f":"BF1200+BF1227+BF1242+BF1249+BF1257+BF1221+BF1214+BF1232","v":0},{"$f":"BG1200+BG1227+BG1242+BG1249+BG1257+BG1221+BG1214+BG1232","v":0},{"$f":"BH1200+BH1227+BH1242+BH1249+BH1257+BH1221+BH1214+BH1232","v":0},0,{"$f":"BJ1200+BJ1227+BJ1242+BJ1249+BJ1257+BJ1221+BJ1214+BJ1232","v":1356231.5456648737},{"$f":"BK1200+BK1227+BK1242+BK1249+BK1257+BK1221+BK1214+BK1232","v":0},{"$f":"BL1200+BL1227+BL1242+BL1249+BL1257+BL1221+BL1214+BL1232","v":0},{"$f":"BM1200+BM1227+BM1242+BM1249+BM1257+BM1221+BM1214+BM1232","v":0},0,{"$f":"BO1200+BO1227+BO1242+BO1249+BO1257+BO1221+BO1214+BO1232","v":1148251.0361302157},{"$f":"BP1200+BP1227+BP1242+BP1249+BP1257+BP1221+BP1214+BP1232","v":0},{"$f":"BQ1200+BQ1227+BQ1242+BQ1249+BQ1257+BQ1221+BQ1214+BQ1232","v":0},{"$f":"BR1200+BR1227+BR1242+BR1249+BR1257+BR1221+BR1214+BR1232","v":0},0,{"$f":"BT1200+BT1227+BT1242+BT1249+BT1257+BT1221+BT1214+BT1232","v":9794.0460126467915},{"$f":"BU1200+BU1227+BU1242+BU1249+BU1257+BU1221+BU1214+BU1232","v":0},{"$f":"BV1200+BV1227+BV1242+BV1249+BV1257+BV1221+BV1214+BV1232","v":0},{"$f":"BW1200+BW1227+BW1242+BW1249+BW1257+BW1221+BW1214+BW1232","v":0},0,0]
[1262,null,"General",null,null,null,{"$f":"G1208+G1215+G1222+G1236+G1243+G1251+G1259+G1263","v":-272212342.29747921},-236413095.71351218,0,0,0,-1546956.003188876,-130269.26931474273,-7689033.1996692177,-8934573.243309442,-9438878.7961004451,-7990932.5281595737,-68603.544224778627,{"$f":"SUM(L1271:R1271)+H1271","v":-272212342.29747927},0,null,{"$f":"V1208+V1215+V1222+V1236+V1243+V1251+V1259+V1263","v":-236413095.71351218},{"$f":"W1208+W1215+W1222+W1236+W1243+W1251+W1259+W1263","v":0},{"$f":"X1208+X1215+X1222+X1236+X1243+X1251+X1259+X1263","v":0},{"$f":"Y1208+Y1215+Y1222+Y1236+Y1243+Y1251+Y1259+Y1263","v":0},0,{"$f":"AA1208+AA1215+AA1222+AA1236+AA1243+AA1251+AA1259+AA1263","v":0},{"$f":"AB1208+AB1215+AB1222+AB1236+AB1243+AB1251+AB1259+AB1263","v":0},{"$f":"AC1208+AC1215+AC1222+AC1236+AC1243+AC1251+AC1259+AC1263","v":0},{"$f":"AD1208+AD1215+AD1222+AD1236+AD1243+AD1251+AD1259+AD1263","v":0},0,{"$f":"AF1208+AF1215+AF1222+AF1236+AF1243+AF1251+AF1259+AF1263","v":0},{"$f":"AG1208+AG1215+AG1222+AG1236+AG1243+AG1251+AG1259+AG1263","v":0},{"$f":"AH1208+AH1215+AH1222+AH1236+AH1243+AH1251+AH1259+AH1263","v":0},{"$f":"AI1208+AI1215+AI1222+AI1236+AI1243+AI1251+AI1259+AI1263","v":0},0,{"$f":"AK1208+AK1215+AK1222+AK1236+AK1243+AK1251+AK1259+AK1263","v":0},{"$f":"AL1208+AL1215+AL1222+AL1236+AL1243+AL1251+AL1259+AL1263","v":0},{"$f":"AM1208+AM1215+AM1222+AM1236+AM1243+AM1251+AM1259+AM1263","v":0},{"$f":"AN1208+AN1215+AN1222+AN1236+AN1243+AN1251+AN1259+AN1263","v":0},0,{"$f":"AP1208+AP1215+AP1222+AP1236+AP1243+AP1251+AP1259+AP1263","v":-1546956.003188876},{"$f":"AQ1208+AQ1215+AQ1222+AQ1236+AQ1243+AQ1251+AQ1259+AQ1263","v":0},{"$f":"AR1208+AR1215+AR1222+AR1236+AR1243+AR1251+AR1259+AR1263","v":0},{"$f":"AS1208+AS1215+AS1222+AS1236+AS1243+AS1251+AS1259+AS1263","v":0},0,{"$f":"AU1208+AU1215+AU1222+AU1236+AU1243+AU1251+AU1259+AU1263","v":-130269.26931474273},{"$f":"AV1208+AV1215+AV1222+AV1236+AV1243+AV1251+AV1259+AV1263","v":0},{"$f":"AW1208+AW1215+AW1222+AW1236+AW1243+AW1251+AW1259+AW1263","v":0},{"$f":"AX1208+AX1215+AX1222+AX1236+AX1243+AX1251+AX1259+AX1263","v":0},0,{"$f":"AZ1208+AZ1215+AZ1222+AZ1236+AZ1243+AZ1251+AZ1259+AZ1263","v":-7689033.1996692177},{"$f":"BA1208+BA1215+BA1222+BA1236+BA1243+BA1251+BA1259+BA1263","v":0},{"$f":"BB1208+BB1215+BB1222+BB1236+BB1243+BB1251+BB1259+BB1263","v":0},{"$f":"BC1208+BC1215+BC1222+BC1236+BC1243+BC1251+BC1259+BC1263","v":0},0,{"$f":"BE1208+BE1215+BE1222+BE1236+BE1243+BE1251+BE1259+BE1263","v":-8934573.243309442},{"$f":"BF1208+BF1215+BF1222+BF1236+BF1243+BF1251+BF1259+BF1263","v":0},{"$f":"BG1208+BG1215+BG1222+BG1236+BG1243+BG1251+BG1259+BG1263","v":0},{"$f":"BH1208+BH1215+BH1222+BH1236+BH1243+BH1251+BH1259+BH1263","v":0},0,{"$f":"BJ1208+BJ1215+BJ1222+BJ1236+BJ1243+BJ1251+BJ1259+BJ1263","v":-9438878.7961004451},{"$f":"BK1208+BK1215+BK1222+BK1236+BK1243+BK1251+BK1259+BK1263","v":0},{"$f":"BL1208+BL1215+BL1222+BL1236+BL1243+BL1251+BL1259+BL1263","v":0},{"$f":"BM1208+BM1215+BM1222+BM1236+BM1243+BM1251+BM1259+BM1263","v":0},0,{"$f":"BO1208+BO1215+BO1222+BO1236+BO1243+BO1251+BO1259+BO1263","v":-7990932.5281595737},{"$f":"BP1208+BP1215+BP1222+BP1236+BP1243+BP1251+BP1259+BP1263","v":0},{"$f":"BQ1208+BQ1215+BQ1222+BQ1236+BQ1243+BQ1251+BQ1259+BQ1263","v":0},{"$f":"BR1208+BR1215+BR1222+BR1236+BR1243+BR1251+BR1259+BR1263","v":0},0,{"$f":"BT1208+BT1215+BT1222+BT1236+BT1243+BT1251+BT1259+BT1263","v":-68603.544224778627},{"$f":"BU1208+BU1215+BU1222+BU1236+BU1243+BU1251+BU1259+BU1263","v":0},{"$f":"BV1208+BV1215+BV1222+BV1236+BV1243+BV1251+BV1259+BV1263","v":0},{"$f":"BW1208+BW1215+BW1222+BW1236+BW1243+BW1251+BW1259+BW1263","v":0},0,0]
[1263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1265,null,"Total Other Rate Base",null,null,null,{"$f":"SUM(G1267:G1273)","v":-246432796.19851294},{"$f":"SUM(H1267:H1273)","v":-215593150.38612503},{"$f":"SUM(I1267:I1273)","v":0},0,0,-1505370.3943283863,-111595.71111004596,{"$f":"SUM(N1267:N1273)","v":-6587115.8562467806},{"$f":"SUM(O1267:O1273)","v":-7651425.6100256862},-8082647.2504355712,-6842681.4920293577,-58809.498212131832,{"$f":"SUM(L1274:R1274)+H1274","v":-246432796.198513},0,null,{"$f":"SUM(V1267:V1273)","v":-206157718.11100534},-9435432.2751197144,0,0,0,{"$f":"SUM(AA1267:AA1273)","v":0},0,0,0,0,{"$f":"SUM(AF1267:AF1273)","v":0},0,0,0,0,{"$f":"SUM(AK1267:AK1273)","v":0},0,0,0,0,{"$f":"SUM(AP1267:AP1273)","v":-1325990.3474945931},-179380.04683379323,0,0,0,{"$f":"SUM(AU1267:AU1273)","v":-111595.71111004596},0,0,0,0,{"$f":"SUM(AZ1267:AZ1273)","v":-6587115.8562467806},0,0,0,0,{"$f":"SUM(BE1267:BE1273)","v":-7651425.6100256862},0,0,0,0,{"$f":"SUM(BJ1267:BJ1273)","v":-8082647.2504355712},0,0,0,0,{"$f":"SUM(BO1267:BO1273)","v":-6842681.4920293577},0,0,0,0,{"$f":"SUM(BT1267:BT1273)","v":-58809.498212131832},0,0,0,0,0]
[1266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1267,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1268,null,"Production",null,null,null,{"$f":"G1186+G1267","v":911580.95738544338},893487.7015284067,0,0,0,16986.382931093878,0,0,0,0,0,1106.8729259413542,911580.95738545083,7.4505805969238281E-9,null,{"$f":"V1186+V1267","v":0},{"$f":"W1186+W1267","v":0},{"$f":"X1186+X1267","v":893487.7015284067},{"$f":"Y1186+Y1267","v":0},{"$f":"SUM(V1277:Y1277)-H1277","v":0},{"$f":"AA1186+AA1267","v":0},{"$f":"AB1186+AB1267","v":0},{"$f":"AC1186+AC1267","v":0},{"$f":"AD1186+AD1267","v":0},0,{"$f":"AF1186+AF1267","v":0},{"$f":"AG1186+AG1267","v":0},{"$f":"AH1186+AH1267","v":0},{"$f":"AI1186+AI1267","v":0},0,{"$f":"AK1186+AK1267","v":0},{"$f":"AL1186+AL1267","v":0},{"$f":"AM1186+AM1267","v":0},{"$f":"AN1186+AN1267","v":0},{"$f":"SUM(AK1277:AN1277)-K1277","v":0},{"$f":"AP1186+AP1267","v":0},{"$f":"AQ1186+AQ1267","v":0},{"$f":"AR1186+AR1267","v":16986.382931093878},{"$f":"AS1186+AS1267","v":0},{"$f":"SUM(AP1277:AS1277)-L1277","v":0},{"$f":"AU1186+AU1267","v":0},{"$f":"AV1186+AV1267","v":0},{"$f":"AW1186+AW1267","v":0},{"$f":"AX1186+AX1267","v":0},{"$f":"SUM(AU1277:AX1277)-M1277","v":0},{"$f":"AZ1186+AZ1267","v":0},{"$f":"BA1186+BA1267","v":0},{"$f":"BB1186+BB1267","v":0},{"$f":"BC1186+BC1267","v":0},0,{"$f":"BE1186+BE1267","v":0},{"$f":"BF1186+BF1267","v":0},{"$f":"BG1186+BG1267","v":0},{"$f":"BH1186+BH1267","v":0},0,{"$f":"BJ1186+BJ1267","v":0},{"$f":"BK1186+BK1267","v":0},{"$f":"BL1186+BL1267","v":0},{"$f":"BM1186+BM1267","v":0},0,{"$f":"BO1186+BO1267","v":0},{"$f":"BP1186+BP1267","v":0},{"$f":"BQ1186+BQ1267","v":0},{"$f":"BR1186+BR1267","v":0},{"$f":"SUM(BO1277:BR1277)-Q1277","v":0},{"$f":"BT1186+BT1267","v":0},{"$f":"BU1186+BU1267","v":0},{"$f":"BV1186+BV1267","v":1106.8729259413542},{"$f":"BW1186+BW1267","v":0},{"$f":"SUM(BT1277:BW1277)-R1277","v":0},-8.8475644588470459E-9]
[1269,null,"Storage",null,null,null,{"$f":"G1268+G1187","v":204407504.03322312},{"$f":"H1268+H1187","v":200593947.78075862},0,0,0,3813556.2524644816,0,0,0,0,0,0,204407504.03322312,0,null,{"$f":"V1268+V1187","v":0},200593947.78075862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3813556.2524644816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1270,null,"Distribution - Wyoming",null,null,null,{"$f":"G1188+G1269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"V1188+V1269","v":0},0,0,0,0,{"$f":"AA1188+AA1269","v":0},0,0,0,0,{"$f":"AF1188+AF1269","v":0},0,0,0,0,{"$f":"AK1188+AK1269","v":0},0,0,0,0,{"$f":"AP1188+AP1269","v":0},0,0,0,0,{"$f":"AU1188+AU1269","v":0},0,0,0,0,{"$f":"AZ1188+AZ1269","v":0},0,0,0,0,{"$f":"BE1188+BE1269","v":0},0,0,0,0,{"$f":"BJ1188+BJ1269","v":0},0,0,0,0,{"$f":"BO1188+BO1269","v":0},0,0,0,0,{"$f":"BT1188+BT1269","v":0},0,0,0,0,0]
[1271,null,"Distribution - Utah",null,null,null,{"$f":"G1189+G1270","v":3301236378.1102796},2860481875.5742836,0,0,0,18101512.780583959,1607647.4159705664,94889642.222689196,110264567.64487763,116489294.17192066,98619657.958614871,782180.34133801726,3301236378.11028,0,null,30255377.602506857,1582704867.4549348,484163157.90297383,763358472.61386871,0,0,0,0,0,{"$f":"SUM(AA1280:AD1280)-I1280","v":0},0,0,0,0,{"$f":"SUM(AF1280:AI1280)-J1280","v":0},0,0,0,0,0,220965.6556942829,3715732.4296095562,5644823.085039231,8519991.6102408897,0,18673.558204696776,711439.76429092325,877534.09347494657,0,0,1101917.3434224369,15919507.046809364,34246343.265935332,43621874.566522054,{"$f":"SUM(AZ1280:BC1280)-N1280","v":0},1283147.633283756,22487117.634157017,54363070.910695679,32131231.466741197,0,1356231.5456648737,9124176.4880341385,76192081.403623596,29816804.734598067,{"$f":"SUM(BJ1280:BM1280)-P1280","v":0},1148251.0361302157,3057498.9406985417,51301254.068164498,43112653.913621612,0,9794.0460126467915,99323.278607454151,513612.26261117921,159450.75410673735,0,0]
[1272,null,"General",null,null,null,{"$f":"G1190+G1271","v":-303993941.83573747},-280038755.87714052,0,0,0,-1841927.3062266477,-153905.86994084436,-9084161.8770653494,-10555714.01154167,-11151527.62720396,-9440857.4005110487,18272908.133892506,-303993941.83573753,0,null,-346103372.19000828,66064616.312867805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2265060.6660686159,423133.35984196776,0,0,0,-190741.92342810109,36836.053487256686,0,0,0,-11258376.155806387,2174214.2787410375,0,0,0,-13082152.943840185,2526438.9322985169,0,0,0,-13820575.725336572,2669048.0981326113,0,0,{"$f":"SUM(BJ1281:BM1281)-P1281","v":0},-11700467.866301261,2259610.4657902122,0,0,0,67634.936960040795,18205273.196932461,0,0,0,0]
[1273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AF1282:AI1282)-J1282","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(AZ1283:BC1283)-N1283","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,{"$f":"SUM(AP1283:BW1283,V1283:Y1283)-S1283","v":0}]
[1275,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"SUM(G1277:G1283)","v":3202561521.265151},{"$f":"SUM(H1277:H1283)","v":2781930555.17943},{"$f":"SUM(I1277:I1283)","v":0},0,0,20090128.109752886,1453741.5460297221,{"$f":"SUM(N1277:N1283)","v":85805480.345623851},99708853.633335963,105337766.5447167,89178800.55810383,19056195.348156463,{"$f":"SUM(S1277:S1283)","v":3202561521.265151},0,null,{"$f":"SUM(V1277:V1283)","v":-315847994.58750141},1849363431.5485613,485056645.60450226,763358472.61386871,0,{"$f":"SUM(AA1277:AA1283)","v":0},0,0,0,0,{"$f":"SUM(AF1277:AF1283)","v":0},0,0,0,0,{"$f":"SUM(AK1277:AK1283)","v":0},0,0,0,0,{"$f":"SUM(AP1277:AP1283)","v":-2044095.010374333},7952422.0419160062,5661809.4679703247,8519991.6102408897,0,{"$f":"SUM(AU1277:AU1283)","v":-172068.36522340431},748275.81777817989,877534.09347494657,0,0,{"$f":"SUM(AZ1277:AZ1283)","v":-10156458.81238395},18093721.3255504,34246343.265935332,43621874.566522054,0,{"$f":"SUM(BE1277:BE1283)","v":-11799005.310556429},25013556.566455536,54363070.910695679,32131231.466741197,0,{"$f":"SUM(BJ1277:BJ1283)","v":-12464344.179671699},11793224.586166751,76192081.403623596,29816804.734598067,0,{"$f":"SUM(BO1277:BO1283)","v":-10552216.830171045},5317109.4064887539,51301254.068164498,43112653.913621612,0,{"$f":"SUM(BT1277:BT1283)","v":77428.982972687591},18304596.475539915,514719.13553712057,159450.75410673735,0,0]
[1276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1277,"WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1279,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1280,null,null,"Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1281,null,null,"Operation & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1282,null,null,"Deprec, Depl, & Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1283,null,null,"Taxes - Excluding Income Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1284,null,null,"Income Taxes - Federal & State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1285,null,null,"Deferred Income Tax Credit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1286,null,null,"Investment Tax Credit Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1287,null,null,"South Georgia Amortization",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1288,null,null,"Section 29 Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1290,null,null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1292,null,null,"Daily Cost of Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1294,null,"Working Capital - Cash Factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1297,null,"WORKING CAPITAL - CASH",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1292","v":23961097.312230404},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!D$9,FALSE)*$G1306","v":20808512.548011653},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!E$9,FALSE)*$G1306","v":0},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!F$9,FALSE)*$G1306","v":0},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!G$9,FALSE)*$G1306","v":0},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!H$9,FALSE)*$G1306","v":136226.20316323655},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!I$9,FALSE)*$G1306","v":11471.809738751255},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!J$9,FALSE)*$G1306","v":677113.05027891055},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!K$9,FALSE)*$G1306","v":786805.96872107813},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!L$9,FALSE)*$G1306","v":831218.5770917529},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!M$9,FALSE)*$G1306","v":703707.8865194933},{"$f":"VLOOKUP($F1306,range,'COS Alloc Factors'!N$9,FALSE)*$G1306","v":6041.2687055285678},{"$f":"SUM(L1306:R1306)+H1306","v":23961097.312230404},0,"Customer",{"$f":"IF($U1306=$V$646,$H1306,0)","v":20808512.548011653},{"$f":"IF($U1306=$W$646,$H1306,0)","v":0},{"$f":"IF($U1306=$X$646,$H1306,0)+IF($U1306=$Y$646,$H1306,0)*IF(Classification!$M$1=\"Class\",Classification!$M$7,$X$643)","v":0},{"$f":"IF($U1306=$Y$646,$H1306,0)*IF(Classification!$M$1=\"Class\",Classification!$N$7,$Y$643)","v":0},0,{"$f":"IF($U1306=$AA$646,$I1306,0)","v":0},{"$f":"IF($U1306=$AB$646,$I1306,0)","v":0},{"$f":"IF($U1306=$AC$646,$I1306,0)+IF($U1306=$AD$646,$I1306,0)*$X$643","v":0},{"$f":"IF($U1306=$AD$646,$I1306,0)*$Y$643","v":0},0,{"$f":"IF($U1306=$AF$646,$J1306,0)","v":0},{"$f":"IF($U1306=$AG$646,$J1306,0)","v":0},{"$f":"IF($U1306=$AH$646,$J1306,0)+IF($U1306=$AI$646,$J1306,0)*$X$643","v":0},{"$f":"IF($U1306=$AI$646,$J1306,0)*$Y$643","v":0},0,{"$f":"IF($U1306=$AK$646,$K1306,0)","v":0},{"$f":"IF($U1306=$AL$646,$K1306,0)","v":0},{"$f":"IF($U1306=$AM$646,$K1306,0)+IF($U1306=$AN$646,$K1306,0)*IF(Classification!$M$1=\"Class\",Classification!$M$8,$AM$643)","v":0},{"$f":"IF($U1306=$AN$646,$K1306,0)*IF(Classification!$M$1=\"Class\",Classification!$N$8,$AN$643)","v":0},0,{"$f":"IF($U1306=$AP$646,$L1306,0)","v":136226.20316323655},{"$f":"IF($U1306=$AQ$646,$L1306,0)","v":0},{"$f":"IF($U1306=$AR$646,$L1306,0)+IF($U1306=$AS$646,$L1306,0)*$X$643","v":0},{"$f":"IF($U1306=$AS$646,$L1306,0)*$Y$643","v":0},0,{"$f":"IF($U1306=$AU$646,$M1306,0)","v":11471.809738751255},{"$f":"IF($U1306=$AV$646,$M1306,0)","v":0},{"$f":"IF($U1306=$AW$646,$M1306,0)+IF($U1306=$AX$646,$M1306,0)*IF(Classification!$M$1=\"Class\",Classification!$M$9,$AW$643)","v":0},{"$f":"IF($U1306=$AX$646,$M1306,0)*IF(Classification!$M$1=\"Class\",Classification!$N$9,$AX$643)","v":0},0,{"$f":"IF($U1306=$AZ$646,$N1306,0)","v":677113.05027891055},{"$f":"IF($U1306=$BA$646,$N1306,0)","v":0},{"$f":"IF($U1306=$BB$646,$N1306,0)+IF($U1306=$BC$646,$N1306,0)*IF(Classification!$M$1=\"Class\",Classification!$M$10,$BB$643)","v":0},{"$f":"IF($U1306=$BC$646,$N1306,0)*IF(Classification!$M$1=\"Class\",Classification!$N$10,$BC$643)","v":0},0,{"$f":"IF($U1306=$BE$646,$O1306,0)","v":786805.96872107813},{"$f":"IF($U1306=$BF$646,$O1306,0)","v":0},{"$f":"IF($U1306=$BG$646,$O1306,0)+IF($U1306=$BH$646,$O1306,0)*IF(Classification!$M$1=\"Class\",Classification!$M$12,$BG$643)","v":0},{"$f":"IF($U1306=$BH$646,$O1306,0)*IF(Classification!$M$1=\"Class\",Classification!$N$12,$BH$643)","v":0},0,{"$f":"IF($U1306=$BJ$646,$P1306,0)","v":831218.5770917529},{"$f":"IF($U1306=$BK$646,$P1306,0)","v":0},{"$f":"IF($U1306=$BL$646,$P1306,0)+IF($U1306=$BM$646,$P1306,0)*IF(Classification!$M$1=\"Class\",Classification!$M$13,$BL$643)","v":0},{"$f":"IF($U1306=$BM$646,$P1306,0)*IF(Classification!$M$1=\"Class\",Classification!$N$13,$BM$643)","v":0},0,{"$f":"IF($U1306=$BO$646,$Q1306,0)","v":703707.8865194933},{"$f":"IF($U1306=$BP$646,$Q1306,0)","v":0},{"$f":"IF($U1306=$BQ$646,$Q1306,0)+IF($U1306=$BR$646,$Q1306,0)*IF(Classification!$M$1=\"Class\",Classification!$M$14,$BQ$643)","v":0},{"$f":"IF($U1306=$BR$646,$Q1306,0)*IF(Classification!$M$1=\"Class\",Classification!$N$14,$BR$643)","v":0},0,{"$f":"IF($U1306=$BT$646,$R1306,0)","v":6041.2687055285678},{"$f":"IF($U1306=$BU$646,$R1306,0)","v":0},{"$f":"IF($U1306=$BV$646,$R1306,0)+IF($U1306=$BW$646,$R1306,0)*IF(Classification!$M$1=\"Class\",Classification!$M$15,$BV$643)","v":0},{"$f":"IF($U1306=$BW$646,$R1306,0)*IF(Classification!$M$1=\"Class\",Classification!$N$15,$BW$643)","v":0},0,0]
[1298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1299,null,null,null,null,null,{"$f":"G1274+G1306","v":-222471698.88628253},{"$f":"H1274+H1306","v":-194784637.83811337},{"$f":"I1274+I1306","v":0},0,0,-1369144.1911651497,-100123.90137129471,{"$f":"N1274+N1306","v":-5910002.8059678702},{"$f":"O1274+O1306","v":-6864619.6413046084},-7251428.6733438186,-6138973.6055098642,-52768.229506603268,{"$f":"S1274+S1306","v":-222471698.88628259},0,null,{"$f":"V1274+V1306","v":-185349205.56299368},{"$f":"W1274+W1306","v":-9435432.2751197144},0,0,0,{"$f":"AA1274+AA1306","v":0},{"$f":"AB1274+AB1306","v":0},0,0,0,{"$f":"AF1274+AF1306","v":0},{"$f":"AG1274+AG1306","v":0},0,0,0,{"$f":"AK1274+AK1306","v":0},{"$f":"AL1274+AL1306","v":0},0,0,0,{"$f":"AP1274+AP1306","v":-1189764.1443313565},{"$f":"AQ1274+AQ1306","v":-179380.04683379323},0,0,0,{"$f":"AU1274+AU1306","v":-100123.90137129471},{"$f":"AV1274+AV1306","v":0},0,0,0,{"$f":"AZ1274+AZ1306","v":-5910002.8059678702},{"$f":"BA1274+BA1306","v":0},0,0,0,{"$f":"BE1274+BE1306","v":-6864619.6413046084},{"$f":"BF1274+BF1306","v":0},0,0,0,{"$f":"BJ1274+BJ1306","v":-7251428.6733438186},{"$f":"BK1274+BK1306","v":0},0,0,0,{"$f":"BO1274+BO1306","v":-6138973.6055098642},{"$f":"BP1274+BP1306","v":0},0,0,0,{"$f":"BT1274+BT1306","v":-52768.229506603268},{"$f":"BU1274+BU1306","v":0},0,0,0,0]
[1300,"TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1301,null,"Production",null,null,null,{"$f":"G1277","v":911580.95738544338},893487.7015284067,{"$f":"I1277","v":0},0,0,16986.382931093878,0,{"$f":"N1277","v":0},{"$f":"O1277","v":0},0,0,1106.8729259413542,{"$f":"S1277","v":911580.95738545083},7.4505805969238281E-9,null,{"$f":"V1277","v":0},{"$f":"W1277","v":0},893487.7015284067,0,{"$f":"SUM(V1310:Y1310)-H1310","v":0},{"$f":"AA1277","v":0},{"$f":"AB1277","v":0},{"$f":"AC1277","v":0},0,0,{"$f":"AF1277","v":0},{"$f":"AG1277","v":0},0,0,0,{"$f":"AK1277","v":0},{"$f":"AL1277","v":0},{"$f":"AM1277","v":0},0,{"$f":"SUM(AK1310:AN1310)-K1310","v":0},{"$f":"AP1277","v":0},{"$f":"AQ1277","v":0},16986.382931093878,0,{"$f":"SUM(AP1310:AS1310)-L1310","v":0},{"$f":"AU1277","v":0},{"$f":"AV1277","v":0},0,0,{"$f":"SUM(AU1310:AX1310)-M1310","v":0},{"$f":"AZ1277","v":0},{"$f":"BA1277","v":0},0,0,0,{"$f":"BE1277","v":0},{"$f":"BF1277","v":0},0,0,0,{"$f":"BJ1277","v":0},{"$f":"BK1277","v":0},0,0,0,{"$f":"BO1277","v":0},{"$f":"BP1277","v":0},0,0,{"$f":"SUM(BO1310:BR1310)-Q1310","v":0},{"$f":"BT1277","v":0},{"$f":"BU1277","v":0},1106.8729259413542,0,{"$f":"SUM(BT1310:BW1310)-R1310","v":0},-8.8475644588470459E-9]
[1302,null,"Storage",null,null,null,{"$f":"G1278","v":204407504.03322312},{"$f":"H1278","v":200593947.78075862},0,0,0,3813556.2524644816,0,0,0,0,0,0,204407504.03322312,0,null,{"$f":"V1278","v":0},200593947.78075862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3813556.2524644816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1303,null,"Distribution - Wyoming",null,null,null,{"$f":"G1279","v":0},{"$f":"H1279","v":0},{"$f":"I1279","v":0},0,0,0,0,{"$f":"N1279","v":0},{"$f":"O1279","v":0},0,0,0,{"$f":"S1279","v":0},0,null,{"$f":"V1279","v":0},{"$f":"W1279","v":0},0,0,0,{"$f":"AA1279","v":0},{"$f":"AB1279","v":0},0,0,0,{"$f":"AF1279","v":0},{"$f":"AG1279","v":0},0,0,0,{"$f":"AK1279","v":0},{"$f":"AL1279","v":0},0,0,0,{"$f":"AP1279","v":0},{"$f":"AQ1279","v":0},0,0,0,{"$f":"AU1279","v":0},{"$f":"AV1279","v":0},0,0,0,{"$f":"AZ1279","v":0},{"$f":"BA1279","v":0},0,0,0,{"$f":"BE1279","v":0},0,0,0,0,{"$f":"BJ1279","v":0},{"$f":"BK1279","v":0},0,0,0,{"$f":"BO1279","v":0},{"$f":"BP1279","v":0},0,0,0,{"$f":"BT1279","v":0},{"$f":"BU1279","v":0},0,0,0,0]
[1304,null,"Distribution - Utah",null,null,null,{"$f":"G1280","v":3301236378.1102796},{"$f":"H1280","v":2860481875.5742836},{"$f":"I1280","v":0},{"$f":"J1280","v":0},0,18101512.780583959,1607647.4159705664,{"$f":"N1280","v":94889642.222689196},{"$f":"O1280","v":110264567.64487763},116489294.17192066,98619657.958614871,782180.34133801726,{"$f":"S1280","v":3301236378.11028},0,null,{"$f":"V1280","v":30255377.602506857},{"$f":"W1280","v":1582704867.4549348},484163157.90297383,763358472.61386871,0,{"$f":"AA1280","v":0},{"$f":"AB1280","v":0},{"$f":"AC1280","v":0},0,0,{"$f":"AF1280","v":0},{"$f":"AG1280","v":0},0,0,0,{"$f":"AK1280","v":0},{"$f":"AL1280","v":0},{"$f":"AM1280","v":0},0,0,{"$f":"AP1280","v":220965.6556942829},{"$f":"AQ1280","v":3715732.4296095562},5644823.085039231,8519991.6102408897,0,{"$f":"AU1280","v":18673.558204696776},{"$f":"AV1280","v":711439.76429092325},{"$f":"AW1280","v":877534.09347494657},0,0,{"$f":"AZ1280","v":1101917.3434224369},{"$f":"BA1280","v":15919507.046809364},34246343.265935332,43621874.566522054,0,1283147.633283756,22487117.634157017,54363070.910695679,32131231.466741197,0,{"$f":"BJ1280","v":1356231.5456648737},{"$f":"BK1280","v":9124176.4880341385},76192081.403623596,29816804.734598067,0,{"$f":"BO1280","v":1148251.0361302157},{"$f":"BP1280","v":3057498.9406985417},51301254.068164498,43112653.913621612,0,{"$f":"BT1280","v":9794.0460126467915},{"$f":"BU1280","v":99323.278607454151},513612.26261117921,159450.75410673735,0,0]
[1305,null,"General",null,null,null,{"$f":"G1281+G1306","v":-280032844.52350706},{"$f":"H1281+H1306","v":-259230243.32912886},{"$f":"I1281+I1306","v":0},0,0,-1705701.1030634111,-142434.0602020931,{"$f":"N1281+N1306","v":-8407048.826786438},{"$f":"O1281+O1306","v":-9768908.0428205915},-10320309.050112206,-8737149.5139915552,18278949.402598035,{"$f":"S1281+S1306","v":-280032844.52350712},0,null,{"$f":"V1281+V1306","v":-325294859.64199662},{"$f":"W1281+W1306","v":66064616.312867805},0,0,0,{"$f":"AA1281+AA1306","v":0},{"$f":"AB1281+AB1306","v":0},0,0,0,{"$f":"AF1281+AF1306","v":0},{"$f":"AG1281+AG1306","v":0},0,0,0,{"$f":"AK1281+AK1306","v":0},{"$f":"AL1281+AL1306","v":0},0,0,0,{"$f":"AP1281+AP1306","v":-2128834.4629053795},{"$f":"AQ1281+AQ1306","v":423133.35984196776},0,0,0,{"$f":"AU1281+AU1306","v":-179270.11368934982},{"$f":"AV1281+AV1306","v":36836.053487256686},0,0,0,{"$f":"AZ1281+AZ1306","v":-10581263.105527475},{"$f":"BA1281+BA1306","v":2174214.2787410375},0,0,0,{"$f":"BE1281+BE1306","v":-12295346.975119106},{"$f":"BF1281+BF1306","v":2526438.9322985169},0,0,0,{"$f":"BJ1281+BJ1306","v":-12989357.148244819},{"$f":"BK1281+BK1306","v":2669048.0981326113},0,0,0,{"$f":"BO1281+BO1306","v":-10996759.979781767},{"$f":"BP1281+BP1306","v":2259610.4657902122},0,0,0,{"$f":"BT1281+BT1306","v":73676.20566556936},{"$f":"BU1281+BU1306","v":18205273.196932461},0,0,0,0]
[1306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,{"$f":"SUM(BE1316:BH1316)-O1316","v":0},null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,0]
[1308,null,"TOTAL RATE BASE",null,null,null,{"$f":"SUM(G1310:G1316)","v":3226522618.5773811},{"$f":"SUM(H1310:H1316)","v":2802739067.7274418},{"$f":"SUM(I1310:I1316)","v":0},0,0,20226354.312916122,1465213.3557684734,{"$f":"SUM(N1310:N1316)","v":86482593.395902753},{"$f":"SUM(O1310:O1316)","v":100495659.60205704},106168985.12180845,89882508.444623321,19062236.616861992,{"$f":"SUM(S1310:S1316)","v":3226522618.5773816},{"$f":"S1317-G1317","v":0},null,{"$f":"SUM(V1310:V1316)","v":-295039482.03948975},{"$f":"SUM(W1310:W1316)","v":1849363431.5485613},485056645.60450226,763358472.61386871,0,{"$f":"SUM(AA1310:AA1316)","v":0},{"$f":"SUM(AB1310:AB1316)","v":0},0,0,0,{"$f":"SUM(AF1310:AF1316)","v":0},{"$f":"SUM(AG1310:AG1316)","v":0},0,0,0,{"$f":"SUM(AK1310:AK1316)","v":0},{"$f":"SUM(AL1310:AL1316)","v":0},{"$f":"SUM(AM1310:AM1316)","v":0},{"$f":"SUM(AN1310:AN1316)","v":0},0,{"$f":"SUM(AP1310:AP1316)","v":-1907868.8072110966},{"$f":"SUM(AQ1310:AQ1316)","v":7952422.0419160062},{"$f":"SUM(AR1310:AR1316)","v":5661809.4679703247},{"$f":"SUM(AS1310:AS1316)","v":8519991.6102408897},0,{"$f":"SUM(AU1310:AU1316)","v":-160596.55548465304},{"$f":"SUM(AV1310:AV1316)","v":748275.81777817989},{"$f":"SUM(AW1310:AW1316)","v":877534.09347494657},{"$f":"SUM(AX1310:AX1316)","v":0},0,{"$f":"SUM(AZ1310:AZ1316)","v":-9479345.7621050384},{"$f":"SUM(BA1310:BA1316)","v":18093721.3255504},34246343.265935332,43621874.566522054,0,{"$f":"SUM(BE1310:BE1316)","v":-11012199.34183535},{"$f":"SUM(BF1310:BF1316)","v":25013556.566455536},54363070.910695679,32131231.466741197,0,{"$f":"SUM(BJ1310:BJ1316)","v":-11633125.602579946},{"$f":"SUM(BK1310:BK1316)","v":11793224.586166751},76192081.403623596,29816804.734598067,0,{"$f":"SUM(BO1310:BO1316)","v":-9848508.9436515514},{"$f":"SUM(BP1310:BP1316)","v":5317109.4064887539},{"$f":"SUM(BQ1310:BQ1316)","v":51301254.068164498},{"$f":"SUM(BR1310:BR1316)","v":43112653.913621612},0,{"$f":"SUM(BT1310:BT1316)","v":83470.251678216155},{"$f":"SUM(BU1310:BU1316)","v":18304596.475539915},{"$f":"SUM(BV1310:BV1316)","v":514719.13553712057},{"$f":"SUM(BW1310:BW1316)","v":159450.75410673735},0,0]
[1309]
[1310,null,null,null,null,"ROR Model Rate Base",{"$f":"+'ROR-Model'!Q1303","v":3226522618.5773802}]
[]
[null,null,null,null,null,null,{"$f":"+G1319-G1317","v":0}]

{"sheet":"COS Exp Plt","index":86,"n_rows":187,"n_cols":20,"rows_kept":187,"cut":false,"hidden":true,"merged":[[78,1,78,4],[81,1,81,2],[81,3,81,4]]}
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S1-G1","v":0}]
[635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[636,"FERC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[637,"Account",null,"Description",null,"Factor","DNG Related","GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL","TBF","NGV","Total"]
[638,810,"Gas Used for Compressor Station Fuel",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W647","v":-2118.6211049919702},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!D$9,FALSE)*$G5","v":-1814.1878884199275},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!E$9,FALSE)*$G5","v":0},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!F$9,FALSE)*$G5","v":0},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!G$9,FALSE)*$G5","v":0},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!H$9,FALSE)*$G5","v":-11.74566159841407},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!I$9,FALSE)*$G5","v":-0.99631783715549149},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!J$9,FALSE)*$G5","v":-60.797569281406673},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!K$9,FALSE)*$G5","v":-71.490962353094574},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!L$9,FALSE)*$G5","v":-80.104404093641762},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!M$9,FALSE)*$G5","v":-67.08956342576802},{"$f":"VLOOKUP($F5,range,'COS Alloc Factors'!N$9,FALSE)*$G5","v":-12.20873798256221},{"$f":"SUM(L5:R5)+H5","v":-2118.6211049919702},0]
[639,812,"Gas Used for Other Utility Operations",null,null,"Distribution O&M Expense",{"$f":"'ROR-Model'!W648","v":-500075.19807528431},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!D$9,FALSE)*$G6","v":-428217.37473950797},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!E$9,FALSE)*$G6","v":0},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!F$9,FALSE)*$G6","v":0},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!G$9,FALSE)*$G6","v":0},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!H$9,FALSE)*$G6","v":-2772.4230805179477},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!I$9,FALSE)*$G6","v":-235.16892123254837},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!J$9,FALSE)*$G6","v":-14350.539805941607},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!K$9,FALSE)*$G6","v":-16874.587473465181},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!L$9,FALSE)*$G6","v":-18907.687480995966},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!M$9,FALSE)*$G6","v":-15835.689845567005},{"$f":"VLOOKUP($F6,range,'COS Alloc Factors'!N$9,FALSE)*$G6","v":-2881.7267280560691},-500075.19807528425,0]
[647,"840","Other Storage Operation - Superv",null,null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W654","v":68715.670150904625},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!D$9,FALSE)*$G7","v":67433.666954467786},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!E$9,FALSE)*$G7","v":0},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!F$9,FALSE)*$G7","v":0},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!G$9,FALSE)*$G7","v":0},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!H$9,FALSE)*$G7","v":1282.003196436845},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!I$9,FALSE)*$G7","v":0},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!J$9,FALSE)*$G7","v":0},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!K$9,FALSE)*$G7","v":0},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!L$9,FALSE)*$G7","v":0},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!M$9,FALSE)*$G7","v":0},{"$f":"VLOOKUP($F7,range,'COS Alloc Factors'!N$9,FALSE)*$G7","v":0},68715.670150904625,0]
[652,"841","Other Storage Operation Labor/Exp",null,null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W659","v":1787209.441961952},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!D$9,FALSE)*$G8","v":1753866.1272236155},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!E$9,FALSE)*$G8","v":0},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!F$9,FALSE)*$G8","v":0},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!G$9,FALSE)*$G8","v":0},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!H$9,FALSE)*$G8","v":33343.314738336572},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!I$9,FALSE)*$G8","v":0},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!J$9,FALSE)*$G8","v":0},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!K$9,FALSE)*$G8","v":0},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!L$9,FALSE)*$G8","v":0},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!M$9,FALSE)*$G8","v":0},{"$f":"VLOOKUP($F8,range,'COS Alloc Factors'!N$9,FALSE)*$G8","v":0},1787209.441961952,0]
[657,"843","Other Storage Maintance- Structure",null,null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W664","v":115589.41000000002},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!D$9,FALSE)*$G9","v":113432.9005347089},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!E$9,FALSE)*$G9","v":0},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!F$9,FALSE)*$G9","v":0},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!G$9,FALSE)*$G9","v":0},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!H$9,FALSE)*$G9","v":2156.5094652911307},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!I$9,FALSE)*$G9","v":0},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!J$9,FALSE)*$G9","v":0},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!K$9,FALSE)*$G9","v":0},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!L$9,FALSE)*$G9","v":0},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!M$9,FALSE)*$G9","v":0},{"$f":"VLOOKUP($F9,range,'COS Alloc Factors'!N$9,FALSE)*$G9","v":0},115589.41000000003,0]
[669,870,"Operation Supervision & Engineering",null,null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W673","v":4844765.5184763912},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!D$9,FALSE)*$G10","v":4198662.4555886518},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!E$9,FALSE)*$G10","v":0},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!F$9,FALSE)*$G10","v":0},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!G$9,FALSE)*$G10","v":0},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!H$9,FALSE)*$G10","v":26538.71112226235},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!I$9,FALSE)*$G10","v":2356.6893318398756},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!J$9,FALSE)*$G10","v":139101.42674799694},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!K$9,FALSE)*$G10","v":161635.98202376967},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!L$9,FALSE)*$G10","v":170759.80143238415},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!M$9,FALSE)*$G10","v":144564.88615654118},{"$f":"VLOOKUP($F10,range,'COS Alloc Factors'!N$9,FALSE)*$G10","v":1145.5660729446918},4844765.5184763903,0]
[674,871,"Distribution Load Dispatching",null,null,"Throughput",{"$f":"'ROR-Model'!W678","v":1989084.1259241817},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!D$9,FALSE)*$G11","v":1226713.0284921778},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!E$9,FALSE)*$G11","v":0},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!F$9,FALSE)*$G11","v":0},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!G$9,FALSE)*$G11","v":0},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!H$9,FALSE)*$G11","v":23321.437119822822},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!I$9,FALSE)*$G11","v":2289.7646711611555},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!J$9,FALSE)*$G11","v":88032.858865846152},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!K$9,FALSE)*$G11","v":166747.42499119832},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!L$9,FALSE)*$G11","v":288460.88689806411},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!M$9,FALSE)*$G11","v":191999.04483120565},{"$f":"VLOOKUP($F11,range,'COS Alloc Factors'!N$9,FALSE)*$G11","v":1519.6800547056455},1989084.1259241817,{"$f":"S11-G11","v":0}]
[679,872,"Compressor Station Labor & Expenses",null,null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W683","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!D$9,FALSE)*$G12","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!E$9,FALSE)*$G12","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!F$9,FALSE)*$G12","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!G$9,FALSE)*$G12","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!H$9,FALSE)*$G12","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!I$9,FALSE)*$G12","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!J$9,FALSE)*$G12","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!K$9,FALSE)*$G12","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!L$9,FALSE)*$G12","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!M$9,FALSE)*$G12","v":0},{"$f":"VLOOKUP($F12,range,'COS Alloc Factors'!N$9,FALSE)*$G12","v":0},0,0]
[684,873,"Compressor Station Fuel & Power",null,null,"Throughput",{"$f":"'ROR-Model'!W688","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!D$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!E$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!F$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!G$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!H$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!I$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!J$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!K$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!L$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!M$9,FALSE)*$G13","v":0},{"$f":"VLOOKUP($F13,range,'COS Alloc Factors'!N$9,FALSE)*$G13","v":0},0,0]
[689,874,"Mains & Service Expenses",null,null,"Mains & Service Lines",{"$f":"'ROR-Model'!W693","v":22555834.213313218},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!D$9,FALSE)*$G14","v":19578439.952069178},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!E$9,FALSE)*$G14","v":0},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!F$9,FALSE)*$G14","v":0},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!G$9,FALSE)*$G14","v":0},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!H$9,FALSE)*$G14","v":122222.78963451309},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!I$9,FALSE)*$G14","v":7836.0020823126242},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!J$9,FALSE)*$G14","v":628780.40102585603},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!K$9,FALSE)*$G14","v":692742.03918283852},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!L$9,FALSE)*$G14","v":814945.37913069152},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!M$9,FALSE)*$G14","v":704927.43311480526},{"$f":"VLOOKUP($F14,range,'COS Alloc Factors'!N$9,FALSE)*$G14","v":5940.2170730260468},22555834.213313222,0]
[694,875,"Measuring & Regulating Station Expenses",null,null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W698","v":3791098.7392944777},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!D$9,FALSE)*$G15","v":2887648.9201979782},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!E$9,FALSE)*$G15","v":0},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!F$9,FALSE)*$G15","v":0},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!G$9,FALSE)*$G15","v":0},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!H$9,FALSE)*$G15","v":30727.492156169443},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!I$9,FALSE)*$G15","v":1736.1959546895612},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!J$9,FALSE)*$G15","v":178171.18203694862},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!K$9,FALSE)*$G15","v":197265.39136247145},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!L$9,FALSE)*$G15","v":257266.06318314761},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!M$9,FALSE)*$G15","v":236920.07055921131},{"$f":"VLOOKUP($F15,range,'COS Alloc Factors'!N$9,FALSE)*$G15","v":1363.4238438617897},3791098.7392944777,0]
[699,878,"Meter & House Regulator Expenses",null,null,"Meters & Regulators",{"$f":"'ROR-Model'!W703","v":3169781.8930740254},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!D$9,FALSE)*$G16","v":2887495.8588896221},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!E$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!F$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!G$9,FALSE)*$G16","v":0},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!H$9,FALSE)*$G16","v":14664.384747344502},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!I$9,FALSE)*$G16","v":4561.7302420688166},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!J$9,FALSE)*$G16","v":80117.461099523964},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!K$9,FALSE)*$G16","v":131845.72284090129},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!L$9,FALSE)*$G16","v":39610.255551394366},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!M$9,FALSE)*$G16","v":11486.479703170622},{"$f":"VLOOKUP($F16,range,'COS Alloc Factors'!N$9,FALSE)*$G16","v":0},3169781.8930740259,0]
[704,879,"Customer Installations Expenses",null,null,"Customers",{"$f":"'ROR-Model'!W708","v":2754144.4613588825},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!D$9,FALSE)*$G17","v":2750241.4297197075},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!E$9,FALSE)*$G17","v":0},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!F$9,FALSE)*$G17","v":0},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!G$9,FALSE)*$G17","v":0},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!H$9,FALSE)*$G17","v":982.53400638956316},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!I$9,FALSE)*$G17","v":33.880482978950454},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!J$9,FALSE)*$G17","v":2202.2313936317796},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!K$9,FALSE)*$G17","v":537.57032993268058},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!L$9,FALSE)*$G17","v":81.313159149481095},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!M$9,FALSE)*$G17","v":18.069590922106908},{"$f":"VLOOKUP($F17,range,'COS Alloc Factors'!N$9,FALSE)*$G17","v":47.432676170530634},2754144.4613588825,0]
[709,880,"Other Expenses",null,null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W713-'Corp Charges '!S14","v":26519853.885050498},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!D$9,FALSE)*$G18","v":22983138.071432546},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!E$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!F$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!G$9,FALSE)*$G18","v":0},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!H$9,FALSE)*$G18","v":145270.75429675239},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!I$9,FALSE)*$G18","v":12900.326443973256},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!J$9,FALSE)*$G18","v":761429.93886710436},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!K$9,FALSE)*$G18","v":884782.26851009356},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!L$9,FALSE)*$G18","v":934725.31666531926},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!M$9,FALSE)*$G18","v":791336.47297467524},{"$f":"VLOOKUP($F18,range,'COS Alloc Factors'!N$9,FALSE)*$G18","v":6270.7358600336302},26519853.885050498,0]
[715,881,"Rents",null,null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W718","v":190134.90197087775},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!D$9,FALSE)*$G19","v":164778.30998376387},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!E$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!F$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!G$9,FALSE)*$G19","v":0},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!H$9,FALSE)*$G19","v":1041.5231074488963},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!I$9,FALSE)*$G19","v":92.489284233946904},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!J$9,FALSE)*$G19","v":5459.0951900304053},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!K$9,FALSE)*$G19","v":6343.4734828448372},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!L$9,FALSE)*$G19","v":6701.5416911494694},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!M$9,FALSE)*$G19","v":5673.510999238054},{"$f":"VLOOKUP($F19,range,'COS Alloc Factors'!N$9,FALSE)*$G19","v":44.958232168272431},190134.90197087775,0]
[720,885,"Maintenance Supervision & Engineering",null,null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W723","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!D$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!E$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!F$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!G$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!H$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!I$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!J$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!K$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!L$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!M$9,FALSE)*$G20","v":0},{"$f":"VLOOKUP($F20,range,'COS Alloc Factors'!N$9,FALSE)*$G20","v":0},0,0]
[725,886,"Maintenance of Structures & Improvements",null,null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W728","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!D$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!E$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!F$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!G$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!H$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!I$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!J$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!K$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!L$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!M$9,FALSE)*$G21","v":0},{"$f":"VLOOKUP($F21,range,'COS Alloc Factors'!N$9,FALSE)*$G21","v":0},0,0]
[730,887,"Maintenance of Mains",null,null,"Mains",{"$f":"'ROR-Model'!W733","v":14610308.284408176},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!D$9,FALSE)*$G22","v":12414537.22565941},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!E$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!F$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!G$9,FALSE)*$G22","v":0},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!H$9,FALSE)*$G22","v":88692.678627169589},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!I$9,FALSE)*$G22","v":5566.3768021343949},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!J$9,FALSE)*$G22","v":463905.79503795324},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!K$9,FALSE)*$G22","v":501662.25440530787},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!L$9,FALSE)*$G22","v":600527.78375204105},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!M$9,FALSE)*$G22","v":531127.30806172499},{"$f":"VLOOKUP($F22,range,'COS Alloc Factors'!N$9,FALSE)*$G22","v":4288.8620624364803},14610308.284408178,0]
[735,888,"Maint of Compressor Station Equipment",null,null,"Gross Plant",{"$f":"'ROR-Model'!W738-G24","v":142105.28561983973},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!D$9,FALSE)*$G23","v":123408.35565364032},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!E$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!F$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!G$9,FALSE)*$G23","v":0},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!H$9,FALSE)*$G23","v":807.91222777334792},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!I$9,FALSE)*$G23","v":68.035481775269318},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!J$9,FALSE)*$G23","v":4015.7319238335322},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!K$9,FALSE)*$G23","v":4666.2840793786581},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!L$9,FALSE)*$G23","v":4929.6804637510622},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!M$9,FALSE)*$G23","v":4173.4570376183601},{"$f":"VLOOKUP($F23,range,'COS Alloc Factors'!N$9,FALSE)*$G23","v":35.828752069177419},142105.28561983973,{"$f":"S23-G23","v":0}]
[736,888,"Maint of Compressor Station Equipment",null,null,"NGV",463793.2600000003,{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!D$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!E$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!F$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!G$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!H$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!I$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!J$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!K$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!L$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!M$9,FALSE)*$G24","v":0},{"$f":"VLOOKUP($F24,range,'COS Alloc Factors'!N$9,FALSE)*$G24","v":463793.2600000003},463793.2600000003,0]
[741,889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W743","v":585631.68496040581},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!D$9,FALSE)*$G25","v":446070.86731387838},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!E$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!F$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!G$9,FALSE)*$G25","v":0},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!H$9,FALSE)*$G25","v":4746.6431880310311},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!I$9,FALSE)*$G25","v":268.19965194457291},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!J$9,FALSE)*$G25","v":27523.073579218762},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!K$9,FALSE)*$G25","v":30472.660163284792},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!L$9,FALSE)*$G25","v":39741.290962291132},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!M$9,FALSE)*$G25","v":36598.334589499529},{"$f":"VLOOKUP($F25,range,'COS Alloc Factors'!N$9,FALSE)*$G25","v":210.61551225768579},585631.68496040581,0]
[746,892,"Maintenance of Services",null,null,"Service Lines",{"$f":"'ROR-Model'!W748","v":1359392.5534076209},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!D$9,FALSE)*$G26","v":1328911.6208976931},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!E$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!F$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!G$9,FALSE)*$G26","v":0},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!H$9,FALSE)*$G26","v":2056.4323808894683},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!I$9,FALSE)*$G26","v":198.70235150748806},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!J$9,FALSE)*$G26","v":6329.8855495394919},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!K$9,FALSE)*$G26","v":12232.980458977401},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!L$9,FALSE)*$G26","v":8609.8802377321263},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!M$9,FALSE)*$G26","v":940.98594415747777},{"$f":"VLOOKUP($F26,range,'COS Alloc Factors'!N$9,FALSE)*$G26","v":112.06558712438616},1359392.5534076209,0]
[751,893,"Maintenance of Meters & House Regulators",null,null,"Meters & Regulators",{"$f":"'ROR-Model'!W753","v":1148209.1528985801},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!D$9,FALSE)*$G27","v":1045954.985539563},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!E$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!F$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!G$9,FALSE)*$G27","v":0},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!H$9,FALSE)*$G27","v":5311.968254130622},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!I$9,FALSE)*$G27","v":1652.4229722058512},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!J$9,FALSE)*$G27","v":29021.429626584413},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!K$9,FALSE)*$G27","v":47759.268884471741},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!L$9,FALSE)*$G27","v":14348.261018254439},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!M$9,FALSE)*$G27","v":4160.8166033700882},{"$f":"VLOOKUP($F27,range,'COS Alloc Factors'!N$9,FALSE)*$G27","v":0},1148209.1528985801,0]
[756,8941,"Maintenance of Communication Equipment",null,null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W758","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!D$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!E$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!F$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!G$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!H$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!I$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!J$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!K$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!L$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!M$9,FALSE)*$G28","v":0},{"$f":"VLOOKUP($F28,range,'COS Alloc Factors'!N$9,FALSE)*$G28","v":0},0,0]
[761,8942,"Maintenance of Other Equipment",null,null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W763","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!D$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!E$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!F$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!G$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!H$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!I$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!J$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!K$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!L$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!M$9,FALSE)*$G29","v":0},{"$f":"VLOOKUP($F29,range,'COS Alloc Factors'!N$9,FALSE)*$G29","v":0},0,0]
[774,901,"Supervision",null,null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W776","v":897211.26126671885},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!D$9,FALSE)*$G30","v":868537.26989860192},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!E$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!F$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!G$9,FALSE)*$G30","v":0},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!H$9,FALSE)*$G30","v":1756.4900245023955},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!I$9,FALSE)*$G30","v":89.168308209503707},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!J$9,FALSE)*$G30","v":6077.8689807967758},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!K$9,FALSE)*$G30","v":7419.355555159611},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!L$9,FALSE)*$G30","v":8784.3092076504727},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!M$9,FALSE)*$G30","v":3845.9184424498844},{"$f":"VLOOKUP($F30,range,'COS Alloc Factors'!N$9,FALSE)*$G30","v":700.88084934832921},897211.26126671885,0]
[779,902,"Meter Reading Expense",null,null,"Customers",{"$f":"'ROR-Model'!W781","v":1643372.8720880582},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!D$9,FALSE)*$G31","v":1641043.9687190761},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!E$9,FALSE)*$G31","v":0},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!F$9,FALSE)*$G31","v":0},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!G$9,FALSE)*$G31","v":0},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!H$9,FALSE)*$G31","v":586.26907726108607},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!I$9,FALSE)*$G31","v":20.216175077968487},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!J$9,FALSE)*$G31","v":1314.0513800679514},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!K$9,FALSE)*$G31","v":320.76331123709997},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!L$9,FALSE)*$G31","v":48.518820187124369},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!M$9,FALSE)*$G31","v":10.781960041583192},{"$f":"VLOOKUP($F31,range,'COS Alloc Factors'!N$9,FALSE)*$G31","v":28.302645109155879},1643372.8720880582,0]
[784,9031,"Customer Records Expense",null,null,{"$f":"'COS Input'!$M$13&\" Customers \"&'COS Input'!$N$13&\" DNG Rev\"","v":"75% Customers 25% DNG Rev"},{"$f":"'ROR-Model'!W786","v":16037620.294650892},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!D$9,FALSE)*$G32","v":15525073.689691093},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!E$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!F$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!G$9,FALSE)*$G32","v":0},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!H$9,FALSE)*$G32","v":31397.198497642614},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!I$9,FALSE)*$G32","v":1593.8804282967023},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!J$9,FALSE)*$G32","v":108641.69802888678},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!K$9,FALSE)*$G32","v":132620.72419450624},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!L$9,FALSE)*$G32","v":157019.22357082847},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!M$9,FALSE)*$G32","v":68745.659274411009},{"$f":"VLOOKUP($F32,range,'COS Alloc Factors'!N$9,FALSE)*$G32","v":12528.220965228618},16037620.294650894,0]
[789,9032,"Collection Expense",null,null,"DNG Revenue",{"$f":"'ROR-Model'!W791","v":1019766.4885245363},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!D$9,FALSE)*$G33","v":893739.02550231118},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!E$9,FALSE)*$G33","v":0},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!F$9,FALSE)*$G33","v":0},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!G$9,FALSE)*$G33","v":0},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!H$9,FALSE)*$G33","v":6894.2789718170206},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!I$9,FALSE)*$G33","v":367.75888467291526},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!J$9,FALSE)*$G33","v":25186.084453924344},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!K$9,FALSE)*$G33","v":33134.09907310061},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!L$9,FALSE)*$G33","v":39846.510814924004},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!M$9,FALSE)*$G33","v":17464.946245484018},{"$f":"VLOOKUP($F33,range,'COS Alloc Factors'!N$9,FALSE)*$G33","v":3133.784578302163},1019766.4885245363,0]
[794,9033,"Interest Exp - Customer Security Deposits",null,null,"DNG Revenue",{"$f":"'ROR-Model'!W796","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!D$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!E$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!F$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!G$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!H$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!I$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!J$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!K$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!L$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!M$9,FALSE)*$G34","v":0},{"$f":"VLOOKUP($F34,range,'COS Alloc Factors'!N$9,FALSE)*$G34","v":0},0,0]
[799,"904.0","Uncollectible Accounts - DNG",null,null,"DNG Revenue",{"$f":"'ROR-Model'!W801","v":1599769.2274193191},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!D$9,FALSE)*$G35","v":1402062.341165005},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!E$9,FALSE)*$G35","v":0},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!F$9,FALSE)*$G35","v":0},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!G$9,FALSE)*$G35","v":0},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!H$9,FALSE)*$G35","v":10815.471452013302},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!I$9,FALSE)*$G35","v":576.92555445807284},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!J$9,FALSE)*$G35","v":39510.930513974054},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!K$9,FALSE)*$G35","v":51979.460662708334},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!L$9,FALSE)*$G35","v":62509.626016419897},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!M$9,FALSE)*$G35","v":27398.315081409593},{"$f":"VLOOKUP($F35,range,'COS Alloc Factors'!N$9,FALSE)*$G35","v":4916.1569733308643},1599769.2274193191,{"$f":"S35-G35","v":0}]
[804,"904.1","Uncollectible Accounts - SNG",null,null,"DNG Revenue",{"$f":"'ROR-Model'!W806","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!D$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!E$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!F$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!G$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!H$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!I$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!J$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!K$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!L$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!M$9,FALSE)*$G36","v":0},{"$f":"VLOOKUP($F36,range,'COS Alloc Factors'!N$9,FALSE)*$G36","v":0},0,0]
[809,"904.2","Uncollectible Accounts - Commodity",null,null,"DNG Revenue",{"$f":"'ROR-Model'!W811","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!D$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!E$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!F$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!G$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!H$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!I$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!J$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!K$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!L$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!M$9,FALSE)*$G37","v":0},{"$f":"VLOOKUP($F37,range,'COS Alloc Factors'!N$9,FALSE)*$G37","v":0},{"$f":"SUM(L37:R37)+H37","v":0},0]
[814,905,"Miscellaneous Expense",null,null,"DNG Revenue",{"$f":"'ROR-Model'!W816","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!D$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!E$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!F$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!G$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!H$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!I$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!J$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!K$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!L$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!M$9,FALSE)*$G38","v":0},{"$f":"VLOOKUP($F38,range,'COS Alloc Factors'!N$9,FALSE)*$G38","v":0},0,0]
[827,907,"Supervision",null,null,"Customers",{"$f":"'ROR-Model'!W829","v":744141.16189777793},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!D$9,FALSE)*$G39","v":743086.60338073247},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!E$9,FALSE)*$G39","v":0},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!F$9,FALSE)*$G39","v":0},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!G$9,FALSE)*$G39","v":0},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!H$9,FALSE)*$G39","v":265.47046002012007},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!I$9,FALSE)*$G39","v":9.1541537937972439},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!J$9,FALSE)*$G39","v":595.01999659682076},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!K$9,FALSE)*$G39","v":145.24590686158294},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!L$9,FALSE)*$G39","v":21.969969105113385},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!M$9,FALSE)*$G39","v":4.8822153566918631},{"$f":"VLOOKUP($F39,range,'COS Alloc Factors'!N$9,FALSE)*$G39","v":12.81581531131614},744141.16189777793,0]
[832,908,"Customer Assistance Expense",null,null,"Customer Assistance Expense",{"$f":"'ROR-Model'!W834","v":2339530.866177801},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!D$9,FALSE)*$G40","v":833634.16419470008},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!E$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!F$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!G$9,FALSE)*$G40","v":0},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!H$9,FALSE)*$G40","v":47846.465950025296},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!I$9,FALSE)*$G40","v":25149.95183745776},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!J$9,FALSE)*$G40","v":1009093.7873584711},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!K$9,FALSE)*$G40","v":245805.1935214093},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!L$9,FALSE)*$G40","v":38810.409711519176},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!M$9,FALSE)*$G40","v":20656.325531377232},{"$f":"VLOOKUP($F40,range,'COS Alloc Factors'!N$9,FALSE)*$G40","v":118534.56807284134},2339530.866177801,0]
[837,909,"Info & Instructional Advertising Expense",null,null,"Customers",{"$f":"'ROR-Model'!W839","v":448083.15743615991},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!D$9,FALSE)*$G41","v":447448.15707035054},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!E$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!F$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!G$9,FALSE)*$G41","v":0},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!H$9,FALSE)*$G41","v":159.85252264298975},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!I$9,FALSE)*$G41","v":5.5121559532065429},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!J$9,FALSE)*$G41","v":358.29013695842531},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!K$9,FALSE)*$G41","v":87.459541124210489},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!L$9,FALSE)*$G41","v":13.229174287695704},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!M$9,FALSE)*$G41","v":2.9398165083768228},{"$f":"VLOOKUP($F41,range,'COS Alloc Factors'!N$9,FALSE)*$G41","v":7.7170183344891603},448083.15743615996,0]
[842,910,"Misc Customer Service & Info Expense",null,null,"Customers",{"$f":"'ROR-Model'!W844","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!D$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!E$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!F$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!G$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!H$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!I$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!J$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!K$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!L$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!M$9,FALSE)*$G42","v":0},{"$f":"VLOOKUP($F42,range,'COS Alloc Factors'!N$9,FALSE)*$G42","v":0},0,0]
[855,920,"Administrative & General Salaries",null,null,"Gross Plant",{"$f":"'ROR-Model'!W857","v":19711054.909999739},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!D$9,FALSE)*$G43","v":17117652.338063851},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!E$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!F$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!G$9,FALSE)*$G43","v":0},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!H$9,FALSE)*$G43","v":112063.40576734586},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!I$9,FALSE)*$G43","v":9437.0248879285318},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!J$9,FALSE)*$G43","v":557011.74033930991},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!K$9,FALSE)*$G43","v":647248.13938552816},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!L$9,FALSE)*$G43","v":683783.1674305019},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!M$9,FALSE)*$G43","v":578889.38102619979},{"$f":"VLOOKUP($F43,range,'COS Alloc Factors'!N$9,FALSE)*$G43","v":4969.7130990722635},19711054.909999736,0]
[860,921,"Office Supplies & Expenses",null,null,"Gross Plant",{"$f":"'ROR-Model'!W862","v":3370951.2516646143},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!D$9,FALSE)*$G44","v":2927431.9328937843},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!E$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!F$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!G$9,FALSE)*$G44","v":0},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!H$9,FALSE)*$G44","v":19164.893997915358},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!I$9,FALSE)*$G44","v":1613.9040250866624},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!J$9,FALSE)*$G44","v":95259.205144627485},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!K$9,FALSE)*$G44","v":110691.28139318179},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!L$9,FALSE)*$G44","v":116939.44005745127},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!M$9,FALSE)*$G44","v":99000.68222912011},{"$f":"VLOOKUP($F44,range,'COS Alloc Factors'!N$9,FALSE)*$G44","v":849.9119234472214},3370951.2516646143,0]
[865,922,"Administrative Expenses Transferred",null,null,"Gross Plant",{"$f":"'ROR-Model'!W867","v":-17963806.309999999},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!D$9,FALSE)*$G45","v":-15600290.927447967},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!E$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!F$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!G$9,FALSE)*$G45","v":0},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!H$9,FALSE)*$G45","v":-102129.76042303382},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!I$9,FALSE)*$G45","v":-8600.4979440950592},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!J$9,FALSE)*$G45","v":-507636.50456755329},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!K$9,FALSE)*$G45","v":-589874.0713532751},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!L$9,FALSE)*$G45","v":-623170.52201646974},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!M$9,FALSE)*$G45","v":-527574.84381999413},{"$f":"VLOOKUP($F45,range,'COS Alloc Factors'!N$9,FALSE)*$G45","v":-4529.18242760885},-17963806.309999999,{"$f":"S45-G45","v":0}]
[870,923,"Outside Services Employed",null,null,"Gross Plant",{"$f":"'ROR-Model'!W872","v":33169036.116224509},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!D$9,FALSE)*$G46","v":28804953.931622036},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!E$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!F$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!G$9,FALSE)*$G46","v":0},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!H$9,FALSE)*$G46","v":188576.1655160579},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!I$9,FALSE)*$G46","v":15880.277375647325},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!J$9,FALSE)*$G46","v":937318.81001978717},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!K$9,FALSE)*$G46","v":1089165.2937634671},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!L$9,FALSE)*$G46","v":1150645.0912813682},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!M$9,FALSE)*$G46","v":974133.69676200266},{"$f":"VLOOKUP($F46,range,'COS Alloc Factors'!N$9,FALSE)*$G46","v":8362.8498841416967},33169036.116224509,0]
[875,924,"Property Insurance",null,null,"Gross Plant",{"$f":"'ROR-Model'!W877","v":966561.35082479985},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!D$9,FALSE)*$G47","v":839389.93840632087},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!E$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!F$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!G$9,FALSE)*$G47","v":0},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!H$9,FALSE)*$G47","v":5495.1983722374453},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!I$9,FALSE)*$G47","v":462.75876989292891},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!J$9,FALSE)*$G47","v":27313.912047117483},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!K$9,FALSE)*$G47","v":31738.79017535154},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!L$9,FALSE)*$G47","v":33530.340461260224},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!M$9,FALSE)*$G47","v":28386.715204114018},{"$f":"VLOOKUP($F47,range,'COS Alloc Factors'!N$9,FALSE)*$G47","v":243.69738850527369},966561.35082479974,0]
[880,925,"Injuries & Damages",null,null,"Gross Plant",{"$f":"'ROR-Model'!W882","v":4619230.1557686012},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!D$9,FALSE)*$G48","v":4011473.5734328334},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!E$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!F$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!G$9,FALSE)*$G48","v":0},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!H$9,FALSE)*$G48","v":26261.743252313016},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!I$9,FALSE)*$G48","v":2211.540180984603},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!J$9,FALSE)*$G48","v":130534.13121928766},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!K$9,FALSE)*$G48","v":151680.77697343242},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!L$9,FALSE)*$G48","v":160242.65780922564},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!M$9,FALSE)*$G48","v":135661.09464460303},{"$f":"VLOOKUP($F48,range,'COS Alloc Factors'!N$9,FALSE)*$G48","v":1164.6382559213891},4619230.1557686012,0]
[885,926,"Employee Pensions & Benefits",null,null,"Gross Plant",{"$f":"'ROR-Model'!W887","v":11763584.131837446},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!D$9,FALSE)*$G49","v":10215837.982177321},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!E$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!F$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!G$9,FALSE)*$G49","v":0},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!H$9,FALSE)*$G49","v":66879.591572525736},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!I$9,FALSE)*$G49","v":5632.0291699391646},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!J$9,FALSE)*$G49","v":332425.35723334114},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!K$9,FALSE)*$G49","v":386278.56178180629},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!L$9,FALSE)*$G49","v":408082.71575167088},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!M$9,FALSE)*$G49","v":345481.9626764002},{"$f":"VLOOKUP($F49,range,'COS Alloc Factors'!N$9,FALSE)*$G49","v":2965.9314744424273},11763584.131837446,0]
[890,"928","Regulatory Expense",null,null,"Gross Plant",{"$f":"'ROR-Model'!W892","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!D$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!E$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!F$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!G$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!H$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!I$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!J$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!K$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!L$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!M$9,FALSE)*$G50","v":0},{"$f":"VLOOKUP($F50,range,'COS Alloc Factors'!N$9,FALSE)*$G50","v":0},0,0]
[895,9301,"General Advertising Expenses",null,null,"Gross Plant",{"$f":"'ROR-Model'!W897","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!D$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!E$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!F$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!G$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!H$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!I$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!J$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!K$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!L$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!M$9,FALSE)*$G51","v":0},{"$f":"VLOOKUP($F51,range,'COS Alloc Factors'!N$9,FALSE)*$G51","v":0},0,0]
[900,9302,"Miscellaneous General Expenses",null,null,"Gross Plant",{"$f":"'ROR-Model'!W902","v":2745644.351678893},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!D$9,FALSE)*$G52","v":2384397.266945092},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!E$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!F$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!G$9,FALSE)*$G52","v":0},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!H$9,FALSE)*$G52","v":15609.832070373806},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!I$9,FALSE)*$G52","v":1314.5270102742793},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!J$9,FALSE)*$G52","v":77588.751371474762},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!K$9,FALSE)*$G52","v":90158.198338587637},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!L$9,FALSE)*$G52","v":95247.332017537628},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!M$9,FALSE)*$G52","v":80636.189514906931},{"$f":"VLOOKUP($F52,range,'COS Alloc Factors'!N$9,FALSE)*$G52","v":692.25441064597726},2745644.351678893,0]
[905,931,"Rents",null,null,"Gross Plant",{"$f":"'ROR-Model'!W907","v":3507.4231971999998},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!D$9,FALSE)*$G53","v":3045.9481324701337},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!E$9,FALSE)*$G53","v":0},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!F$9,FALSE)*$G53","v":0},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!G$9,FALSE)*$G53","v":0},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!H$9,FALSE)*$G53","v":19.940778955783969},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!I$9,FALSE)*$G53","v":1.6792424431673756},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!J$9,FALSE)*$G53","v":99.115745357074061},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!K$9,FALSE)*$G53","v":115.17258456185643},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!L$9,FALSE)*$G53","v":121.67369804666967},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!M$9,FALSE)*$G53","v":103.00869501378043},{"$f":"VLOOKUP($F53,range,'COS Alloc Factors'!N$9,FALSE)*$G53","v":0.88432035153388888},3507.4231971999998,0]
[910,"935","Maintenance of General Plant",null,null,"Gross Plant",{"$f":"'ROR-Model'!W912","v":1978264.8990780981},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!D$9,FALSE)*$G54","v":1717982.6716344075},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!E$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!F$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!G$9,FALSE)*$G54","v":0},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!H$9,FALSE)*$G54","v":11247.044012252176},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!I$9,FALSE)*$G54","v":947.13018520608864},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!J$9,FALSE)*$G54","v":55903.490671554086},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!K$9,FALSE)*$G54","v":64959.906052030557},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!L$9,FALSE)*$G54","v":68626.679032889064},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!M$9,FALSE)*$G54","v":58099.201091068993},{"$f":"VLOOKUP($F54,range,'COS Alloc Factors'!N$9,FALSE)*$G54","v":498.77639868963377},1978264.8990780981,0]
[929,403,"Depreciation Expense",null,null,"Firm Sales",{"$f":"'ROR-Model'!W931","v":507530.62481295137},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!D$9,FALSE)*$G55","v":497457.04728193366},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!E$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!F$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!G$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!H$9,FALSE)*$G55","v":9457.3164045207013},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!I$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!J$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!K$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!L$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!M$9,FALSE)*$G55","v":0},{"$f":"VLOOKUP($F55,range,'COS Alloc Factors'!N$9,FALSE)*$G55","v":616.2611264969853},507530.62481295137,{"$f":"S55-G55","v":0}]
[930,403,"Depreciation Expense","Production",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W932","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!D$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!E$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!F$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!G$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!H$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!I$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!J$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!K$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!L$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!M$9,FALSE)*$G56","v":0},{"$f":"VLOOKUP($F56,range,'COS Alloc Factors'!N$9,FALSE)*$G56","v":0},0,0]
[931,403,"Distribution - Utah",null,null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W933","v":129214517.24530773},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!D$9,FALSE)*$G57","v":111982332.31430016},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!E$9,FALSE)*$G57","v":0},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!F$9,FALSE)*$G57","v":0},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!G$9,FALSE)*$G57","v":0},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!H$9,FALSE)*$G57","v":707812.73787100392},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!I$9,FALSE)*$G57","v":62855.152256496207},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!J$9,FALSE)*$G57","v":3709967.7243055715},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!K$9,FALSE)*$G57","v":4310985.8066445477},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!L$9,FALSE)*$G57","v":4554326.7724397816},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!M$9,FALSE)*$G57","v":3855683.3977003065},{"$f":"VLOOKUP($F57,range,'COS Alloc Factors'!N$9,FALSE)*$G57","v":30553.339789848626},129214517.24530771,0]
[932,403,"Storage",null,null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W934","v":6318363.2757795714},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!D$9,FALSE)*$G58","v":6200483.8765390487},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!E$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!F$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!G$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!H$9,FALSE)*$G58","v":117879.39924052314},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!I$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!J$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!K$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!L$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!M$9,FALSE)*$G58","v":0},{"$f":"VLOOKUP($F58,range,'COS Alloc Factors'!N$9,FALSE)*$G58","v":0},6318363.2757795723,0]
[933,403,"General",null,null,"Gross Plant",{"$f":"'ROR-Model'!W935","v":12104813.51676029},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!D$9,FALSE)*$G59","v":10512171.486665573},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!E$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!F$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!G$9,FALSE)*$G59","v":0},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!H$9,FALSE)*$G59","v":68819.585509783297},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!I$9,FALSE)*$G59","v":5795.3989242578828},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!J$9,FALSE)*$G59","v":342068.1071733436},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!K$9,FALSE)*$G59","v":397483.44581786735},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!L$9,FALSE)*$G59","v":419920.07862789795},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!M$9,FALSE)*$G59","v":355503.44901124487},{"$f":"VLOOKUP($F59,range,'COS Alloc Factors'!N$9,FALSE)*$G59","v":3051.9650303217281},12104813.51676029,0]
[937,404,"Amortization and Depletion",null,null,"Firm Sales",{"$f":"'ROR-Model'!W939","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!D$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!E$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!F$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!G$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!H$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!I$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!J$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!K$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!L$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!M$9,FALSE)*$G60","v":0},{"$f":"VLOOKUP($F60,range,'COS Alloc Factors'!N$9,FALSE)*$G60","v":0},0,0]
[938,404,"Amortization and Depletion","Production",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W940","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!D$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!E$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!F$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!G$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!H$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!I$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!J$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!K$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!L$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!M$9,FALSE)*$G61","v":0},{"$f":"VLOOKUP($F61,range,'COS Alloc Factors'!N$9,FALSE)*$G61","v":0},0,0]
[939,404,"Amortization and Depletion","Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W941","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!D$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!E$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!F$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!G$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!H$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!I$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!J$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!K$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!L$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!M$9,FALSE)*$G62","v":0},{"$f":"VLOOKUP($F62,range,'COS Alloc Factors'!N$9,FALSE)*$G62","v":0},0,0]
[940,404,"Amortization and Depletion","Distribution - Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W942","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!D$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!E$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!F$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!G$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!H$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!I$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!J$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!K$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!L$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!M$9,FALSE)*$G63","v":0},{"$f":"VLOOKUP($F63,range,'COS Alloc Factors'!N$9,FALSE)*$G63","v":0},0,0]
[941,404,"Amortization and Depletion","Storage",null,"Gross Plant",{"$f":"'ROR-Model'!W943","v":8817989.216678353},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!D$9,FALSE)*$G64","v":7657797.8409121102},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!E$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!F$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!G$9,FALSE)*$G64","v":0},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!H$9,FALSE)*$G64","v":50132.97908978934},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!I$9,FALSE)*$G64","v":4221.7722024132972},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!J$9,FALSE)*$G64","v":249186.232918639},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!K$9,FALSE)*$G64","v":289554.62504045101},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!L$9,FALSE)*$G64","v":305899.03099957498},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!M$9,FALSE)*$G64","v":258973.47163032703},{"$f":"VLOOKUP($F64,range,'COS Alloc Factors'!N$9,FALSE)*$G64","v":2223.2638850481981},8817989.216678353,0]
[948,408,"Taxes Other Than Income Taxes",null,null,"Firm Sales",{"$f":"'ROR-Model'!W950","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!D$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!E$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!F$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!G$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!H$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!I$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!J$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!K$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!L$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!M$9,FALSE)*$G65","v":0},{"$f":"VLOOKUP($F65,range,'COS Alloc Factors'!N$9,FALSE)*$G65","v":0},0,0]
[949,408,"Taxes Other Than Income Taxes","Production",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W951","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!D$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!E$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!F$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!G$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!H$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!I$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!J$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!K$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!L$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!M$9,FALSE)*$G66","v":0},{"$f":"VLOOKUP($F66,range,'COS Alloc Factors'!N$9,FALSE)*$G66","v":0},0,0]
[950,408,"Taxes Other Than Income Taxes","Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W952","v":33028682.928423982},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!D$9,FALSE)*$G67","v":28623942.77705463},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!E$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!F$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!G$9,FALSE)*$G67","v":0},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!H$9,FALSE)*$G67","v":180924.89133754835},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!I$9,FALSE)*$G67","v":16066.483384033341},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!J$9,FALSE)*$G67","v":948309.44891546329},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!K$9,FALSE)*$G67","v":1101936.4259689595},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!L$9,FALSE)*$G67","v":1164137.1118832899},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!M$9,FALSE)*$G67","v":985556.01282220776},{"$f":"VLOOKUP($F67,range,'COS Alloc Factors'!N$9,FALSE)*$G67","v":7809.7770578480113},33028682.928423978,0]
[951,408,"Taxes Other Than Income Taxes","Distribution - Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W953","v":95243.824999999997},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!D$9,FALSE)*$G68","v":93466.895693733692},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!E$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!F$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!G$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!H$9,FALSE)*$G68","v":1776.9293062663094},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!I$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!J$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!K$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!L$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!M$9,FALSE)*$G68","v":0},{"$f":"VLOOKUP($F68,range,'COS Alloc Factors'!N$9,FALSE)*$G68","v":0},95243.824999999997,0]
[952,408,"Taxes Other Than Income Taxes","Storage",null,"Gross Plant",{"$f":"'ROR-Model'!W954","v":3673688.2128559193},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!D$9,FALSE)*$G69","v":3190337.4990959107},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!E$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!F$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!G$9,FALSE)*$G69","v":0},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!H$9,FALSE)*$G69","v":20886.04667480955},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!I$9,FALSE)*$G69","v":1758.844833699033},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!J$9,FALSE)*$G69","v":103814.20346349753},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!K$9,FALSE)*$G69","v":120632.19707471108},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!L$9,FALSE)*$G69","v":127441.48772394413},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!M$9,FALSE)*$G69","v":107891.69353612425},{"$f":"VLOOKUP($F69,range,'COS Alloc Factors'!N$9,FALSE)*$G69","v":926.2404532227888},{"$f":"SUM(L69:R69)+H69","v":3673688.2128559193},0]
[955,4090,"Income Taxes - Federal",null,null,"Taxes",{"$f":"'ROR-Model'!W957","v":110490262.64625454},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!D$9,FALSE)*$G70","v":99350803.540711179},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!E$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!F$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!G$9,FALSE)*$G70","v":0},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!H$9,FALSE)*$G70","v":1075524.0980626778},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!I$9,FALSE)*$G70","v":-14356.559700026944},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!J$9,FALSE)*$G70","v":1165347.334827547},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!K$9,FALSE)*$G70","v":3930602.0125973364},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!L$9,FALSE)*$G70","v":6457928.3720058529},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!M$9,FALSE)*$G70","v":-2012898.6475758525},{"$f":"VLOOKUP($F70,range,'COS Alloc Factors'!N$9,FALSE)*$G70","v":537312.49532582739},110490262.64625454,0]
[957,4091,"Income Taxes - State",null,null,"Taxes",{"$f":"'ROR-Model'!W959","v":5486815.0194162894},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!D$9,FALSE)*$G71","v":4933642.7301608007},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!E$9,FALSE)*$G71","v":0},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!F$9,FALSE)*$G71","v":0},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!G$9,FALSE)*$G71","v":0},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!H$9,FALSE)*$G71","v":53409.247418369683},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!I$9,FALSE)*$G71","v":-712.92967816946998},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!J$9,FALSE)*$G71","v":57869.762515088718},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!K$9,FALSE)*$G71","v":195189.02065708896},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!L$9,FALSE)*$G71","v":320693.04151516058},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!M$9,FALSE)*$G71","v":-99958.152578944137},{"$f":"VLOOKUP($F71,range,'COS Alloc Factors'!N$9,FALSE)*$G71","v":26682.299406894675},5486815.0194162894,0]
[959,4101,"Deferred Income Taxes",null,null,"Taxes",{"$f":"'ROR-Model'!W961","v":-69820110.292819232},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!D$9,FALSE)*$G72","v":-62780953.676444292},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!E$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!F$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!G$9,FALSE)*$G72","v":0},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!H$9,FALSE)*$G72","v":-679636.46162865416},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!I$9,FALSE)*$G72","v":9072.0807216336561},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!J$9,FALSE)*$G72","v":-736396.83261138864},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!K$9,FALSE)*$G72","v":-2483794.1322970167},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!L$9,FALSE)*$G72","v":-4080841.6995093445},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!M$9,FALSE)*$G72","v":1271974.5814340936},{"$f":"VLOOKUP($F72,range,'COS Alloc Factors'!N$9,FALSE)*$G72","v":-339534.15248425875},-69820110.292819232,0]
[961,4111,"Deferred Income Tax Credit",null,null,"Taxes",{"$f":"'ROR-Model'!W963","v":-15438409.424625956},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!D$9,FALSE)*$G73","v":-13881932.624576591},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!E$9,FALSE)*$G73","v":0},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!F$9,FALSE)*$G73","v":0},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!G$9,FALSE)*$G73","v":0},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!H$9,FALSE)*$G73","v":-150279.13749380558},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!I$9,FALSE)*$G73","v":2005.9907657900253},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!J$9,FALSE)*$G73","v":-162829.81727145176},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!K$9,FALSE)*$G73","v":-549208.96830534877},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!L$9,FALSE)*$G73","v":-902343.2459485986},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!M$9,FALSE)*$G73","v":281255.13241872366},{"$f":"VLOOKUP($F73,range,'COS Alloc Factors'!N$9,FALSE)*$G73","v":-75076.75421467323},-15438409.424625956,0]
[963,4114,"Investment Tax Credit Adjustment",null,null,"Taxes",{"$f":"'ROR-Model'!W965","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!D$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!E$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!F$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!G$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!H$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!I$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!J$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!K$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!L$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!M$9,FALSE)*$G74","v":0},{"$f":"VLOOKUP($F74,range,'COS Alloc Factors'!N$9,FALSE)*$G74","v":0},0,0]
[973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[978,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[981,"UTILITY RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[983,"NET UTILITY PLANT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[637,null,null,null,null,"Factor","DNG Related","GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL","TBF","NGV","Total"]
[987,null,"302","Franchises & Consents",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W987","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!D$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!E$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!F$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!G$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!H$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!I$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!J$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!K$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!L$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!M$9,FALSE)*$G83","v":0},{"$f":"VLOOKUP($F83,range,'COS Alloc Factors'!N$9,FALSE)*$G83","v":0},{"$f":"SUM(L83:R83)+H83","v":0},0]
[988,null,null,"Distribution - Wyoming",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W988","v":8077984.9785919832},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!D$9,FALSE)*$G84","v":7000696.3426972181},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!E$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!F$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!G$9,FALSE)*$G84","v":0},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!H$9,FALSE)*$G84","v":44249.67709567221},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!I$9,FALSE)*$G84","v":3929.4576691499915},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!J$9,FALSE)*$G84","v":231932.63564268569},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!K$9,FALSE)*$G84","v":269505.92960763077},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!L$9,FALSE)*$G84","v":284718.65266906633},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!M$9,FALSE)*$G84","v":241042.20820405227},{"$f":"VLOOKUP($F84,range,'COS Alloc Factors'!N$9,FALSE)*$G84","v":1910.0750065076495},{"$f":"SUM(L84:R84)+H84","v":8077984.9785919823},0]
[989,null,null,"Distribution - Utah",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W989","v":47855731.086856373},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!D$9,FALSE)*$G85","v":41473640.082857959},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!E$9,FALSE)*$G85","v":0},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!F$9,FALSE)*$G85","v":0},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!G$9,FALSE)*$G85","v":0},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!H$9,FALSE)*$G85","v":262144.66273244063},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!I$9,FALSE)*$G85","v":23278.957565579007},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!J$9,FALSE)*$G85","v":1374019.1237043929},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!K$9,FALSE)*$G85","v":1596611.4480029743},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!L$9,FALSE)*$G85","v":1686734.9114479106},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!M$9,FALSE)*$G85","v":1427986.2028668688},{"$f":"VLOOKUP($F85,range,'COS Alloc Factors'!N$9,FALSE)*$G85","v":11315.697678245522},{"$f":"SUM(L85:R85)+H85","v":47855731.086856373},0]
[993,"Production & Gathering Plant","325","Land & Land Rights",null,"Firm Sales",{"$f":"'ROR-Model'!W993","v":5720714.5707272766},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!D$9,FALSE)*$G86","v":5607168.5915417196},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!E$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!F$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!G$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!H$9,FALSE)*$G86","v":106599.69095512021},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!I$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!J$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!K$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!L$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!M$9,FALSE)*$G86","v":0},{"$f":"VLOOKUP($F86,range,'COS Alloc Factors'!N$9,FALSE)*$G86","v":6946.2882304361492},{"$f":"SUM(L86:R86)+H86","v":5720714.5707272757},0]
[994,null,"326...9","Structures",null,"Firm Sales",{"$f":"'ROR-Model'!W994","v":1312431.0601148033},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!D$9,FALSE)*$G87","v":1286381.6447853248},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!E$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!F$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!G$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!H$9,FALSE)*$G87","v":24455.81643314756},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!I$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!J$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!K$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!L$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!M$9,FALSE)*$G87","v":0},{"$f":"VLOOKUP($F87,range,'COS Alloc Factors'!N$9,FALSE)*$G87","v":1593.5988963307618},1312431.060114803,0]
[995,null,"330","Gas Wells - Construction",null,"Firm Sales",{"$f":"'ROR-Model'!W995","v":47629039.060186476},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!D$9,FALSE)*$G88","v":46683687.599124424},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!E$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!F$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!G$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!H$9,FALSE)*$G88","v":887518.6450107675},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!I$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!J$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!K$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!L$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!M$9,FALSE)*$G88","v":0},{"$f":"VLOOKUP($F88,range,'COS Alloc Factors'!N$9,FALSE)*$G88","v":57832.816051281596},47629039.060186476,0]
[996,null,"331","Gas Wells - Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W996","v":15716221.891641088},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!D$9,FALSE)*$G89","v":15404282.922877435},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!E$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!F$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!G$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!H$9,FALSE)*$G89","v":292855.79203754041},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!I$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!J$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!K$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!L$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!M$9,FALSE)*$G89","v":0},{"$f":"VLOOKUP($F89,range,'COS Alloc Factors'!N$9,FALSE)*$G89","v":19083.176726111455},15716221.891641086,{"$f":"S89-G89","v":0}]
[997,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,"Firm Sales",{"$f":"'ROR-Model'!W997","v":2459092.4905505572},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!D$9,FALSE)*$G90","v":2410283.891328325},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!E$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!F$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!G$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!H$9,FALSE)*$G90","v":45822.684610782897},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!I$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!J$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!K$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!L$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!M$9,FALSE)*$G90","v":0},{"$f":"VLOOKUP($F90,range,'COS Alloc Factors'!N$9,FALSE)*$G90","v":2985.9146114492596},2459092.4905505572,0]
[998,null,"336","Purification Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W998","v":52046.776382018892},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!D$9,FALSE)*$G91","v":51013.74071581247},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!E$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!F$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!G$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!H$9,FALSE)*$G91","v":969.8386816785586},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!I$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!J$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!K$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!L$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!M$9,FALSE)*$G91","v":0},{"$f":"VLOOKUP($F91,range,'COS Alloc Factors'!N$9,FALSE)*$G91","v":63.196984527860877},52046.776382018892,0]
[999,null,"337","Other Equipment",null,"Firm Sales",{"$f":"'ROR-Model'!W999","v":110627.12468590058},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!D$9,FALSE)*$G92","v":108431.37360591856},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!E$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!F$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!G$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!H$9,FALSE)*$G92","v":2061.4238233653609},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!I$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!J$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!K$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!L$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!M$9,FALSE)*$G92","v":0},{"$f":"VLOOKUP($F92,range,'COS Alloc Factors'!N$9,FALSE)*$G92","v":134.32725661664509},110627.12468590056,0]
[1007,null,363,"LNG Plant - Equipment and Gas Holders",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1009","v":211203734.00422862},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!D$9,FALSE)*$G93","v":207263382.96787548},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!E$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!F$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!G$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!H$9,FALSE)*$G93","v":3940351.0363531504},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!I$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!J$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!K$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!L$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!M$9,FALSE)*$G93","v":0},{"$f":"VLOOKUP($F93,range,'COS Alloc Factors'!N$9,FALSE)*$G93","v":0},{"$f":"SUM(L93:R93)+H93","v":211203734.00422862},0]
[1012,null,360,"LNG Plant - Land",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1005","v":14173435.91},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!D$9,FALSE)*$G94","v":13909007.285477977},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!E$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!F$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!G$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!H$9,FALSE)*$G94","v":264428.62452202331},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!I$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!J$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!K$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!L$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!M$9,FALSE)*$G94","v":0},{"$f":"VLOOKUP($F94,range,'COS Alloc Factors'!N$9,FALSE)*$G94","v":0},14173435.91,0]
[1020,null,"374","Land & Land Rights",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1017","v":37403782.533816859},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!D$9,FALSE)*$G95","v":32415574.463370126},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!E$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!F$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!G$9,FALSE)*$G95","v":0},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!H$9,FALSE)*$G95","v":204890.8612314144},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!I$9,FALSE)*$G95","v":18194.708274679611},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!J$9,FALSE)*$G95","v":1073925.9715219354},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!K$9,FALSE)*$G95","v":1247902.9373455264},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!L$9,FALSE)*$G95","v":1318342.9526024375},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!M$9,FALSE)*$G95","v":1116106.3509066927},{"$f":"VLOOKUP($F95,range,'COS Alloc Factors'!N$9,FALSE)*$G95","v":8844.2885640453187},37403782.533816859,0]
[1025,null,"375","Structures & Improvements",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1022","v":23388187.337969657},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!D$9,FALSE)*$G96","v":20269113.893274508},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!E$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!F$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!G$9,FALSE)*$G96","v":0},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!H$9,FALSE)*$G96","v":128116.07601412454},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!I$9,FALSE)*$G96","v":11376.957539071896},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!J$9,FALSE)*$G96","v":671514.48617148772},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!K$9,FALSE)*$G96","v":780300.4322317529},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!L$9,FALSE)*$G96","v":824345.82447058859},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!M$9,FALSE)*$G96","v":697889.4287095964},{"$f":"VLOOKUP($F96,range,'COS Alloc Factors'!N$9,FALSE)*$G96","v":5530.2395585243075},23388187.337969653,0]
[1033,null,"376","Dist - Ut - Mains - SD",null,"SD Mains",{"$f":"'COS Input'!H43","v":1100605059.6870995},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!D$9,FALSE)*$G97","v":1093326823.7819455},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!E$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!F$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!G$9,FALSE)*$G97","v":0},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!H$9,FALSE)*$G97","v":1445327.8081030783},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!I$9,FALSE)*$G97","v":91409.739471426103},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!J$9,FALSE)*$G97","v":3933307.4043325232},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!K$9,FALSE)*$G97","v":1500751.6010190025},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!L$9,FALSE)*$G97","v":182301.94107554923},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!M$9,FALSE)*$G97","v":48341.509171922342},{"$f":"VLOOKUP($F97,range,'COS Alloc Factors'!N$9,FALSE)*$G97","v":76795.901980664712},1100605059.6870997,0]
[1034,null,"376","Dist - Ut - Mains - LD",null,"Distribution Throughput",{"$f":"'COS Input'!I43","v":182972993.97080782},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!D$9,FALSE)*$G98","v":149610954.07962942},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!E$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!F$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!G$9,FALSE)*$G98","v":0},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!H$9,FALSE)*$G98","v":2812118.0371563234},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!I$9,FALSE)*$G98","v":264707.34540353925},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!J$9,FALSE)*$G98","v":10457856.465400742},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!K$9,FALSE)*$G98","v":11964023.072576355},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!L$9,FALSE)*$G98","v":6288732.6634000754},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!M$9,FALSE)*$G98","v":1388746.4803703341},{"$f":"VLOOKUP($F98,range,'COS Alloc Factors'!N$9,FALSE)*$G98","v":185855.82687101632},182972993.97080782,0]
[1035,null,"376","Dist - Ut - Mains - Feeders",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'COS Input'!J43","v":1731358726.6374271},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!D$9,FALSE)*$G99","v":1318761789.4595721},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!E$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!F$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!G$9,FALSE)*$G99","v":0},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!H$9,FALSE)*$G99","v":14032953.333778802},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!I$9,FALSE)*$G99","v":792904.17475746945},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!J$9,FALSE)*$G99","v":81369083.758653119},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!K$9,FALSE)*$G99","v":90089227.499920562},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!L$9,FALSE)*$G99","v":117490963.48851383},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!M$9,FALSE)*$G99","v":108199142.2240251},{"$f":"VLOOKUP($F99,range,'COS Alloc Factors'!N$9,FALSE)*$G99","v":622662.69820631389},1731358726.6374273,0]
[1036,null,"376","Storage - Utah",null,"Firm Sales less NGV",{"$f":"'COS Input'!K43","v":948673.62},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!D$9,FALSE)*$G100","v":930974.56226623361},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!E$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!F$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!G$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!H$9,FALSE)*$G100","v":17699.057733766451},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!I$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!J$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!K$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!L$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!M$9,FALSE)*$G100","v":0},{"$f":"VLOOKUP($F100,range,'COS Alloc Factors'!N$9,FALSE)*$G100","v":0},948673.62000000011,0]
[1042,null,"377","Compressor Station Equipment",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!$W$1038","v":16011972.850321239},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!D$9,FALSE)*$G101","v":12196188.833655689},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!E$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!F$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!G$9,FALSE)*$G101","v":0},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!H$9,FALSE)*$G101","v":129779.72983489383},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!I$9,FALSE)*$G101","v":7332.9460404664569},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!J$9,FALSE)*$G101","v":752518.55086638627},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!K$9,FALSE)*$G101","v":833164.29035865795},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!L$9,FALSE)*$G101","v":1086581.3586707569},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!M$9,FALSE)*$G101","v":1000648.6241495952},{"$f":"VLOOKUP($F101,range,'COS Alloc Factors'!N$9,FALSE)*$G101","v":5758.5167447942449},16011972.850321241,0]
[1047,null,"378","Measuring & Regulation Station Equip",null,{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput\"","v":"60% Design Day 40% Throughput"},{"$f":"'ROR-Model'!W1043","v":301702437.41546392},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!D$9,FALSE)*$G102","v":229804280.37756532},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!E$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!F$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!G$9,FALSE)*$G102","v":0},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!H$9,FALSE)*$G102","v":2445348.9388424945},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!I$9,FALSE)*$G102","v":138169.58812795012},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!J$9,FALSE)*$G102","v":14179182.235634793},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!K$9,FALSE)*$G102","v":15698733.661273314},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!L$9,FALSE)*$G102","v":20473694.742406268},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!M$9,FALSE)*$G102","v":18854524.156672329},{"$f":"VLOOKUP($F102,range,'COS Alloc Factors'!N$9,FALSE)*$G102","v":108503.71494149337},301702437.41546392,0]
[1052,null,"380","Services",null,"Service Lines",{"$f":"'ROR-Model'!W1048","v":545786234.68039358},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!D$9,FALSE)*$G103","v":533548361.71100098},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!E$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!F$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!G$9,FALSE)*$G103","v":0},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!H$9,FALSE)*$G103","v":825642.66166312492},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!I$9,FALSE)*$G103","v":79777.550626976954},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!J$9,FALSE)*$G103","v":2541403.0637293514},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!K$9,FALSE)*$G103","v":4911452.7859430593},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!L$9,FALSE)*$G103","v":3456804.36767251},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!M$9,FALSE)*$G103","v":377799.02064454381},{"$f":"VLOOKUP($F103,range,'COS Alloc Factors'!N$9,FALSE)*$G103","v":44993.519113037262},545786234.68039358,0]
[1057,null,"381.2","Meters & Meter Installation",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1053","v":486190173.4657163},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!D$9,FALSE)*$G104","v":442892337.6660533},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!E$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!F$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!G$9,FALSE)*$G104","v":0},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!H$9,FALSE)*$G104","v":2249265.0928626289},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!I$9,FALSE)*$G104","v":699691.17513772333},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!J$9,FALSE)*$G104","v":12288644.336924622},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!K$9,FALSE)*$G104","v":20222872.43131575},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!L$9,FALSE)*$G104","v":6075533.7960737208},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!M$9,FALSE)*$G104","v":1761828.967348617},{"$f":"VLOOKUP($F104,range,'COS Alloc Factors'!N$9,FALSE)*$G104","v":0},486190173.46571636,0]
[1062,null,"383.4","House Regulators & Reg Installations",null,"Meters & Regulators",{"$f":"'ROR-Model'!W1058","v":52062918.316141099},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!D$9,FALSE)*$G105","v":47426436.931840762},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!E$9,FALSE)*$G105","v":0},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!F$9,FALSE)*$G105","v":0},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!G$9,FALSE)*$G105","v":0},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!H$9,FALSE)*$G105","v":240859.05308678997},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!I$9,FALSE)*$G105","v":74925.340917629175},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!J$9,FALSE)*$G105","v":1315910.3602790746},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!K$9,FALSE)*$G105","v":2165534.8317803387},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!L$9,FALSE)*$G105","v":650589.08430251386},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!M$9,FALSE)*$G105","v":188662.7139339959},{"$f":"VLOOKUP($F105,range,'COS Alloc Factors'!N$9,FALSE)*$G105","v":0},52062918.316141106,0]
[1067,null,"387","Other Equipment",null,"Direct Distribution Gross Plant",{"$f":"'ROR-Model'!W1063","v":9719346.3050844055},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!D$9,FALSE)*$G106","v":8423163.9835596811},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!E$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!F$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!G$9,FALSE)*$G106","v":0},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!H$9,FALSE)*$G106","v":53240.744656096598},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!I$9,FALSE)*$G106","v":4727.8820125134089},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!J$9,FALSE)*$G106","v":279058.90036145429},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!K$9,FALSE)*$G106","v":324266.69126919284},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!L$9,FALSE)*$G106","v":342570.47916546697},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!M$9,FALSE)*$G106","v":290019.44196308637},{"$f":"VLOOKUP($F106,range,'COS Alloc Factors'!N$9,FALSE)*$G106","v":2298.1820969132423},9719346.3050844055,{"$f":"S106-G106","v":0}]
[1075,null,"389","Land & Land Rights",null,"Gross Plant",{"$f":"'ROR-Model'!W1071","v":9947224.7362474762},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!D$9,FALSE)*$G107","v":8638458.7502361871},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!E$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!F$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!G$9,FALSE)*$G107","v":0},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!H$9,FALSE)*$G107","v":56553.030112638226},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!I$9,FALSE)*$G107","v":4762.4141797790262},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!J$9,FALSE)*$G107","v":281097.12986860698},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!K$9,FALSE)*$G107","v":326635.11577554455},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!L$9,FALSE)*$G107","v":345072.5934431699},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!M$9,FALSE)*$G107","v":292137.72661013203},{"$f":"VLOOKUP($F107,range,'COS Alloc Factors'!N$9,FALSE)*$G107","v":2507.9760214186008},9947224.7362474762,0]
[1080,null,"390","Structures & Improvements",null,"Gross Plant",{"$f":"'ROR-Model'!W1076","v":56211803.923422776},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!D$9,FALSE)*$G108","v":48815962.476387694},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!E$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!F$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!G$9,FALSE)*$G108","v":0},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!H$9,FALSE)*$G108","v":319581.38317545247},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!I$9,FALSE)*$G108","v":26912.420215093724},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!J$9,FALSE)*$G108","v":1588480.9247379943},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!K$9,FALSE)*$G108","v":1845816.2522028105},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!L$9,FALSE)*$G108","v":1950006.5069698924},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!M$9,FALSE)*$G108","v":1650871.3779234632},{"$f":"VLOOKUP($F108,range,'COS Alloc Factors'!N$9,FALSE)*$G108","v":14172.581810372498},56211803.923422776,0]
[1081,null,"390","Structures & Improvements",null,"Gross Plant",{"$f":"'ROR-Model'!W1077","v":49256328.173669063},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!D$9,FALSE)*$G109","v":42775625.40291547},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!E$9,FALSE)*$G109","v":0},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!F$9,FALSE)*$G109","v":0},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!G$9,FALSE)*$G109","v":0},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!H$9,FALSE)*$G109","v":280037.36562750506},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!I$9,FALSE)*$G109","v":23582.36010123805},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!J$9,FALSE)*$G109","v":1391927.180154152},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!K$9,FALSE)*$G109","v":1617420.6255798358},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!L$9,FALSE)*$G109","v":1708718.6986375325},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!M$9,FALSE)*$G109","v":1446597.6305313343},{"$f":"VLOOKUP($F109,range,'COS Alloc Factors'!N$9,FALSE)*$G109","v":12418.910121989435},49256328.173669055,0]
[1086,null,"391","Office Furniture & Equipment",null,"Gross Plant",{"$f":"'ROR-Model'!W1082","v":30294002.179923352},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!D$9,FALSE)*$G110","v":26308190.992933683},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!E$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!F$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!G$9,FALSE)*$G110","v":0},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!H$9,FALSE)*$G110","v":172230.71388651797},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!I$9,FALSE)*$G110","v":14503.802755978504},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!J$9,FALSE)*$G110","v":856073.65780922468},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!K$9,FALSE)*$G110","v":994758.35438666446},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!L$9,FALSE)*$G110","v":1050909.1907722149},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!M$9,FALSE)*$G110","v":889697.49467063951},{"$f":"VLOOKUP($F110,range,'COS Alloc Factors'!N$9,FALSE)*$G110","v":7637.9727084272408},30294002.179923352,0]
[1092,null,"392","Transportation Equipment",null,"Gross Plant",{"$f":"'ROR-Model'!W1088","v":94598193.711745664},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!D$9,FALSE)*$G111","v":82151817.807832479},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!E$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!F$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!G$9,FALSE)*$G111","v":0},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!H$9,FALSE)*$G111","v":537819.80797990074},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!I$9,FALSE)*$G111","v":45290.600248794086},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!J$9,FALSE)*$G111","v":2673236.1485941047},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!K$9,FALSE)*$G111","v":3106302.7904253332},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!L$9,FALSE)*$G111","v":3281643.3633192335},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!M$9,FALSE)*$G111","v":2778232.3195805917},{"$f":"VLOOKUP($F111,range,'COS Alloc Factors'!N$9,FALSE)*$G111","v":23850.873765225791},94598193.711745664,0]
[1098,null,"393","Stores Equipment",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1094","v":429789.73571240599},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!D$9,FALSE)*$G112","v":227272.41819446991},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!E$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!F$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!G$9,FALSE)*$G112","v":0},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!H$9,FALSE)*$G112","v":1487.8746639349929},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!I$9,FALSE)*$G112","v":125.29612265063128},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!J$9,FALSE)*$G112","v":7395.4887439864824},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!K$9,FALSE)*$G112","v":8593.5645206975096},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!L$9,FALSE)*$G112","v":9078.6429653695068},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!M$9,FALSE)*$G112","v":7685.9599023615565},{"$f":"VLOOKUP($F112,range,'COS Alloc Factors'!N$9,FALSE)*$G112","v":168150.49059893546},429789.73571240605,0]
[1103,null,"394","Tools, Shop & Garage Equipment",null,"Tools, Shop & Garage Equipment",{"$f":"'ROR-Model'!W1099","v":46503439.611235492},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!D$9,FALSE)*$G113","v":24590976.230009846},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!E$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!F$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!G$9,FALSE)*$G113","v":0},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!H$9,FALSE)*$G113","v":160988.69710952713},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!I$9,FALSE)*$G113","v":13557.095921677679},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!J$9,FALSE)*$G113","v":800195.15503664454},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!K$9,FALSE)*$G113","v":929827.48429554247},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!L$9,FALSE)*$G113","v":982313.18668470054},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!M$9,FALSE)*$G113","v":831624.26292334311},{"$f":"VLOOKUP($F113,range,'COS Alloc Factors'!N$9,FALSE)*$G113","v":18193957.499254216},46503439.611235499,0]
[1109,null,"395","Laboratory Equipment",null,"Gross Plant",{"$f":"'ROR-Model'!W1105","v":68343.680000000008},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!D$9,FALSE)*$G114","v":59351.635875682485},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!E$9,FALSE)*$G114","v":0},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!F$9,FALSE)*$G114","v":0},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!G$9,FALSE)*$G114","v":0},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!H$9,FALSE)*$G114","v":388.5548276560375},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!I$9,FALSE)*$G114","v":32.720775830492165},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!J$9,FALSE)*$G114","v":1931.3137887247353},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!K$9,FALSE)*$G114","v":2244.1883461203611},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!L$9,FALSE)*$G114","v":2370.8653949590803},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!M$9,FALSE)*$G114","v":2007.1696209512104},{"$f":"VLOOKUP($F114,range,'COS Alloc Factors'!N$9,FALSE)*$G114","v":17.23137007560635},68343.680000000008,0]
[1115,null,"396","Power Operated Equipment",null,"Gross Plant",{"$f":"'ROR-Model'!W1111","v":15523482.990822742},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!D$9,FALSE)*$G115","v":13481043.309252029},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!E$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!F$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!G$9,FALSE)*$G115","v":0},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!H$9,FALSE)*$G115","v":88255.772269221663},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!I$9,FALSE)*$G115","v":7432.1489134206558},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!J$9,FALSE)*$G115","v":438675.77439801092},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!K$9,FALSE)*$G115","v":509741.64135150524},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!L$9,FALSE)*$G115","v":538514.8799739423},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!M$9,FALSE)*$G115","v":455905.55660058459},{"$f":"VLOOKUP($F115,range,'COS Alloc Factors'!N$9,FALSE)*$G115","v":3913.908064026507},15523482.990822742,0]
[1121,null,"397","Communication Equipment",null,"Gross Plant",{"$f":"'ROR-Model'!W1117","v":2135492.8696189113},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!D$9,FALSE)*$G116","v":1854524.0059174146},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!E$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!F$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!G$9,FALSE)*$G116","v":0},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!H$9,FALSE)*$G116","v":12140.933352074002},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!I$9,FALSE)*$G116","v":1022.4059265526063},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!J$9,FALSE)*$G116","v":60346.572277324783},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!K$9,FALSE)*$G116","v":70122.770843213118},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!L$9,FALSE)*$G116","v":74080.970555892505},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!M$9,FALSE)*$G116","v":62716.792740118799},{"$f":"VLOOKUP($F116,range,'COS Alloc Factors'!N$9,FALSE)*$G116","v":538.41800632073125},2135492.8696189113,0]
[1126,null,"398","Miscellaneous Equipment",null,"Gross Plant",{"$f":"'ROR-Model'!W1122","v":12844337.645416474},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!D$9,FALSE)*$G117","v":11154395.709962931},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!E$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!F$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!G$9,FALSE)*$G117","v":0},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!H$9,FALSE)*$G117","v":73024.007489364812},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!I$9,FALSE)*$G117","v":6149.4595079870442},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!J$9,FALSE)*$G117","v":362966.20845744677},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!K$9,FALSE)*$G117","v":421767.05816073535},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!L$9,FALSE)*$G117","v":445574.42099530064},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!M$9,FALSE)*$G117","v":377222.3609135467},{"$f":"VLOOKUP($F117,range,'COS Alloc Factors'!N$9,FALSE)*$G117","v":3238.4199291611676},12844337.645416472,0]
[1154,108,"Accum Prov For Deprec - Gas Plant In Svc","Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1149","v":-66611334.987012692},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!D$9,FALSE)*$G118","v":-65289218.813858479},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!E$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!F$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!G$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!H$9,FALSE)*$G118","v":-1241234.4010410605},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!I$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!J$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!K$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!L$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!M$9,FALSE)*$G118","v":0},{"$f":"VLOOKUP($F118,range,'COS Alloc Factors'!N$9,FALSE)*$G118","v":-80881.772113147497},{"$f":"SUM(L118:R118)+H118","v":-66611334.987012684},{"$f":"S118-G118","v":0}]
[1155,108,"Accum Prov For Deprec - Gas Plant In Svc","Storage",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1150","v":-12303527.179052005},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!D$9,FALSE)*$G119","v":-12073984.75974134},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!E$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!F$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!G$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!H$9,FALSE)*$G119","v":-229542.41931066461},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!I$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!J$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!K$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!L$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!M$9,FALSE)*$G119","v":0},{"$f":"VLOOKUP($F119,range,'COS Alloc Factors'!N$9,FALSE)*$G119","v":0},-12303527.179052005,0]
[1158,108,"Accum Prov For Deprec - Gas Plant In Svc","General",null,"Gross Plant",{"$f":"'ROR-Model'!W1153","v":-154835933.28691524},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!D$9,FALSE)*$G120","v":-134464019.68574792},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!E$9,FALSE)*$G120","v":0},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!F$9,FALSE)*$G120","v":0},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!G$9,FALSE)*$G120","v":0},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!H$9,FALSE)*$G120","v":-880289.87279085733},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!I$9,FALSE)*$G120","v":-74130.510144993561},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!J$9,FALSE)*$G120","v":-4375485.3842679029},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!K$9,FALSE)*$G120","v":-5084317.9214693271},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!L$9,FALSE)*$G120","v":-5371310.9409112893},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!M$9,FALSE)*$G120","v":-4547340.4640359506},{"$f":"VLOOKUP($F120,range,'COS Alloc Factors'!N$9,FALSE)*$G120","v":-39038.507546985064},-154835933.28691524,0]
[1162,111,"Accum Prov For Amort & Depl - Gas Plant In Svc","Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1157","v":-5614376.9565883968},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!D$9,FALSE)*$G121","v":-5502941.5893504173},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!E$9,FALSE)*$G121","v":0},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!F$9,FALSE)*$G121","v":0},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!G$9,FALSE)*$G121","v":0},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!H$9,FALSE)*$G121","v":-104618.19779303987},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!I$9,FALSE)*$G121","v":0},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!J$9,FALSE)*$G121","v":0},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!K$9,FALSE)*$G121","v":0},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!L$9,FALSE)*$G121","v":0},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!M$9,FALSE)*$G121","v":0},{"$f":"VLOOKUP($F121,range,'COS Alloc Factors'!N$9,FALSE)*$G121","v":-6817.1694449394527},-5614376.9565883968,0]
[1163,111,"Accum Prov For Amort & Depl - Gas Plant In Svc","Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1158","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!D$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!E$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!F$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!G$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!H$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!I$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!J$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!K$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!L$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!M$9,FALSE)*$G122","v":0},{"$f":"VLOOKUP($F122,range,'COS Alloc Factors'!N$9,FALSE)*$G122","v":0},0,0]
[1165,111,"Accum Prov For Amort & Depl - Gas Plant In Svc","General",null,"Gross Plant",{"$f":"'ROR-Model'!W1160","v":-19426900.475350805},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!D$9,FALSE)*$G123","v":-16870884.377401739},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!E$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!F$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!G$9,FALSE)*$G123","v":0},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!H$9,FALSE)*$G123","v":-110447.9004655723},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!I$9,FALSE)*$G123","v":-9300.9808007885349},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!J$9,FALSE)*$G123","v":-548981.8628471297},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!K$9,FALSE)*$G123","v":-637917.41457326233},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!L$9,FALSE)*$G123","v":-673925.7539003361},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!M$9,FALSE)*$G123","v":-570544.11561342259},{"$f":"VLOOKUP($F123,range,'COS Alloc Factors'!N$9,FALSE)*$G123","v":-4898.0697485523542},-19426900.475350805,0]
[1169,"254","Other Regulatory Liabilities","Production",null,"Firm Sales",{"$f":"'ROR-Model'!W1164","v":137119.92669841117},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!D$9,FALSE)*$G124","v":134398.34075834503},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!E$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!F$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!G$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!H$9,FALSE)*$G124","v":2555.0902127915656},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!I$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!J$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!K$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!L$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!M$9,FALSE)*$G124","v":0},{"$f":"VLOOKUP($F124,range,'COS Alloc Factors'!N$9,FALSE)*$G124","v":166.49572727456538},137119.92669841117,0]
[1170,"254","Other Regulatory Liabilities","Distribution - Wyoming",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1165","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!D$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!E$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!F$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!G$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!H$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!I$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!J$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!K$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!L$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!M$9,FALSE)*$G125","v":0},{"$f":"VLOOKUP($F125,range,'COS Alloc Factors'!N$9,FALSE)*$G125","v":0},0,0]
[1172,"254","Other Regulatory Liabilities",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1167","v":-223186936.12066293},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!D$9,FALSE)*$G126","v":-193822014.92285448},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!E$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!F$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!G$9,FALSE)*$G126","v":0},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!H$9,FALSE)*$G126","v":-1268886.3330075762},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!I$9,FALSE)*$G126","v":-106854.79191490107},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!J$9,FALSE)*$G126","v":-6307006.107851713},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!K$9,FALSE)*$G126","v":-7328746.7260806141},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!L$9,FALSE)*$G126","v":-7742430.3674520086},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!M$9,FALSE)*$G126","v":-6554725.1475860383},{"$f":"VLOOKUP($F126,range,'COS Alloc Factors'!N$9,FALSE)*$G126","v":-56271.723915596238},-223186936.12066293,0]
[1191,154,"Plant Materials & Operating Supplies",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1186","v":39098520.363419771},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!D$9,FALSE)*$G127","v":33954290.197537601},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!E$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!F$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!G$9,FALSE)*$G127","v":0},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!H$9,FALSE)*$G127","v":222287.10601206491},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!I$9,FALSE)*$G127","v":18719.125457034086},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!J$9,FALSE)*$G127","v":1104879.214824362},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!K$9,FALSE)*$G127","v":1283870.6336875081},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!L$9,FALSE)*$G127","v":1356340.9070704833},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!M$9,FALSE)*$G127","v":1148275.3386647957},{"$f":"VLOOKUP($F127,range,'COS Alloc Factors'!N$9,FALSE)*$G127","v":9857.8401659190258},39098520.363419771,0]
[1195,1641,"Gas Stored Underground",null,null,"Firm Sales",{"$f":"'ROR-Model'!W1190","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!D$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!E$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!F$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!G$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!H$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!I$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!J$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!K$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!L$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!M$9,FALSE)*$G128","v":0},{"$f":"VLOOKUP($F128,range,'COS Alloc Factors'!N$9,FALSE)*$G128","v":0},0,{"$f":"S128-G128","v":0}]
[1199,165,"Prepayments",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1194","v":4829118.1329326686},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!D$9,FALSE)*$G129","v":4193746.3863004646},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!E$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!F$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!G$9,FALSE)*$G129","v":0},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!H$9,FALSE)*$G129","v":27455.020915939825},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!I$9,FALSE)*$G129","v":2312.0278551967749},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!J$9,FALSE)*$G129","v":136465.32404332794},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!K$9,FALSE)*$G129","v":158572.82832832547},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!L$9,FALSE)*$G129","v":167523.74278849876},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!M$9,FALSE)*$G129","v":141825.24576386699},{"$f":"VLOOKUP($F129,range,'COS Alloc Factors'!N$9,FALSE)*$G129","v":1217.5569370479316},4829118.1329326686,0]
[1203,"190008","Accum Deferred Income Tax Federal",null,null,"Firm Sales",{"$f":"'ROR-Model'!W1198","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!D$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!E$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!F$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!G$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!H$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!I$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!J$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!K$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!L$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!M$9,FALSE)*$G130","v":0},{"$f":"VLOOKUP($F130,range,'COS Alloc Factors'!N$9,FALSE)*$G130","v":0},0,0]
[1204,"190008","Accum Deferred Income Tax Federal","Production",null,"Distribution Gross Plant",{"$f":"'ROR-Model'!W1199","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!D$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!E$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!F$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!G$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!H$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!I$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!J$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!K$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!L$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!M$9,FALSE)*$G131","v":0},{"$f":"VLOOKUP($F131,range,'COS Alloc Factors'!N$9,FALSE)*$G131","v":0},0,0]
[1206,"190008","Accum Deferred Income Tax Federal","Distribution - Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1201","v":49358107.744703747},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!D$9,FALSE)*$G132","v":42864013.737281337},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!E$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!F$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!G$9,FALSE)*$G132","v":0},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!H$9,FALSE)*$G132","v":280616.01377291203},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!I$9,FALSE)*$G132","v":23631.088916074325},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!J$9,FALSE)*$G132","v":1394803.3537659589},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!K$9,FALSE)*$G132","v":1620762.7418836281},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!L$9,FALSE)*$G132","v":1712249.4664112304},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!M$9,FALSE)*$G132","v":1449586.7710489985},{"$f":"VLOOKUP($F132,range,'COS Alloc Factors'!N$9,FALSE)*$G132","v":12444.571623603559},49358107.74470374,0]
[1213,"190009","Accum Deferred Income Tax State","Distribution - Utah",null,"Gross Plant",{"$f":"'ROR-Model'!W1208","v":10735309.655926958},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!D$9,FALSE)*$G133","v":9322854.5742821414},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!E$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!F$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!G$9,FALSE)*$G133","v":0},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!H$9,FALSE)*$G133","v":61033.535115359518},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!I$9,FALSE)*$G133","v":5139.7241225890084},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!J$9,FALSE)*$G133","v":303367.50325299322},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!K$9,FALSE)*$G133","v":352513.30952364078},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!L$9,FALSE)*$G133","v":372411.52609000995},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!M$9,FALSE)*$G133","v":315282.80907438375},{"$f":"VLOOKUP($F133,range,'COS Alloc Factors'!N$9,FALSE)*$G133","v":2706.6744658395282},10735309.655926958,0]
[1218,2351,"Customer Deposits","Wyoming",null,"Customers",{"$f":"'ROR-Model'!W1213","v":-3704161.9425000004},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!D$9,FALSE)*$G134","v":-3698912.5950307422},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!E$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!F$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!G$9,FALSE)*$G134","v":0},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!H$9,FALSE)*$G134","v":-1321.4503177820152},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!I$9,FALSE)*$G134","v":-45.567252337310869},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!J$9,FALSE)*$G134","v":-2961.8714019252061},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!K$9,FALSE)*$G134","v":-723.0004037519991},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!L$9,FALSE)*$G134","v":-109.36140560954608},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!M$9,FALSE)*$G134","v":-24.302534579899127},{"$f":"VLOOKUP($F134,range,'COS Alloc Factors'!N$9,FALSE)*$G134","v":-63.794153272235214},-3704161.9425000004,0]
[1222,252,"Contributions in Aid of Construction",null,null,"GS",{"$f":"'ROR-Model'!W1217","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!D$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!E$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!F$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!G$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!H$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!I$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!J$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!K$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!L$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!M$9,FALSE)*$G135","v":0},{"$f":"VLOOKUP($F135,range,'COS Alloc Factors'!N$9,FALSE)*$G135","v":0},{"$f":"'ROR-Model'!AE1217","v":0},0]
[1227,2531,"Unclaimed Customer Deposits",null,null,"Customers",{"$f":"'ROR-Model'!W1222","v":-122891.16099102053},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!D$9,FALSE)*$G136","v":-122717.00596892476},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!E$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!F$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!G$9,FALSE)*$G136","v":0},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!H$9,FALSE)*$G136","v":-43.841107992860074},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!I$9,FALSE)*$G136","v":-1.5117623445813819},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!J$9,FALSE)*$G136","v":-98.264552397789814},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!K$9,FALSE)*$G136","v":-23.986629200691258},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!L$9,FALSE)*$G136","v":-3.6282296269953167},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!M$9,FALSE)*$G136","v":-0.80627325044340359},{"$f":"VLOOKUP($F136,range,'COS Alloc Factors'!N$9,FALSE)*$G136","v":-2.1164672824139346},{"$f":"SUM(L136:R136)+H136","v":-122891.16099102053},0]
[1241,2820,"Accum Deferred Income Taxes - Federal","Distribution - Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1236","v":-8127470.7690155488},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!D$9,FALSE)*$G137","v":-7975839.5110805966},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!E$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!F$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!G$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!H$9,FALSE)*$G137","v":-151631.2579349528},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!I$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!J$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!K$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!L$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!M$9,FALSE)*$G137","v":0},{"$f":"VLOOKUP($F137,range,'COS Alloc Factors'!N$9,FALSE)*$G137","v":0},-8127470.7690155497,0]
[1242,2820,"Accum Deferred Income Taxes - Federal","Storage",null,"Gross Plant",{"$f":"'ROR-Model'!W1237","v":-276951371.40387559},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!D$9,FALSE)*$G138","v":-240512611.4197205},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!E$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!F$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!G$9,FALSE)*$G138","v":0},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!H$9,FALSE)*$G138","v":-1574553.6732136183},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!I$9,FALSE)*$G138","v":-132595.4900241484},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!J$9,FALSE)*$G138","v":-7826327.2097512195},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!K$9,FALSE)*$G138","v":-9094199.202422658},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!L$9,FALSE)*$G138","v":-9607536.8278077561},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!M$9,FALSE)*$G138","v":-8133720.3258975046},{"$f":"VLOOKUP($F138,range,'COS Alloc Factors'!N$9,FALSE)*$G138","v":-69827.255038167117},-276951371.40387559,0]
[1249,"283","Accum Deferred Income Taxes - State","Distribution - Utah",null,"Firm Sales less NGV",{"$f":"'ROR-Model'!W1244","v":-1487341.5529379582},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!D$9,FALSE)*$G139","v":-1459592.7640391178},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!E$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!F$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!G$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!H$9,FALSE)*$G139","v":-27748.788898840437},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!I$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!J$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!K$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!L$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!M$9,FALSE)*$G139","v":0},{"$f":"VLOOKUP($F139,range,'COS Alloc Factors'!N$9,FALSE)*$G139","v":0},-1487341.5529379584,{"$f":"S139-G139","v":0}]
[1250,"283","Accum Deferred Income Taxes - State","Storage",null,"Gross Plant",{"$f":"'ROR-Model'!W1245","v":-60060615.266176008},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!D$9,FALSE)*$G140","v":-52158381.985686675},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!E$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!F$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!G$9,FALSE)*$G140","v":0},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!H$9,FALSE)*$G140","v":-341463.05867147614},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!I$9,FALSE)*$G140","v":-28755.108422109854},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!J$9,FALSE)*$G140","v":-1697243.9064278812},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!K$9,FALSE)*$G140","v":-1972198.9339931773},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!L$9,FALSE)*$G140","v":-2083523.0753528012},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!M$9,FALSE)*$G140","v":-1763906.2218760676},{"$f":"VLOOKUP($F140,range,'COS Alloc Factors'!N$9,FALSE)*$G140","v":-15142.975745820111},-60060615.266176008,0]
[1254,"282006","Accum Deferred IncomeTaxes - Sec 29 Cr",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1249","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!D$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!E$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!F$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!G$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!H$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!I$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!J$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!K$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!L$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!M$9,FALSE)*$G141","v":0},{"$f":"VLOOKUP($F141,range,'COS Alloc Factors'!N$9,FALSE)*$G141","v":0},0,0]
[1297,null,"WORKING CAPITAL - CASH",null,null,"Gross Plant",{"$f":"'ROR-Model'!W1292","v":23961097.312230404},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!D$9,FALSE)*$G142","v":20808512.548011653},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!E$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!F$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!G$9,FALSE)*$G142","v":0},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!H$9,FALSE)*$G142","v":136226.20316323655},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!I$9,FALSE)*$G142","v":11471.809738751255},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!J$9,FALSE)*$G142","v":677113.05027891055},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!K$9,FALSE)*$G142","v":786805.96872107813},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!L$9,FALSE)*$G142","v":831218.5770917529},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!M$9,FALSE)*$G142","v":703707.8865194933},{"$f":"VLOOKUP($F142,range,'COS Alloc Factors'!N$9,FALSE)*$G142","v":6041.2687055285678},23961097.312230404,{"$f":"S142-G142","v":0}]
[null,108,302,"Intangible Plant",null,"Direct Distribution Gross Plant",-12384654.258645771,-10503146.438121373,0,0,0,-70436.660536480224,-5837.0161527763885,-343885.79283634643,-452308.8129150531,-540124.30517430685,-465582.89056351042,-3332.3423459257433,-12384654.258645771]
[null,108,"374","Land & Land Rights",null,"Direct Distribution Gross Plant",-8281819.0392510975,-7023624.2632733397,0,0,0,-47102.136572367701,-3903.3073105559315,-229962.00353770988,-302466.23443733971,-361189.877467276,-311342.82531356427,-2228.391338944672,-8281819.0392510975]
[null,108,"375","Structures & Improvements",null,"Direct Distribution Gross Plant",-5178533.3479053043,-4391797.5384556148,0,0,0,-29452.464952633545,-2440.6965401002412,-143792.79460552364,-189128.91892778504,-225848.18824527925,-194679.35677850121,-1393.389399866898,-5178533.3479053043]
[null,108,376,"Mains - SD",null,"SD Mains",-243692250.36991394,-243234111.24994308,0,0,0,-119040.1627831841,-4788.5286479972319,-259356.43329223193,-61553.628327613747,-6179.9586539013262,-1864.4134329846515,-5355.9948329622039,-243692250.36991394]
[null,108,"380","Services",null,"Service Lines",-120846142.38280888,-118205378.36100571,0,0,0,-183107.53222599914,-17175.07459183316,-564075.17985759221,-1062331.7337792371,-692846.1486138819,-111260.69604228936,-9967.656692348186,-120846142.38280888]
[null,108,"381.2","Meters & Meter Installation",null,"Meters & Regulators",-107650584.04627283,-98067618.292734236,0,0,0,-498044.44964758924,-154929.40665399158,-2723763.6844218788,-4477857.8577990606,-1338256.6502328054,-390113.70478326839,0,-107650584.04627284]
[null,108,"383.4","House Regulators & Reg Installations",null,"Meters & Regulators",-11527595.310975971,-10501418.332333192,0,0,0,-53332.315038321765,-16590.37447404056,-291669.99654411431,-479504.44209938822,-143305.13134489788,-41774.719142016307,0,-11527595.310975971]
[null,108,"387","Other Equipment",null,"Direct Distribution Gross Plant",-2152024.7906945809,-1825083.7724721644,0,0,0,-12239.456708484578,-1014.2716302064174,-59755.463164007699,-78595.636027813336,-93854.93292881755,-80902.211857586124,-579.04590550093371,-2152024.7906945813]
[null,108,376,"Mains - LD",null,"Distribution Throughput",-40513261.560276195,-33126351.50888731,0,0,0,-622649.66597125866,-58610.60525123687,-2315543.2129519698,-2649033.5296682976,-1392429.9195521043,-307491.54932193254,-41151.568672086098,-40513261.560276203]
[null,108,376,"Mains - Feeders",null,"Throughput",-153340637.70770389,-94568628.65764448,0,0,0,-1797874.7070600574,-176520.42480268929,-6786547.9100584248,-12854738.596029846,-22237760.471859012,-14801413.167986501,-117153.7722628854,-153340637.70770389]
[null,108,377,"Compressor Station Equipment",null,"Throughput",-1418126.7521579738,-874590.74267017411,0,0,0,-16627.126750118859,-1632.4983413213433,-62763.434989758862,-118883.34995565037,-205659.52708073298,-136886.60942754382,-1083.4629426735044,-1418126.7521579738]
[null,108,"378","Measuring & Regulation Station Equip",null,"Throughput",-26720773.366884172,-16479303.410716096,0,0,0,-313293.35333129042,-30760.027715352382,-1182607.6332996881,-2240036.0520855938,-3875099.0385749945,-2579258.9145565554,-20414.936604602677,-26720773.366884176]
[null,108,376,"Mains - Feeders",null,"Design Day",-230010956.5615558,-181050144.71731985,0,0,0,-1652034.1915472259,0,-10962123.799121585,-9952941.9166591521,-10787801.320504207,-15548402.942812599,-57507.67359119498,-230010956.5615558]
[null,108,377,"Compressor Station Equipment",null,"Design Day",-2127190.1282369606,-1674390.152172979,0,0,0,-15278.362719337307,0,-101380.04675339173,-92046.918583929189,-99767.875484735472,-143794.92935568074,-531.84316690724813,-2127190.1282369606]
[null,108,"378","Measuring & Regulation Station Equip",null,"Design Day",-40081160.05032625,-31549365.89121823,0,0,0,-287879.53334864305,0,-1910233.5169259501,-1734375.891899982,-1879856.4980644039,-2709427.5689908471,-10021.149878196111,-40081160.050326258]
[null,111,302,"Intangible Plant",null,"Direct Distribution Gross Plant",-723.22476283036224,-613.35063805919367,0,0,0,-4.1132789052626295,-0.34086334059601792,-20.081846111382131,-26.413408651937754,-31.541556538479963,-27.188572936592326,-0.19459828691780121,-723.22476283036224]
[null,111,"374","Land & Land Rights",null,"Direct Distribution Gross Plant",-483.63212128307742,-410.1575131553883,0,0,0,-2.750616273972506,-0.22794084073522747,-13.429055991001977,-17.663074486914063,-21.092350098157858,-18.181439408302001,-0.13013102860553499,-483.63212128307754]
[null,111,"375","Structures & Improvements",null,"Direct Distribution Gross Plant",-302.41002083149533,-256.46712995085625,0,0,0,-1.7199310966043173,-0.14252898300512584,-8.3970458604200342,-11.044532586803674,-13.188822147806954,-11.368660658072724,-8.1369547926263303E-2,-302.41002083149533]
[null,111,376,"Mains - SD",null,"SD Mains",-14230.859117794225,-14204.105237591803,0,0,0,-6.951570201166847,-0.27963497594908898,-15.145598015007783,-3.5945378303564,-0.3608901014454286,-0.10887586643339277,-0.31277321206488823,-14230.859117794225]
[null,111,"380","Services",null,"Service Lines",-7057.0337159600258,-6902.8214227887192,0,0,0,-10.692902587422068,-1.002970207230522,-32.940212108562292,-62.036823972966381,-40.460030699637535,-6.4972738703102504,-0.5820797251780736,-7057.0337159600258]
[null,111,"381.2","Meters & Meter Installation",null,"Meters & Regulators",-6286.4547115689065,-5726.8397243781155,0,0,0,-29.084225643513655,-9.0473888929567927,-159.05921179000833,-261.49278127275875,-78.14996916810243,-22.781410423451291,0,-6286.4547115689065]
[null,111,"383.4","House Regulators & Reg Installations",null,"Meters & Regulators",-673.17522238982747,-613.24972212947114,0,0,0,-3.1144390541106697,-0.96882556377208795,-17.032608231924566,-28.001547654940808,-8.3685678634859695,-2.4395118921223231,0,-673.17522238982758]
[null,111,"387","Other Equipment",null,"Direct Distribution Gross Plant",-125.6714629533256,-106.5791382565456,0,0,0,-0.71474568367435187,-5.9230265446409996E-2,-3.4895306539896529,-4.5897373506438388,-5.4808321807221718,-4.7244341070165978,-3.3814455286989793E-2,-125.67146295332562]
[null,111,376,"Mains - LD",null,"Distribution Throughput",-2365.8467464249647,-1934.4744885974683,0,0,0,-36.360777426152275,-3.4226745613490266,-135.22042327839378,-154.69520635883495,-81.313517300892997,-17.956537032549548,-2.4031218693238845,-2365.8467464249652]
[null,111,376,"Mains - Feeders",null,"Throughput",-8954.609795504879,-5522.5097611724741,0,0,0,-104.9902146202019,-10.308236281486591,-396.313001573093,-750.67620606928233,-1298.6151011774193,-864.3558636687992,-6.8414109421228515,-8954.609795504879]
[null,111,377,"Compressor Station Equipment",null,"Throughput",-82.814131309063427,-51.073341994969184,0,0,0,-0.97097178082385971,-9.533275625347902E-2,-3.665186725192497,-6.9424128264324922,-12.009867985852974,-7.9937464195882342,-6.3270819950706852E-2,-82.814131309063427]
[null,111,"378","Measuring & Regulation Station Equip",null,"Throughput",-1560.4089203715739,-962.33936385463164,0,0,0,-18.295344094985452,-1.7962886395121442,-69.060557303605066,-130.81104313994894,-226.29356658552518,-150.620588819105,-1.1921679342605336,-1560.4089203715741]
[null,111,376,"Mains - Feeders",null,"Design Day",-13431.914693257317,-10572.757643369556,0,0,0,-96.47358831477294,0,-640.15346889495572,-581.22042867002824,-629.97358574108887,-907.97771143723128,-3.3582668296842493,-13431.914693257319]
[null,111,377,"Compressor Station Equipment",null,"Design Day",-124.22119696359512,-97.779105932280743,0,0,0,-0.89220821375898662,0,-5.9202751031800025,-5.3752498432206668,-5.8261293838837309,-8.3971705230988469,-3.1057964172146603E-2,-124.22119696359513]
[null,111,"378","Measuring & Regulation Station Equip",null,"Design Day",-2340.6133805573609,-1842.3835003868437,0,0,0,-16.811257131739584,0,-111.55161487571841,-101.28208401154201,-109.77769274573257,-158.22202784720446,-0.58520355858027773,-2340.6133805573613]
[null,254,302,"Intangible Plant",null,"Direct Distribution Gross Plant",-2584097.4469037433,-2191514.8641520008,0,0,0,-14696.832940142736,-1217.9119596653727,-71752.862916985643,-94375.670426964163,-112698.65180428576,-97145.348889116998,-695.30381458202646,-2584097.4469037433]
[null,254,"374","Land & Land Rights",null,"Direct Distribution Gross Plant",-1728027.8470517204,-1465501.5107963495,0,0,0,-9828.010400483814,-814.43746793713342,-47982.302437859471,-63110.540501240015,-75363.415136041367,-64962.669381176085,-464.96093063311764,-1728027.8470517204]
[null,254,"375","Structures & Improvements",null,"Direct Distribution Gross Plant",-1080517.4309719694,-916362.50551916996,0,0,0,-6145.3503585690341,-509.2590851728375,-30002.82330561553,-39462.349640949549,-47123.941810893848,-40620.46612766703,-290.73512393171251,-1080517.4309719694]
[null,254,376,"Mains - SD",null,"SD Mains",-50847162.049074516,-50751569.866562277,0,0,0,-24838.108057177891,-999.1417116127185,-54115.543568012552,-12843.360055692136,-1289.4680017707128,-389.01578449679687,-1117.5453334779393,-50847162.049074516]
[null,254,"380","Services",null,"Service Lines",-25214931.436748032,-24663927.636068415,0,0,0,-38205.968180640099,-3583.6338646397126,-117696.07787913823,-221658.89040522397,-144564.54950935362,-23214.897612737364,-2079.7832278869332,-25214931.436748035]
[null,254,"381.2","Meters & Meter Installation",null,"Meters & Regulators",-22461636.278418694,-20462120.036760375,0,0,0,-103918.5562956236,-32326.512781364389,-568321.94390651863,-934319.26449287077,-279231.50060926215,-81398.463572679218,0,-22461636.278418694]
[null,254,"383.4","House Regulators & Reg Installations",null,"Meters & Regulators",-2405269.375302678,-2191154.289390529,0,0,0,-11127.956925546274,-3461.6343279520092,-60857.871174070606,-100050.12483437092,-29901.070817381787,-8716.4278328274704,0,-2405269.3753026775]
[null,254,"387","Other Equipment",null,"Direct Distribution Gross Plant",-449026.80778716499,-380809.52591295639,0,0,0,-2553.8015168896873,-211.63099714742441,-12468.167183017325,-16399.229090748686,-19583.129855350486,-16880.503463720765,-120.81976733427572,-449026.80778716505]
[null,254,376,"Mains - LD",null,"Distribution Throughput",-8453220.7017865404,-6911918.457440407,0,0,0,-129917.83044961131,-12229.288943247864,-483145.44595440046,-552729.25976108597,-290534.92531655286,-64159.08841319308,-8586.4055080411836,-8453220.7017865386]
[null,254,376,"Mains - Feeders",null,"Throughput",-31995011.09451222,-19732044.735993218,0,0,0,-375132.26799394918,-36831.547294956297,-1416034.7767019169,-2682182.0369693567,-4639979.353486727,-3088361.8693884886,-24444.506683609929,-31995011.09451222]
[null,254,377,"Compressor Station Equipment",null,"Throughput",-295896.65105742152,-182486.13631195333,0,0,0,-3469.3028070874302,-340.62596401818035,-13095.790058307175,-24805.388562647891,-42911.513536177248,-28561.825832972838,-226.06798425744401,-295896.65105742146]
[null,254,"378","Measuring & Regulation Station Equip",null,"Throughput",-5575374.232870128,-3438458.9978081528,0,0,0,-65369.653247294234,-6418.17748205933,-246754.83885754956,-467390.63701562525,-808551.72239388432,-538170.56470158754,-4259.6413639749098,-5575374.232870128]
[null,254,376,"Mains - Feeders",null,"Design Day",-47992516.641768329,-37776687.742330059,0,0,0,-344702.18121710262,0,-2287281.9483174132,-2076712.9432027042,-2250909.0094750854,-3244223.6584766889,-11999.158749275442,-47992516.641768329]
[null,254,377,"Compressor Station Equipment",null,"Design Day",-443844.97658613225,-349366.82340812375,0,0,0,-3187.878908153386,0,-21153.268755931182,-19205.881919718384,-20816.884100186926,-30003.268728016148,-110.97076600251421,-443844.97658613225]
[null,254,"378","Measuring & Regulation Station Equip",null,"Design Day",-8363061.3493051901,-6582875.399530434,0,0,0,-60066.978989158633,0,-398576.29054378375,-361883.03852740891,-392238.02907557448,-565330.66788781318,-2090.9447510178575,-8363061.3493051901]

{"sheet":" COS Pie","index":87,"n_rows":44,"n_cols":16,"rows_kept":44,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Row Labels","Sum of TSL","Sum of TSM","Sum of TSS",null,null,null,null,null,null,null,null,null,null,"Row Labels","Sum of TSL"]
["60% Design Day 40% Throughput",379325.35657239903,261964.70471747371,203857.88641839172,null,null,null,null,null,null,null,null,null,null,"60% Design Day 40% Throughput",379325.35657239903]
["75% Customers 25% DNG Rev",167000.58391739149,141051.12658412449,115547.80743401738,null,null,null,null,null,null,null,null,null,null,"75% Customers 25% DNG Rev",167000.58391739149]
["Customer Assistance Expense",39211.618606529002,248346.24451297178,1019525.4577890774,null,null,null,null,null,null,null,null,null,null,"Customer Assistance Expense",39211.618606529002]
["Customers",166.34967721816679,1099.7561993867694,4505.3037579920165,null,null,null,null,null,null,null,null,null,null,"Customers",166.34967721816679]
["Distribution Gross Plant",8464100.3706370126,7087974.2947342563,5388914.8085339312,null,null,null,null,null,null,null,null,null,null,"Distribution Gross Plant",8464100.3706370126]
["Distribution O&M Expense",-23143.595744133752,-18518.916980215279,-13946.408461455609,null,null,null,null,null,null,null,null,null,null,"Distribution O&M Expense",-23143.595744133752]
["DNG Revenue",109124.24216573617,90741.532376337913,68974.982324608965,null,null,null,null,null,null,null,null,null,null,"DNG Revenue",109124.24216573617]
["Firm Sales",0,0,0,null,null,null,null,null,null,null,null,null,null,"Firm Sales",0]
["Gross Plant",3675481.5702092354,3077907.6038357392,2340101.8649195698,null,null,null,null,null,null,null,null,null,null,"Gross Plant",3675481.5702092354]
["Mains",753710.44903783314,558717.43752611568,444980.58628511161,null,null,null,null,null,null,null,null,null,null,"Mains",753710.44903783314]
["Mains & Service Lines",1017667.3786136231,769073.46318054898,604966.77866666275,null,null,null,null,null,null,null,null,null,null,"Mains & Service Lines",1017667.3786136231]
["Meters & Regulators",54129.031970330281,181117.80808355022,110169.22017764566,null,null,null,null,null,null,null,null,null,null,"Meters & Regulators",54129.031970330281]
["NGV",0,0,0,null,null,null,null,null,null,null,null,null,null,"NGV",0]
["Service Lines",7865.0730268718835,12059.411287271911,6403.2866331169853,null,null,null,null,null,null,null,null,null,null,"Service Lines",7865.0730268718835]
["Taxes",1004656.3564881297,786613.29063807812,399460.57290782867,null,null,null,null,null,null,null,null,null,null,"Taxes",1004656.3564881297]
["Throughput",290914.34626331762,168165.66937044798,88781.6087028068,null,null,null,null,null,null,null,null,null,null,"Throughput",290914.34626331762]
["Firm Sales less NGV",0,0,0,null,null,null,null,null,null,null,null,null,null,"Firm Sales less NGV",0]
["Grand Total",15940209.131441493,13366313.426066089,10782243.756089304,null,null,null,null,null,null,null,null,null,null,"Grand Total",15940209.131441493]
[]
[]
[]
[]
[]
[]
["Row Labels","Sum of Total",null,null,null,null,null,null,null,null,null,null,null,null,"Row Labels","Sum of Total"]
["60% Design Day 40% Throughput",2049073136.9032125,null,null,null,null,null,null,null,null,null,null,null,null,"60% Design Day 40% Throughput",2049073136.9032125]
["Customers",-3827053.1034910209,null,null,null,null,null,null,null,null,null,null,null,null,"Customers",-3827053.1034910209]
["Direct Distribution Gross Plant",92604696.334740028,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Distribution Gross Plant",92604696.334740028]
["Distribution Gross Plant",0,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Gross Plant",0]
["Distribution Throughput",134004145.86199866,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution Throughput",134004145.86199866]
["Firm Sales",911580.95738543593,null,null,null,null,null,null,null,null,null,null,null,null,"Firm Sales",911580.95738543593]
["Gross Plant",-333526878.29185236,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Plant",-333526878.29185236]
["GS",0,null,null,null,null,null,null,null,null,null,null,null,null,"GS",0]
["Meters & Regulators",394201047.14095318,null,null,null,null,null,null,null,null,null,null,null,null,"Meters & Regulators",394201047.14095318]
["SD Mains",806051416.40899324,null,null,null,null,null,null,null,null,null,null,null,null,"SD Mains",806051416.40899324]
["Service Lines",399718103.82712072,null,null,null,null,null,null,null,null,null,null,null,null,"Service Lines",399718103.82712072]
["Tools, Shop & Garage Equipment",46933229.346947894,null,null,null,null,null,null,null,null,null,null,null,null,"Tools, Shop & Garage Equipment",46933229.346947894]
["Firm Sales less NGV",204570523.77827176,null,null,null,null,null,null,null,null,null,null,null,null,"Firm Sales less NGV",204570523.77827176]
["Throughput",-219356417.63803303,null,null,null,null,null,null,null,null,null,null,null,null,"Throughput",-219356417.63803303]
["Design Day",-329034626.45704937,null,null,null,null,null,null,null,null,null,null,null,null,"Design Day",-329034626.45704937]
["Grand Total",3242322905.0691972,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",3242322905.0691972]

{"sheet":"COS Sum GS Split","index":88,"n_rows":128,"n_cols":22,"rows_kept":128,"cut":false,"hidden":true,"merged":[[12,1,12,4],[49,1,49,4],[8,19,8,21],[10,1,10,4],[5,5,5,16],[9,6,9,16]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 22-057-03"]
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEU Exhibit 4.09"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 1 of 2"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)","(L)","(M)","(N)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Check with Report"]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},{"$f":"'COS Detail'!H9","v":"GS"},{"$f":"'COS Detail'!I9","v":"GSS"},{"$f":"'COS Detail'!J9","v":"GSM"},{"$f":"'COS Detail'!K9","v":"GSL"},{"$f":"'COS Detail'!L9","v":"FS"},{"$f":"'COS Detail'!M9","v":"IS"},{"$f":"'COS Detail'!N9","v":"TSS"},{"$f":"'COS Detail'!O9","v":"TSM"},{"$f":"'COS Detail'!P9","v":"TSL"},{"$f":"'COS Detail'!Q9","v":"TBF"},{"$f":"'COS Detail'!R9","v":"NGV"},{"$f":"'COS Detail'!S9","v":"Total"},null,"COS Sum","Report","Difference"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$f":"+A13+1","v":2},"Utility Operating Revenue"]
[{"$f":"+A15+1","v":3},null,null,"System Distribution Non-Gas Revenue",null,{"$f":"SUM(K16:Q16)+G16","v":541975207.8431493},{"$f":"'COS Detail'!H363","v":474738407.95562124},{"$f":"'COS Detail'!I363","v":0},{"$f":"'COS Detail'!J363","v":0},{"$f":"'COS Detail'!K363","v":0},{"$f":"'COS Detail'!L363","v":3667113.7502292721},{"$f":"'COS Detail'!M363","v":195670.82735218396},{"$f":"'COS Detail'!N363","v":13435599.439285915},{"$f":"'COS Detail'!O363","v":17653553.243525609},{"$f":"'COS Detail'!P363","v":21241706.782957576},{"$f":"'COS Detail'!Q363","v":9383721.9837489054},{"$f":"'COS Detail'!R363","v":1659433.8604286057},{"$f":"'COS Detail'!S363","v":541975207.8431493},null,{"$f":"SUM(K16:Q16)+G16","v":541975207.8431493},{"$f":"Report!J13","v":541975207.8431493},{"$f":"U16-T16","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,{"$f":"SUM(K17:Q17)+G17","v":0},{"$f":"'COS Detail'!H364","v":0},{"$f":"'COS Detail'!I364","v":0},{"$f":"'COS Detail'!J364","v":0},{"$f":"'COS Detail'!K364","v":0},{"$f":"'COS Detail'!L364","v":0},{"$f":"'COS Detail'!M364","v":0},{"$f":"'COS Detail'!N364","v":0},{"$f":"'COS Detail'!O364","v":0},{"$f":"'COS Detail'!P364","v":0},{"$f":"'COS Detail'!Q364","v":0},{"$f":"'COS Detail'!R364","v":0},{"$f":"'COS Detail'!S364","v":0},null,{"$f":"SUM(K17:Q17)+G17","v":0},{"$f":"Report!J14","v":0},{"$f":"U17-T17","v":0}]
[5,null,null,"System Commodity Revenue",null,{"$f":"SUM(K18:Q18)+G18","v":0},{"$f":"+'COS Detail'!H366","v":0},{"$f":"+'COS Detail'!I366","v":0},{"$f":"+'COS Detail'!J366","v":0},{"$f":"+'COS Detail'!K366","v":0},{"$f":"+'COS Detail'!L366","v":0},{"$f":"+'COS Detail'!M366","v":0},{"$f":"+'COS Detail'!N366","v":0},{"$f":"+'COS Detail'!O366","v":0},{"$f":"+'COS Detail'!P366","v":0},{"$f":"+'COS Detail'!Q366","v":0},{"$f":"+'COS Detail'!R366","v":0},{"$f":"'COS Detail'!S365","v":0},null,{"$f":"SUM(K18:Q18)+G18","v":0},{"$f":"Report!J15","v":0},{"$f":"U18-T18","v":0}]
[6,null,null,"Pass-Through Related Other Revenue",null,{"$f":"SUM(K19:Q19)+G19","v":0},{"$f":"'COS Detail'!H501","v":0},{"$f":"'COS Detail'!I501","v":0},{"$f":"'COS Detail'!J501","v":0},{"$f":"'COS Detail'!K501","v":0},{"$f":"'COS Detail'!L501","v":0},{"$f":"'COS Detail'!M501","v":0},{"$f":"'COS Detail'!N501","v":0},{"$f":"'COS Detail'!O501","v":0},{"$f":"'COS Detail'!P501","v":0},{"$f":"'COS Detail'!Q501","v":0},{"$f":"'COS Detail'!R501","v":0},{"$f":"'COS Detail'!S501","v":0},null,{"$f":"SUM(K19:Q19)+G19","v":0},{"$f":"Report!J16","v":0},{"$f":"U19-T19","v":0}]
[7,null,null,"General Related Other Revenue",null,{"$f":"SUM(K20:Q20)+G20","v":12504032.637841001},{"$f":"'COS Detail'!H502","v":11243907.678850301},{"$f":"'COS Detail'!I502","v":0},{"$f":"'COS Detail'!J502","v":0},{"$f":"'COS Detail'!K502","v":0},{"$f":"'COS Detail'!L502","v":60510.430747780905},{"$f":"'COS Detail'!M502","v":3981.692517357174},{"$f":"'COS Detail'!N502","v":265112.21647881262},{"$f":"'COS Detail'!O502","v":317576.65382314473},{"$f":"'COS Detail'!P502","v":354992.39729084494},{"$f":"'COS Detail'!Q502","v":243833.00135361281},{"$f":"'COS Detail'!R502","v":14118.566779147182},{"$f":"'COS Detail'!S502","v":12504032.637840999},null,{"$f":"SUM(K20:Q20)+G20","v":12504032.637841001},{"$f":"Report!J17","v":12504032.637840999},{"$f":"U20-T20","v":0}]
[8,null,"Total Utility Operating Revenue",null,null,{"$f":"SUM(F16:F20)","v":554479240.48099029},{"$f":"SUM(G16:G20)","v":485982315.63447154},{"$f":"SUM(H16:H20)","v":0},0,0,3727624.180977053,{"$f":"SUM(L16:L20)","v":199652.51986954114},{"$f":"SUM(M16:M20)","v":13700711.655764729},{"$f":"SUM(N16:N20)","v":17971129.897348754},21596699.180248421,9627554.9851025175,1673552.4272077528,{"$f":"SUM(R16:R20)","v":554479240.48099029},null,{"$f":"SUM(T16:T20)","v":554479240.48099029},{"$f":"SUM(U16:U20)","v":554479240.48099029},{"$f":"SUM(V16:V20)","v":0}]
[]
[{"$f":"+A21+1","v":9},"Utility Operating Expenses"]
[{"$f":"+A23+1","v":10},null,"Gas Purchase Expenses"]
[{"$f":"+A24+1","v":11},null,null,"Utah","Value of Peaking Supply",{"$f":"SUM(K25:Q25)+G25","v":0},{"$f":"'COS Detail'!H629","v":0},{"$f":"'COS Detail'!I629","v":0},{"$f":"'COS Detail'!J629","v":0},{"$f":"'COS Detail'!K629","v":0},{"$f":"'COS Detail'!L629","v":0},{"$f":"'COS Detail'!M629","v":0},{"$f":"'COS Detail'!N629","v":0},{"$f":"'COS Detail'!O629","v":0},{"$f":"'COS Detail'!P629","v":0},{"$f":"'COS Detail'!Q629","v":0},{"$f":"'COS Detail'!R629","v":0},{"$f":"'COS Detail'!S629","v":0},null,{"$f":"SUM(K25:Q25)+G25","v":0},{"$f":"Report!J24","v":0},{"$f":"U25-T25","v":0}]
[{"$f":"+A25+1","v":12},null,null,"Total Gas Purchase Expenses",null,{"$f":"SUM(F24:F25)","v":0},{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,{"$f":"SUM(M24:M25)","v":0},{"$f":"SUM(N24:N25)","v":0},{"$f":"SUM(O24:O25)","v":0},0,0,{"$f":"SUM(R24:R25)","v":0},null,{"$f":"T25","v":0},{"$f":"U25","v":0},{"$f":"V25","v":0}]
[]
[{"$f":"+A26+1","v":13},null,"O&M Expenses"]
[{"$f":"+A28+1","v":14},null,null,"Production",null,{"$f":"SUM(K29:Q29)+G29","v":-502193.8191802763},{"$f":"'COS Detail'!H650","v":-430031.56262792792},{"$f":"'COS Detail'!I650","v":0},{"$f":"'COS Detail'!J650","v":0},{"$f":"'COS Detail'!K650","v":0},{"$f":"'COS Detail'!L650","v":-2784.168742116362},{"$f":"'COS Detail'!M650","v":-236.16523906970386},{"$f":"'COS Detail'!N650","v":-14411.337375223015},{"$f":"'COS Detail'!O650","v":-16946.078435818275},{"$f":"'COS Detail'!P650","v":-18987.791885089609},{"$f":"'COS Detail'!Q650","v":-15902.779408992774},{"$f":"'COS Detail'!R650","v":-2893.9354660386311},{"$f":"'COS Detail'!S650","v":-502193.81918027624},null,{"$f":"SUM(K29:Q29)+G29","v":-502193.8191802763},{"$f":"Report!J27","v":-502193.8191802763},{"$f":"U29-T29","v":0}]
[15,null,null,"Distribution",null,84124137.959757194,{"$f":"'COS Detail'!H778","v":72036001.081437826},{"$f":"'COS Detail'!I778","v":0},{"$f":"'COS Detail'!J778","v":0},{"$f":"'COS Detail'!K778","v":0},{"$f":"'COS Detail'!L778","v":466385.26086869714},{"$f":"'COS Detail'!M778","v":39560.815752825765},{"$f":"'COS Detail'!N778","v":2414090.510944068},{"$f":"'COS Detail'!O778","v":2838693.3207154707},{"$f":"'COS Detail'!P778","v":3180707.4541453691},{"$f":"'COS Detail'!Q778","v":2663926.8701661401},{"$f":"'COS Detail'!R778","v":484772.64572679863},{"$f":"'COS Detail'!S778","v":84124137.959757194},null,84124137.959757194,{"$f":"Report!J29","v":84124137.959757194},0]
[null,null,null,"Storage",null,1971514.5221128569,{"$f":"'COS Detail'!H670","v":1934732.6947127923},{"$f":"'COS Detail'!I670","v":0},{"$f":"'COS Detail'!J670","v":0},{"$f":"'COS Detail'!K670","v":0},{"$f":"'COS Detail'!L670","v":36781.827400064547},{"$f":"'COS Detail'!M670","v":0},{"$f":"'COS Detail'!N670","v":0},{"$f":"'COS Detail'!O670","v":0},{"$f":"'COS Detail'!P670","v":0},{"$f":"'COS Detail'!Q670","v":0},{"$f":"'COS Detail'!R670","v":0},{"$f":"'COS Detail'!S670","v":1971514.5221128566},null,1971514.5221128569,{"$f":"Report!J28","v":1971514.5221128566},0]
[{"$f":"+A30+1","v":16},null,null,"Customer Accounts",null,21197740.143949527,{"$f":"'COS Detail'!H831","v":20330456.294976089},{"$f":"'COS Detail'!I831","v":0},{"$f":"'COS Detail'!J831","v":0},{"$f":"'COS Detail'!K831","v":0},{"$f":"'COS Detail'!L831","v":51449.70802323641},{"$f":"'COS Detail'!M831","v":2647.9493507151628},{"$f":"'COS Detail'!N831","v":180730.6333576499},{"$f":"'COS Detail'!O831","v":225474.40279671189},{"$f":"'COS Detail'!P831","v":268208.18843000993},{"$f":"'COS Detail'!Q831","v":117465.62100379608},{"$f":"'COS Detail'!R831","v":21307.346011319132},{"$f":"'COS Detail'!S831","v":21197740.143949527},null,21197740.143949527,{"$f":"Report!J30","v":21197740.143949527},0]
[17,null,null,"Customer Service & Information",null,3531755.185511739,{"$f":"'COS Detail'!H859","v":2024168.9246457831},{"$f":"'COS Detail'!I859","v":0},{"$f":"'COS Detail'!J859","v":0},{"$f":"'COS Detail'!K859","v":0},{"$f":"'COS Detail'!L859","v":48271.788932688411},{"$f":"'COS Detail'!M859","v":25164.618147204761},{"$f":"'COS Detail'!N859","v":1010047.0974920264},{"$f":"'COS Detail'!O859","v":246037.89896939509},{"$f":"'COS Detail'!P859","v":38845.608854911989},{"$f":"'COS Detail'!Q859","v":20664.147563242299},{"$f":"'COS Detail'!R859","v":118555.10090648715},{"$f":"'COS Detail'!S859","v":3531755.185511739},null,3531755.185511739,{"$f":"Report!J31","v":3531755.185511739},0]
[18,null,null,"Administrative & General",null,60364028.280273899,{"$f":"'COS Detail'!H927","v":52421874.655860148},{"$f":"'COS Detail'!I927","v":0},{"$f":"'COS Detail'!J927","v":0},{"$f":"'COS Detail'!K927","v":0},{"$f":"'COS Detail'!L927","v":343188.05491694325},{"$f":"'COS Detail'!M927","v":28900.372903307692},{"$f":"'COS Detail'!N927","v":1705818.0092243035},{"$f":"'COS Detail'!O927","v":1982162.0490946721},{"$f":"'COS Detail'!P927","v":2094048.5755234817},{"$f":"'COS Detail'!Q927","v":1772817.0880234353},{"$f":"'COS Detail'!R927","v":15219.474727608567},{"$f":"'COS Detail'!S927","v":60364028.280273899},null,60364028.280273899,{"$f":"Report!J32","v":60364028.280273899},0]
[19,null,null,"Total O&M Expense",null,{"$f":"SUM(F29:F34)","v":170686982.27242494},{"$f":"SUM(G29:G34)","v":148317202.0890047},{"$f":"SUM(H29:H34)","v":0},0,0,943292.47139951331,96037.590914983681,{"$f":"SUM(M29:M34)","v":5296274.9136428237},{"$f":"SUM(N29:N34)","v":5275421.5931404317},5562822.0350686833,4558970.9473476205,636960.63190617494,{"$f":"SUM(R29:R34)","v":170686982.27242494},null,{"$f":"SUM(T29:T34)","v":170686982.27242494},{"$f":"SUM(U29:U34)","v":170686982.27242494},0]
[]
[{"$f":"+A35+1","v":20},null,"Other Operating Expenses"]
[{"$f":"+A37+1","v":21},null,null,"Depreciation, Depletion, Amortization",null,{"$f":"SUM(K38:Q38)+G38","v":156963213.87933889},{"$f":"'COS Detail'!H953","v":136850242.56569883},{"$f":"'COS Detail'!I953","v":0},{"$f":"'COS Detail'!J953","v":0},{"$f":"'COS Detail'!K953","v":0},{"$f":"'COS Detail'!L953","v":954102.01811562036},{"$f":"'COS Detail'!M953","v":72872.323383167386},{"$f":"'COS Detail'!N953","v":4301222.0643975539},{"$f":"'COS Detail'!O953","v":4998023.8775028661},{"$f":"'COS Detail'!P953","v":5280145.8820672547},{"$f":"'COS Detail'!Q953","v":4470160.3183418792},{"$f":"'COS Detail'!R953","v":36444.829831715535},{"$f":"'COS Detail'!S953","v":156963213.87933886},null,{"$f":"SUM(K38:Q38)+G38","v":156963213.87933889},{"$f":"Report!J36","v":156963213.87933889},{"$f":"U38-T38","v":0}]
[{"$f":"+A38+1","v":22},null,null,"Taxes Other Than Income Taxes",null,{"$f":"SUM(K39:Q39)+G39","v":36797614.966279902},{"$f":"'COS Detail'!H962","v":31907747.171844274},{"$f":"'COS Detail'!I962","v":0},{"$f":"'COS Detail'!J962","v":0},{"$f":"'COS Detail'!K962","v":0},{"$f":"'COS Detail'!L962","v":203587.86731862422},{"$f":"'COS Detail'!M962","v":17825.328217732374},{"$f":"'COS Detail'!N962","v":1052123.6523789607},{"$f":"'COS Detail'!O962","v":1222568.6230436706},{"$f":"'COS Detail'!P962","v":1291578.5996072339},{"$f":"'COS Detail'!Q962","v":1093447.706358332},{"$f":"'COS Detail'!R962","v":8736.0175110708005},{"$f":"'COS Detail'!S962","v":36797614.966279894},null,{"$f":"SUM(K39:Q39)+G39","v":36797614.966279902},{"$f":"Report!J37","v":36797614.966279902},{"$f":"U39-T39","v":0}]
[{"$f":"+A39+1","v":23},null,null,"Income Taxes",null,{"$f":"SUM(K40:Q40)+G40","v":30718557.948225651},{"$f":"SUM('COS Detail'!H964:H972)","v":27621559.969851099},{"$f":"SUM('COS Detail'!I964:I972)","v":0},{"$f":"SUM('COS Detail'!J964:J972)","v":0},{"$f":"SUM('COS Detail'!K964:K972)","v":0},{"$f":"SUM('COS Detail'!L964:L972)","v":299017.74635858764},{"$f":"SUM('COS Detail'!M964:M972)","v":-3991.4178907727332},{"$f":"SUM('COS Detail'!N964:N972)","v":323990.44745979534},{"$f":"SUM('COS Detail'!O964:O972)","v":1092787.9326520599},{"$f":"SUM('COS Detail'!P964:P972)","v":1795436.46806307},{"$f":"SUM('COS Detail'!Q964:Q972)","v":-559627.08630197949},{"$f":"SUM('COS Detail'!R964:R972)","v":149383.88803379011},{"$f":"SUM('COS Detail'!S964:S972)","v":30718557.94822564},null,{"$f":"SUM(K40:Q40)+G40","v":30718557.948225651},{"$f":"Report!J38","v":30718557.94822564},{"$f":"U40-T40","v":0}]
[{"$f":"+A40+1","v":24},null,null,"Total Other Operating Expenses",null,{"$f":"SUM(F38:F40)","v":224479386.79384443},{"$f":"SUM(G38:G40)","v":196379549.70739421},{"$f":"SUM(H38:H40)","v":0},0,0,1456707.6317928322,86706.233710127024,{"$f":"SUM(M38:M40)","v":5677336.1642363099},{"$f":"SUM(N38:N40)","v":7313380.4331985964},8367160.9497375581,5003980.9383982318,194564.73537657643,{"$f":"SUM(R38:R40)","v":224479386.7938444},null,{"$f":"SUM(T38:T40)","v":224479386.79384443},{"$f":"SUM(U38:U40)","v":224479386.79384443},{"$f":"U41-T41","v":0}]
[]
[]
[{"$f":"+A41+1","v":25},null,"Total Utility Operating Expenses",null,null,{"$f":"SUM(K44:Q44)+G44","v":395166369.06626934},{"$f":"G26+G35+G41","v":344696751.79639888},{"$f":"H26+H35+H41","v":0},{"$f":"I26+I35+I41","v":0},0,2400000.1031923452,182743.82462511072,{"$f":"M26+M35+M41","v":10973611.077879135},{"$f":"N26+N35+N41","v":12588802.026339028},{"$f":"O26+O35+O41","v":13929982.984806241},9562951.8857458532,{"$f":"Q26+Q35+Q41","v":831525.36728275137},{"$f":"R26+R35+R41","v":395166369.06626934},null,{"$f":"T26+T35+T41","v":395166369.0662694},{"$f":"U26+U35+U41","v":395166369.0662694},{"$f":"U44-T44","v":0}]
[]
[]
[{"$f":"+A44+1","v":26},"NET OPERATING INCOME",null,null,null,{"$f":"+F21-F44","v":159312871.41472095},{"$f":"+G21-G44","v":141285563.83807266},{"$f":"+H21-H44","v":0},{"$f":"+I21-I44","v":0},0,1327624.0777847078,{"$f":"+L21-L44","v":16908.695244430419},{"$f":"+M21-M44","v":2727100.5778855942},{"$f":"+N21-N44","v":5382327.8710097261},{"$f":"+O21-O44","v":7666716.1954421792},{"$f":"+P21-P44","v":64603.099356664345},842027.05992500146,{"$f":"+R21-R44","v":159312871.41472095},null,{"$f":"+T21-T44","v":159312871.41472089},{"$f":"+U21-U44","v":159312871.41472089},{"$f":"U47-T47","v":0}]
[]
[]
[{"$f":"+A47+1","v":27},"RATE BASE SUMMARY"]
[]
[{"$f":"+A50+1","v":28},"Net Utility Plant"]
[{"$f":"+A52+1","v":29},null,101,"Gas Plant In Service",null,{"$f":"SUM(K53:Q53)+G53","v":5160274005.0320206},{"$f":"'COS Detail'!H1149","v":4490861594.9261389},{"$f":"'COS Detail'!I1149","v":0},{"$f":"'COS Detail'!J1149","v":0},{"$f":"'COS Detail'!K1149","v":0},{"$f":"'COS Detail'!L1149","v":32159207.427713018},{"$f":"'COS Detail'!M1149","v":2353796.5482131774},{"$f":"'COS Detail'!N1149","v":138930682.84708878},{"$f":"'COS Detail'!O1149","v":161437577.45853212},{"$f":"'COS Detail'!P1149","v":170550197.58218288},{"$f":"'COS Detail'!Q1149","v":144387435.98098379},{"$f":"'COS Detail'!R1149","v":19593512.26116848},{"$f":"'COS Detail'!S1149","v":5160274005.0320215},null,{"$f":"SUM(K53:Q53)+G53","v":5160274005.0320206},{"$f":"Report!J51","v":5160274005.0320206},{"$f":"U53-T53","v":0}]
[30,null,105,"Gas Plant Held For Future Use",null,0,{"$f":"'COS Detail'!H1153","v":0},{"$f":"'COS Detail'!I1153","v":0},{"$f":"'COS Detail'!J1153","v":0},{"$f":"'COS Detail'!K1153","v":0},{"$f":"'COS Detail'!L1153","v":0},{"$f":"'COS Detail'!M1153","v":0},{"$f":"'COS Detail'!N1153","v":0},{"$f":"'COS Detail'!O1153","v":0},{"$f":"'COS Detail'!P1153","v":0},{"$f":"'COS Detail'!Q1153","v":0},{"$f":"'COS Detail'!R1153","v":0},{"$f":"'COS Detail'!S1153","v":0},null,0,{"$f":"Report!J52","v":0},0]
[31,null,106,"Completed Construction Not Classified",null,0,{"$f":"'COS Detail'!H1160","v":0},{"$f":"'COS Detail'!I1160","v":0},{"$f":"'COS Detail'!J1160","v":0},{"$f":"'COS Detail'!K1160","v":0},{"$f":"'COS Detail'!L1160","v":0},{"$f":"'COS Detail'!M1160","v":0},{"$f":"'COS Detail'!N1160","v":0},{"$f":"'COS Detail'!O1160","v":0},{"$f":"'COS Detail'!P1160","v":0},{"$f":"'COS Detail'!Q1160","v":0},{"$f":"'COS Detail'!R1160","v":0},{"$f":"'COS Detail'!S1160","v":0},null,0,{"$f":"Report!J53","v":0},0]
[32,null,108,"Accumulated Depreciation",null,-1253240256.7323098,{"$f":"'COS Detail'!H1168","v":-1095332070.9828033},{"$f":"'COS Detail'!I1168","v":0},{"$f":"'COS Detail'!J1168","v":0},{"$f":"'COS Detail'!K1168","v":0},{"$f":"'COS Detail'!L1168","v":-7932831.980090416},{"$f":"'COS Detail'!M1168","v":-570154.85447854653},{"$f":"'COS Detail'!N1168","v":-33652867.458497509},{"$f":"'COS Detail'!O1168","v":-39104662.020645574},{"$f":"'COS Detail'!P1168","v":-41311991.538764924},{"$f":"'COS Detail'!Q1168","v":-34974644.521745846},{"$f":"'COS Detail'!R1168","v":-361033.37528378691},{"$f":"'COS Detail'!S1168","v":-1253240256.7323101},null,-1253240256.7323098,{"$f":"Report!J54","v":-1253240256.7323098},0]
[{"$f":"+A56+1","v":33},null,111,"Accumulated Amort & Depletion",null,-25100020.3219392,{"$f":"'COS Detail'!H1175","v":-22424733.435691714},{"$f":"'COS Detail'!I1175","v":0},{"$f":"'COS Detail'!J1175","v":0},{"$f":"'COS Detail'!K1175","v":0},{"$f":"'COS Detail'!L1175","v":-215387.71906658553},{"$f":"'COS Detail'!M1175","v":-9329.5616783779351},{"$f":"'COS Detail'!N1175","v":-550668.82293842512},{"$f":"'COS Detail'!O1175","v":-639877.66370489367},{"$f":"'COS Detail'!P1175","v":-675996.65264629805},{"$f":"'COS Detail'!Q1175","v":-572297.33410477964},{"$f":"'COS Detail'!R1175","v":-11729.132108123809},{"$f":"'COS Detail'!S1175","v":-25100020.3219392},null,-25100020.3219392,{"$f":"Report!J55","v":-25100020.3219392},0]
[34,null,254,"Other Regulatory Liabilities",null,-432939410.51410896,{"$f":"'COS Detail'!H1182","v":-375581084.94208813},{"$f":"'COS Detail'!I1182","v":0},{"$f":"'COS Detail'!J1182","v":0},{"$f":"'COS Detail'!K1182","v":0},{"$f":"'COS Detail'!L1182","v":-2415489.2244747458},{"$f":"'COS Detail'!M1182","v":-208974.87491648481},{"$f":"'COS Detail'!N1182","v":-12334550.363782231},{"$f":"'COS Detail'!O1182","v":-14332758.530820001},{"$f":"'COS Detail'!P1182","v":-15141795.595619407},{"$f":"'COS Detail'!Q1182","v":-12819012.075000007},{"$f":"'COS Detail'!R1182","v":-105744.9074079749},{"$f":"'COS Detail'!S1182","v":-432939410.51410902},null,-432939410.51410896,{"$f":"Report!J56","v":-432939410.51410902},0]
[{"$f":"+A58+1","v":35},null,"Total Net Utility Plant",null,null,{"$f":"SUM(F53:F58)","v":3448994317.4636626},{"$f":"SUM(G53:G58)","v":2997523705.5655556},{"$f":"SUM(H53:H58)","v":0},{"$f":"SUM(I53:I58)","v":0},{"$f":"SUM(J53:J58)","v":0},{"$f":"SUM(K53:K58)","v":21595498.504081268},1565337.2571397682,{"$f":"SUM(M53:M58)","v":92392596.20187062},107360279.24336167,113420413.79515225,96021482.050133169,19115004.846368596,3448994317.4636631,null,{"$f":"SUM(T53:T58)","v":3448994317.4636626},{"$f":"SUM(U53:U58)","v":3448994317.4636626},{"$f":"U59-T59","v":0}]
[]
[{"$f":"+A59+1","v":36},"Other Rate Base Accounts"]
[{"$f":"+A61+1","v":37},null,154,"Materials & Supplies",null,{"$f":"SUM(K62:Q62)+G62","v":39098520.363419771},{"$f":"'COS Detail'!H1201","v":33954290.197537601},{"$f":"'COS Detail'!I1201","v":0},{"$f":"'COS Detail'!J1201","v":0},{"$f":"'COS Detail'!K1201","v":0},{"$f":"'COS Detail'!L1201","v":222287.10601206491},{"$f":"'COS Detail'!M1201","v":18719.125457034086},{"$f":"'COS Detail'!N1201","v":1104879.214824362},{"$f":"'COS Detail'!O1201","v":1283870.6336875081},{"$f":"'COS Detail'!P1201","v":1356340.9070704833},{"$f":"'COS Detail'!Q1201","v":1148275.3386647957},{"$f":"'COS Detail'!R1201","v":9857.8401659190258},{"$f":"'COS Detail'!S1201","v":39098520.363419771},null,{"$f":"SUM(K62:Q62)+G62","v":39098520.363419771},{"$f":"Report!J60","v":39098520.363419771},{"$f":"U62-T62","v":0}]
[38,null,"164-1","Gas Stored Underground",null,0,{"$f":"'COS Detail'!H1205","v":0},{"$f":"'COS Detail'!I1205","v":0},{"$f":"'COS Detail'!J1205","v":0},{"$f":"'COS Detail'!K1205","v":0},{"$f":"'COS Detail'!L1205","v":0},{"$f":"'COS Detail'!M1205","v":0},{"$f":"'COS Detail'!N1205","v":0},{"$f":"'COS Detail'!O1205","v":0},{"$f":"'COS Detail'!P1205","v":0},{"$f":"'COS Detail'!Q1205","v":0},{"$f":"'COS Detail'!R1205","v":0},{"$f":"'COS Detail'!S1205","v":0},null,0,{"$f":"Report!J61","v":0},0]
[39,null,165,"Prepayments",null,4829118.1329326686,{"$f":"'COS Detail'!H1209","v":4193746.3863004646},{"$f":"'COS Detail'!I1209","v":0},{"$f":"'COS Detail'!J1209","v":0},{"$f":"'COS Detail'!K1209","v":0},{"$f":"'COS Detail'!L1209","v":27455.020915939825},{"$f":"'COS Detail'!M1209","v":2312.0278551967749},{"$f":"'COS Detail'!N1209","v":136465.32404332794},{"$f":"'COS Detail'!O1209","v":158572.82832832547},{"$f":"'COS Detail'!P1209","v":167523.74278849876},{"$f":"'COS Detail'!Q1209","v":141825.24576386699},{"$f":"'COS Detail'!R1209","v":1217.5569370479316},{"$f":"'COS Detail'!S1209","v":4829118.1329326686},null,4829118.1329326686,{"$f":"Report!J62","v":4829118.1329326686},0]
[40,null,"190008","Accum Deferred Income Tax Federal",null,49358107.74470374,{"$f":"'COS Detail'!H1216","v":42864013.737281337},{"$f":"'COS Detail'!I1216","v":0},{"$f":"'COS Detail'!J1216","v":0},{"$f":"'COS Detail'!K1216","v":0},{"$f":"'COS Detail'!L1216","v":280616.01377291203},{"$f":"'COS Detail'!M1216","v":23631.088916074325},{"$f":"'COS Detail'!N1216","v":1394803.3537659589},{"$f":"'COS Detail'!O1216","v":1620762.7418836281},{"$f":"'COS Detail'!P1216","v":1712249.4664112304},{"$f":"'COS Detail'!Q1216","v":1449586.7710489985},{"$f":"'COS Detail'!R1216","v":12444.571623603559},{"$f":"'COS Detail'!S1216","v":49358107.74470374},null,49358107.74470374,{"$f":"Report!J63","v":49358107.744703747},0]
[41,null,"190008","Accum Deferred Income Tax State",null,10735309.655926958,{"$f":"'COS Detail'!H1223","v":9322854.5742821414},{"$f":"'COS Detail'!I1223","v":0},{"$f":"'COS Detail'!J1223","v":0},{"$f":"'COS Detail'!K1223","v":0},{"$f":"'COS Detail'!L1223","v":61033.535115359518},{"$f":"'COS Detail'!M1223","v":5139.7241225890084},{"$f":"'COS Detail'!N1223","v":303367.50325299322},{"$f":"'COS Detail'!O1223","v":352513.30952364078},{"$f":"'COS Detail'!P1223","v":372411.52609000995},{"$f":"'COS Detail'!Q1223","v":315282.80907438375},{"$f":"'COS Detail'!R1223","v":2706.6744658395282},{"$f":"'COS Detail'!S1223","v":10735309.655926958},null,10735309.655926958,{"$f":"Report!J64","v":10735309.655926958},0]
[42,null,"235-1","Customer Deposits",null,-3704161.9425000004,{"$f":"'COS Detail'!H1228","v":-3698912.5950307422},{"$f":"'COS Detail'!I1228","v":0},{"$f":"'COS Detail'!J1228","v":0},{"$f":"'COS Detail'!K1228","v":0},{"$f":"'COS Detail'!L1228","v":-1321.4503177820152},{"$f":"'COS Detail'!M1228","v":-45.567252337310869},{"$f":"'COS Detail'!N1228","v":-2961.8714019252061},{"$f":"'COS Detail'!O1228","v":-723.0004037519991},{"$f":"'COS Detail'!P1228","v":-109.36140560954608},{"$f":"'COS Detail'!Q1228","v":-24.302534579899127},{"$f":"'COS Detail'!R1228","v":-63.794153272235214},{"$f":"'COS Detail'!S1228","v":-3704161.9425000004},null,-3704161.9425000004,{"$f":"Report!J65","v":-3704161.9425000004},0]
[43,null,252,"Misc Customer Credits",null,0,{"$f":"'COS Detail'!H1233","v":0},{"$f":"'COS Detail'!I1233","v":0},{"$f":"'COS Detail'!J1233","v":0},{"$f":"'COS Detail'!K1233","v":0},{"$f":"'COS Detail'!L1233","v":0},{"$f":"'COS Detail'!M1233","v":0},{"$f":"'COS Detail'!N1233","v":0},{"$f":"'COS Detail'!O1233","v":0},{"$f":"'COS Detail'!P1233","v":0},{"$f":"'COS Detail'!Q1233","v":0},{"$f":"'COS Detail'!R1233","v":0},{"$f":"'COS Detail'!S1233","v":0},null,0,{"$f":"Report!J66","v":0},{"$f":"U68-T68","v":0}]
[44,null,"253-1","Unclaimed Customer Deposits",null,-122891.16099102053,{"$f":"'COS Detail'!H1237","v":-122717.00596892476},{"$f":"'COS Detail'!I1237","v":0},{"$f":"'COS Detail'!J1237","v":0},{"$f":"'COS Detail'!K1237","v":0},{"$f":"'COS Detail'!L1237","v":-43.841107992860074},{"$f":"'COS Detail'!M1237","v":-1.5117623445813819},{"$f":"'COS Detail'!N1237","v":-98.264552397789814},{"$f":"'COS Detail'!O1237","v":-23.986629200691258},{"$f":"'COS Detail'!P1237","v":-3.6282296269953167},{"$f":"'COS Detail'!Q1237","v":-0.80627325044340359},{"$f":"'COS Detail'!R1237","v":-2.1164672824139346},{"$f":"'COS Detail'!S1237","v":-122891.16099102053},null,-122891.16099102053,{"$f":"Report!J67","v":-122891.16099102053},{"$f":"U69-T69","v":0}]
[45,null,255,"Deferred Investment Tax Credits",null,0,{"$f":"'COS Detail'!H1244","v":0},{"$f":"'COS Detail'!I1244","v":0},{"$f":"'COS Detail'!J1244","v":0},{"$f":"'COS Detail'!K1244","v":0},{"$f":"'COS Detail'!L1244","v":0},{"$f":"'COS Detail'!M1244","v":0},{"$f":"'COS Detail'!N1244","v":0},{"$f":"'COS Detail'!O1244","v":0},{"$f":"'COS Detail'!P1244","v":0},{"$f":"'COS Detail'!Q1244","v":0},{"$f":"'COS Detail'!R1244","v":0},{"$f":"'COS Detail'!S1244","v":0},null,0,{"$f":"Report!J68","v":0},{"$f":"U70-T70","v":0}]
[46,null,282,"Accum Deferred Income Taxes",null,-346626798.99200505,{"$f":"'COS Detail'!H1252+'COS Detail'!H1260+'COS Detail'!H1264","v":-302106425.68052685},{"$f":"'COS Detail'!I1252+'COS Detail'!I1260+'COS Detail'!I1264","v":0},{"$f":"'COS Detail'!J1252+'COS Detail'!J1260+'COS Detail'!J1264","v":0},{"$f":"'COS Detail'!K1252+'COS Detail'!K1260+'COS Detail'!K1264","v":0},{"$f":"'COS Detail'!L1252+'COS Detail'!L1260+'COS Detail'!L1264","v":-2095396.7787188878},{"$f":"'COS Detail'!M1252+'COS Detail'!M1260+'COS Detail'!M1264","v":-161350.59844625826},{"$f":"'COS Detail'!N1252+'COS Detail'!N1260+'COS Detail'!N1264","v":-9523571.1161791012},{"$f":"'COS Detail'!O1252+'COS Detail'!O1260+'COS Detail'!O1264","v":-11066398.136415835},{"$f":"'COS Detail'!P1252+'COS Detail'!P1260+'COS Detail'!P1264","v":-11691059.903160557},{"$f":"'COS Detail'!Q1252+'COS Detail'!Q1260+'COS Detail'!Q1264","v":-9897626.5477735717},{"$f":"'COS Detail'!R1252+'COS Detail'!R1260+'COS Detail'!R1264","v":-84970.230783987223},{"$f":"'COS Detail'!S1252+'COS Detail'!S1260+'COS Detail'!S1264","v":-346626798.99200511},null,-346626798.99200505,{"$f":"Report!J69","v":-346626798.99200511},{"$f":"U71-T71","v":0}]
[47,null,null,"Working Capital - Cash",null,23961097.312230404,{"$f":"'COS Detail'!H1306","v":20808512.548011653},{"$f":"'COS Detail'!I1306","v":0},{"$f":"'COS Detail'!J1306","v":0},{"$f":"'COS Detail'!K1306","v":0},{"$f":"'COS Detail'!L1306","v":136226.20316323655},{"$f":"'COS Detail'!M1306","v":11471.809738751255},{"$f":"'COS Detail'!N1306","v":677113.05027891055},{"$f":"'COS Detail'!O1306","v":786805.96872107813},{"$f":"'COS Detail'!P1306","v":831218.5770917529},{"$f":"'COS Detail'!Q1306","v":703707.8865194933},{"$f":"'COS Detail'!R1306","v":6041.2687055285678},{"$f":"'COS Detail'!S1306","v":23961097.312230404},null,23961097.312230404,{"$f":"Report!J71","v":23961097.312230404},{"$f":"U72-T72","v":0}]
[48,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F62:F72)","v":-222471698.88628253},{"$f":"SUM(G62:G72)","v":-194784637.83811331},{"$f":"SUM(H62:H72)","v":0},0,0,-1369144.1911651499,-100123.90137129471,{"$f":"SUM(M62:M72)","v":-5910002.805967872},-6864619.6413046075,-7251428.6733438186,-6138973.6055098642,-52768.229506603268,{"$f":"SUM(R62:R72)","v":-222471698.88628259},null,{"$f":"SUM(T62:T72)","v":-222471698.88628253},{"$f":"SUM(U62:U72)","v":-222471698.88628256},{"$f":"SUM(V62:V72)","v":0}]
[]
[]
[{"$f":"+A73+1","v":49},"TOTAL RATE BASE",null,null,null,{"$f":"F59+F73","v":3226522618.5773802},{"$f":"G59+G73","v":2802739067.7274423},{"$f":"H59+H73","v":0},0,0,20226354.312916119,1465213.3557684736,{"$f":"M59+M73","v":86482593.395902753},100495659.60205705,106168985.12180842,89882508.444623306,19062236.616861992,{"$f":"R59+R73","v":3226522618.5773807},null,{"$f":"T59+T73","v":3226522618.5773802},{"$f":"U59+U73","v":3226522618.5773802},{"$f":"U76-T76","v":0}]
[]
[]
[{"$f":"A76+1","v":50},"Return On Rate Base- Actual",null,null,null,{"$f":"Report!J78","v":4.9376028079717665E-2},{"$f":"IF(G76=0,0,G47/G76)","v":5.0409817119590757E-2},0,0,0,6.563832795794125E-2,1.1540090852886174E-2,3.1533519877247285E-2,5.3557814261060432E-2,7.2212390338346949E-2,{"$f":"IF(P76=0,\" \",P47/P76)","v":7.1875051636399723E-4},{"$f":"IF(Q76=0,\" \",Q47/Q76)","v":4.4172521664124387E-2},{"$f":"IF(R76=0,\" \",R47/R76)","v":4.9376028079717679E-2},null,{"$f":"IF(T76=0,\" \",T47/T76)","v":4.9376028079717665E-2},{"$f":"IF(U76=0,\" \",U47/U76)","v":4.9376028079717665E-2},{"$f":"IF(V76=0,\" \",V47/V76)","v":" "}]
[]
[{"$f":"+A79+1","v":51},"Return On Equity - Actual",null,null,null,{"$f":"Report!J80","v":5.5506842675414801E-2},{"$f":"IF(G79=\" \",\" \",((G79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.7457397287415141E-2},{"$f":"IF(H79=\" \",\" \",((H79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.7655916435452408E-2},{"$f":"IF(I79=\" \",\" \",((I79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.7655916435452408E-2},{"$f":"IF(J79=\" \",\" \",((J79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.7655916435452408E-2},{"$f":"IF(K79=\" \",\" \",((K79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":8.6190572919929279E-2},{"$f":"IF(L79=\" \",\" \",((L79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-1.5882056810510616E-2},{"$f":"IF(M79=\" \",\" \",((M79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":2.1841573145903362E-2},{"$f":"IF(N79=\" \",\" \",((N79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":6.3397042714117821E-2},{"$f":"IF(O79=\" \",\" \",((O79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":9.8594523050076169E-2},{"$f":"IF(P79=\" \",\" \",((P79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":-3.6299776951962112E-2},{"$f":"IF(Q79=\" \",\" \",((Q79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":4.5688859464106231E-2},{"$f":"IF(R79=\" \",\" \",((R79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.5506842675414829E-2},null,{"$f":"IF(T79=\" \",\" \",((T79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.5506842675414801E-2},{"$f":"IF(U79=\" \",\" \",((U79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":5.5506842675414801E-2},{"$f":"IF(V79=\" \",\" \",((V79-'Capital Str'!$F$7)/'Capital Str'!$D$9))","v":" "}]
[]
[]
[{"$f":"A81+1","v":52},"Cost of Service (Line 25 + Line 26)",null,null,null,{"$f":"F44+F47","v":554479240.48099029},{"$f":"G44+G47","v":485982315.63447154},{"$f":"H44+H47","v":0},0,0,{"$f":"K44+K47","v":3727624.180977053},199652.51986954114,13700711.655764729,17971129.897348754,21596699.180248421,9627554.9851025175,1673552.4272077528,554479240.48099029,null,{"$f":"SUM(K84:Q84)+G84","v":554479240.48099029},{"$f":"Report!J42+Report!J45","v":554479240.48099029},{"$f":"U84-T84","v":0}]
[]
[{"$f":"A84+1","v":53},"Deficiency (((Line 49 * Line 58) - Line 26) * Tax Factor)",null,null,null,{"$f":"(($F94*F76)-F47)*-'ROR-Model'!$F$1394","v":114669748.89931689},{"$f":"(($F94*G76)-G47)*-'ROR-Model'!$F$1394","v":95760707.299270779},{"$f":"(($F94*H76)-H47)*-'ROR-Model'!$F$1394","v":0},{"$f":"(($F94*I76)-I47)*-'ROR-Model'!$F$1394","v":0},{"$f":"(($F94*J76)-J47)*-'ROR-Model'!$F$1394","v":0},{"$f":"(($F94*K76)-K47)*-'ROR-Model'!$F$1394","v":282014.30980853474},{"$f":"(($F94*L76)-L47)*-'ROR-Model'!$F$1394","v":125696.23312460435},{"$f":"(($F94*M76)-M47)*-'ROR-Model'!$F$1394","v":5122806.2769287685},{"$f":"(($F94*N76)-N47)*-'ROR-Model'!$F$1394","v":3013482.4838046283},{"$f":"(($F94*O76)-O47)*-'ROR-Model'!$F$1394","v":553391.29095518461},{"$f":"(($F94*P76)-P47)*-'ROR-Model'!$F$1394","v":9002456.3285289183},{"$f":"(($F94*Q76)-Q47)*-'ROR-Model'!$F$1394","v":809194.67689546919},{"$f":"SUM(K86:Q86)+G86","v":114669748.89931688},null,{"$f":"(($F94*T76)-T47)*-'ROR-Model'!$F$1394","v":114669748.89931697},{"$f":"Report!K13","v":114669748.89931697},{"$f":"U86-T86","v":0}]
[]
[{"$f":"A86+1","v":54},"COS Adjustment",null,null,null,{"$f":"SUM(H88:Q88)","v":-6054499.4573643375},{"$f":"'COS Input'!D51","v":6054499.4573643385},{"$f":"'COS Input'!E51","v":0},{"$f":"'COS Input'!F51","v":0},{"$f":"'COS Input'!G51","v":0},{"$f":"'COS Input'!H51","v":64425.970651910102},{"$f":"'COS Input'!I51","v":3640.2615955215965},{"$f":"'COS Input'!J51","v":373569.41746460978},{"$f":"'COS Input'!K51","v":413604.0211145067},{"$f":"'COS Input'!L51","v":539406.72255747614},{"$f":"'COS Input'!M51","v":-7452004.5254525756},{"$f":"'COS Input'!N51","v":2858.6747042132984},{"$f":"SUM(H88:Q88)","v":-6054499.4573643375}]
[]
[]
[{"$f":"+A88+1","v":55},"Total Cost Of Service incl./Deficiency",null,null,null,{"$f":"F84+F86+F88","v":663094489.92294288},{"$f":"G84+G86+G88","v":587797522.39110661},0,0,0,4074064.4614374978,328989.01458966709,19197087.350158107,21398216.402267888,22689497.193761084,11178006.788178861,2485605.7788074352,663094489.92294288,null,{"$f":"T86+T47+T44","v":669148989.3803072},{"$f":"U86+U47+U44","v":669148989.3803072},{"$f":"U91-T91","v":0}]
[{"$f":"A91+1","v":56},"General Related Revenue Class Allocation",null,null,null,{"$f":"F20","v":12504032.637841001},11243907.678850301,0,0,0,60510.430747780905,3981.692517357174,265112.21647881262,317576.65382314473,354992.39729084494,243833.00135361281,14118.566779147182,12504032.637840999]
[{"$f":"A92+1","v":57},"Net Cost of Service Collected in Rates",null,null,null,{"$f":"F91-F92","v":650590457.28510189},{"$f":"G91-G92","v":576553614.71225631},{"$f":"H91-H92","v":0},0,0,4013554.0306897168,325007.32207230991,{"$f":"M91-M92","v":18931975.133679293},21080639.748444743,22334504.79647024,{"$f":"P91-P92","v":10934173.786825249},2471487.2120282878,650590457.28510189]
[{"$f":"A93+1","v":58},"Return On Rate Base - Allowed",null,null,null,{"$f":"Report!$L$78","v":7.6137274501427599E-2},{"$f":"$F$94","v":7.6137274501427599E-2},7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2,7.6137274501427599E-2]
[{"$f":"A94+1","v":59},"Return On Equity - Allowed",null,null,null,{"$f":"Report!$L$80","v":0.106},{"$f":"$F$95","v":0.106},0.106,0.106,0.106,0.106,0.106,0.106,0.106,0.106,0.106,0.106,0.106]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N123-N122","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N122/$F$122","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N123/$F$123","v":{"$error":"#DIV/0!"}}]

{"sheet":"Taxes by Class","index":89,"n_rows":157,"n_cols":25,"rows_kept":157,"cut":false,"hidden":false,"merged":[[144,18,144,24]]}
[null,null,"Imputed Tax Adjustment"]
[null,null,"B"]
[null,null,{"$f":"+Report!J6","v":"Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GS"]
[null,null,"Jurisdiction","GS","GSS","GSM","GSL","FS","IS","TSS","TSM","TSL","TBF","NGV","Total","Check",null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[1,"Utah Average Rate Base",{"$f":"Report!J75","v":3226522618.5773802},{"$f":"+'COS Detail'!H1317","v":2802739067.7274418},{"$f":"'COS Detail'!I1317","v":0},{"$f":"'COS Detail'!J1317","v":0},{"$f":"'COS Detail'!K1317","v":0},{"$f":"'COS Detail'!L1317","v":20226354.312916122},{"$f":"'COS Detail'!M1317","v":1465213.3557684734},{"$f":"'COS Detail'!N1317","v":86482593.395902753},{"$f":"'COS Detail'!O1317","v":100495659.60205704},{"$f":"'COS Detail'!P1317","v":106168985.12180845},{"$f":"'COS Detail'!Q1317","v":89882508.444623321},{"$f":"'COS Detail'!R1317","v":19062236.616861992},{"$f":"SUM(H5:N5)+D5","v":3226522618.5773802},{"$f":"O5-C5","v":0},null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!V1317","v":-295039482.03948975},{"$f":"'COS Detail'!W1317","v":1849363431.5485613},{"$f":"'COS Detail'!X1317","v":485056645.60450226},{"$f":"'COS Detail'!Y1317","v":763358472.61386871},{"$f":"SUM(T5:W5)","v":2802739067.7274427},{"$f":"X5-D5","v":0}]
[2,"Adj System Return On Rate Base",{"$f":"JurisRORNumber","v":4.9376028079717665E-2},{"$f":"'COS Sum'!G79","v":5.0409817119590757E-2},{"$f":"'COS Sum'!H79","v":0},{"$f":"'COS Sum'!I79","v":0},{"$f":"'COS Sum'!J79","v":0},{"$f":"'COS Sum'!K79","v":6.563832795794125E-2},{"$f":"'COS Sum'!L79","v":1.1540090852886174E-2},{"$f":"'COS Sum'!M79","v":3.1533519877247285E-2},{"$f":"'COS Sum'!N79","v":5.3557814261060432E-2},{"$f":"'COS Sum'!O79","v":7.2212390338346949E-2},{"$f":"'COS Sum'!P79","v":7.1875051636399723E-4},{"$f":"'COS Sum'!Q79","v":4.4172521664124387E-2},null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$G$79","v":5.0409817119590757E-2},{"$f":"'COS Sum'!$G$79","v":5.0409817119590757E-2},{"$f":"'COS Sum'!$G$79","v":5.0409817119590757E-2},{"$f":"'COS Sum'!$G$79","v":5.0409817119590757E-2}]
[3,"Allowed Return",{"$f":"+C5*C6","v":159312871.41472089},{"$f":"+D5*D6","v":141285563.83807263},{"$f":"+E5*E6","v":0},0,0,1327624.077784708,16908.695244430415,2727100.5778855942,5382327.8710097251,{"$f":"+L5*L6","v":7666716.195442182},{"$f":"+M5*M6","v":64603.099356664352},{"$f":"+N5*N6","v":842027.05992500146},{"$f":"SUM(H7:N7)+D7","v":159312871.41472092},{"$f":"O7-C7","v":0},null,null,"Allowed Return",{"$f":"+T5*T6","v":-14872886.332669459},{"$f":"+U5*U6","v":93226072.372021779},24451616.797565106,38480761.00115525,{"$f":"SUM(T7:W7)","v":141285563.83807269},{"$f":"X7-D7","v":0}]
[]
[4,"Utah Average Rate Base",{"$f":"C5","v":3226522618.5773802},{"$f":"D5","v":2802739067.7274418},{"$f":"E5","v":0},0,0,20226354.312916122,1465213.3557684734,86482593.395902753,100495659.60205704,106168985.12180845,{"$f":"M5","v":89882508.444623321},{"$f":"N5","v":19062236.616861992},{"$f":"SUM(H9:N9)+D9","v":3226522618.5773802},{"$f":"O9-C9","v":0},null,null,"Utah Average Rate Base",{"$f":"T5","v":-295039482.03948975},{"$f":"U5","v":1849363431.5485613},485056645.60450226,{"$f":"W5","v":763358472.61386871},{"$f":"SUM(T9:W9)","v":2802739067.7274427},{"$f":"X9-D9","v":0}]
[5,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[6,"Imputed Interest Cost",{"$f":"+C9*C10","v":64393457.539676145},{"$f":"+D9*D10","v":55935779.936380513},{"$f":"+E9*E10","v":0},0,0,403668.29605721973,29242.055663271287,1725979.9059507458,2005646.249695308,2118871.8765238444,{"$f":"+M9*M10","v":1793833.8500290378},{"$f":"+N9*N10","v":380435.36937620398},{"$f":"SUM(H11:N11)+D11","v":64393457.539676145},{"$f":"O11-C11","v":0},null,null,"Imputed Interest Cost",{"$f":"+T9*T10","v":-5888262.56783369},{"$f":"+U9*U10","v":36908746.561757922},9680537.905803673,15234758.036652617,{"$f":"SUM(T11:W11)","v":55935779.93638052},{"$f":"X11-D11","v":0}]
[]
[7,"Taxable Return",{"$f":"+C7-C11","v":94919413.875044748},{"$f":"+D7-D11","v":85349783.901692122},{"$f":"+E7-E11","v":0},0,0,923955.78172748827,{"$f":"+I7-I11","v":-12333.360418840872},{"$f":"+J7-J11","v":1001120.6719348484},3376681.6213144171,5547844.318918338,{"$f":"+M7-M11","v":-1729230.7506723735},{"$f":"+N7-N11","v":461591.69054879749},{"$f":"SUM(H13:N13)+D13","v":94919413.875044793},{"$f":"O13-C13","v":0},null,null,"Taxable Return",{"$f":"+T7-T11","v":-8984623.7648357693},{"$f":"+U7-U11","v":56317325.810263857},{"$f":"+V7-V11","v":14771078.891761433},23246002.964502633,{"$f":"SUM(T13:W13)","v":85349783.901692152},{"$f":"X13-D13","v":0}]
[8,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[9,"Income Tax",{"$f":"+C13*C14","v":30718557.948225651},{"$f":"+D13*D14","v":27621559.96985111},{"$f":"+E13*E14","v":0},0,0,299017.74635858811,-3991.4178907727401,{"$f":"+J13*J14","v":323990.44745979522},{"$f":"+K13*K14","v":1092787.9326520606},1795436.4680630735,{"$f":"+M13*M14","v":-559627.08630198019},{"$f":"+N13*N14","v":149383.88803379022},{"$f":"SUM(H15:N15)+D15","v":30718557.948225666},{"$f":"O15-C15","v":0},null,null,"Income Tax",{"$f":"+T13*T14","v":-2907673.725487201},18225850.389985658,4780331.2765048658,7523052.0288477996,{"$f":"SUM(T15:W15)","v":27621559.969851121},{"$f":"X15-D15","v":0}]
[]
[null,"COS Detail Income Taxes",{"$f":"'COS Detail'!G974","v":30718557.948225632},{"$f":"'COS Detail'!H974","v":27621559.969851092},{"$f":"'COS Detail'!I974","v":0},{"$f":"'COS Detail'!J974","v":0},{"$f":"'COS Detail'!K974","v":0},{"$f":"'COS Detail'!L974","v":299017.74635858764},{"$f":"'COS Detail'!M974","v":-3991.4178907727328},{"$f":"'COS Detail'!N974","v":323990.44745979528},{"$f":"'COS Detail'!O974","v":1092787.9326520599},{"$f":"'COS Detail'!P974","v":1795436.4680630704},{"$f":"'COS Detail'!Q974","v":-559627.08630197938},{"$f":"'COS Detail'!R974","v":149383.88803379005},{"$f":"'COS Detail'!S974","v":30718557.948225632},{"$f":"O17-C17","v":0}]
[null,"Difference",{"$f":"C17-C15","v":0},{"$f":"D17-D15","v":0},{"$f":"E17-E15","v":0},0,0,-4.6566128730773926E-10,{"$f":"I17-I15","v":7.2759576141834259E-12},{"$f":"J17-J15","v":0},{"$f":"K17-K15","v":0},{"$f":"L17-L15","v":-3.0267983675003052E-9},{"$f":"M17-M15","v":0},{"$f":"N17-N15","v":0},null,{"$f":"O18-C18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AA1317","v":0},{"$f":"'COS Detail'!AB1317","v":0},{"$f":"'COS Detail'!AC1317","v":0},{"$f":"'COS Detail'!AD1317","v":0},{"$f":"SUM(T21:W21)","v":0},{"$f":"X21-E5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$H$79","v":0},{"$f":"'COS Sum'!$H$79","v":0},{"$f":"'COS Sum'!$H$79","v":0},{"$f":"'COS Sum'!$H$79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+T21*T22","v":0},{"$f":"+U21*U22","v":0},0,0,{"$f":"SUM(T23:W23)","v":0},{"$f":"X23-E7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"T21","v":0},{"$f":"U21","v":0},0,0,{"$f":"SUM(T25:W25)","v":0},{"$f":"X25-E9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+T25*T26","v":0},0,0,0,{"$f":"SUM(T27:W27)","v":0},{"$f":"X27-E11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+T23-T27","v":0},{"$f":"+U23-U27","v":0},0,0,{"$f":"SUM(T29:W29)","v":0},{"$f":"X29-E13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+T29*T30","v":0},{"$f":"+U29*U30","v":0},0,0,{"$f":"SUM(T31:W31)","v":0},{"$f":"X31-E15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AF1317","v":0},{"$f":"'COS Detail'!AG1317","v":0},{"$f":"'COS Detail'!AH1317","v":0},{"$f":"'COS Detail'!AI1317","v":0},{"$f":"SUM(T35:W35)","v":0},{"$f":"X35-F5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$I$79","v":0},{"$f":"'COS Sum'!$I$79","v":0},{"$f":"'COS Sum'!$I$79","v":0},{"$f":"'COS Sum'!$I$79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+T35*T36","v":0},0,0,0,{"$f":"SUM(T37:W37)","v":0},{"$f":"X37-F7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"T35","v":0},{"$f":"U35","v":0},0,0,{"$f":"SUM(T39:W39)","v":0},{"$f":"X39-F9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+T39*T40","v":0},0,0,0,{"$f":"SUM(T41:W41)","v":0},{"$f":"X41-F11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+T37-T41","v":0},0,0,0,{"$f":"SUM(T43:W43)","v":0},{"$f":"X43-F13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+T43*T44","v":0},0,0,0,{"$f":"SUM(T45:W45)","v":0},{"$f":"X45-F15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GSL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AK1317","v":0},{"$f":"'COS Detail'!AL1317","v":0},{"$f":"'COS Detail'!AM1317","v":0},{"$f":"'COS Detail'!AN1317","v":0},{"$f":"SUM(T49:W49)","v":0},{"$f":"X49-G5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$J$79","v":0},{"$f":"'COS Sum'!$J$79","v":0},{"$f":"'COS Sum'!$J$79","v":0},{"$f":"'COS Sum'!$J$79","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+T49*T50","v":0},{"$f":"+U49*U50","v":0},0,0,{"$f":"SUM(T51:W51)","v":0},{"$f":"X51-G7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"T49","v":0},0,0,0,{"$f":"SUM(T53:W53)","v":0},{"$f":"X53-G9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+T53*T54","v":0},0,0,0,{"$f":"SUM(T55:W55)","v":0},{"$f":"X55-G11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+T51-T55","v":0},{"$f":"+U51-U55","v":0},0,0,{"$f":"SUM(T57:W57)","v":0},{"$f":"X57-G13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+T57*T58","v":0},{"$f":"+U57*U58","v":0},0,0,{"$f":"SUM(T59:W59)","v":0},{"$f":"X59-G15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AP1317","v":-1907868.8072110966},{"$f":"'COS Detail'!AQ1317","v":7952422.0419160062},{"$f":"'COS Detail'!AR1317","v":5661809.4679703247},{"$f":"'COS Detail'!AS1317","v":8519991.6102408897},{"$f":"SUM(T63:W63)","v":20226354.312916122},{"$f":"X63-H5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$K$79","v":6.563832795794125E-2},{"$f":"'COS Sum'!$K$79","v":6.563832795794125E-2},{"$f":"'COS Sum'!$K$79","v":6.563832795794125E-2},{"$f":"'COS Sum'!$K$79","v":6.563832795794125E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+T63*T64","v":-125229.31846844815},521983.68604724365,371631.70669401303,559238.0035118995,{"$f":"SUM(T65:W65)","v":1327624.0777847082},{"$f":"X65-H7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"T63","v":-1907868.8072110966},7952422.0419160062,5661809.4679703247,8519991.6102408897,20226354.312916122,{"$f":"X67-H9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+T67*T68","v":-38076.369996931411},158710.78917757227,112995.79475262862,170038.0821239503,403668.29605721979,{"$f":"X69-H11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+T65-T69","v":-87152.948471516749},363272.89686967141,258635.91194138443,389199.9213879492,923955.78172748839,{"$f":"X71-H13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+T71*T72","v":-28205.114092944026},117565.19639071086,83701.762622792623,125955.90143802864,299017.74635858811,{"$f":"X73-H15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AU1317","v":-160596.55548465304},{"$f":"'COS Detail'!AV1317","v":748275.81777817989},{"$f":"'COS Detail'!AW1317","v":877534.09347494657},{"$f":"'COS Detail'!AX1317","v":0},{"$f":"SUM(T77:W77)","v":1465213.3557684734},{"$f":"X77-I5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$L$79","v":1.1540090852886174E-2},{"$f":"'COS Sum'!$L$79","v":1.1540090852886174E-2},{"$f":"'COS Sum'!$L$79","v":1.1540090852886174E-2},{"$f":"'COS Sum'!$L$79","v":1.1540090852886174E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+T77*T78","v":-1853.2988409534717},{"$f":"+U77*U78","v":8635.1709201778958},10126.823165205991,0,{"$f":"SUM(T79:W79)","v":16908.695244430415},{"$f":"X79-I7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"T77","v":-160596.55548465304},{"$f":"U77","v":748275.81777817989},877534.09347494657,{"$f":"W77","v":0},{"$f":"SUM(T81:W81)","v":1465213.3557684734},{"$f":"X81-I9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+T81*T82","v":-3205.112345122473},14933.745333950492,17513.422674443271,0,{"$f":"SUM(T83:W83)","v":29242.055663271291},{"$f":"X83-I11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+T79-T83","v":1351.8135041690014},{"$f":"+U79-U83","v":-6298.574413772596},{"$f":"+V79-V83","v":-7386.5995092372796},0,{"$f":"SUM(T85:W85)","v":-12333.360418840875},{"$f":"X85-I13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+T85*T86","v":437.48438562500411},-2038.3935722084511,-2390.5087041892939,0,{"$f":"SUM(T87:W87)","v":-3991.417890772741},{"$f":"X87-I15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!AZ1317","v":-9479345.7621050384},{"$f":"'COS Detail'!BA1317","v":18093721.3255504},{"$f":"'COS Detail'!BB1317","v":34246343.265935332},{"$f":"'COS Detail'!BC1317","v":43621874.566522054},{"$f":"SUM(T91:W91)","v":86482593.395902753},{"$f":"X91-J5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$M$79","v":3.1533519877247285E-2},{"$f":"'COS Sum'!$M$79","v":3.1533519877247285E-2},{"$f":"'COS Sum'!$M$79","v":3.1533519877247285E-2},{"$f":"'COS Sum'!$M$79","v":3.1533519877247285E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+T91*T92","v":-298917.13801263901},{"$f":"+U91*U92","v":570558.72107261664},1079907.7460994055,1375551.248726211,{"$f":"SUM(T93:W93)","v":2727100.5778855942},{"$f":"X93-J7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"T91","v":-9479345.7621050384},{"$f":"U91","v":18093721.3255504},34246343.265935332,43621874.566522054,{"$f":"SUM(T95:W95)","v":86482593.395902753},{"$f":"X95-J9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+T95*T96","v":-189184.4319706512},361106.18571311282,683472.8008063687,870585.35140191542,{"$f":"SUM(T97:W97)","v":1725979.9059507456},{"$f":"X97-J11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+T93-T97","v":-109732.70604198781},209452.53535950382,396434.94529303676,504965.8973242956,{"$f":"SUM(T99:W99)","v":1001120.6719348484},{"$f":"X99-J13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+T99*T100","v":-35512.550612711253},67784.65629079577,128297.35606792982,163420.98571378083,{"$f":"SUM(T101:W101)","v":323990.44745979516},{"$f":"X101-J15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!BE1317","v":-11012199.34183535},{"$f":"'COS Detail'!BF1317","v":25013556.566455536},{"$f":"'COS Detail'!BG1317","v":54363070.910695679},{"$f":"'COS Detail'!BH1317","v":32131231.466741197},{"$f":"SUM(T105:W105)","v":100495659.60205707},{"$f":"X105-K5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$N$79","v":5.3557814261060432E-2},{"$f":"'COS Sum'!$N$79","v":5.3557814261060432E-2},{"$f":"'COS Sum'!$N$79","v":5.3557814261060432E-2},{"$f":"'COS Sum'!$N$79","v":5.3557814261060432E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+T105*T106","v":-589789.32695578958},{"$f":"+U105*U106","v":1339671.4165947542},2911567.2544958964,1720878.5268748654,{"$f":"SUM(T107:W107)","v":5382327.8710097261},{"$f":"X107-K7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"T105","v":-11012199.34183535},{"$f":"U105","v":25013556.566455536},54363070.910695679,32131231.466741197,{"$f":"SUM(T109:W109)","v":100495659.60205707},{"$f":"X109-K9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+T109*T110","v":-219776.42017881855},499209.08144401194,1084953.2181360507,641260.37029406452,{"$f":"SUM(T111:W111)","v":2005646.2496953087},{"$f":"X111-K11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+T107-T111","v":-370012.90677697107},840462.3351507422,1826614.0363598457,1079618.1565808009,{"$f":"SUM(T113:W113)","v":3376681.6213144176},{"$f":"X113-K13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+T113*T114","v":-119746.45074592168},271996.94869182998,591143.02158279973,349394.41312335274,{"$f":"SUM(T115:W115)","v":1092787.9326520606},{"$f":"X115-K15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TSL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!BJ1317","v":-11633125.602579946},{"$f":"'COS Detail'!BK1317","v":11793224.586166751},{"$f":"'COS Detail'!BL1317","v":76192081.403623596},{"$f":"'COS Detail'!BM1317","v":29816804.734598067},{"$f":"SUM(T119:W119)","v":106168985.12180847},{"$f":"X119-L5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$O$79","v":7.2212390338346949E-2},{"$f":"'COS Sum'!$O$79","v":7.2212390338346949E-2},{"$f":"'COS Sum'!$O$79","v":7.2212390338346949E-2},{"$f":"'COS Sum'!$O$79","v":7.2212390338346949E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+T119*T120","v":-840055.80686852057},851616.93716406357,5502012.3230095729,2153142.742137067,{"$f":"SUM(T121:W121)","v":7666716.1954421829},{"$f":"X121-L7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"T119","v":-11633125.602579946},{"$f":"U119","v":11793224.586166751},76192081.403623596,29816804.734598067,{"$f":"SUM(T123:W123)","v":106168985.12180847},{"$f":"X123-L9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+T123*T124","v":-232168.58150330861},235363.76353686515,1520606.5906604521,595070.10382983577,{"$f":"SUM(T125:W125)","v":2118871.8765238444},{"$f":"X125-L11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+T121-T125","v":-607887.22536521195},{"$f":"+U121-U125","v":616253.17362719844},3981405.732349121,1558072.6383072312,{"$f":"SUM(T127:W127)","v":5547844.318918339},{"$f":"X127-L13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+T127*T128","v":-196729.18527446571},199436.63842852751,1288493.4462992817,504235.56860973022,{"$f":"SUM(T129:W129)","v":1795436.4680630737},{"$f":"X129-L15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TBF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!BO1317","v":-9848508.9436515514},{"$f":"'COS Detail'!BP1317","v":5317109.4064887539},{"$f":"'COS Detail'!BQ1317","v":51301254.068164498},{"$f":"'COS Detail'!BR1317","v":43112653.913621612},{"$f":"SUM(T133:W133)","v":89882508.444623321},{"$f":"X133-M5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$P$79","v":7.1875051636399723E-4},{"$f":"'COS Sum'!$P$79","v":7.1875051636399723E-4},{"$f":"'COS Sum'!$P$79","v":7.1875051636399723E-4},{"$f":"'COS Sum'!$P$79","v":7.1875051636399723E-4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+T133*T134","v":-7078.6208886649974},{"$f":"+U133*U134","v":3821.6751314776589},36872.802851613844,30987.24226223784,{"$f":"SUM(T135:W135)","v":64603.099356664345},{"$f":"X135-M7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"T133","v":-9848508.9436515514},5317109.4064887539,51301254.068164498,43112653.913621612,{"$f":"SUM(T137:W137)","v":89882508.444623321},{"$f":"X137-M9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+T137*T138","v":-196552.02131258132},106116.42913307998,1023846.8828794492,860422.55932908971,{"$f":"SUM(T139:W139)","v":1793833.8500290376},{"$f":"X139-M11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+T135-T139","v":189473.40042391632},-102294.75400160231,-986974.08002783533,-829435.31706685189,{"$f":"SUM(T141:W141)","v":-1729230.7506723732},{"$f":"X141-M13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+T141*T142","v":61318.853466916145},-33105.422803541587,-319412.21751162509,-268428.29945372959,{"$f":"SUM(T143:W143)","v":-559627.08630198007},{"$f":"X143-M15","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer","Distribution Plant","Throughput","Demand","Total","Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"'COS Detail'!BT1317","v":83470.251678216155},{"$f":"'COS Detail'!BU1317","v":18304596.475539915},{"$f":"'COS Detail'!BV1317","v":514719.13553712057},{"$f":"'COS Detail'!BW1317","v":159450.75410673735},{"$f":"SUM(T147:W147)","v":19062236.616861992},{"$f":"X147-N5","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adj System Return On Rate Base",{"$f":"'COS Sum'!$Q$79","v":4.4172521664124387E-2},{"$f":"'COS Sum'!$Q$79","v":4.4172521664124387E-2},{"$f":"'COS Sum'!$Q$79","v":4.4172521664124387E-2},{"$f":"'COS Sum'!$Q$79","v":4.4172521664124387E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed Return",{"$f":"+T147*T148","v":3687.0915005659181},808560.18436884182,22736.442165452834,7043.3418901408259,{"$f":"SUM(T149:W149)","v":842027.05992500135},{"$f":"X149-N7","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah Average Rate Base",{"$f":"T147","v":83470.251678216155},18304596.475539915,514719.13553712057,159450.75410673735,{"$f":"SUM(T151:W151)","v":19062236.616861992},{"$f":"X151-N9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2},{"$f":"+'Capital Str'!$F$12","v":1.9957541028510793E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imputed Interest Cost",{"$f":"+T151*T152","v":1665.8609725281208},365314.73517092189,10272.528265641691,3182.2449671121967,{"$f":"SUM(T153:W153)","v":380435.36937620392},{"$f":"X153-N11","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable Return",{"$f":"+T149-T153","v":2021.2305280377973},443245.44919791992,12463.913899811143,3861.0969230286291,{"$f":"SUM(T155:W155)","v":461591.69054879755},{"$f":"X155-N13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812},{"$f":"Taxes!$P$27","v":0.32362776690408812}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Tax",{"$f":"+T155*T156","v":654.1263221872432},143446.53491432226,4033.6686222807043,1249.558175000001,{"$f":"SUM(T157:W157)","v":149383.88803379022},{"$f":"X157-N15","v":0}]

{"sheet":"Classification","index":90,"n_rows":148,"n_cols":14,"rows_kept":148,"cut":false,"hidden":false,"merged":[[124,1,124,6],[136,1,136,6],[4,1,4,6],[40,1,40,6],[52,1,52,6],[64,1,64,6],[112,1,112,6],[16,1,16,6],[28,1,28,6],[76,1,76,6],[100,1,100,6],[88,1,88,6]]}
[null,"CLASSIFICATION",null,null,null,"Deficiency",{"$f":"G141","v":114669748.89931691},null,{"$f":"'COS Sum'!F86-Classification!G1","v":0}]
[]
[]
[]
[null,"GS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total",null,"Check"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!V986","v":95979374.406388119},{"$f":"'COS Detail'!W986","v":231662727.42834646},{"$f":"'COS Detail'!X986","v":7260658.4646442849},{"$f":"'COS Detail'!Y986","v":9793991.4970200602},{"$f":"SUM(C7:F7)","v":344696751.79639894},null,{"$f":"'COS Sum'!G$44-Classification!G7","v":0},null,{"$f":"C7-SUM(C19,C31,C43)","v":95979374.406388119},231662727.42834646,7260658.4646442849,9793991.4970200602]
[null,"Net Income",{"$f":"'COS Detail'!V1317*'COS Sum'!$G$79","v":-14872886.332669459},{"$f":"'COS Detail'!W1317*'COS Sum'!$G$79","v":93226072.372021779},{"$f":"'COS Detail'!X1317*'COS Sum'!$G$79","v":24451616.797565106},{"$f":"'COS Detail'!Y1317*'COS Sum'!$G$79","v":38480761.00115525},{"$f":"SUM(C8:F8)","v":141285563.83807269},null,{"$f":"'COS Sum'!G$47-Classification!G8","v":0},null,-14872886.332669459,93226072.372021779,24451616.797565106,38480761.00115525]
[null,"Deficiency",{"$f":"(('COS Sum'!$G$96*'COS Detail'!V1317)-C8)*-'ROR-Model'!F1394","v":-10080563.61958115},{"$f":"(('COS Sum'!$G$96*'COS Detail'!W1317)-D8)*-'ROR-Model'!F1394","v":63186884.679240815},{"$f":"(('COS Sum'!$G$96*'COS Detail'!X1317)-E8)*-'ROR-Model'!F1394","v":16572847.61116261},{"$f":"(('COS Sum'!$G$96*'COS Detail'!Y1317)-F8)*-'ROR-Model'!F1394","v":26081538.628448531},{"$f":"SUM(C9:F9)","v":95760707.299270809},null,{"$f":"'COS Sum'!G$86-Classification!G9","v":0},null,-10080563.61958115,63186884.679240815,16572847.61116261,26081538.628448531]
[{"$f":"'COS Input'!$M$10&\" Design Day \"&'COS Input'!$N$10&\" Throughput Less TBF\"","v":"60% Design Day 40% Throughput Less TBF"},"TBF COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$D$9,FALSE)*C$118","v":552855.85685192118},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$D$9,FALSE)*D$118","v":2449982.7017464866},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$D$9,FALSE)*E$118","v":1679275.5766288876},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$D$9,FALSE)*F$118","v":1372385.3221370406},6054499.4573643357,null,{"$f":"'COS Sum'!G$88-Classification!G10","v":0},null,552855.85685192118,2449982.7017464866,1679275.5766288876,1372385.3221370406]
["DNG Revenue Less NGV","NGV COS Adjustment",{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$D$9,FALSE)*C$131","v":53215.265912599811},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$D$9,FALSE)*D$131","v":561415.6706760932},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$D$9,FALSE)*E$131","v":113223.16083139277},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$D$9,FALSE)*F$131","v":52926.340702788577},{"$f":"SUM(C11:F11)","v":780780.43812287436},null,{"$f":"'COS Sum'!G$90-Classification!G11","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail'!H502","v":11243907.678850301},0,0,0,11243907.678850301,null,{"$f":"+G12-'COS Sum'!G$20","v":0},null,{"$f":"C12-SUM(C24,C36,C48)","v":11243907.678850301},0,0,0]
[null,"Less: Lakeside Revenue",0,0,{"$f":"'COS Detail'!H$120*'COS Input'!$N$9","v":682513.65575494326},{"$f":"'COS Detail'!H$120*'COS Input'!$M$9","v":1023770.4836324147},1706284.139387358,null,{"$f":"+G13-'COS Detail'!H$115","v":0},null,0,0,682513.65575494326,1023770.4836324147]
[null,"Totals",{"$f":"SUM(C7:C11)-C12-C13","v":60388087.898051731},{"$f":"SUM(D7:D11)-D12-D13","v":391087082.85203165},{"$f":"SUM(E7:E11)-E12-E13","v":49395107.955077335},{"$f":"SUM(F7:F11)-F12-F13","v":74757832.305831254},{"$f":"SUM(G7:G11)-G12-G13","v":575628111.01099205},null,{"$f":"'COS Sum'!G$93-'COS Sum'!G$94-Classification!G14-'COS Detail'!H$115","v":-2.2724270820617676E-7},null,60388087.898051731,391087082.85203165,49395107.955077335,74757832.305831254]
[]
[]
[null,"GSS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AA986","v":0},{"$f":"'COS Detail'!AB986","v":0},{"$f":"'COS Detail'!AC986","v":0},{"$f":"'COS Detail'!AD986","v":0},{"$f":"SUM(C19:F19)","v":0},null,{"$f":"'COS Sum'!H$44-Classification!G19","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AA1317*'COS Sum'!$H$79","v":0},{"$f":"'COS Detail'!AB1317*'COS Sum'!$H$79","v":0},{"$f":"'COS Detail'!AC1317*'COS Sum'!$H$79","v":0},{"$f":"'COS Detail'!AD1317*'COS Sum'!$H$79","v":0},{"$f":"SUM(C20:F20)","v":0},null,{"$f":"'COS Sum'!H$47-Classification!G20","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$H$96*'COS Detail'!AA1317)-C20)*-'ROR-Model'!F1394","v":0},{"$f":"(('COS Sum'!$H$96*'COS Detail'!AB1317)-D20)*-'ROR-Model'!F1394","v":0},{"$f":"(('COS Sum'!$H$96*'COS Detail'!AC1317)-E20)*-'ROR-Model'!F1394","v":0},{"$f":"(('COS Sum'!$H$96*'COS Detail'!AD1317)-F20)*-'ROR-Model'!F1394","v":0},{"$f":"SUM(C21:F21)","v":0},null,{"$f":"'COS Sum'!H$86-Classification!G21","v":0}]
[null,"TBF COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$E$9,FALSE)*C$118","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$E$9,FALSE)*D$118","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$E$9,FALSE)*E$118","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$E$9,FALSE)*F$118","v":0},0,null,{"$f":"'COS Sum'!H$88-Classification!G22","v":0}]
[null,"NGV COS Adjustment",{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$E$9,FALSE)*C$131","v":0},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$E$9,FALSE)*D$131","v":0},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$E$9,FALSE)*E$131","v":0},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$E$9,FALSE)*F$131","v":0},0,null,{"$f":"'COS Sum'!H$90-Classification!G23","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail'!I502","v":0},0,0,0,0,null,{"$f":"+G24-'COS Sum'!H$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!I$120*0.4","v":0},{"$f":"+'COS Detail'!I$120*0.6","v":0},0,null,{"$f":"+G25-'COS Detail'!I$115","v":0}]
[null,"Totals",{"$f":"SUM(C19:C23)-C24-C25","v":0},{"$f":"SUM(D19:D23)-D24-D25","v":0},{"$f":"SUM(E19:E23)-E24-E25","v":0},{"$f":"SUM(F19:F23)-F24-F25","v":0},{"$f":"SUM(G19:G23)-G24-G25","v":0},null,{"$f":"'COS Sum'!H$91-'COS Sum'!H$94-Classification!G26-'COS Detail'!I$115","v":0}]
[]
[]
[null,"GSM"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AF986","v":0},{"$f":"'COS Detail'!AG986","v":0},{"$f":"'COS Detail'!AH986","v":0},{"$f":"'COS Detail'!AI986","v":0},{"$f":"SUM(C31:F31)","v":0},null,{"$f":"'COS Sum'!I$44-Classification!G31","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AF1317*'COS Sum'!$I$79","v":0},{"$f":"'COS Detail'!AG1317*'COS Sum'!$I$79","v":0},{"$f":"'COS Detail'!AH1317*'COS Sum'!$I$79","v":0},{"$f":"'COS Detail'!AI1317*'COS Sum'!$I$79","v":0},{"$f":"SUM(C32:F32)","v":0},null,{"$f":"'COS Sum'!I$47-Classification!G32","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$I$96*'COS Detail'!AF1317)-C32)*-'ROR-Model'!F1394","v":0},{"$f":"(('COS Sum'!$I$96*'COS Detail'!AG1317)-D32)*-'ROR-Model'!F1394","v":0},{"$f":"(('COS Sum'!$I$96*'COS Detail'!AH1317)-E32)*-'ROR-Model'!F1394","v":0},{"$f":"(('COS Sum'!$I$96*'COS Detail'!AI1317)-F32)*-'ROR-Model'!F1394","v":0},{"$f":"SUM(C33:F33)","v":0},null,{"$f":"'COS Sum'!I$86-Classification!G33","v":0}]
[null,"TBF COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$F$9,FALSE)*C$118","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$F$9,FALSE)*D$118","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$F$9,FALSE)*E$118","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$F$9,FALSE)*F$118","v":0},0,null,{"$f":"'COS Sum'!I$88-Classification!G34","v":0}]
[null,"NGV COS Adjustment",{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$F$9,FALSE)*C$131","v":0},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$F$9,FALSE)*D$131","v":0},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$F$9,FALSE)*E$131","v":0},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$F$9,FALSE)*F$131","v":0},0,null,{"$f":"'COS Sum'!I$90-Classification!G35","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!J502","v":0},0,0,0,0,null,{"$f":"G36-'COS Sum'!I$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!J$120*0.4","v":0},{"$f":"+'COS Detail'!J$120*0.6","v":0},0,null,{"$f":"+G37-'COS Detail'!J$115","v":0}]
[null,"Totals",{"$f":"SUM(C31:C35)-C36-C37","v":0},{"$f":"SUM(D31:D35)-D36-D37","v":0},{"$f":"SUM(E31:E35)-E36-E37","v":0},{"$f":"SUM(F31:F35)-F36-F37","v":0},{"$f":"SUM(G31:G35)-G36-G37","v":0},null,{"$f":"'COS Sum'!I$91-'COS Sum'!I$94-Classification!G38-'COS Detail'!J$115","v":0}]
[]
[]
[null,"GSL"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AK986","v":0},{"$f":"'COS Detail'!AL986","v":0},{"$f":"'COS Detail'!AM986","v":0},{"$f":"'COS Detail'!AN986","v":0},{"$f":"SUM(C43:F43)","v":0},null,{"$f":"'COS Sum'!J$44-Classification!G43","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AK1317*'COS Sum'!$J$79","v":0},{"$f":"'COS Detail'!AL1317*'COS Sum'!$J$79","v":0},{"$f":"'COS Detail'!AM1317*'COS Sum'!$J$79","v":0},{"$f":"'COS Detail'!AN1317*'COS Sum'!$J$79","v":0},{"$f":"SUM(C44:F44)","v":0},null,{"$f":"'COS Sum'!J$47-Classification!G44","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$J$96*'COS Detail'!AK1317)-C44)*-'ROR-Model'!F1394","v":0},{"$f":"(('COS Sum'!$J$96*'COS Detail'!AL1317)-D44)*-'ROR-Model'!F1394","v":0},{"$f":"(('COS Sum'!$J$96*'COS Detail'!AM1317)-E44)*-'ROR-Model'!F1394","v":0},{"$f":"(('COS Sum'!$J$96*'COS Detail'!AN1317)-F44)*-'ROR-Model'!F1394","v":0},0,null,{"$f":"'COS Sum'!J$86-Classification!G45","v":0}]
[null,"TBF COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$G$9,FALSE)*C$118","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$G$9,FALSE)*D$118","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$G$9,FALSE)*E$118","v":0},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$G$9,FALSE)*F$118","v":0},0,null,{"$f":"'COS Sum'!J$88-Classification!G46","v":0}]
[null,"NGV COS Adjustment",{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$G$9,FALSE)*C$131","v":0},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$G$9,FALSE)*D$131","v":0},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$G$9,FALSE)*E$131","v":0},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$G$9,FALSE)*F$131","v":0},0,null,{"$f":"'COS Sum'!J$90-Classification!G47","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!K502","v":0},0,0,0,{"$f":"SUM(C48:F48)","v":0},null,{"$f":"+G48-'COS Sum'!J$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!K$120*'COS Input'!$N$9","v":0},{"$f":"+'COS Detail'!K$120*'COS Input'!$M$9","v":0},{"$f":"SUM(C49:F49)","v":0},null,{"$f":"+G49-'COS Detail'!K$115","v":0}]
[null,"Totals",{"$f":"SUM(C43:C47)-C48-C49","v":0},{"$f":"SUM(D43:D47)-D48-D49","v":0},{"$f":"SUM(E43:E47)-E48-E49","v":0},{"$f":"SUM(F43:F47)-F48-F49","v":0},{"$f":"SUM(G43:G47)-G48-G49","v":0},null,{"$f":"'COS Sum'!J$91-'COS Sum'!J$94-Classification!G50-'COS Detail'!K$115","v":0}]
[]
[]
[null,"FS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AP986","v":555525.58306069579},{"$f":"'COS Detail'!AQ986","v":1568540.2237166278},{"$f":"'COS Detail'!AR986","v":126145.2217750726},{"$f":"'COS Detail'!AS986","v":149789.07463994966},{"$f":"SUM(C55:F55)","v":2400000.1031923457},null,{"$f":"'COS Sum'!K$44-Classification!G55","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AP1317*'COS Sum'!$K$79","v":-125229.31846844815},{"$f":"'COS Detail'!AQ1317*'COS Sum'!$K$79","v":521983.68604724365},{"$f":"'COS Detail'!AR1317*'COS Sum'!$K$79","v":371631.70669401303},{"$f":"'COS Detail'!AS1317*'COS Sum'!$K$79","v":559238.0035118995},{"$f":"SUM(C56:F56)","v":1327624.0777847082},null,{"$f":"'COS Sum'!K$47-Classification!G56","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$K$96*'COS Detail'!AP1317)-C56)*-'ROR-Model'!$F$1394","v":-26601.249861784796},{"$f":"(('COS Sum'!$K$96*'COS Detail'!AQ1317)-D56)*-'ROR-Model'!$F$1394","v":110879.93311898928},{"$f":"(('COS Sum'!$K$96*'COS Detail'!AR1317)-E56)*-'ROR-Model'!$F$1394","v":78942.120002192052},{"$f":"(('COS Sum'!$K$96*'COS Detail'!AS1317)-F56)*-'ROR-Model'!$F$1394","v":118793.50654913827},282014.3098085348,null,{"$f":"'COS Sum'!K$86-Classification!G57","v":0}]
[null,"TBF COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$H$9,FALSE)*C$118","v":5882.943001168248},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$H$9,FALSE)*D$118","v":26070.282894883443},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$H$9,FALSE)*E$118","v":17869.18303952731},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$H$9,FALSE)*F$118","v":14603.561716331084},64425.970651910087,null,{"$f":"'COS Sum'!K$88-Classification!G58","v":0}]
[null,"NGV COS Adjustment",{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$H$9,FALSE)*C$131","v":410.50113992134186},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$H$9,FALSE)*D$131","v":4330.7454887240228},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$H$9,FALSE)*E$131","v":873.40043857188505},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$H$9,FALSE)*F$131","v":408.27237856977183},6022.9194457870217,null,{"$f":"'COS Sum'!K$90-Classification!G59","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!L502","v":60510.430747780905},0,0,0,{"$f":"SUM(C60:F60)","v":60510.430747780905},null,{"$f":"+G60-'COS Sum'!K$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!L$120*'COS Input'!$N$9","v":7262.6325371474541},{"$f":"+'COS Detail'!L$120*'COS Input'!$M$9","v":10893.94880572118},{"$f":"SUM(C61:F61)","v":18156.581342868634},null,{"$f":"+G61-'COS Detail'!L$115","v":0}]
[null,"Totals",{"$f":"SUM(C55:C59)-C60-C61","v":349478.0281237716},{"$f":"SUM(D55:D59)-D60-D61","v":2231804.8712664684},{"$f":"SUM(E55:E59)-E60-E61","v":588198.9994122294},{"$f":"SUM(F55:F59)-F60-F61","v":831938.46999016707},{"$f":"SUM(G55:G59)-G60-G61","v":4001420.3687926363},null,{"$f":"'COS Sum'!K$93-'COS Sum'!K$94-Classification!G62-'COS Detail'!L$115","v":-1.0586518328636885E-9}]
[]
[]
[null,"IS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AU986","v":68960.321230201778},{"$f":"'COS Detail'!AV986","v":112047.98157859735},{"$f":"'COS Detail'!AW986","v":1735.5218163115615},{"$f":"'COS Detail'!AX986","v":0},{"$f":"SUM(C67:F67)","v":182743.82462511069},null,{"$f":"'COS Sum'!L$44-Classification!G67","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AU1317*'COS Sum'!$L$79","v":-1853.2988409534717},{"$f":"'COS Detail'!AV1317*'COS Sum'!$L$79","v":8635.1709201778958},{"$f":"'COS Detail'!AW1317*'COS Sum'!$L$79","v":10126.823165205991},{"$f":"'COS Detail'!AX1317*'COS Sum'!$L$79","v":0},{"$f":"SUM(C68:F68)","v":16908.695244430415},null,{"$f":"'COS Sum'!L$47-Classification!G68","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$L$96*'COS Detail'!AU1317)-C68)*-'ROR-Model'!$F$1394","v":-13777.093962278328},{"$f":"(('COS Sum'!$L$96*'COS Detail'!AV1317)-D68)*-'ROR-Model'!$F$1394","v":64192.324798745743},{"$f":"(('COS Sum'!$L$96*'COS Detail'!AW1317)-E68)*-'ROR-Model'!$F$1394","v":75281.002288136908},{"$f":"(('COS Sum'!$L$96*'COS Detail'!AX1317)-F68)*-'ROR-Model'!$F$1394","v":0},125696.23312460433,null,{"$f":"'COS Sum'!L$86-Classification!G69","v":0}]
[null,"TBF COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$I$9,FALSE)*C$118","v":332.40401749632639},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$I$9,FALSE)*D$118","v":1473.0495892624026},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$I$9,FALSE)*E$118","v":1009.6627199237794},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$I$9,FALSE)*F$118","v":825.14526883908707},3640.2615955215952,null,{"$f":"'COS Sum'!L$88-Classification!G70","v":0}]
[null,"NGV COS Adjustment",{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$I$9,FALSE)*C$131","v":21.897205203265127},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$I$9,FALSE)*D$131","v":231.01329917835483},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$I$9,FALSE)*E$131","v":46.589465334237474},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$I$9,FALSE)*F$131","v":21.778317239461209},321.27828695531866,null,{"$f":"'COS Sum'!L$90-Classification!G71","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!M502","v":3981.692517357174},0,0,0,{"$f":"SUM(C72:F72)","v":3981.692517357174},null,{"$f":"+G72-'COS Sum'!L$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!M$120*'COS Input'!$N$9","v":410.36063624412958},{"$f":"+'COS Detail'!M$120*'COS Input'!$M$9","v":615.54095436619434},{"$f":"SUM(C73:F73)","v":1025.9015906103239},null,{"$f":"+G73-'COS Detail'!M$115","v":0}]
[null,"Totals",{"$f":"SUM(C67:C71)-C72-C73","v":49702.537132312391},{"$f":"SUM(D67:D71)-D72-D73","v":186579.54018596176},{"$f":"SUM(E67:E71)-E72-E73","v":87789.238818668353},{"$f":"SUM(F67:F71)-F72-F73","v":231.38263171235394},{"$f":"SUM(G67:G71)-G72-G73","v":324302.69876865484},null,{"$f":"'COS Sum'!L$93-'COS Sum'!L$94-Classification!G74-'COS Detail'!M$115","v":6.4801497501321137E-11}]
[]
[]
[null,"TSS"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!AZ986","v":3558353.9644103805},{"$f":"'COS Detail'!BA986","v":6840207.2626564186},{"$f":"'COS Detail'!BB986","v":282105.54735434713},{"$f":"'COS Detail'!BC986","v":292944.30345798755},{"$f":"SUM(C79:F79)","v":10973611.077879136},null,{"$f":"'COS Sum'!M$44-Classification!G79","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!AZ1317*'COS Sum'!$M$79","v":-298917.13801263901},{"$f":"'COS Detail'!BA1317*'COS Sum'!$M$79","v":570558.72107261664},{"$f":"'COS Detail'!BB1317*'COS Sum'!$M$79","v":1079907.7460994055},{"$f":"'COS Detail'!BC1317*'COS Sum'!$M$79","v":1375551.248726211},{"$f":"SUM(C80:F80)","v":2727100.5778855942},null,{"$f":"'COS Sum'!M$47-Classification!G80","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$M$96*'COS Detail'!AZ1317)-C80)*-'ROR-Model'!$F$1394","v":-561510.12665619783},{"$f":"(('COS Sum'!$M$96*'COS Detail'!BA1317)-D80)*-'ROR-Model'!$F$1394","v":1071783.6450071218},{"$f":"(('COS Sum'!$M$96*'COS Detail'!BB1317)-E80)*-'ROR-Model'!$F$1394","v":2028586.0466911297},{"$f":"(('COS Sum'!$M$96*'COS Detail'!BC1317)-F80)*-'ROR-Model'!$F$1394","v":2583946.7118867142},{"$f":"SUM(C81:F81)","v":5122806.2769287676},null,{"$f":"'COS Sum'!M$86-Classification!G81","v":0}]
[null,"TBF COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$J$9,FALSE)*C$118","v":34111.827383989417},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$J$9,FALSE)*D$118","v":151166.68473337844},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$J$9,FALSE)*E$118","v":103613.18938773009},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$J$9,FALSE)*F$118","v":84677.715959511683},373569.41746460961,null,{"$f":"'COS Sum'!M$88-Classification!G82","v":0}]
[null,"NGV COS Adjustment",{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$J$9,FALSE)*C$131","v":1499.6370789106984},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$J$9,FALSE)*D$131","v":15821.019438484947},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$J$9,FALSE)*E$131","v":3190.6943855752475},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$J$9,FALSE)*F$131","v":1491.4949988095373},22002.845901780427,null,{"$f":"'COS Sum'!M$90-Classification!G83","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail'!N502","v":265112.21647881262},0,0,0,265112.21647881262,null,{"$f":"+G84-'COS Sum'!M$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!N$120*0.4","v":42111.859219326441},{"$f":"+'COS Detail'!N$120*0.6","v":63167.788828989658},105279.6480483161,null,{"$f":"+G85-'COS Detail'!N$115","v":0}]
[null,"Totals",{"$f":"SUM(C79:C83)-C84-C85","v":2468425.9477256308},{"$f":"SUM(D79:D83)-D84-D85","v":8649537.3329080194},{"$f":"SUM(E79:E83)-E84-E85","v":3455291.3646988608},{"$f":"SUM(F79:F83)-F84-F85","v":4275443.6862002453},{"$f":"SUM(G79:G83)-G84-G85","v":18848698.331532758},null,{"$f":"'COS Sum'!M$93-'COS Sum'!M$94-Classification!G86-'COS Detail'!N$115","v":-9.0221874415874481E-10}]
[]
[]
[null,"TSM"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!BE986","v":3142135.7383778193},{"$f":"'COS Detail'!BF986","v":8123923.1710945424},{"$f":"'COS Detail'!BG986","v":871930.81286349567},{"$f":"'COS Detail'!BH986","v":450812.3040031718},{"$f":"SUM(C91:F91)","v":12588802.026339028},null,{"$f":"'COS Sum'!N$44-Classification!G91","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!BE1317*'COS Sum'!$N$79","v":-589789.32695578958},{"$f":"'COS Detail'!BF1317*'COS Sum'!$N$79","v":1339671.4165947542},{"$f":"'COS Detail'!BG1317*'COS Sum'!$N$79","v":2911567.2544958964},{"$f":"'COS Detail'!BH1317*'COS Sum'!$N$79","v":1720878.5268748654},{"$f":"SUM(C92:F92)","v":5382327.8710097261},null,{"$f":"'COS Sum'!N$47-Classification!G92","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$N$96*'COS Detail'!BE1317)-C92)*-'ROR-Model'!$F$1394","v":-330213.96104261617},{"$f":"(('COS Sum'!$N$96*'COS Detail'!BF1317)-D92)*-'ROR-Model'!$F$1394","v":750061.39438411209},{"$f":"(('COS Sum'!$N$96*'COS Detail'!BG1317)-E92)*-'ROR-Model'!$F$1394","v":1630141.6658581451},{"$f":"(('COS Sum'!$N$96*'COS Detail'!BH1317)-F92)*-'ROR-Model'!$F$1394","v":963493.38460498792},{"$f":"SUM(C93:F93)","v":3013482.4838046292},null,{"$f":"'COS Sum'!N$86-Classification!G93","v":0}]
[null,"TBF COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$K$9,FALSE)*C$118","v":37767.516059899543},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$K$9,FALSE)*D$118","v":167366.88214098092},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$K$9,FALSE)*E$118","v":114717.18445829138},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$K$9,FALSE)*F$118","v":93752.438455334719},413604.02111450653,null,{"$f":"'COS Sum'!N$88-Classification!G94","v":0}]
[null,"NGV COS Adjustment",{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$K$9,FALSE)*C$131","v":1972.8800495854775},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$K$9,FALSE)*D$131","v":20813.684892989822},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$K$9,FALSE)*E$131","v":4197.5871270122489},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$K$9,FALSE)*F$131","v":1962.1685597059557},28946.320629293503,null,{"$f":"'COS Sum'!N$90-Classification!G95","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!O502","v":317576.65382314473},0,0,0,317576.65382314473,null,{"$f":"+G96-'COS Sum'!N$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!O$120*0.4","v":46624.893514928845},{"$f":"+'COS Detail'!O$120*0.6","v":69937.340272393252},116562.2337873221,null,{"$f":"+G97-'COS Detail'!$O115","v":0}]
[null,"Totals",{"$f":"SUM(C91:C95)-C96-C97","v":1944296.1926657539},{"$f":"SUM(D91:D95)-D96-D97","v":10401836.54910738},{"$f":"SUM(E91:E95)-E96-E97","v":5485929.6112879124},{"$f":"SUM(F91:F95)-F96-F97","v":3160961.4822256723},{"$f":"SUM(G91:G95)-G96-G97","v":20993023.835286718},null,{"$f":"'COS Sum'!N$93-'COS Sum'!N$94-Classification!G98-'COS Detail'!$O115","v":-1.5425030142068863E-9}]
[]
[]
[null,"TSL"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!BJ986","v":3057715.0980445044},{"$f":"'COS Detail'!BK986","v":8508128.7422305662},{"$f":"'COS Detail'!BL986","v":1761275.8292946091},{"$f":"'COS Detail'!BM986","v":602863.31523656705},{"$f":"SUM(C103:F103)","v":13929982.984806247},null,{"$f":"'COS Sum'!O$44-Classification!G103","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!BJ1317*'COS Sum'!$O$79","v":-840055.80686852057},{"$f":"'COS Detail'!BK1317*'COS Sum'!$O$79","v":851616.93716406357},{"$f":"'COS Detail'!BL1317*'COS Sum'!$O$79","v":5502012.3230095729},{"$f":"'COS Detail'!BM1317*'COS Sum'!$O$79","v":2153142.742137067},{"$f":"SUM(C104:F104)","v":7666716.1954421829},null,{"$f":"'COS Sum'!O$47-Classification!G104","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$O$96*'COS Detail'!BJ1317)-C104)*-'ROR-Model'!$F$1394","v":-60636.073592203371},{"$f":"(('COS Sum'!$O$96*'COS Detail'!BK1317)-D104)*-'ROR-Model'!$F$1394","v":61470.567612336054},{"$f":"(('COS Sum'!$O$96*'COS Detail'!BL1317)-E104)*-'ROR-Model'!$F$1394","v":397140.78683278902},{"$f":"(('COS Sum'!$O$96*'COS Detail'!BM1317)-F104)*-'ROR-Model'!$F$1394","v":155416.01010226176},{"$f":"SUM(C105:F105)","v":553391.29095518345},null,{"$f":"'COS Sum'!O$86-Classification!G105","v":1.1641532182693481E-9}]
[null,"TBF COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$L$9,FALSE)*C$118","v":49254.966143975747},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$L$9,FALSE)*D$118","v":218273.55816576097},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$L$9,FALSE)*E$118","v":149609.81356740018},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$L$9,FALSE)*F$118","v":122268.38468033909},539406.72255747602,null,{"$f":"'COS Sum'!O$88-Classification!G106","v":0}]
[null,"NGV COS Adjustment",{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$L$9,FALSE)*C$131","v":2372.5523986308035},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$L$9,FALSE)*D$131","v":25030.187733706513},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$L$9,FALSE)*E$131","v":5047.9477496602904},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$L$9,FALSE)*F$131","v":2359.6709408797815},34810.358822877388,null,{"$f":"'COS Sum'!O$90-Classification!G107","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"+'COS Detail'!P502","v":354992.39729084494},0,0,0,354992.39729084494,null,{"$f":"+G108-'COS Sum'!O$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!P$120*0.4","v":60806.42285031447},{"$f":"+'COS Detail'!P$120*0.6","v":91209.634275471704},152016.05712578617,null,{"$f":"+G109-'COS Detail'!P$115","v":0}]
[null,"Totals",{"$f":"SUM(C103:C107)-C108-C109","v":1853658.3388355426},{"$f":"SUM(D103:D107)-D108-D109","v":9664519.9929064326},{"$f":"SUM(E103:E107)-E108-E109","v":7754280.2776037166},{"$f":"SUM(F103:F107)-F108-F109","v":2944840.4888216429},{"$f":"SUM(G103:G107)-G108-G109","v":22217299.098167341},null,{"$f":"'COS Sum'!O$93-'COS Sum'!O$94-Classification!G110-'COS Detail'!P$115","v":-9.1677065938711166E-9}]
[]
[]
[null,"TBF"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!BO986","v":2694652.3938260078},{"$f":"'COS Detail'!BP986","v":7002351.881276655},{"$f":"'COS Detail'!BQ986","v":-7887.3890100820572},{"$f":"'COS Detail'!BR986","v":-126165.00034673052},{"$f":"SUM(C115:F115)","v":9562951.8857458495},null,{"$f":"'COS Sum'!P$44-Classification!G115","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!BO1317*'COS Sum'!$P$79","v":-7078.6208886649974},{"$f":"'COS Detail'!BP1317*'COS Sum'!$P$79","v":3821.6751314776589},{"$f":"'COS Detail'!BQ1317*'COS Sum'!$P$79","v":36872.802851613844},{"$f":"'COS Detail'!BR1317*'COS Sum'!$P$79","v":30987.24226223784},{"$f":"SUM(C116:F116)","v":64603.099356664345},null,{"$f":"'COS Sum'!P$47-Classification!G116","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$P$96*'COS Detail'!BO1317)-C116)*-'ROR-Model'!$F$1394","v":-986407.4022919992},{"$f":"(('COS Sum'!$P$96*'COS Detail'!BP1317)-D116)*-'ROR-Model'!$F$1394","v":532551.2833836436},{"$f":"(('COS Sum'!$P$96*'COS Detail'!BQ1317)-E116)*-'ROR-Model'!$F$1394","v":5138233.3152390346},{"$f":"(('COS Sum'!$P$96*'COS Detail'!BR1317)-F116)*-'ROR-Model'!$F$1394","v":4318079.1321982387},9002456.3285289183,null,{"$f":"'COS Sum'!P$86-Classification!G117","v":0}]
[null,"TBF COS Adjustment",{"$f":"-SUM(C115:C117)*'COS Input'!$S$47","v":-680466.54825813754},{"$f":"-SUM(D115:D117)*'COS Input'!$S$47","v":-3015489.9359167106},{"$f":"-SUM(E115:E117)*'COS Input'!$S$47","v":-2066887.4916322266},{"$f":"-SUM(F115:F117)*'COS Input'!$S$47","v":-1689160.5496454984},-7452004.5254525729,null,{"$f":"'COS Sum'!P$88-Classification!G118","v":0}]
[null,"NGV COS Adjustment",{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$M$9,FALSE)*C$131","v":1039.9028486871084},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$M$9,FALSE)*D$131","v":10970.869828828985},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$M$9,FALSE)*E$131","v":2212.5434396832798},{"$f":"-VLOOKUP($A$11,range,'COS Alloc Factors'!$M$9,FALSE)*F$131","v":1034.256834454394},15257.572951653769,null,{"$f":"'COS Sum'!P$90-Classification!G119","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail'!Q502","v":243833.00135361281},0,0,0,{"$f":"SUM(C120:F120)","v":243833.00135361281},null,{"$f":"+G120-'COS Sum'!P$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!Q$120*'COS Input'!$N$9","v":55997.521841401729},{"$f":"+'COS Detail'!Q$120*'COS Input'!$M$9","v":83996.282762102579},{"$f":"SUM(C121:F121)","v":139993.80460350431},null,{"$f":"+G121-'COS Detail'!Q$115","v":0}]
[null,"Totals",{"$f":"SUM(C115:C119)-C120-C121","v":777906.72388228052},{"$f":"SUM(D115:D119)-D120-D121","v":4534205.7737038936},{"$f":"SUM(E115:E119)-E120-E121","v":3046546.2590466212},{"$f":"SUM(F115:F119)-F120-F121","v":2450778.7985405992},{"$f":"SUM(G115:G119)-G120-G121","v":10809437.555173395},null,{"$f":"'COS Sum'!P$93-'COS Sum'!P$94-Classification!G122-'COS Detail'!Q$115","v":3.434251993894577E-9}]
[]
[]
[null,"NGV"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"'COS Detail'!BT986","v":161984.95001236533},{"$f":"'COS Detail'!BU986","v":199612.0566497524},{"$f":"'COS Detail'!BV986","v":315443.77654342726},{"$f":"'COS Detail'!BW986","v":154484.58407720647},{"$f":"SUM(C127:F127)","v":831525.36728275148},null,{"$f":"'COS Sum'!Q$44-Classification!G127","v":0}]
[null,"Net Income",{"$f":"'COS Detail'!BT1317*'COS Sum'!$Q$79","v":3687.0915005659181},{"$f":"'COS Detail'!BU1317*'COS Sum'!$Q$79","v":808560.18436884182},{"$f":"'COS Detail'!BV1317*'COS Sum'!$Q$79","v":22736.442165452834},{"$f":"'COS Detail'!BW1317*'COS Sum'!$Q$79","v":7043.3418901408259},{"$f":"SUM(C128:F128)","v":842027.05992500135},null,{"$f":"'COS Sum'!Q$47-Classification!G128","v":0}]
[null,"Deficiency",{"$f":"(('COS Sum'!$Q$96*'COS Detail'!BT1317)-C128)*-'ROR-Model'!$F$1394","v":3543.3241489296238},{"$f":"(('COS Sum'!$Q$96*'COS Detail'!BU1317)-D128)*-'ROR-Model'!$F$1394","v":777032.74429109495},{"$f":"(('COS Sum'!$Q$96*'COS Detail'!BV1317)-E128)*-'ROR-Model'!$F$1394","v":21849.90108686631},{"$f":"(('COS Sum'!$Q$96*'COS Detail'!BW1317)-F128)*-'ROR-Model'!$F$1394","v":6768.707368578479},809194.67689546943,null,{"$f":"'COS Sum'!Q$86-Classification!G129","v":0}]
[null,"TBF COS Adjustment",{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$N$9,FALSE)*C$118","v":261.03479968709996},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$N$9,FALSE)*D$118","v":1156.7766459577333},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$N$9,FALSE)*E$118","v":792.88183046629092},{"$f":"-VLOOKUP($A$10,range,'COS Alloc Factors'!$N$9,FALSE)*F$118","v":647.98142810217325},2858.6747042132974,null,{"$f":"'COS Sum'!Q$88-Classification!G130","v":0}]
[null,"NGV COS Adjustment",{"$f":"-SUM(C127:C129)*'COS Input'!$S$48","v":-60532.63663353851},{"$f":"-SUM(D127:D129)*'COS Input'!$S$48","v":-638613.19135800586},{"$f":"-SUM(E127:E129)*'COS Input'!$S$48","v":-128791.92343722997},{"$f":"-SUM(F127:F129)*'COS Input'!$S$48","v":-60203.982732447483},-888141.73416122177,null,{"$f":"'COS Sum'!Q90-Classification!G131","v":0}]
[null,"Less: General Related Other Revenue",{"$f":"'COS Detail'!R502","v":14118.566779147182},0,0,0,{"$f":"SUM(C132:F132)","v":14118.566779147182},null,{"$f":"+G132-'COS Sum'!Q$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,{"$f":"+'COS Detail'!R$120*'COS Input'!$N$9","v":322.25364569380127},{"$f":"+'COS Detail'!R$120*'COS Input'!$M$9","v":483.38046854070188},{"$f":"SUM(C133:F133)","v":805.63411423450316},null,{"$f":"+G133-'COS Detail'!R$115","v":0}]
[null,"Totals",{"$f":"SUM(C127:C131)-C132-C133","v":94825.197048862261},{"$f":"SUM(D127:D131)-D132-D133","v":1147748.5705976412},{"$f":"SUM(E127:E131)-E132-E133","v":231708.82454328891},{"$f":"SUM(F127:F131)-F132-F133","v":108257.25156303975},{"$f":"SUM(G127:G131)-G132-G133","v":1582539.8437528322},null,{"$f":"'COS Sum'!Q$93-'COS Sum'!Q$94-Classification!G134-'COS Detail'!R$115","v":-2.6057023205794394E-10}]
[]
[]
[null,"Grand Totals"]
[null,null,"Customer","Distribution Plant","Throughput","Demand","Total"]
[null,"System Total Utility Operating Expenses",{"$f":"SUM(C7,C55,C67,C79,C103,C115,C91,C127)","v":109218702.4553501},264017538.74754959,10611407.785281464,11318720.078088213,{"$f":"SUM(C139:F139)","v":395166369.0662694},null,{"$f":"'COS Sum'!F44-Classification!G139","v":0}]
[null,"Net Income",-16732122.751203908,97330920.163320974,34386471.896046266,44327602.106557667,{"$f":"SUM(C140:F140)","v":159312871.41472101},null,{"$f":"'COS Sum'!F$47-Classification!G140","v":0}]
[null,"Deficiency",-12056166.202839298,66554856.571836859,25943022.449160907,34228036.081158452,114669748.89931691,null,{"$f":"'COS Sum'!F$86-Classification!G141","v":0}]
[null,"TBF COS Adjustment",-4.2405190470162779E-11,-3.4106051316484809E-10,6.3664629124104977E-11,1.3608314475277439E-10,-1.837179297581315E-10,null,{"$f":"'COS Sum'!F$88-Classification!G142","v":7.8671291703358293E-10}]
[null,"NGV COS Adjustment",0,0,0,0,0,null,{"$f":"'COS Sum'!F$90-Classification!G143","v":0}]
[null,"Less: General Related Other Revenue",12504032.637841001,0,0,0,{"$f":"SUM(C144:F144)","v":12504032.637841001},null,{"$f":"+G144-'COS Sum'!F$20","v":0}]
[null,"Less: Lakeside Revenue",0,0,896049.60000000021,1344074.4,{"$f":"SUM(C145:F145)","v":2240124},null,{"$f":"+G145-'COS Detail'!S$115","v":0}]
[null,"Totals",{"$f":"SUM(C139:C142)-C144-C145","v":67926380.86346589},{"$f":"SUM(D139:D142)-D144-D145","v":427903315.48270738},{"$f":"SUM(E139:E142)-E144-E145","v":70044852.53048864},{"$f":"SUM(F139:F142)-F144-F145","v":88530283.865804315},{"$f":"SUM(G139:G142)-G144-G145","v":654404832.74246633},null,{"$f":"'COS Sum'!F$93-'COS Sum'!F$94-Classification!G146-'COS Detail'!S$115","v":0}]
[]
[null,"% Difference to Total DNG Revenue (Deficiency / Operating Expenses + Net Income)",null,null,null,null,{"$f":"G141/(G139+G140)","v":0.20680620756846568}]

{"sheet":"Rev Neutral","index":91,"n_rows":28,"n_cols":18,"rows_kept":28,"cut":false,"hidden":false,"merged":[[5,5,5,16]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enbridge Gas Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 25-057-06"]
[{"$f":"'Control Panel'!$B$1","v":"Enbridge Gas Utah"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'COS Sum'!Q3","v":"EGU Exhibit 4.07"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2026 Adjusted Avg  Results CET"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Page 2 of 2"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2026"}]
[null,null,null,null,null,"COST OF SERVICE SUMMARY AND ALLOCATIONS TO RATE CLASSES"]
[]
[null,null,null,null,"(A)","(B)","(C)",null,null,null,"(D)","(E)","(F)","(G)","(H)","(I)","(J)","(K)"]
[null,null,null,null,null,{"$f":"+Report!J6","v":"Utah"}]
[null,null,null,null,null,{"$f":"+Report!J7","v":"Jurisdiction"},"Allocations to Rate Classes"]
[null,"Description",null,null,null,{"$f":"+Report!J8","v":"DNG Related"},"GS",{"$f":"'COS Detail'!I9","v":"GSS"},{"$f":"'COS Detail'!J9","v":"GSM"},{"$f":"'COS Detail'!K9","v":"GSL"},{"$f":"'COS Detail'!L9","v":"FS"},{"$f":"'COS Detail'!M9","v":"IS"},"TSS","TSM","TSL",{"$f":"'COS Detail'!Q9","v":"TBF"},{"$f":"'COS Detail'!R9","v":"NGV"},{"$f":"'COS Detail'!S9","v":"Total"}]
[null,{"$f":"\"Current Revenue Analysis @ \"&ROUND(F14,4)*100&\"%\"","v":"Current Revenue Analysis @ 4.94%"}]
[1,null,"Annual Revenue before Deficiency",null,null,{"$f":"'COS Sum'!F21","v":554479240.48099029},{"$f":"'COS Sum'!G21","v":485982315.63447154},{"$f":"'COS Sum'!H21","v":0},{"$f":"'COS Sum'!I21","v":0},{"$f":"'COS Sum'!J21","v":0},{"$f":"'COS Sum'!K21","v":3727624.180977053},{"$f":"'COS Sum'!L21","v":199652.51986954114},{"$f":"'COS Sum'!M21","v":13700711.655764729},{"$f":"'COS Sum'!N21","v":17971129.897348754},{"$f":"'COS Sum'!O21","v":21596699.180248421},{"$f":"'COS Sum'!P21","v":9627554.9851025175},{"$f":"'COS Sum'!Q21","v":1673552.4272077528},{"$f":"'COS Sum'!R21","v":554479240.48099029}]
[{"$f":"A13+1","v":2},null,"Return on Rate Base ",null,null,{"$f":"'COS Sum'!F79","v":4.9376028079717665E-2},{"$f":"'COS Sum'!G79","v":5.0409817119590757E-2},{"$f":"'COS Sum'!H79","v":0},{"$f":"'COS Sum'!I79","v":0},{"$f":"'COS Sum'!J79","v":0},{"$f":"'COS Sum'!K79","v":6.563832795794125E-2},{"$f":"'COS Sum'!L79","v":1.1540090852886174E-2},{"$f":"'COS Sum'!M79","v":3.1533519877247285E-2},{"$f":"'COS Sum'!N79","v":5.3557814261060432E-2},{"$f":"'COS Sum'!O79","v":7.2212390338346949E-2},{"$f":"'COS Sum'!P79","v":7.1875051636399723E-4},{"$f":"'COS Sum'!Q79","v":4.4172521664124387E-2},{"$f":"'COS Sum'!R79","v":4.9376028079717679E-2}]
[{"$f":"A14+1","v":3},null,"Increase (Decrease) to equal ROR",null,null,{"$f":"F16-F13","v":0},{"$f":"G16-G13","v":-4330452.8543747067},{"$f":"H16-H13","v":0},0,0,-251716.86436570203,52144.998601697182,{"$f":"M16-M13","v":1161357.6273973193},{"$f":"N16-N13","v":-700909.41696244478},-3351515.3733752929,5818791.0990526918,1602300.7840264684,0]
[4,null,"Revenue Neutral Spread",null,null,{"$f":"('COS Sum'!F76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":554479240.48099041},{"$f":"('COS Sum'!G76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":481651862.78009683},{"$f":"('COS Sum'!H76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":0},{"$f":"('COS Sum'!I76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":0},{"$f":"('COS Sum'!J76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":0},{"$f":"('COS Sum'!K76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":3475907.316611351},{"$f":"('COS Sum'!L76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":251797.51847123832},{"$f":"('COS Sum'!M76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":14862069.283162048},{"$f":"('COS Sum'!N76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":17270220.480386309},{"$f":"('COS Sum'!O76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":18245183.806873128},{"$f":"('COS Sum'!P76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":15446346.084155209},{"$f":"('COS Sum'!Q76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":3275853.2112342212},{"$f":"('COS Sum'!R76*'COS Sum'!$F$79)*('COS Sum'!$F$21/'COS Sum'!$F$47)","v":554479240.48099041}]
[5,null,"Percentage Change from Current Revenues",null,null,{"$f":"F16/F13-1","v":0},{"$f":"G16/G13-1","v":-8.910721059306681E-3},{"$f":"H16/H13-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},-6.7527425551715425E-2,{"$f":"IFERROR(L16/L13-1,0)","v":0.2611787651654498},{"$f":"IFERROR(M16/M13-1,0)","v":8.4766226498071306E-2},{"$f":"IFERROR(N16/N13-1,0)","v":-3.9001967097563983E-2},{"$f":"IFERROR(O16/O13-1,0)","v":-0.15518646369999312},0.604389287628746,0.95742491121107887,{"$f":"R16/R13-1","v":0}]
[6,null,"Rate of Return Index",null,null,{"$f":"F14/$F$14","v":1},{"$f":"G14/$F$14","v":1.0209370635929653},{"$f":"H14/$F$14","v":0},0,0,{"$f":"K14/$F$14","v":1.3293561776975678},{"$f":"L14/$F$14","v":0.23371849259026428},0.63864026945092411,{"$f":"N14/$F$14","v":1.0846926402138153},1.462498972613997,1.4556669386277355E-2,0.89461472261008501,1.0000000000000002]
[]
[null,{"$f":"\"Proposed Revenue Analysis @ \"&ROUND('COS Sum'!F96,4)*100&\"%\"","v":"Proposed Revenue Analysis @ 7.61%"}]
[{"$f":"A18+1","v":7},null,"Annual Revenue before Deficiency",null,null,{"$f":"F13","v":554479240.48099029},{"$f":"G13","v":485982315.63447154},{"$f":"H13","v":0},0,0,3727624.180977053,199652.51986954114,13700711.655764729,{"$f":"N13","v":17971129.897348754},21596699.180248421,9627554.9851025175,1673552.4272077528,554479240.48099029]
[{"$f":"A21+1","v":8},null,"Deficiency",null,null,{"$f":"'COS Sum'!F86","v":114669748.89931701},{"$f":"'COS Sum'!G86","v":95760707.299270779},{"$f":"'COS Sum'!H86","v":0},{"$f":"'COS Sum'!I86","v":0},{"$f":"'COS Sum'!J86","v":0},{"$f":"'COS Sum'!K86","v":282014.30980853474},{"$f":"'COS Sum'!L86","v":125696.23312460435},{"$f":"'COS Sum'!M86","v":5122806.2769287685},{"$f":"'COS Sum'!N86","v":3013482.4838046283},{"$f":"'COS Sum'!O86","v":553391.29095518461},{"$f":"'COS Sum'!P86","v":9002456.3285289183},{"$f":"'COS Sum'!Q86","v":809194.67689546919},{"$f":"'COS Sum'!R86","v":114669748.89931688}]
[9,null,"COS Adjustment TBF",null,null,{"$f":"'COS Sum'!F88","v":6.0299498727545142E-10},{"$f":"'COS Sum'!G88","v":6054499.4573643385},{"$f":"'COS Sum'!H88","v":0},{"$f":"'COS Sum'!I88","v":0},{"$f":"'COS Sum'!J88","v":0},{"$f":"'COS Sum'!K88","v":64425.970651910102},{"$f":"'COS Sum'!L88","v":3640.2615955215965},{"$f":"'COS Sum'!M88","v":373569.41746460978},{"$f":"'COS Sum'!N88","v":413604.0211145067},{"$f":"'COS Sum'!O88","v":539406.72255747614},{"$f":"'COS Sum'!P88","v":-7452004.5254525756},{"$f":"'COS Sum'!Q88","v":2858.6747042132984},{"$f":"'COS Sum'!R88","v":6.0299498727545142E-10}]
[10,null,"COS Adjustment NGV",null,null,{"$f":"'COS Sum'!F90","v":0},{"$f":"'COS Sum'!G90","v":780780.43812287413},{"$f":"'COS Sum'!H90","v":0},{"$f":"'COS Sum'!I90","v":0},{"$f":"'COS Sum'!J90","v":0},{"$f":"'COS Sum'!K90","v":6022.9194457870208},{"$f":"'COS Sum'!L90","v":321.27828695531855},{"$f":"'COS Sum'!M90","v":22002.845901780427},{"$f":"'COS Sum'!N90","v":28946.320629293499},{"$f":"'COS Sum'!O90","v":34810.358822877381},{"$f":"'COS Sum'!P90","v":15257.572951653765},{"$f":"'COS Sum'!Q90","v":-888141.73416122166},{"$f":"'COS Sum'!R90","v":0}]
[11,null,"General Related Revenue Class Allocation",null,null,{"$f":"-'COS Sum'!F94","v":-12504032.637841001},{"$f":"-'COS Sum'!G94","v":-11243907.678850301},{"$f":"-'COS Sum'!H94","v":0},{"$f":"-'COS Sum'!I94","v":0},{"$f":"-'COS Sum'!J94","v":0},{"$f":"-'COS Sum'!K94","v":-60510.430747780905},{"$f":"-'COS Sum'!L94","v":-3981.692517357174},{"$f":"-'COS Sum'!M94","v":-265112.21647881262},{"$f":"-'COS Sum'!N94","v":-317576.65382314473},{"$f":"-'COS Sum'!O94","v":-354992.39729084494},{"$f":"-'COS Sum'!P94","v":-243833.00135361281},{"$f":"-'COS Sum'!Q94","v":-14118.566779147182},{"$f":"-'COS Sum'!R94","v":-12504032.637840999}]
[12,null,"Net Cost of Service Collected in Rates",null,null,{"$f":"SUM(F21:F25)","v":656644956.74246633},{"$f":"SUM(G21:G25)","v":577334395.15037918},0,0,0,4019576.9501355039,325328.60035926523,18953977.979581073,21109586.069074038,22369315.155293118,10949431.359776903,1583345.4778670664,656644956.74246621]
[13,null,"Increase (Decrease) to equal allowed ROR",null,null,{"$f":"F26-F25-F13","v":114669748.89931703},102595987.19475794,0,0,0,352463.19990623184,129657.77300708127,5518378.5402951576,3456032.825548429,1127608.372335542,1565709.3760279976,-76088.3825615393,114669748.89931691]
[14,null,"Percentage Change from Current Revenues",null,null,{"$f":"(F27)/F13","v":0.20680620756846596},0.21111053611243921,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.4554381770816598E-2,{"$f":"IFERROR((L27)/L13,0)","v":0.64941716283773177},{"$f":"IFERROR((M27)/M13,0)","v":0.4027804306043648},{"$f":"IFERROR((N27)/N13,0)","v":0.19231026904203119},{"$f":"IFERROR((O27)/O13,0)","v":5.2212070137403817E-2},{"$f":"(P27)/P13","v":0.16262793393034311},{"$f":"(Q27)/Q13","v":-4.5465192081546771E-2},{"$f":"(R27)/R13","v":0.20680620756846574}]

{"sheet":"Rules","index":92,"n_rows":70,"n_cols":12,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Rate Design Rules"]
[null,null,null,null,null,"Proposed"]
["GS","Summer","Summer / Winter Differential (as Constant $ per Dth)",null,null,{"$f":"'Sum-Win & Demand Charge'!C10","v":0.87335092616178878}]
[]
[null,"Block 2","1st / 2nd Block Differential (as Constant & per Dth)",null,null,{"$f":"rates_curr_prop!G4-rates_curr_prop!H4","v":1.3353500000000005}]
[]
["GSS","Summer","Summer / Winter Differential (as Constant $ per Dth)",null,null,{"$f":"'Sum-Win & Demand Charge'!M22","v":{"$error":"#DIV/0!"}}]
[]
["GSM","Summer","Summer / Winter Differential (as Constant $ per Dth)",null,null,{"$f":"'Sum-Win & Demand Charge'!N22","v":{"$error":"#DIV/0!"}}]
[]
["GSL","Summer","Summer / Winter Differential (as Constant $ per Dth)",null,null,{"$f":"'Sum-Win & Demand Charge'!O22","v":{"$error":"#DIV/0!"}}]
[]
["FS","Summer","Summer / Winter Differential (as Constant $ per Dth)",null,null,{"$f":"'Sum-Win & Demand Charge'!D10","v":0.74104090990001181}]
[]
[null,"Block 2","1st / 2nd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!G9-rates_curr_prop!H9","v":0.54535}]
[]
[null,"Block 3 ","2nd / 3rd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!H9-rates_curr_prop!I9","v":0.57406999999999986}]
[]
["IS","Block 2","1st / 2nd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!G17-rates_curr_prop!H17","v":0.78713999999999995}]
[]
[null,"Block 3 ","2nd / 3rd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!H17-rates_curr_prop!I17","v":5.7589999999999995E-2}]
[]
["TBF","Block 2","1st / 2nd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!G19-rates_curr_prop!H19","v":2.8259999999999952E-2}]
[]
[null,"Block 3","2nd / 3rd Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!H19-rates_curr_prop!I19","v":0.12563000000000002}]
[]
[null,"Block 4","3rd / 4th Block Differential (as Constant $ per Dth)",null,null,{"$f":"rates_curr_prop!I19-rates_curr_prop!J19","v":0.23231000000000002}]
[]
["MT","Block 1","% Overall increase to COS",null,null,{"$f":"+'COS Sum'!F86/'COS Sum'!F84","v":0.20680620756846593}]
[]
["TSS","Block 2","1st / 2nd Block Differential  (as Constant $ per Dth)",null,null,{"$f":"+rates_curr_prop!G11-rates_curr_prop!H11","v":0.48913000000000006}]
[]
[null,"Block 3","2nd / 3rd Block Differential  (as Constant $ per Dth)",null,null,{"$f":"+rates_curr_prop!H11-rates_curr_prop!I11","v":0.51487000000000005}]
[]
["TSM","Block 2","1st / 2nd Block Differential  (as Constant $ per Dth)",null,null,{"$f":"+rates_curr_prop!G13-rates_curr_prop!H13","v":0.57176999999999989}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"M74+(K71*Rules!F23)+('Rate Design 10yr'!K156*Rules!F25)+('Rate Design 10yr'!K157*Rules!F27)","v":2449144.1428900003}]

{"sheet":"Rate Design 10yr","index":93,"n_rows":341,"n_cols":15,"rows_kept":341,"cut":false,"hidden":false,"merged":[[24,10,24,12],[48,10,48,12],[72,10,72,12]]}
["Utah GS",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",45,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":68171490},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_GS)","v":3.4263300000000001},{"$f":"ROUND(E3*F3,0)","v":233578021},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":68171490},{"$f":"(M8+(K4*Rules!F5)+(K6*Rules!F3)+(K7*(Rules!F5+Rules!F3)))/K8","v":4.4584900015324589},{"$f":"ROUND(K3*L3,0)","v":303941907}]
[null,"Block 2","Over",45,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":17427357},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_GS)","v":2.0909799999999996},{"$f":"ROUND(E4*F4,0)","v":36440255},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":17427357},{"$f":"L3-Rules!F5","v":3.1231400015324584},{"$f":"ROUND(K4*L4,0)","v":54428076}]
[]
["Summer","Block 1",{"$f":"C3","v":"First"},{"$f":"D3","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":27559456},{"$f":"DSUM(Rate_Amounts,\"block 1 summer rate $\",Existing_GS)","v":2.7960599999999998},{"$f":"ROUND(E6*F6,0)","v":77057893},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":27559456},{"$f":"L3-Rules!F3","v":3.58513907537067},{"$f":"ROUND(K6*L6,0)","v":98804483}]
[null,"Block 2",{"$f":"C4","v":"Over"},{"$f":"D4","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":4548605},{"$f":"DSUM(Rate_Amounts,\"block 2 summer rate $\",Existing_GS)","v":1.46071},{"$f":"ROUND(E7*F7,0)","v":6644193},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":4548605},{"$f":"L6-Rules!F5","v":2.2497890753706695},{"$f":"ROUND(K7*L7,0)","v":10233402}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E3:E7)","v":117706908},null,{"$f":"SUM(G3:G7)","v":353720362},null,null,null,{"$f":"SUM(K3:K7)","v":117706908},null,{"$f":"M21-M17-M20","v":467407866.76099181}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
[null,"BSF #1",null,1,{"$f":"K11","v":13929118},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D11*E11*F11","v":94021546.5},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTGS\")","v":13929118},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J11*K11*L11","v":94021546.5}]
[null,"BSF #2",null,1,{"$f":"K12","v":662085},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D12*E12*F12","v":12083051.25},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTGS\")","v":662085},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J12*K12*L12","v":12083051.25}]
[null,"BSF #3",null,1,19406,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"D13*E13*F13","v":1232281},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTGS\")","v":19406},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J13*K13*L13","v":1232281}]
[null,"BSF #4",null,1,2102,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},883365.5,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTGS\")","v":2102},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J14*K14*L14","v":883365.5}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E11:E14)","v":14612711},null,{"$f":"SUM(G11:G14)","v":108220244.25},null,null,null,{"$f":"SUM(K11:K14)","v":14612711},null,{"$f":"SUM(M11:M14)","v":108220244.25}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G15","v":108220244.25},null,null,null,null,null,{"$f":"M15","v":108220244.25}]
[]
["GS Total Revenue Collection",null,null,null,null,null,{"$f":"+G8+G17","v":461940606.25},null,null,null,null,null,{"$f":"+M8+M17","v":575628111.01099181}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M20","v":1706284.139387358},null,null,null,null,null,{"$f":"'COS Detail'!H115","v":1706284.139387358}]
["Utah GS Total",null,null,null,null,null,{"$f":"G19+G20","v":463646890.38938737},null,null,null,null,null,{"$f":"'COS Sum'!G95","v":577334395.15037918},null,{"$f":"+M19+M20-M21","v":0}]
[]
[]
[]
["Utah GSS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",45,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},2.7936900000000002,{"$f":"ROUND(E27*F27,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"(M32+(K30*Rules!$F$7)+(K31*(Rules!$F$7)))/K32","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K27*L27,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2","Over",45,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},1.5254999999999999,{"$f":"ROUND(E28*F28,0)","v":0}]
[]
["Summer","Block 1",{"$f":"C27","v":"First"},{"$f":"D27","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},2.0534500000000002,{"$f":"ROUND(E30*F30,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},{"$f":"L27-Rules!F7","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K30*L30,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2",{"$f":"C28","v":"Over"},{"$f":"D28","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},0.78525,{"$f":"ROUND(E31*F31,0)","v":0}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E27:E31)","v":0},null,{"$f":"SUM(G27:G31)","v":0},null,null,null,{"$f":"SUM(K27:K31)","v":0},null,{"$f":"M45-M41-M44","v":0}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
[null,"BSF #1",null,1,{"$f":"K35","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D35*E35*F35","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J35*K35*L35","v":0}]
[null,"BSF #2",null,1,{"$f":"K36","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D36*E36*F36","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J36*K36*L36","v":0}]
[null,"BSF #3",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J37*K37*L37","v":0}]
[null,"BSF #4",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J38*K38*L38","v":0}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E35:E38)","v":0},null,{"$f":"SUM(G35:G38)","v":0},null,null,null,{"$f":"SUM(K35:K38)","v":0},null,{"$f":"SUM(M35:M38)","v":0}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G39","v":0},null,null,null,null,null,{"$f":"M39","v":0}]
[]
["GS Total Revenue Collection",null,null,null,null,null,{"$f":"+G32+G41","v":0},null,null,null,null,null,{"$f":"+M32+M41","v":0},null,{"$f":"M32+M80","v":0}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M44","v":0},null,null,null,null,null,{"$f":"'COS Detail'!I115","v":0}]
["Utah GS Total",null,null,null,null,null,{"$f":"G43+G44","v":0},null,null,null,null,null,{"$f":"'COS Sum'!H93","v":0},null,{"$f":"+M43+M44-M45","v":0}]
[]
[]
[]
["Utah GSM",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",45,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_GS)","v":3.4263300000000001},{"$f":"ROUND(E51*F51,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"(M56+(K54*Rules!$F$9)+(K55*(Rules!$F$9)))/K56","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K51*L51,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2","Over",45,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_GS)","v":2.0909799999999996},{"$f":"ROUND(E52*F52,0)","v":0}]
[]
["Summer","Block 1",{"$f":"C51","v":"First"},{"$f":"D51","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},{"$f":"DSUM(Rate_Amounts,\"block 1 summer rate $\",Existing_GS)","v":2.7960599999999998},{"$f":"ROUND(E54*F54,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},{"$f":"L51-Rules!F9","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K54*L54,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2",{"$f":"C52","v":"Over"},{"$f":"D52","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},{"$f":"DSUM(Rate_Amounts,\"block 2 summer rate $\",Existing_GS)","v":1.46071},{"$f":"ROUND(E55*F55,0)","v":0}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E51:E55)","v":0},null,{"$f":"SUM(G51:G55)","v":0},null,null,null,{"$f":"SUM(K51:K55)","v":0},null,{"$f":"M69-M65-M68","v":0}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
[null,"BSF #1",null,1,{"$f":"K59","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D59*E59*F59","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J59*K59*L59","v":0}]
[null,"BSF #2",null,1,{"$f":"K60","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D60*E60*F60","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J60*K60*L60","v":0}]
[null,"BSF #3",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J61*K61*L61","v":0}]
[null,"BSF #4",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J62*K62*L62","v":0}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E59:E62)","v":0},null,{"$f":"SUM(G59:G62)","v":0},null,null,null,{"$f":"SUM(K59:K62)","v":0},null,{"$f":"SUM(M59:M62)","v":0}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G63","v":0},null,null,null,null,null,{"$f":"M63","v":0}]
[]
["GS Total Revenue Collection",null,null,null,null,null,{"$f":"+G56+G65","v":0},null,null,null,null,null,{"$f":"+M56+M65","v":0}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M68","v":0},null,null,null,null,null,{"$f":"'COS Detail'!J115","v":0}]
["Utah GS Total",null,null,null,null,null,{"$f":"G67+G68","v":0},null,null,null,null,null,{"$f":"'COS Sum'!I93","v":0},null,{"$f":"+M67+M68-M69","v":0}]
[]
[]
[]
["Utah GSL",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",45,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},2.7936900000000002,{"$f":"ROUND(E75*F75,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"(M80+(K78*Rules!$F$11)+(K79*(Rules!$F$11)))/K80","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K75*L75,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2","Over",45,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},1.5254999999999999,{"$f":"ROUND(E76*F76,0)","v":0}]
[]
["Summer","Block 1",{"$f":"C75","v":"First"},{"$f":"D75","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},2.0534500000000002,{"$f":"ROUND(E78*F78,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$F:$F,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},{"$f":"L75-Rules!F11","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K78*L78,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2",{"$f":"C76","v":"Over"},{"$f":"D76","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},0.78525,{"$f":"ROUND(E79*F79,0)","v":0}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E75:E79)","v":0},null,{"$f":"SUM(G75:G79)","v":0},null,null,null,{"$f":"SUM(K75:K79)","v":0},null,{"$f":"M93-M89-M92","v":0}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
[null,"BSF #1",null,1,{"$f":"K83","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D83*E83*F83","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J83*K83*L83","v":0}]
[null,"BSF #2",null,1,{"$f":"K84","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D84*E84*F84","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J84*K84*L84","v":0}]
[null,"BSF #3",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J85*K85*L85","v":0}]
[null,"BSF #4",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J86*K86*L86","v":0}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E83:E86)","v":0},null,{"$f":"SUM(G83:G86)","v":0},null,null,null,{"$f":"SUM(K83:K86)","v":0},null,{"$f":"SUM(M83:M86)","v":0}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G87","v":0},null,null,null,null,null,{"$f":"M87","v":0}]
[]
["GS Total Revenue Collection",null,null,null,null,null,{"$f":"+G80+G89","v":0},null,null,null,null,null,{"$f":"+M80+M89","v":0}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M92","v":0},null,null,null,null,null,{"$f":"'COS Detail'!K115","v":0}]
["Utah GS Total",null,null,null,null,null,{"$f":"G91+G92","v":0},null,null,null,null,null,{"$f":"'COS Sum'!J93","v":0},null,{"$f":"+M91+M92-M93","v":0}]
[]
[]
[]
["Utah NGV",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,null,"Dth","Curr. Rate","Revenues",null,null,null,"Dth","Prop. Rate","Revenues"]
["All Usage",null,null,null,{"$f":"K99","v":145818},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_NGV)","v":10.982479999999999},{"$f":"ROUND(E99*F99,0)","v":1601443},null,null,null,{"$f":"SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTNGV\")","v":145818},{"$f":"M101/K99","v":10.852842884642719},{"$f":"K99*L99","v":1582539.8437528319}]
[]
["NGV Total Revenue Collection",null,null,null,null,null,{"$f":"+G99","v":1601443},null,null,null,null,null,{"$f":"+M103-M102","v":1582539.8437528319}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M102","v":805.63411423450316},null,null,null,null,null,{"$f":"'COS Detail'!R115","v":805.63411423450316}]
["Utah NGV Total",null,null,null,null,null,{"$f":"SUM(G101:G102)","v":1602248.6341142345},null,null,null,null,null,{"$f":"'COS Sum'!Q95","v":1583345.4778670664},null,{"$f":"+M101+M102-M103","v":0}]
[]
[]
[]
["Utah FS",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",200,{"$f":"K109","v":401696},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_FS)","v":2.1451899999999999},{"$f":"ROUND(E109*F109,0)","v":861714},null,"First ",200,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTFS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":401696},{"$f":"((M116+(K110*Rules!$F$15)+(K111*(Rules!$F$15+Rules!$F$17))+(K113*Rules!$F$13)+(K114*(Rules!$F$15+Rules!$F$13))+(K115*(Rules!$F$17+Rules!$F$15+Rules!$F$13)))/K116)","v":2.4650905217322756},{"$f":"ROUND(K109*L109,0)","v":990217}]
[null,"Block 2","Next",1800,{"$f":"K110","v":565958},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_FS)","v":1.5998399999999999},{"$f":"ROUND(E110*F110,0)","v":905442},null,"Next ",1800,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTFS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":565958},{"$f":"L109-Rules!$F$15","v":1.9197405217322756},{"$f":"ROUND(K110*L110,0)","v":1086493}]
[null,"Block 3","Over",2000,155007,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_FS)","v":1.0257700000000001},{"$f":"ROUND(E111*F111,0)","v":159002},null,"Over ",2000,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$I:$I,'Proposed Block Out 10yr'!$D:$D,\"UTFS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":155007},{"$f":"L110-Rules!$F$17","v":1.3456705217322757},{"$f":"ROUND(K111*L111,0)","v":208588}]
[]
["Summer","Block 1","First",200,{"$f":"K113","v":503017},{"$f":"DSUM(Rate_Amounts,\"block 1 summer rate $\",Existing_FS)","v":1.6453299999999997},{"$f":"ROUND(E113*F113,0)","v":827629},null,{"$f":"I109","v":"First "},200,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTFS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":503017},{"$f":"L109-Rules!$F$13","v":1.7240496118322639},{"$f":"ROUND(K113*L113,0)","v":867226}]
[null,"Block 2","Next",1800,{"$f":"K114","v":463936},{"$f":"DSUM(Rate_Amounts,\"block 2 summer rate $\",Existing_FS)","v":1.09998},{"$f":"ROUND(E114*F114,0)","v":510320},null,{"$f":"I110","v":"Next "},1800,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTFS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":463936},{"$f":"L113-Rules!$F$15","v":1.1786996118322639},{"$f":"ROUND(K114*L114,0)","v":546841}]
[null,"Block 3","Over",2000,148147,{"$f":"DSUM(Rate_Amounts,\"block 3 summer rate $\",Existing_FS)","v":0.52590999999999999},{"$f":"ROUND(E115*F115,0)","v":77912},null,"Over ",2000,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$I:$I,'Proposed Block Out 10yr'!$D:$D,\"UTFS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":148147},{"$f":"L114-Rules!$F$17","v":0.60462961183226405},{"$f":"ROUND(K115*L115,0)","v":89574}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E109:E115)","v":2237761},null,{"$f":"SUM(G109:G115)","v":3342019},null,null,null,{"$f":"SUM(K109:K115)","v":2237761},null,{"$f":"M128-M123-M127","v":3788939.3687926354}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["BSF","BSF #1",null,1,{"$f":"K119","v":72},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D119*E119*F119","v":486},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTFS\")","v":72},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J119*K119*L119","v":486}]
[null,"BSF #2",null,1,{"$f":"K120","v":3948},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D120*E120*F120","v":72051},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTFS\")","v":3948},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J120*K120*L120","v":72051}]
[null,"BSF #3",null,1,1092,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},69342,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTFS\")","v":1092},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},69342]
[null,"BSF #4",null,1,168,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},70602,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTFS\")","v":168},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},70602]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E119:E122)","v":5280},null,{"$f":"SUM(G119:G122)","v":212481},null,null,null,{"$f":"SUM(K119:K122)","v":5280},null,{"$f":"SUM(M119:M122)","v":212481}]
[]
[]
["FS Total Revenue Collection",null,null,null,null,null,{"$f":"+G116+G123","v":3554500},null,null,null,null,null,{"$f":"+M116+M123","v":4001420.3687926354}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M127","v":18156.581342868634},null,null,null,null,null,{"$f":"'COS Detail'!L115","v":18156.581342868634}]
["Utah FS Total",null,null,null,null,null,{"$f":"+G126+G127","v":3572656.5813428685},null,null,null,null,null,{"$f":"'COS Sum'!K95","v":4019576.9501355039},null,{"$f":"+M126+M127-M128","v":0}]
[]
[]
[]
["Utah IS",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",2000,{"$f":"K134","v":169668},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_IS)","v":0.89295999999999998},{"$f":"ROUND(E134*F134,0)","v":151507},null,"First",2000,{"$f":"SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTIS\")","v":169668},{"$f":"((M137+(K135*Rules!F19)+('Rate Design 10yr'!K136*(Rules!F19+Rules!F21)))/'Rate Design 10yr'!K137)","v":1.5063618344574889},{"$f":"ROUND(K134*L134,0)","v":255581}]
[null,"Block 2","Next",18000,{"$f":"K135","v":50042},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_IS)","v":0.10582},{"$f":"ROUND(E135*F135,0)","v":5295},null,"Next ",18000,{"$f":"SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTIS\")","v":50042},{"$f":"L134-Rules!F19","v":0.719221834457489},{"$f":"ROUND(K135*L135,0)","v":35991}]
[null,"Block 3","Over",20000,0,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_IS)","v":4.8230000000000002E-2},{"$f":"ROUND(E136*F136,0)","v":0},null,"Over",20000,{"$f":"SUMIFS('Proposed Block Out 10yr'!$I:$I,'Proposed Block Out 10yr'!$D:$D,\"UTIS\")","v":0},{"$f":"L135-Rules!F21","v":0.66163183445748897},{"$f":"ROUND(K136*L136,0)","v":0}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E134:E136)","v":219710},null,{"$f":"SUM(G134:G136)","v":156802},null,null,null,{"$f":"SUM(K134:K136)","v":219710},null,{"$f":"M148-M144-M147","v":291572.6987686549}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["BSF","BSF #1",null,1,{"$f":"K140","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D140*E140*F140","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTIS\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J140*K140*L140","v":0}]
[null,"BSF #2",null,1,{"$f":"K141","v":36},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D141*E141*F141","v":657},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTIS\")","v":36},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J141*K141*L141","v":657}]
[null,"BSF #3",null,1,108,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},6858,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTIS\")","v":108},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J142*K142*L142","v":6858}]
[null,"BSF #4",null,1,60,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},25215,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTIS\")","v":60},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},25215]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E140:E143)","v":204},null,{"$f":"SUM(G140:G143)","v":32730},null,null,null,{"$f":"SUM(K140:K143)","v":204},null,{"$f":"SUM(M140:M143)","v":32730}]
[]
["IS Total Revenue Collection",null,null,null,null,null,{"$f":"+G137+G144","v":189532},null,null,null,null,null,{"$f":"+M137+M144","v":324302.6987686549}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M147","v":1025.9015906103239},null,null,null,null,null,{"$f":"'COS Detail'!M115","v":1025.9015906103239}]
["Utah IS Total",null,null,null,null,null,{"$f":"+G146+G147","v":190557.90159061033},null,null,null,null,null,{"$f":"'COS Sum'!L95","v":325328.60035926523}]
[]
[]
[]
["Utah TBF",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",10000,{"$f":"K154","v":816769},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TBF)","v":0.55935999999999997},{"$f":"ROUND(E154*F154,0)","v":456868},null,"First",10000,{"$f":"SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":816769},{"$f":"(M158+(Rules!F23*'Rate Design 10yr'!K155)+((Rules!F23+Rules!F25)*'Rate Design 10yr'!K156)+((Rules!F23+Rules!F25+Rules!F27)*'Rate Design 10yr'!K157))/K158","v":0.65297973750299487},{"$f":"ROUND(K154*L154,0)","v":533334}]
[null,"Block 2","Next",112500,{"$f":"K155","v":3494122},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TBF)","v":0.53110000000000002},{"$f":"ROUND(E155*F155,0)","v":1855728},null,"Next",112500,{"$f":"SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":3494122},{"$f":"L154-Rules!F23","v":0.62471973750299492},{"$f":"ROUND(K155*L155,0)","v":2182847}]
[null,"Block 3","Next",477500,7772939,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TBF)","v":0.40547},{"$f":"ROUND(E156*F156,0)","v":3151694},null,"Next",477500,{"$f":"SUMIFS('Proposed Block Out 10yr'!$I:$I,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":7772939},{"$f":"L155-Rules!F25","v":0.4990897375029949},3879394]
[null,"Block 4","Over",600000,6339072,{"$f":"DSUM(Rate_Amounts,\"block 4 rate $\",Existing_TBF)","v":0.17315999999999998},{"$f":"ROUND(E157*F157,0)","v":1097674},null,"Over",600000,{"$f":"SUMIFS('Proposed Block Out 10yr'!$J:$J,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":6339072},{"$f":"L156-Rules!F27","v":0.26677973750299488},1691136]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E154:E157)","v":18422902},null,{"$f":"SUM(G154:G157)","v":6561964},null,null,null,{"$f":"SUM(K154:K157)","v":18422902},null,{"$f":"+M181-M180-M173","v":8286710.635173399}]
[]
["Fixed Charges",null,null,null,"Fixed Fee Count","Curr. Rate","Revenues",null,null,null,"Fixed Fee Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K161","v":36},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":200},{"$f":"D161*E161*F161","v":7200},null,"Primary",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$P:$P,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":36},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)","v":250},{"$f":"K161*L161*J161","v":9000}]
[null,null,"Secondary",1,{"$f":"K162","v":60},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":100},{"$f":"D162*E162*F162","v":6000},null,"Secondary",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$Q:$Q,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":60},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)","v":125},{"$f":"K162*L162*J162","v":7500}]
[null,null,null,null,{"$f":"SUM(E161:E162)","v":96},null,{"$f":"SUM(G161:G162)","v":13200},null,null,null,{"$f":"SUM(K161:K162)","v":96},null,{"$f":"SUM(M161:M162)","v":16500}]
[]
["BSF","BSF #1",null,1,{"$f":"K165","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"E165*F165","v":0},null,"BSF #1",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J165*K165*L165","v":0}]
[null,"BSF #2",null,1,{"$f":"K166","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"E166*F166","v":0},null,"BSF #2",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J166*K166*L166","v":0}]
[null,"BSF #3",null,1,12,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"D167*E167*F167","v":762},null,"BSF #3",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":12},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J167*K167*L167","v":762}]
[null,"BSF #4",null,1,84,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},{"$f":"D168*E168*F168","v":35301},null,"BSF #4",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":84},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J168*K168*L168","v":35301}]
[null,null,null,null,{"$f":"SUM(E165:E168)","v":96},null,{"$f":"SUM(G165:G168)","v":36063},null,null,null,{"$f":"SUM(K165:K168)","v":96},null,{"$f":"SUM(M165:M168)","v":36063}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K172","v":1037884},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TBF_FirmDemandCharge)","v":2.1088633333333333},{"$f":"E172*F172","v":2188755.5118533331},null,null,null,{"$f":"SUMIFS('Proposed Block Out 10yr'!$K:$K,'Proposed Block Out 10yr'!$D:$D,\"UTFT1\")","v":1037884},{"$f":"ROUND(L266*(1-'COS Input'!S47),2)","v":2.38},{"$f":"K172*L172","v":2470163.92}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G163+G169+G172","v":2238018.5118533331},null,null,null,null,null,{"$f":"M163+M169+M172","v":2522726.92}]
[]
[]
["Utah TBF SubTotal",null,null,null,null,null,{"$f":"G158+G173","v":8799982.5118533336},null,null,null,null,null,{"$f":"M173+M158","v":10809437.555173399}]
["Utah TBF Lakeside",null,null,null,{"$f":"K177","v":45567272},null,{"$f":"+'ROR-Model'!W156","v":2240124},null,null,null,{"$f":"SUM('Proposed Block Out 10yr'!F86:F97)","v":45567272},null,{"$f":"SUM(M20,M102,M127,M147,,M180,M211,M241,M273)","v":2240124.0000000005}]
["Utah TBF Total",null,null,null,null,null,{"$f":"SUM(G176:G177)","v":11040106.511853334},null,null,null,null,null,{"$f":"M176+M177","v":13049561.555173399}]
["TBF Total Revenue Collection",null,null,null,null,null,{"$f":"+G158+G173","v":8799982.5118533336},null,null,null,null,null,{"$f":"+M158+M173","v":10809437.555173399}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M180","v":139993.80460350431},null,null,null,null,null,{"$f":"'COS Detail'!Q115","v":139993.80460350431}]
["Utah TBF Total",null,null,null,null,null,{"$f":"+G179+G180","v":8939976.3164568376},null,null,null,null,null,{"$f":"'COS Sum'!P95","v":10949431.359776903},null,{"$f":"+M179+M180-M181","v":0}]
[]
[]
[]
["Utah TSS",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",200,{"$f":"K187","v":1920100},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TSS)","v":1.2010700000000001},{"$f":"ROUND(E187*F187,0)","v":2306175},"Winter","First",200,{"$f":"SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":1920100},{"$f":"((M190+(K188*Rules!F31)+(K189*(Rules!F31+Rules!F33)))/K190)*'COS Detail'!N8","v":1.7662096406834167},{"$f":"ROUND(K187*L187,0)","v":3391299}]
[null,"Block 2","Next",1800,{"$f":"K188","v":5695463},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TSS)","v":0.71194000000000002},{"$f":"ROUND(E188*F188,0)","v":4054828},null,"Next",1800,{"$f":"SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":5695463},{"$f":"(L187-Rules!F31)*'COS Detail'!N8","v":1.2770796406834166},{"$f":"ROUND(K188*L188,0)","v":7273560}]
[null,"Block 3","Over",2000,831465,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TSS)","v":0.19707},{"$f":"ROUND(E189*F189,0)","v":163857},null,"Over",2000,{"$f":"SUMIFS('Proposed Block Out 10yr'!$I:$I,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":831465},{"$f":"(L188-Rules!F33)*'COS Detail'!N8","v":0.76220964068341657},{"$f":"ROUND(K189*L189,0)","v":633751}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E187:E189)","v":8447028},null,{"$f":"SUM(G187:G189)","v":6524860},null,null,null,{"$f":"SUM(K187:K189)","v":8447028},null,{"$f":"M212-M205-M209-M211","v":11298609.611532759}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K193","v":10308},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":200},{"$f":"D193*E193*F193","v":2061600},null,"Primary",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$P:$P,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":10308},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)*'COS Detail'!N8","v":250},{"$f":"J193*K193*L193","v":2577000}]
[null,null,"Secondary",1,{"$f":"K194","v":1392},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":100},139200,null,"Secondary",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$Q:$Q,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":1392},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)*'COS Detail'!N8","v":125},174000]
[null,null,null,null,{"$f":"SUM(E193:E194)","v":11700},null,{"$f":"SUM(G193:G194)","v":2200800},null,null,null,{"$f":"SUM(K193:K194)","v":11700},null,{"$f":"SUM(M193:M194)","v":2751000}]
[]
["BSF",null,"BSF #1",1,{"$f":"K197","v":12},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D197*E197*F197","v":81},null,"BSF #1",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":12},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)*'COS Detail'!N8","v":6.75},{"$f":"J197*K197*L197","v":81}]
[null,null,"BSF #2",1,{"$f":"K198","v":4020},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},73365,null,"BSF #2",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":4020},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)*'COS Detail'!N8","v":18.25},{"$f":"J198*K198*L198","v":73365}]
[null,null,"BSF #3",1,6036,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},383286,null,"BSF #3",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":6036},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)*'COS Detail'!N8","v":63.5},{"$f":"J199*K199*L199","v":383286}]
[null,null,"BSF #4",1,1800,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},756450,null,"BSF #4",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":1800},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)*'COS Detail'!N8","v":420.25},{"$f":"J200*K200*L200","v":756450}]
[null,null,null,null,{"$f":"SUM(E197:E200)","v":11868},null,{"$f":"SUM(G197:G200)","v":1213182},null,null,null,{"$f":"SUM(K197:K200)","v":11868},null,{"$f":"SUM(M197:M200)","v":1213182}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K204","v":905532},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":3.3657941666666669},{"$f":"E204*F204","v":3047834.32333},null,null,null,{"$f":"SUMIFS('Proposed Block Out 10yr'!$K:$K,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\")","v":905532},{"$f":"+'Sum-Win & Demand Charge'!D22","v":3.96},{"$f":"K204*L204","v":3585906.7199999997}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G195+G201+G204","v":6461816.32333},null,null,null,null,null,{"$f":"M195+M201+M204","v":7550088.7199999997}]
[]
[]
["Utah TSS Total",null,null,null,null,null,{"$f":"G190+G205","v":12986676.32333},null,null,null,null,null,{"$f":"+M190+M205","v":18848698.331532758}]
["Utah MT Total",null,null,null,0,null,0,null,null,null,null,null,0]
["TSS Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G208:G209)","v":12986676.32333},null,null,null,null,null,{"$f":"SUM(M208:M209)","v":18848698.331532758}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M211","v":105279.6480483161},null,null,null,null,null,{"$f":"'COS Detail'!N115","v":105279.6480483161}]
["Utah TSS and MT Total",null,null,null,null,null,{"$f":"SUM(G210:G211)","v":13091955.971378315},null,null,null,null,null,{"$f":"'COS Sum'!M95","v":18953977.979581073}]
[]
[]
[]
["Utah TSM",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",2000,{"$f":"K218","v":5200962},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TSM)","v":1.1834499999999999},{"$f":"ROUND(E218*F218,0)","v":6155078},null,"First",2000,{"$f":"SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")","v":5200962},{"$f":"((M220+(K219*Rules!F35))/K220)*'COS Detail'!O8","v":1.3856500166101693},{"$f":"ROUND(K218*L218,0)","v":7206713}]
[null,"Block 2","Over",2000,{"$f":"K219","v":10751395},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TSM)","v":0.61168},{"$f":"ROUND(E219*F219,0)","v":6576413},null,"Over",2000,{"$f":"SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")","v":10751395},{"$f":"(L218-Rules!F35)*'COS Detail'!O8","v":0.8138800166101694},{"$f":"ROUND(K219*L219,0)","v":8750346}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E218:E219)","v":15952357},null,{"$f":"SUM(G218:G219)","v":12731491},null,null,null,{"$f":"SUM(K218:K219)","v":15952357},null,{"$f":"M242-M235-M239-M241","v":15957058.622871354}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K223","v":2436},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":200},{"$f":"D223*E223*F223","v":487200},null,"Primary",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$P:$P,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")","v":2436},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)*'COS Detail'!O8","v":250},{"$f":"J223*K223*L223","v":609000}]
[null,null,"Secondary",1,{"$f":"K224","v":408},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":100},40800,null,"Secondary",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$Q:$Q,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")","v":408},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)*'COS Detail'!O8","v":125},51000]
[null,null,null,null,{"$f":"SUM(E223:E224)","v":2844},null,{"$f":"SUM(G223:G224)","v":528000},null,null,null,{"$f":"SUM(K223:K224)","v":2844},null,{"$f":"SUM(M223:M224)","v":660000}]
[]
["BSF","BSF #1",null,1,{"$f":"K227","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D227*E227*F227","v":0},null,"BSF #1",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)*'COS Detail'!O8","v":6.75},{"$f":"J227*K227*L227","v":0}]
[null,"BSF #2",null,1,{"$f":"K228","v":132},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},2409,null,"BSF #2",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")","v":132},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)*'COS Detail'!O8","v":18.25},{"$f":"J228*K228*L228","v":2409}]
[null,"BSF #3",null,1,684,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},43434,null,"BSF #3",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")","v":684},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)*'COS Detail'!O8","v":63.5},43434]
[null,"BSF #4",null,1,2424,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},1018686,null,"BSF #4",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")","v":2424},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)*'COS Detail'!O8","v":420.25},1018686]
[null,null,null,null,{"$f":"SUM(E227:E230)","v":3240},null,{"$f":"SUM(G227:G230)","v":1064529},null,null,null,{"$f":"SUM(K227:K230)","v":3240},null,{"$f":"SUM(M227:M230)","v":1064529}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K234","v":822168},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":3.3657941666666669},{"$f":"E234*F234","v":2767248.2584200003},null,null,null,{"$f":"SUMIFS('Proposed Block Out 10yr'!$K:$K,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\")","v":822168},{"$f":"+'Sum-Win & Demand Charge'!D22","v":3.96},{"$f":"K234*L234","v":3255785.28}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G225+G231+G234","v":4359777.2584199999},null,null,null,null,null,{"$f":"M225+M231+M234","v":4980314.2799999993}]
[]
[]
["Utah TSM Total",null,null,null,null,null,{"$f":"G220+G235","v":17091268.258419998},null,null,null,null,null,{"$f":"+M220+M235","v":20937372.902871355}]
["Utah MT Total",null,null,null,{"$f":"E280","v":47574},null,{"$f":"G297","v":46158.905460000002},null,null,null,{"$f":"K280","v":47574},null,{"$f":"M297","v":55650.932415362462}]
["TSM Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G238:G239)","v":17137427.163879998},null,null,null,null,null,{"$f":"SUM(M238:M239)","v":20993023.835286718}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M241","v":116562.2337873221},null,null,null,null,null,{"$f":"'COS Detail'!O115","v":116562.2337873221}]
["Utah TSM and MT Total",null,null,null,null,null,{"$f":"SUM(G240:G241)","v":17253989.397667319},null,null,null,null,null,{"$f":"'COS Sum'!N95","v":21109586.069074038}]
[]
[]
[]
["Utah TSL",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",10000,{"$f":"K248","v":4134650},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TSL)","v":0.68034000000000006},{"$f":"ROUND(E248*F248,0)","v":2812968},null,"First",10000,{"$f":"SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":4134650},{"$f":"((M252+(K249*Rules!F23)+(K250*(Rules!F23+Rules!F25))+(K251*(Rules!F23+Rules!F25+Rules!F27)))/K252)*'COS Detail'!P8","v":0.70989885822901067},{"$f":"ROUND(K248*L248,0)","v":2935183}]
[null,"Block 2","Next",112500,{"$f":"K249","v":18952256},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TSL)","v":0.64599999999999991},{"$f":"ROUND(E249*F249,0)","v":12243157},null,"Next",112500,{"$f":"SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":18952256},{"$f":"(L248-Rules!F23)*'COS Detail'!P8","v":0.68163885822901071},{"$f":"ROUND(K249*L249,0)","v":12918594}]
[null,"Block 3","Next",477500,4591808,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TSL)","v":0.49318000000000001},{"$f":"ROUND(E250*F250,0)","v":2264588},null,"Next",477500,{"$f":"SUMIFS('Proposed Block Out 10yr'!$I:$I,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":4591808},{"$f":"(L249-Rules!F25)*'COS Detail'!P8","v":0.55600885822901069},2553086]
[null,"Block 4","Over",600000,0,{"$f":"DSUM(Rate_Amounts,\"block 4 rate $\",Existing_TSL)","v":0.21060999999999999},{"$f":"ROUND(E251*F251,0)","v":0},null,"Over",600000,{"$f":"SUMIFS('Proposed Block Out 10yr'!$J:$J,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":0},{"$f":"IF((L250-Rules!F27)*'COS Detail'!P8<0,0,(L250-Rules!F27)*'COS Detail'!P8)","v":0.32369885822901068},0]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E248:E251)","v":27678714},null,{"$f":"SUM(G248:G251)","v":17320713},null,null,null,{"$f":"SUM(K248:K251)","v":27678714},null,{"$f":"M274-M267-M271-M273","v":18406863.378167335}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K255","v":348},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":200},{"$f":"D255*E255*F255","v":69600},null,"Primary",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$P:$P,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":348},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)*'COS Detail'!P8","v":250},{"$f":"J255*K255*L255","v":87000}]
[null,null,"Secondary",1,{"$f":"K256","v":84},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":100},8400,null,"Secondary",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$Q:$Q,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":84},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)*'COS Detail'!P8","v":125},10500]
[null,null,null,null,{"$f":"SUM(E255:E256)","v":432},null,{"$f":"SUM(G255:G256)","v":78000},null,null,null,{"$f":"SUM(K255:K256)","v":432},null,{"$f":"SUM(M255:M256)","v":97500}]
[]
["BSF","BSF #1",null,1,{"$f":"K259","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D259*E259*F259","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)*'COS Detail'!P8","v":6.75},{"$f":"J259*K259*L259","v":0}]
[null,"BSF #2",null,1,{"$f":"K260","v":12},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},219,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":12},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)*'COS Detail'!P8","v":18.25},219]
[null,"BSF #3",null,1,36,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},2286,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":36},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)*'COS Detail'!P8","v":63.5},2286]
[null,"BSF #4",null,1,432,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},181548,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":432},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)*'COS Detail'!P8","v":420.25},181548]
[null,null,null,null,{"$f":"SUM(E259:E262)","v":480},null,{"$f":"SUM(G259:G262)","v":184053},null,null,null,{"$f":"SUM(K259:K262)","v":480},null,{"$f":"SUM(M259:M262)","v":184053}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K266","v":891132},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":3.3657941666666669},{"$f":"E266*F266","v":2999366.8873300003},null,null,null,{"$f":"SUMIFS('Proposed Block Out 10yr'!$K:$K,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\")","v":891132},{"$f":"+'Sum-Win & Demand Charge'!D22","v":3.96},{"$f":"K266*L266","v":3528882.7199999997}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G257+G263+G266","v":3261419.8873300003},null,null,null,null,null,{"$f":"M257+M263+M266","v":3810435.7199999997}]
[]
[]
["Utah TSL Total",null,null,null,null,null,{"$f":"G252+G267","v":20582132.887329999},null,null,null,null,null,{"$f":"+M252+M267","v":22217299.098167334}]
["Utah MT Total",null,null,null,0,null,0,null,null,null,0,null,0]
["TSL Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G270:G271)","v":20582132.887329999},null,null,null,null,null,{"$f":"SUM(M270:M271)","v":22217299.098167334}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M273","v":152016.05712578617},null,null,null,null,null,{"$f":"'COS Detail'!P120","v":152016.05712578617}]
["Utah TSL FINAL",null,null,null,null,null,{"$f":"SUM(G272:G273)","v":20734148.944455784},null,null,null,null,null,{"$f":"'COS Sum'!O95","v":22369315.155293118}]
[]
[]
[]
["Utah MT",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues",null,"Total Change %"]
["All Usage",null,"Over",0,{"$f":"K280","v":47574},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_MT)","v":0.90378999999999998},{"$f":"DSUM(Block_Out_Proposed2045,\"total_dth\",UTMT)*F280","v":42996.905460000002},null,"Over",0,{"$f":"SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTMT\")","v":47574},{"$f":"F280*(1+O280)","v":1.0906993823383038},{"$f":"K280*L280","v":51888.932415362462},null,{"$f":"'COS Sum'!F86/'COS Sum'!F84","v":0.20680620756846593}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E280)","v":47574},null,{"$f":"SUM(G280)","v":42996.905460000002},null,null,null,{"$f":"SUM(K280)","v":47574},null,{"$f":"SUM(M280)","v":51888.932415362462}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K284","v":12},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":200},{"$f":"D284*E284*F284","v":2400},null,"Primary",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$P:$P,'Proposed Block Out 10yr'!$D:$D,\"UTMT\")","v":12},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)","v":250},{"$f":"J284*K284*L284","v":3000}]
[null,null,"Secondary",1,{"$f":"K285","v":0},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":100},0,null,"Secondary",1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$Q:$Q,'Proposed Block Out 10yr'!$D:$D,\"UTMT\")","v":0},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)","v":125},{"$f":"J285*K285*L285","v":0}]
[null,null,null,null,{"$f":"SUM(E284:E285)","v":12},null,{"$f":"SUM(G284:G285)","v":2400},null,null,null,{"$f":"SUM(K284:K285)","v":12},null,{"$f":"SUM(M284:M285)","v":3000}]
[]
["BSF","BSF #1",null,1,{"$f":"K288","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D288*E288*F288","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$L:$L,'Proposed Block Out 10yr'!$D:$D,\"UTMT\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J288*K288*L288","v":0}]
[null,"BSF #2",null,1,{"$f":"K289","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$M:$M,'Proposed Block Out 10yr'!$D:$D,\"UTMT\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},0]
[null,"BSF #3",null,1,12,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},762,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$N:$N,'Proposed Block Out 10yr'!$D:$D,\"UTMT\")","v":12},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},762]
[null,"BSF #4",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 10yr'!$O:$O,'Proposed Block Out 10yr'!$D:$D,\"UTMT\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},0]
[null,null,null,null,{"$f":"SUM(E288:E291)","v":12},null,{"$f":"SUM(G288:G291)","v":762},null,null,null,{"$f":"SUM(K288:K291)","v":12},null,{"$f":"SUM(M288:M291)","v":762}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G292+G286","v":3162},null,null,null,null,null,{"$f":"M286+M292","v":3762}]
[]
[]
["Utah MT Total",null,null,null,null,null,{"$f":"G294+G281","v":46158.905460000002},null,null,null,null,null,{"$f":"M294+M281","v":55650.932415362462}]
[]
[]
[]
[]
[]
[]
[]
["UTAH",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,null,"Revenue Requirement"]
[null,"Firm",null,null,"Dth",null,"Revenues",null,null,null,"Dth",null,"Revenues"]
[null,null,"GS",null,{"$f":"E8","v":117706908},null,{"$f":"G19","v":461940606.25},null,"GS",null,{"$f":"K8","v":117706908},null,{"$f":"+M19","v":575628111.01099181}]
[null,null,"GSS",null,{"$f":"E32","v":0},null,{"$f":"G43","v":0},null,"GSS",null,{"$f":"K32","v":0},null,{"$f":"M43","v":0}]
[null,null,"GSM",null,{"$f":"E56","v":0},null,{"$f":"G67","v":0},null,"GSM",null,{"$f":"K56","v":0},null,{"$f":"M67","v":0}]
[null,null,"GSL",null,{"$f":"E80","v":0},null,{"$f":"G91","v":0},null,"GSL",null,{"$f":"K80","v":0},null,{"$f":"M91","v":0}]
[null,null,"NGV",null,{"$f":"E99","v":145818},null,{"$f":"G101","v":1601443},null,"NGV",null,{"$f":"K99","v":145818},null,{"$f":"+M101","v":1582539.8437528319}]
[null,null,"FS",null,{"$f":"E116","v":2237761},null,{"$f":"G126","v":3554500},null,"FS",null,{"$f":"K116","v":2237761},null,{"$f":"+M126","v":4001420.3687926354}]
[null,"Total Utah Firm",null,null,{"$f":"SUM(E308:E312)","v":2383579},null,{"$f":"SUM(G307:G312)","v":467096549.25},null,null,null,{"$f":"SUM(K308:K312)","v":2383579},null,{"$f":"SUM(M311:M312)+M307","v":581212071.22353733}]
[]
[null,"Interruptible"]
[null,null,"IS",null,{"$f":"E137","v":219710},null,{"$f":"G146","v":189532},null,"IS",null,{"$f":"K137","v":219710},null,{"$f":"+M146","v":324302.6987686549}]
[null,"Total Utah Interruptible",null,null,{"$f":"SUM(E316:E316)","v":219710},null,{"$f":"SUM(G316:G316)","v":189532},null,null,null,{"$f":"SUM(K316:K316)","v":219710},null,{"$f":"SUM(M316:M316)","v":324302.6987686549}]
[]
[]
[null,"Total Utah Sales",null,null,{"$f":"E313+E317","v":2603289},null,{"$f":"G313+G317","v":467286081.25},null,null,null,{"$f":"K313+K317","v":2603289},null,{"$f":"M313+M317","v":581536373.92230594}]
[]
[null,"Transportation"]
[null,null,"TBF",null,{"$f":"E158","v":18422902},null,{"$f":"G176","v":8799982.5118533336},null,"TBF",null,{"$f":"K158","v":18422902},null,{"$f":"+M176","v":10809437.555173399}]
[null,null,"TBFL",null,{"$f":"+E177","v":45567272},null,{"$f":"+G177","v":2240124},null,"TBFL",null,{"$f":"+K177","v":45567272},null,{"$f":"+M177","v":2240124.0000000005}]
[null,null,"MT",null,{"$f":"+E281","v":47574},null,{"$f":"+G297","v":46158.905460000002},null,"MT",null,{"$f":"+K280","v":47574},null,{"$f":"+M297","v":55650.932415362462}]
[null,null,"TSS",null,{"$f":"+E190","v":8447028},null,{"$f":"+G208","v":12986676.32333},null,"TSS",null,{"$f":"+K190","v":8447028},null,{"$f":"+M208","v":18848698.331532758}]
[null,null,"TSM",null,{"$f":"+E220","v":15952357},null,{"$f":"+G238","v":17091268.258419998},null,"TSM",null,{"$f":"+K220","v":15952357},null,{"$f":"+M238","v":20937372.902871355}]
[null,null,"TSL",null,{"$f":"+E252","v":27678714},null,{"$f":"+G270","v":20582132.887329999},null,"TSL",null,{"$f":"+K252","v":27678714},null,{"$f":"+M270","v":22217299.098167334}]
[null,"Total Utah Transportation",null,null,{"$f":"SUM(E323:E325,E326:E328)","v":116115847},null,{"$f":"SUM(G323:G325,G326:G328)","v":61746342.886393324},null,null,null,{"$f":"SUM(K323:K325,K326:K328)","v":116115847},null,{"$f":"SUM(M323:M325,M326:M328)","v":75108582.82016021}]
[]
[]
[]
[]
[null,"Utah Total Tariff DNG Revenues",null,null,{"$f":"E320+E329","v":118719136},null,{"$f":"G320+G329","v":529032424.13639331},null,null,null,{"$f":"K320+K329","v":118719136},null,{"$f":"M320+M329","v":656644956.74246621}]
[null,"Utah Other DNG Revenues",null,null,null,null,{"$f":"'COS Detail'!G502","v":12504032.637840999},null,null,null,null,null,{"$f":"SUM('COS Detail'!L509:R509,'COS Detail'!H509)","v":12504032.637841001}]
[]
[]
[null,"Utah Total Revenues",null,null,null,null,{"$f":"SUM(G334:G337)","v":541536456.77423429},null,null,null,null,null,{"$f":"SUM(M334:M337)","v":669148989.3803072}]
[]
[null,"Total Utah Cost of Service",null,null,null,null,null,null,null,null,null,null,{"$f":"+'COS Sum'!F93","v":669148989.38030732}]
[null,"Difference",null,null,null,null,null,null,null,null,null,null,{"$f":"M338-M340","v":0}]

{"sheet":"Rate Design 20yr","index":94,"n_rows":341,"n_cols":15,"rows_kept":341,"cut":false,"hidden":false,"merged":[[0,10,0,12],[24,10,24,12],[48,10,48,12],[72,10,72,12],[96,10,96,12],[277,10,277,12],[304,10,304,12],[106,10,106,12],[131,10,131,12],[151,10,151,12],[184,10,184,12],[215,10,215,12],[245,10,245,12]]}
["Utah GS",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",45,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTGS\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":70204215},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_GS)","v":3.4263300000000001},{"$f":"ROUND(E3*F3,0)","v":240542808},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTGS\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":70204215},{"$f":"(M8+(K4*Rules!F5)+(K6*Rules!F3)+(K7*(Rules!F5+Rules!F3)))/K8","v":4.3212015197087865},{"$f":"ROUND(K3*L3,0)","v":303366561}]
[null,"Block 2","Over",45,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTGS\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":18332431},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_GS)","v":2.0909799999999996},{"$f":"ROUND(E4*F4,0)","v":38332747},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTGS\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":18332431},{"$f":"L3-Rules!F5","v":2.985851519708786},{"$f":"ROUND(K4*L4,0)","v":54737917}]
[]
["Summer","Block 1",{"$f":"C3","v":"First"},{"$f":"D3","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTGS\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":28752975},{"$f":"DSUM(Rate_Amounts,\"block 1 summer rate $\",Existing_GS)","v":2.7960599999999998},{"$f":"ROUND(E6*F6,0)","v":80395043},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTGS\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":28752975},{"$f":"L3-Rules!F3","v":3.4478505935469976},{"$f":"ROUND(K6*L6,0)","v":99135962}]
[null,"Block 2",{"$f":"C4","v":"Over"},{"$f":"D4","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTGS\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":4812982},{"$f":"DSUM(Rate_Amounts,\"block 2 summer rate $\",Existing_GS)","v":1.46071},{"$f":"ROUND(E7*F7,0)","v":7030371},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTGS\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":4812982},{"$f":"L6-Rules!F5","v":2.1125005935469972},{"$f":"ROUND(K7*L7,0)","v":10167427}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E3:E7)","v":122102603},null,{"$f":"SUM(G3:G7)","v":366300969},null,null,null,{"$f":"SUM(K3:K7)","v":122102603},null,{"$f":"M21-M17-M20","v":467407866.76099181}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
[null,"BSF #1",null,1,{"$f":"K11","v":13929118},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D11*E11*F11","v":94021546.5},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTGS\")","v":13929118},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J11*K11*L11","v":94021546.5}]
[null,"BSF #2",null,1,{"$f":"K12","v":662085},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D12*E12*F12","v":12083051.25},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTGS\")","v":662085},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J12*K12*L12","v":12083051.25}]
[null,"BSF #3",null,1,19406,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"D13*E13*F13","v":1232281},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTGS\")","v":19406},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J13*K13*L13","v":1232281}]
[null,"BSF #4",null,1,2102,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},883365.5,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTGS\")","v":2102},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J14*K14*L14","v":883365.5}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E11:E14)","v":14612711},null,{"$f":"SUM(G11:G14)","v":108220244.25},null,null,null,{"$f":"SUM(K11:K14)","v":14612711},null,{"$f":"SUM(M11:M14)","v":108220244.25}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G15","v":108220244.25},null,null,null,null,null,{"$f":"M15","v":108220244.25}]
[]
["GS Total Revenue Collection",null,null,null,null,null,{"$f":"+G8+G17","v":474521213.25},null,null,null,null,null,{"$f":"+M8+M17","v":575628111.01099181}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M20","v":1706284.139387358},null,null,null,null,null,{"$f":"'COS Detail'!H115","v":1706284.139387358}]
["Utah GS Total",null,null,null,null,null,{"$f":"G19+G20","v":476227497.38938737},null,null,null,null,null,{"$f":"'COS Sum'!G95","v":577334395.15037918},null,{"$f":"+M19+M20-M21","v":0}]
[]
[]
[]
["Utah GSS",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",45,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTGSS\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},2.7936900000000002,{"$f":"ROUND(E27*F27,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$F:$F,'Proposed Block Out 20yr'!$D:$D,\"UTGSS\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"(M32+(K30*Rules!$F$7)+(K31*(Rules!$F$7)))/K32","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K27*L27,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2","Over",45,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTGSS\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},1.5254999999999999,{"$f":"ROUND(E28*F28,0)","v":0}]
[]
["Summer","Block 1",{"$f":"C27","v":"First"},{"$f":"D27","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTGSS\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},2.0534500000000002,{"$f":"ROUND(E30*F30,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$F:$F,'Proposed Block Out 20yr'!$D:$D,\"UTGSS\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},{"$f":"L27-Rules!F7","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K30*L30,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2",{"$f":"C28","v":"Over"},{"$f":"D28","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTGSS\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},0.78525,{"$f":"ROUND(E31*F31,0)","v":0}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E27:E31)","v":0},null,{"$f":"SUM(G27:G31)","v":0},null,null,null,{"$f":"SUM(K27:K31)","v":0},null,{"$f":"M45-M41-M44","v":0}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
[null,"BSF #1",null,1,{"$f":"K35","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D35*E35*F35","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTGSS\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J35*K35*L35","v":0}]
[null,"BSF #2",null,1,{"$f":"K36","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D36*E36*F36","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTGSS\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J36*K36*L36","v":0}]
[null,"BSF #3",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTGSS\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J37*K37*L37","v":0}]
[null,"BSF #4",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTGSS\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J38*K38*L38","v":0}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E35:E38)","v":0},null,{"$f":"SUM(G35:G38)","v":0},null,null,null,{"$f":"SUM(K35:K38)","v":0},null,{"$f":"SUM(M35:M38)","v":0}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G39","v":0},null,null,null,null,null,{"$f":"M39","v":0}]
[]
["GS Total Revenue Collection",null,null,null,null,null,{"$f":"+G32+G41","v":0},null,null,null,null,null,{"$f":"+M32+M41","v":0},null,{"$f":"M32+M80","v":0}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M44","v":0},null,null,null,null,null,{"$f":"'COS Detail'!I115","v":0}]
["Utah GS Total",null,null,null,null,null,{"$f":"G43+G44","v":0},null,null,null,null,null,{"$f":"'COS Sum'!H93","v":0},null,{"$f":"+M43+M44-M45","v":0}]
[]
[]
[]
["Utah GSM",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",45,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTGSM\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_GS)","v":3.4263300000000001},{"$f":"ROUND(E51*F51,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$F:$F,'Proposed Block Out 20yr'!$D:$D,\"UTGSM\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"(M56+(K54*Rules!$F$9)+(K55*(Rules!$F$9)))/K56","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K51*L51,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2","Over",45,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTGSM\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_GS)","v":2.0909799999999996},{"$f":"ROUND(E52*F52,0)","v":0}]
[]
["Summer","Block 1",{"$f":"C51","v":"First"},{"$f":"D51","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTGSM\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},{"$f":"DSUM(Rate_Amounts,\"block 1 summer rate $\",Existing_GS)","v":2.7960599999999998},{"$f":"ROUND(E54*F54,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$F:$F,'Proposed Block Out 20yr'!$D:$D,\"UTGSM\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},{"$f":"L51-Rules!F9","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K54*L54,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2",{"$f":"C52","v":"Over"},{"$f":"D52","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTGSM\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},{"$f":"DSUM(Rate_Amounts,\"block 2 summer rate $\",Existing_GS)","v":1.46071},{"$f":"ROUND(E55*F55,0)","v":0}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E51:E55)","v":0},null,{"$f":"SUM(G51:G55)","v":0},null,null,null,{"$f":"SUM(K51:K55)","v":0},null,{"$f":"M69-M65-M68","v":0}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
[null,"BSF #1",null,1,{"$f":"K59","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D59*E59*F59","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTGSM\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J59*K59*L59","v":0}]
[null,"BSF #2",null,1,{"$f":"K60","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D60*E60*F60","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTGSM\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J60*K60*L60","v":0}]
[null,"BSF #3",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTGSM\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J61*K61*L61","v":0}]
[null,"BSF #4",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTGSM\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J62*K62*L62","v":0}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E59:E62)","v":0},null,{"$f":"SUM(G59:G62)","v":0},null,null,null,{"$f":"SUM(K59:K62)","v":0},null,{"$f":"SUM(M59:M62)","v":0}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G63","v":0},null,null,null,null,null,{"$f":"M63","v":0}]
[]
["GS Total Revenue Collection",null,null,null,null,null,{"$f":"+G56+G65","v":0},null,null,null,null,null,{"$f":"+M56+M65","v":0}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M68","v":0},null,null,null,null,null,{"$f":"'COS Detail'!J115","v":0}]
["Utah GS Total",null,null,null,null,null,{"$f":"G67+G68","v":0},null,null,null,null,null,{"$f":"'COS Sum'!I93","v":0},null,{"$f":"+M67+M68-M69","v":0}]
[]
[]
[]
["Utah GSL",null,null,null,"From Revenue Run Output",null,null,null,null,null,"@ Full Cost of Service"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",45,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTGSL\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},2.7936900000000002,{"$f":"ROUND(E75*F75,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$F:$F,'Proposed Block Out 20yr'!$D:$D,\"UTGSL\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"(M80+(K78*Rules!$F$11)+(K79*(Rules!$F$11)))/K80","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K75*L75,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2","Over",45,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTGSL\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},1.5254999999999999,{"$f":"ROUND(E76*F76,0)","v":0}]
[]
["Summer","Block 1",{"$f":"C75","v":"First"},{"$f":"D75","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTGSL\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},2.0534500000000002,{"$f":"ROUND(E78*F78,0)","v":0},null,null,null,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$F:$F,'Proposed Block Out 20yr'!$D:$D,\"UTGSL\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},{"$f":"L75-Rules!F11","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(K78*L78,0)","v":{"$error":"#DIV/0!"}}]
[null,"Block 2",{"$f":"C76","v":"Over"},{"$f":"D76","v":45},{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTGSL\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":0},0.78525,{"$f":"ROUND(E79*F79,0)","v":0}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E75:E79)","v":0},null,{"$f":"SUM(G75:G79)","v":0},null,null,null,{"$f":"SUM(K75:K79)","v":0},null,{"$f":"M93-M89-M92","v":0}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
[null,"BSF #1",null,1,{"$f":"K83","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D83*E83*F83","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTGSL\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J83*K83*L83","v":0}]
[null,"BSF #2",null,1,{"$f":"K84","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D84*E84*F84","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTGSL\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J84*K84*L84","v":0}]
[null,"BSF #3",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTGSL\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J85*K85*L85","v":0}]
[null,"BSF #4",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTGSL\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J86*K86*L86","v":0}]
[null,"Total BSF Revenues",null,null,{"$f":"SUM(E83:E86)","v":0},null,{"$f":"SUM(G83:G86)","v":0},null,null,null,{"$f":"SUM(K83:K86)","v":0},null,{"$f":"SUM(M83:M86)","v":0}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G87","v":0},null,null,null,null,null,{"$f":"M87","v":0}]
[]
["GS Total Revenue Collection",null,null,null,null,null,{"$f":"+G80+G89","v":0},null,null,null,null,null,{"$f":"+M80+M89","v":0}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M92","v":0},null,null,null,null,null,{"$f":"'COS Detail'!K115","v":0}]
["Utah GS Total",null,null,null,null,null,{"$f":"G91+G92","v":0},null,null,null,null,null,{"$f":"'COS Sum'!J93","v":0},null,{"$f":"+M91+M92-M93","v":0}]
[]
[]
[]
["Utah NGV",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,null,"Dth","Curr. Rate","Revenues",null,null,null,"Dth","Prop. Rate","Revenues"]
["All Usage",null,null,null,{"$f":"K99","v":145818},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_NGV)","v":10.982479999999999},{"$f":"ROUND(E99*F99,0)","v":1601443},null,null,null,{"$f":"SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTNGV\")","v":145818},{"$f":"M101/K99","v":10.852842884642719},{"$f":"K99*L99","v":1582539.8437528319}]
[]
["NGV Total Revenue Collection",null,null,null,null,null,{"$f":"+G99","v":1601443},null,null,null,null,null,{"$f":"+M103-M102","v":1582539.8437528319}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M102","v":805.63411423450316},null,null,null,null,null,{"$f":"'COS Detail'!R115","v":805.63411423450316}]
["Utah NGV Total",null,null,null,null,null,{"$f":"SUM(G101:G102)","v":1602248.6341142345},null,null,null,null,null,{"$f":"'COS Sum'!Q95","v":1583345.4778670664},null,{"$f":"+M101+M102-M103","v":0}]
[]
[]
[]
["Utah FS",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
["Winter","Block 1","First",200,{"$f":"K109","v":401696},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_FS)","v":2.1451899999999999},{"$f":"ROUND(E109*F109,0)","v":861714},null,"First ",200,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTFS\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":401696},{"$f":"((M116+(K110*Rules!$F$15)+(K111*(Rules!$F$15+Rules!$F$17))+(K113*Rules!$F$13)+(K114*(Rules!$F$15+Rules!$F$13))+(K115*(Rules!$F$17+Rules!$F$15+Rules!$F$13)))/K116)","v":2.4650905217322756},{"$f":"ROUND(K109*L109,0)","v":990217}]
[null,"Block 2","Next",1800,{"$f":"K110","v":565958},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_FS)","v":1.5998399999999999},{"$f":"ROUND(E110*F110,0)","v":905442},null,"Next ",1800,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTFS\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":565958},{"$f":"L109-Rules!$F$15","v":1.9197405217322756},{"$f":"ROUND(K110*L110,0)","v":1086493}]
[null,"Block 3","Over",2000,155007,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_FS)","v":1.0257700000000001},{"$f":"ROUND(E111*F111,0)","v":159002},null,"Over ",2000,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$I:$I,'Proposed Block Out 20yr'!$D:$D,\"UTFS\",'Proposed Block Out 20yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":155007},{"$f":"L110-Rules!$F$17","v":1.3456705217322757},{"$f":"ROUND(K111*L111,0)","v":208588}]
[]
["Summer","Block 1","First",200,{"$f":"K113","v":503017},{"$f":"DSUM(Rate_Amounts,\"block 1 summer rate $\",Existing_FS)","v":1.6453299999999997},{"$f":"ROUND(E113*F113,0)","v":827629},null,{"$f":"I109","v":"First "},200,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTFS\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":503017},{"$f":"L109-Rules!$F$13","v":1.7240496118322639},{"$f":"ROUND(K113*L113,0)","v":867226}]
[null,"Block 2","Next",1800,{"$f":"K114","v":463936},{"$f":"DSUM(Rate_Amounts,\"block 2 summer rate $\",Existing_FS)","v":1.09998},{"$f":"ROUND(E114*F114,0)","v":510320},null,"Next ",1800,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTFS\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":463936},{"$f":"L113-Rules!$F$15","v":1.1786996118322639},{"$f":"ROUND(K114*L114,0)","v":546841}]
[null,"Block 3","Over",2000,148147,{"$f":"DSUM(Rate_Amounts,\"block 3 summer rate $\",Existing_FS)","v":0.52590999999999999},{"$f":"ROUND(E115*F115,0)","v":77912},null,"Over ",2000,{"$f":"SUM(SUMIFS('Proposed Block Out 20yr'!$I:$I,'Proposed Block Out 20yr'!$D:$D,\"UTFS\",'Proposed Block Out 20yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":148147},{"$f":"L114-Rules!$F$17","v":0.60462961183226405},{"$f":"ROUND(K115*L115,0)","v":89574}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E109:E115)","v":2237761},null,{"$f":"SUM(G109:G115)","v":3342019},null,null,null,{"$f":"SUM(K109:K115)","v":2237761},null,{"$f":"M128-M123-M127","v":3788939.3687926354}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["BSF","BSF #1",null,1,{"$f":"K119","v":72},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D119*E119*F119","v":486},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTFS\")","v":72},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J119*K119*L119","v":486}]
[null,"BSF #2",null,1,{"$f":"K120","v":3948},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D120*E120*F120","v":72051},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTFS\")","v":3948},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J120*K120*L120","v":72051}]
[null,"BSF #3",null,1,1092,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},69342,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTFS\")","v":1092},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},69342]
[null,"BSF #4",null,1,168,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},70602,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTFS\")","v":168},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},70602]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E119:E122)","v":5280},null,{"$f":"SUM(G119:G122)","v":212481},null,null,null,{"$f":"SUM(K119:K122)","v":5280},null,{"$f":"SUM(M119:M122)","v":212481}]
[]
[]
["FS Total Revenue Collection",null,null,null,null,null,{"$f":"+G116+G123","v":3554500},null,null,null,null,null,{"$f":"+M116+M123","v":4001420.3687926354}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M127","v":18156.581342868634},null,null,null,null,null,{"$f":"'COS Detail'!L115","v":18156.581342868634}]
["Utah FS Total",null,null,null,null,null,{"$f":"+G126+G127","v":3572656.5813428685},null,null,null,null,null,{"$f":"'COS Sum'!K95","v":4019576.9501355039},null,{"$f":"+M126+M127-M128","v":0}]
[]
[]
[]
["Utah IS",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",2000,{"$f":"K134","v":169668},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_IS)","v":0.89295999999999998},{"$f":"ROUND(E134*F134,0)","v":151507},null,"First",2000,{"$f":"SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTIS\")","v":169668},{"$f":"((M137+(K135*Rules!F19)+('Rate Design 20yr'!K136*(Rules!F19+Rules!F21)))/'Rate Design 20yr'!K137)","v":1.5063618344574889},{"$f":"ROUND(K134*L134,0)","v":255581}]
[null,"Block 2","Next",18000,{"$f":"K135","v":50042},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_IS)","v":0.10582},{"$f":"ROUND(E135*F135,0)","v":5295},null,"Next ",18000,{"$f":"SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTIS\")","v":50042},{"$f":"L134-Rules!F19","v":0.719221834457489},{"$f":"ROUND(K135*L135,0)","v":35991}]
[null,"Block 3","Over",20000,0,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_IS)","v":4.8230000000000002E-2},{"$f":"ROUND(E136*F136,0)","v":0},null,"Over",20000,{"$f":"SUMIFS('Proposed Block Out 20yr'!$I:$I,'Proposed Block Out 20yr'!$D:$D,\"UTIS\")","v":0},{"$f":"L135-Rules!F21","v":0.66163183445748897},{"$f":"ROUND(K136*L136,0)","v":0}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E134:E136)","v":219710},null,{"$f":"SUM(G134:G136)","v":156802},null,null,null,{"$f":"SUM(K134:K136)","v":219710},null,{"$f":"M148-M144-M147","v":291572.6987686549}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["BSF","BSF #1",null,1,{"$f":"K140","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D140*E140*F140","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTIS\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J140*K140*L140","v":0}]
[null,"BSF #2",null,1,{"$f":"K141","v":36},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"D141*E141*F141","v":657},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTIS\")","v":36},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J141*K141*L141","v":657}]
[null,"BSF #3",null,1,108,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},6858,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTIS\")","v":108},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J142*K142*L142","v":6858}]
[null,"BSF #4",null,1,60,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},25215,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTIS\")","v":60},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},25215]
["Total Fixed Charges",null,null,null,{"$f":"SUM(E140:E143)","v":204},null,{"$f":"SUM(G140:G143)","v":32730},null,null,null,{"$f":"SUM(K140:K143)","v":204},null,{"$f":"SUM(M140:M143)","v":32730}]
[]
["IS Total Revenue Collection",null,null,null,null,null,{"$f":"+G137+G144","v":189532},null,null,null,null,null,{"$f":"+M137+M144","v":324302.6987686549}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M147","v":1025.9015906103239},null,null,null,null,null,{"$f":"'COS Detail'!M115","v":1025.9015906103239}]
["Utah IS Total",null,null,null,null,null,{"$f":"+G146+G147","v":190557.90159061033},null,null,null,null,null,{"$f":"'COS Sum'!L95","v":325328.60035926523}]
[]
[]
[]
["Utah TBF",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",10000,{"$f":"K154","v":816769},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TBF)","v":0.55935999999999997},{"$f":"ROUND(E154*F154,0)","v":456868},null,"First",10000,{"$f":"SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":816769},{"$f":"(M158+(Rules!F23*'Rate Design 20yr'!K155)+((Rules!F23+Rules!F25)*'Rate Design 20yr'!K156)+((Rules!F23+Rules!F25+Rules!F27)*'Rate Design 20yr'!K157))/K158","v":0.65297973750299487},{"$f":"ROUND(K154*L154,0)","v":533334}]
[null,"Block 2","Next",112500,{"$f":"K155","v":3494122},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TBF)","v":0.53110000000000002},{"$f":"ROUND(E155*F155,0)","v":1855728},null,"Next",112500,{"$f":"SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":3494122},{"$f":"L154-Rules!F23","v":0.62471973750299492},{"$f":"ROUND(K155*L155,0)","v":2182847}]
[null,"Block 3","Next",477500,7772939,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TBF)","v":0.40547},{"$f":"ROUND(E156*F156,0)","v":3151694},null,"Next",477500,{"$f":"SUMIFS('Proposed Block Out 20yr'!$I:$I,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":7772939},{"$f":"L155-Rules!F25","v":0.4990897375029949},3879394]
[null,"Block 4","Over",600000,6339072,{"$f":"DSUM(Rate_Amounts,\"block 4 rate $\",Existing_TBF)","v":0.17315999999999998},{"$f":"ROUND(E157*F157,0)","v":1097674},null,"Over",600000,{"$f":"SUMIFS('Proposed Block Out 20yr'!$J:$J,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":6339072},{"$f":"L156-Rules!F27","v":0.26677973750299488},1691136]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E154:E157)","v":18422902},null,{"$f":"SUM(G154:G157)","v":6561964},null,null,null,{"$f":"SUM(K154:K157)","v":18422902},null,{"$f":"+M181-M180-M173","v":8286710.635173399}]
[]
["Fixed Charges",null,null,null,"Fixed Fee Count","Curr. Rate","Revenues",null,null,null,"Fixed Fee Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K161","v":36},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":200},{"$f":"D161*E161*F161","v":7200},null,"Primary",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$P:$P,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":36},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)","v":250},{"$f":"K161*L161*J161","v":9000}]
[null,null,"Secondary",1,{"$f":"K162","v":60},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":100},{"$f":"D162*E162*F162","v":6000},null,"Secondary",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$Q:$Q,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":60},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)","v":125},{"$f":"K162*L162*J162","v":7500}]
[null,null,null,null,{"$f":"SUM(E161:E162)","v":96},null,{"$f":"SUM(G161:G162)","v":13200},null,null,null,{"$f":"SUM(K161:K162)","v":96},null,{"$f":"SUM(M161:M162)","v":16500}]
[]
["BSF","BSF #1",null,1,{"$f":"K165","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"E165*F165","v":0},null,"BSF #1",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J165*K165*L165","v":0}]
[null,"BSF #2",null,1,{"$f":"K166","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},{"$f":"E166*F166","v":0},null,"BSF #2",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},{"$f":"J166*K166*L166","v":0}]
[null,"BSF #3",null,1,12,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},{"$f":"D167*E167*F167","v":762},null,"BSF #3",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":12},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},{"$f":"J167*K167*L167","v":762}]
[null,"BSF #4",null,1,84,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},{"$f":"D168*E168*F168","v":35301},null,"BSF #4",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":84},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},{"$f":"J168*K168*L168","v":35301}]
[null,null,null,null,{"$f":"SUM(E165:E168)","v":96},null,{"$f":"SUM(G165:G168)","v":36063},null,null,null,{"$f":"SUM(K165:K168)","v":96},null,{"$f":"SUM(M165:M168)","v":36063}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K172","v":1037884},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TBF_FirmDemandCharge)","v":2.1088633333333333},{"$f":"E172*F172","v":2188755.5118533331},null,null,null,{"$f":"SUMIFS('Proposed Block Out 20yr'!$K:$K,'Proposed Block Out 20yr'!$D:$D,\"UTFT1\")","v":1037884},{"$f":"ROUND(L266*(1-'COS Input'!S47),2)","v":2.38},{"$f":"K172*L172","v":2470163.92}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G163+G169+G172","v":2238018.5118533331},null,null,null,null,null,{"$f":"M163+M169+M172","v":2522726.92}]
[]
[]
["Utah TBF SubTotal",null,null,null,null,null,{"$f":"G158+G173","v":8799982.5118533336},null,null,null,null,null,{"$f":"M173+M158","v":10809437.555173399}]
["Utah TBF Lakeside",null,null,null,{"$f":"K177","v":8447025},null,{"$f":"'ROR-Model'!W156","v":2240124},null,null,null,{"$f":"SUM('Proposed Block Out 20yr'!F86:F97)","v":8447025},null,{"$f":"SUM(M20,M102,M127,M147,,M180,M211,M241,M273)","v":2240124.0000000005}]
["Utah TBF Total",null,null,null,null,null,{"$f":"SUM(G176:G177)","v":11040106.511853334},null,null,null,null,null,{"$f":"M176+M177","v":13049561.555173399}]
["TBF Total Revenue Collection",null,null,null,null,null,{"$f":"+G158+G173","v":8799982.5118533336},null,null,null,null,null,{"$f":"+M158+M173","v":10809437.555173399}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M180","v":139993.80460350431},null,null,null,null,null,{"$f":"'COS Detail'!Q115","v":139993.80460350431}]
["Utah TBF Total",null,null,null,null,null,{"$f":"+G179+G180","v":8939976.3164568376},null,null,null,null,null,{"$f":"'COS Sum'!P95","v":10949431.359776903},null,{"$f":"+M179+M180-M181","v":0}]
[]
[]
[]
["Utah TSS",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",200,{"$f":"K187","v":1920100},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TSS)","v":1.2010700000000001},{"$f":"ROUND(E187*F187,0)","v":2306175},"Winter","First",200,{"$f":"SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTTSS\")","v":1920100},{"$f":"((M190+(K188*Rules!F31)+(K189*(Rules!F31+Rules!F33)))/K190)*'COS Detail'!N8","v":1.7662096406834167},{"$f":"ROUND(K187*L187,0)","v":3391299}]
[null,"Block 2","Next",1800,{"$f":"K188","v":5695463},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TSS)","v":0.71194000000000002},{"$f":"ROUND(E188*F188,0)","v":4054828},null,"Next",1800,{"$f":"SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTTSS\")","v":5695463},{"$f":"(L187-Rules!F31)*'COS Detail'!N8","v":1.2770796406834166},{"$f":"ROUND(K188*L188,0)","v":7273560}]
[null,"Block 3","Over",2000,831465,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TSS)","v":0.19707},{"$f":"ROUND(E189*F189,0)","v":163857},null,"Over",2000,{"$f":"SUMIFS('Proposed Block Out 20yr'!$I:$I,'Proposed Block Out 20yr'!$D:$D,\"UTTSS\")","v":831465},{"$f":"(L188-Rules!F33)*'COS Detail'!N8","v":0.76220964068341657},{"$f":"ROUND(K189*L189,0)","v":633751}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E187:E189)","v":8447028},null,{"$f":"SUM(G187:G189)","v":6524860},null,null,null,{"$f":"SUM(K187:K189)","v":8447028},null,{"$f":"M212-M205-M209-M211","v":11298609.611532759}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K193","v":10308},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":200},{"$f":"D193*E193*F193","v":2061600},null,"Primary",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$P:$P,'Proposed Block Out 20yr'!$D:$D,\"UTTSS\")","v":10308},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)*'COS Detail'!N8","v":250},{"$f":"J193*K193*L193","v":2577000}]
[null,null,"Secondary",1,{"$f":"K194","v":1392},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":100},139200,null,"Secondary",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$Q:$Q,'Proposed Block Out 20yr'!$D:$D,\"UTTSS\")","v":1392},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)*'COS Detail'!N8","v":125},174000]
[null,null,null,null,{"$f":"SUM(E193:E194)","v":11700},null,{"$f":"SUM(G193:G194)","v":2200800},null,null,null,{"$f":"SUM(K193:K194)","v":11700},null,{"$f":"SUM(M193:M194)","v":2751000}]
[]
["BSF",null,"BSF #1",1,{"$f":"K197","v":12},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D197*E197*F197","v":81},null,"BSF #1",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTTSS\")","v":12},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)*'COS Detail'!N8","v":6.75},{"$f":"J197*K197*L197","v":81}]
[null,null,"BSF #2",1,{"$f":"K198","v":4020},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},73365,null,"BSF #2",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTTSS\")","v":4020},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)*'COS Detail'!N8","v":18.25},{"$f":"J198*K198*L198","v":73365}]
[null,null,"BSF #3",1,6036,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},383286,null,"BSF #3",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTTSS\")","v":6036},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)*'COS Detail'!N8","v":63.5},{"$f":"J199*K199*L199","v":383286}]
[null,null,"BSF #4",1,1800,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},756450,null,"BSF #4",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTTSS\")","v":1800},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)*'COS Detail'!N8","v":420.25},{"$f":"J200*K200*L200","v":756450}]
[null,null,null,null,{"$f":"SUM(E197:E200)","v":11868},null,{"$f":"SUM(G197:G200)","v":1213182},null,null,null,{"$f":"SUM(K197:K200)","v":11868},null,{"$f":"SUM(M197:M200)","v":1213182}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K204","v":905532},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":3.3657941666666669},{"$f":"E204*F204","v":3047834.32333},null,null,null,{"$f":"SUMIFS('Proposed Block Out 20yr'!$K:$K,'Proposed Block Out 20yr'!$D:$D,\"UTTSS\")","v":905532},{"$f":"+'Sum-Win & Demand Charge'!D22","v":3.96},{"$f":"K204*L204","v":3585906.7199999997}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G195+G201+G204","v":6461816.32333},null,null,null,null,null,{"$f":"M195+M201+M204","v":7550088.7199999997}]
[]
[]
["Utah TSS Total",null,null,null,null,null,{"$f":"G190+G205","v":12986676.32333},null,null,null,null,null,{"$f":"+M190+M205","v":18848698.331532758}]
["Utah MT Total",null,null,null,0,null,0,null,null,null,null,null,0]
["TSS Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G208:G209)","v":12986676.32333},null,null,null,null,null,{"$f":"SUM(M208:M209)","v":18848698.331532758}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M211","v":105279.6480483161},null,null,null,null,null,{"$f":"'COS Detail'!N115","v":105279.6480483161}]
["Utah TSS and MT Total",null,null,null,null,null,{"$f":"SUM(G210:G211)","v":13091955.971378315},null,null,null,null,null,{"$f":"'COS Sum'!M95","v":18953977.979581073}]
[]
[]
[]
["Utah TSM",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",2000,{"$f":"K218","v":5200962},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TSM)","v":1.1834499999999999},{"$f":"ROUND(E218*F218,0)","v":6155078},null,"First",2000,{"$f":"SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTTSM\")","v":5200962},{"$f":"((M220+(K219*Rules!F35))/K220)*'COS Detail'!O8","v":1.3856500166101693},{"$f":"ROUND(K218*L218,0)","v":7206713}]
[null,"Block 2","Over",2000,{"$f":"K219","v":10751395},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TSM)","v":0.61168},{"$f":"ROUND(E219*F219,0)","v":6576413},null,"Over",2000,{"$f":"SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTTSM\")","v":10751395},{"$f":"(L218-Rules!F35)*'COS Detail'!O8","v":0.8138800166101694},{"$f":"ROUND(K219*L219,0)","v":8750346}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E218:E219)","v":15952357},null,{"$f":"SUM(G218:G219)","v":12731491},null,null,null,{"$f":"SUM(K218:K219)","v":15952357},null,{"$f":"M242-M235-M239-M241","v":15957058.622871354}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K223","v":2436},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":200},{"$f":"D223*E223*F223","v":487200},null,"Primary",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$P:$P,'Proposed Block Out 20yr'!$D:$D,\"UTTSM\")","v":2436},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)*'COS Detail'!O8","v":250},{"$f":"J223*K223*L223","v":609000}]
[null,null,"Secondary",1,{"$f":"K224","v":408},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":100},40800,null,"Secondary",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$Q:$Q,'Proposed Block Out 20yr'!$D:$D,\"UTTSM\")","v":408},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)*'COS Detail'!O8","v":125},51000]
[null,null,null,null,{"$f":"SUM(E223:E224)","v":2844},null,{"$f":"SUM(G223:G224)","v":528000},null,null,null,{"$f":"SUM(K223:K224)","v":2844},null,{"$f":"SUM(M223:M224)","v":660000}]
[]
["BSF","BSF #1",null,1,{"$f":"K227","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D227*E227*F227","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTTSM\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)*'COS Detail'!O8","v":6.75},{"$f":"J227*K227*L227","v":0}]
[null,"BSF #2",null,1,{"$f":"K228","v":132},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},2409,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTTSM\")","v":132},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)*'COS Detail'!O8","v":18.25},{"$f":"J228*K228*L228","v":2409}]
[null,"BSF #3",null,1,684,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},43434,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTTSM\")","v":684},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)*'COS Detail'!O8","v":63.5},43434]
[null,"BSF #4",null,1,2424,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},1018686,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTTSM\")","v":2424},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)*'COS Detail'!O8","v":420.25},1018686]
[null,null,null,null,{"$f":"SUM(E227:E230)","v":3240},null,{"$f":"SUM(G227:G230)","v":1064529},null,null,null,{"$f":"SUM(K227:K230)","v":3240},null,{"$f":"SUM(M227:M230)","v":1064529}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K234","v":822168},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":3.3657941666666669},{"$f":"E234*F234","v":2767248.2584200003},null,null,null,{"$f":"SUMIFS('Proposed Block Out 20yr'!$K:$K,'Proposed Block Out 20yr'!$D:$D,\"UTTSM\")","v":822168},{"$f":"+'Sum-Win & Demand Charge'!D22","v":3.96},{"$f":"K234*L234","v":3255785.28}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G225+G231+G234","v":4359777.2584199999},null,null,null,null,null,{"$f":"M225+M231+M234","v":4980314.2799999993}]
[]
[]
["Utah TSM Total",null,null,null,null,null,{"$f":"G220+G235","v":17091268.258419998},null,null,null,null,null,{"$f":"+M220+M235","v":20937372.902871355}]
["Utah MT Total",null,null,null,{"$f":"E280","v":47574},null,{"$f":"G297","v":46158.905460000002},null,null,null,{"$f":"K280","v":47574},null,{"$f":"M297","v":55650.932415362462}]
["TSM Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G238:G239)","v":17137427.163879998},null,null,null,null,null,{"$f":"SUM(M238:M239)","v":20993023.835286718}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M241","v":116562.2337873221},null,null,null,null,null,{"$f":"'COS Detail'!O115","v":116562.2337873221}]
["Utah TSM and MT Total",null,null,null,null,null,{"$f":"SUM(G240:G241)","v":17253989.397667319},null,null,null,null,null,{"$f":"'COS Sum'!N95","v":21109586.069074038}]
[]
[]
[]
["Utah TSL",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues"]
[null,"Block 1","First",10000,{"$f":"K248","v":4134650},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_TSL)","v":0.68034000000000006},{"$f":"ROUND(E248*F248,0)","v":2812968},null,"First",10000,{"$f":"SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":4134650},{"$f":"((M252+(K249*Rules!F23)+(K250*(Rules!F23+Rules!F25))+(K251*(Rules!F23+Rules!F25+Rules!F27)))/K252)*'COS Detail'!P8","v":0.70989885822901067},{"$f":"ROUND(K248*L248,0)","v":2935183}]
[null,"Block 2","Next",112500,{"$f":"K249","v":18952256},{"$f":"DSUM(Rate_Amounts,\"block 2 rate $\",Existing_TSL)","v":0.64599999999999991},{"$f":"ROUND(E249*F249,0)","v":12243157},null,"Next",112500,{"$f":"SUMIFS('Proposed Block Out 20yr'!$H:$H,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":18952256},{"$f":"(L248-Rules!F23)*'COS Detail'!P8","v":0.68163885822901071},{"$f":"ROUND(K249*L249,0)","v":12918594}]
[null,"Block 3","Next",477500,4591808,{"$f":"DSUM(Rate_Amounts,\"block 3 rate $\",Existing_TSL)","v":0.49318000000000001},{"$f":"ROUND(E250*F250,0)","v":2264588},null,"Next",477500,{"$f":"SUMIFS('Proposed Block Out 20yr'!$I:$I,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":4591808},{"$f":"(L249-Rules!F25)*'COS Detail'!P8","v":0.55600885822901069},2553086]
[null,"Block 4","Over",600000,0,{"$f":"DSUM(Rate_Amounts,\"block 4 rate $\",Existing_TSL)","v":0.21060999999999999},{"$f":"ROUND(E251*F251,0)","v":0},null,"Over",600000,{"$f":"SUMIFS('Proposed Block Out 20yr'!$J:$J,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":0},{"$f":"IF((L250-Rules!F27)*'COS Detail'!P8<0,0,(L250-Rules!F27)*'COS Detail'!P8)","v":0.32369885822901068},0]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E248:E251)","v":27678714},null,{"$f":"SUM(G248:G251)","v":17320713},null,null,null,{"$f":"SUM(K248:K251)","v":27678714},null,{"$f":"M274-M267-M271-M273","v":18406863.378167335}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K255","v":348},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":200},{"$f":"D255*E255*F255","v":69600},null,"Primary",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$P:$P,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":348},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)*'COS Detail'!P8","v":250},{"$f":"J255*K255*L255","v":87000}]
[null,null,"Secondary",1,{"$f":"K256","v":84},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":100},8400,null,"Secondary",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$Q:$Q,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":84},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)*'COS Detail'!P8","v":125},10500]
[null,null,null,null,{"$f":"SUM(E255:E256)","v":432},null,{"$f":"SUM(G255:G256)","v":78000},null,null,null,{"$f":"SUM(K255:K256)","v":432},null,{"$f":"SUM(M255:M256)","v":97500}]
[]
["BSF","BSF #1",null,1,{"$f":"K259","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D259*E259*F259","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)*'COS Detail'!P8","v":6.75},{"$f":"J259*K259*L259","v":0}]
[null,"BSF #2",null,1,{"$f":"K260","v":12},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},219,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":12},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)*'COS Detail'!P8","v":18.25},219]
[null,"BSF #3",null,1,36,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},2286,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":36},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)*'COS Detail'!P8","v":63.5},2286]
[null,"BSF #4",null,1,432,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},181548,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":432},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)*'COS Detail'!P8","v":420.25},181548]
[null,null,null,null,{"$f":"SUM(E259:E262)","v":480},null,{"$f":"SUM(G259:G262)","v":184053},null,null,null,{"$f":"SUM(K259:K262)","v":480},null,{"$f":"SUM(M259:M262)","v":184053}]
[]
["Annual Demand Charges per Dth of ",null,null,null,"Contract Dth","Rate","Revenues",null,null,null,"Contract Dth","Rate","Revenues"]
["Contract Firm Transportation",null,null,null,{"$f":"K266","v":891132},{"$f":"DSUM(Firm_Demand_Charge,\"Monthly\",Existing_TS_FirmDemandCharge)","v":3.3657941666666669},{"$f":"E266*F266","v":2999366.8873300003},null,null,null,{"$f":"SUMIFS('Proposed Block Out 20yr'!$K:$K,'Proposed Block Out 20yr'!$D:$D,\"UTTSL\")","v":891132},{"$f":"+'Sum-Win & Demand Charge'!D22","v":3.96},{"$f":"K266*L266","v":3528882.7199999997}]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G257+G263+G266","v":3261419.8873300003},null,null,null,null,null,{"$f":"M257+M263+M266","v":3810435.7199999997}]
[]
[]
["Utah TSL Total",null,null,null,null,null,{"$f":"G252+G267","v":20582132.887329999},null,null,null,null,null,{"$f":"+M252+M267","v":22217299.098167334}]
["Utah MT Total",null,null,null,0,null,0,null,null,null,0,null,0]
["TSL Total Revenue Collection",null,null,null,null,null,{"$f":"SUM(G270:G271)","v":20582132.887329999},null,null,null,null,null,{"$f":"SUM(M270:M271)","v":22217299.098167334}]
["Lakeside Revenue Allocation",null,null,null,null,null,{"$f":"+M273","v":152016.05712578617},null,null,null,null,null,{"$f":"'COS Detail'!P120","v":152016.05712578617}]
["Utah TSL FINAL",null,null,null,null,null,{"$f":"SUM(G272:G273)","v":20734148.944455784},null,null,null,null,null,{"$f":"'COS Sum'!O95","v":22369315.155293118}]
[]
[]
[]
["Utah MT",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,"Revenue Requirement"]
["Volumetric Rates",null,null,"Dth","Dth","Curr. Rate","Revenues",null,null,"Dth","Dth","Prop. Rate","Revenues",null,"Total Change %"]
["All Usage",null,"Over",0,{"$f":"K280","v":47574},{"$f":"DSUM(Rate_Amounts,\"block 1 rate $\",Existing_MT)","v":0.90378999999999998},{"$f":"DSUM(Block_Out_Proposed2045,\"total_dth\",UTMT)*F280","v":42996.905460000002},null,"Over",0,{"$f":"SUMIFS('Proposed Block Out 20yr'!$G:$G,'Proposed Block Out 20yr'!$D:$D,\"UTMT\")","v":47574},{"$f":"F280*(1+O280)","v":1.0906993823383038},{"$f":"K280*L280","v":51888.932415362462},null,{"$f":"'COS Sum'!F86/'COS Sum'!F84","v":0.20680620756846593}]
["Total Volumetric Charges",null,null,null,{"$f":"SUM(E280)","v":47574},null,{"$f":"SUM(G280)","v":42996.905460000002},null,null,null,{"$f":"SUM(K280)","v":47574},null,{"$f":"SUM(M280)","v":51888.932415362462}]
[]
["Fixed Charges",null,null,null,"Meter Count","Curr. Rate","Revenues",null,null,null,"Meter Count","Prop. Rate","Revenues"]
["Administrative Fee",null,"Primary",1,{"$f":"K284","v":12},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Primary)","v":200},{"$f":"D284*E284*F284","v":2400},null,"Primary",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$P:$P,'Proposed Block Out 20yr'!$D:$D,\"UTMT\")","v":12},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Primary)","v":250},{"$f":"J284*K284*L284","v":3000}]
[null,null,"Secondary",1,{"$f":"K285","v":0},{"$f":"DSUM(Admin_Fee,\"Monthly\",Existing_Admin_Secondary)","v":100},0,null,"Secondary",1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$Q:$Q,'Proposed Block Out 20yr'!$D:$D,\"UTMT\")","v":0},{"$f":"DSUM(Admin_Fee,\"Monthly\",Proposed_Admin_Secondary)","v":125},{"$f":"J285*K285*L285","v":0}]
[null,null,null,null,{"$f":"SUM(E284:E285)","v":12},null,{"$f":"SUM(G284:G285)","v":2400},null,null,null,{"$f":"SUM(K284:K285)","v":12},null,{"$f":"SUM(M284:M285)","v":3000}]
[]
["BSF","BSF #1",null,1,{"$f":"K288","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Existing_BSF)","v":6.75},{"$f":"D288*E288*F288","v":0},null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$L:$L,'Proposed Block Out 20yr'!$D:$D,\"UTMT\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"1\",Proposed_BSF)","v":6.75},{"$f":"J288*K288*L288","v":0}]
[null,"BSF #2",null,1,{"$f":"K289","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Existing_BSF)","v":18.25},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$M:$M,'Proposed Block Out 20yr'!$D:$D,\"UTMT\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"2\",Proposed_BSF)","v":18.25},0]
[null,"BSF #3",null,1,12,{"$f":"DSUM(Basic_Service_Fee,\"3\",Existing_BSF)","v":63.5},762,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$N:$N,'Proposed Block Out 20yr'!$D:$D,\"UTMT\")","v":12},{"$f":"DSUM(Basic_Service_Fee,\"3\",Proposed_BSF)","v":63.5},762]
[null,"BSF #4",null,1,0,{"$f":"DSUM(Basic_Service_Fee,\"4\",Existing_BSF)","v":420.25},0,null,null,1,{"$f":"SUMIFS('Proposed Block Out 20yr'!$O:$O,'Proposed Block Out 20yr'!$D:$D,\"UTMT\")","v":0},{"$f":"DSUM(Basic_Service_Fee,\"4\",Proposed_BSF)","v":420.25},0]
[null,null,null,null,{"$f":"SUM(E288:E291)","v":12},null,{"$f":"SUM(G288:G291)","v":762},null,null,null,{"$f":"SUM(K288:K291)","v":12},null,{"$f":"SUM(M288:M291)","v":762}]
[]
["Total Fixed Charges",null,null,null,null,null,{"$f":"G292+G286","v":3162},null,null,null,null,null,{"$f":"M286+M292","v":3762}]
[]
[]
["Utah MT Total",null,null,null,null,null,{"$f":"G294+G281","v":46158.905460000002},null,null,null,null,null,{"$f":"M294+M281","v":55650.932415362462}]
[]
[]
[]
[]
[]
[]
[]
["UTAH",null,null,null,"Forecasted Revenues at Current Rates Tariff Effective 02/01/25",null,null,null,null,null,"Revenue Requirement"]
[null,"Firm",null,null,"Dth",null,"Revenues",null,null,null,"Dth",null,"Revenues"]
[null,null,"GS",null,{"$f":"E8","v":122102603},null,{"$f":"G19","v":474521213.25},null,"GS",null,{"$f":"K8","v":122102603},null,{"$f":"+M19","v":575628111.01099181}]
[null,null,"GSS",null,{"$f":"E32","v":0},null,{"$f":"G43","v":0},null,"GSS",null,{"$f":"K32","v":0},null,{"$f":"M43","v":0}]
[null,null,"GSM",null,{"$f":"E56","v":0},null,{"$f":"G67","v":0},null,"GSM",null,{"$f":"K56","v":0},null,{"$f":"M67","v":0}]
[null,null,"GSL",null,{"$f":"E80","v":0},null,{"$f":"G91","v":0},null,"GSL",null,{"$f":"K80","v":0},null,{"$f":"M91","v":0}]
[null,null,"NGV",null,{"$f":"E99","v":145818},null,{"$f":"G101","v":1601443},null,"NGV",null,{"$f":"K99","v":145818},null,{"$f":"+M101","v":1582539.8437528319}]
[null,null,"FS",null,{"$f":"E116","v":2237761},null,{"$f":"G126","v":3554500},null,"FS",null,{"$f":"K116","v":2237761},null,{"$f":"+M126","v":4001420.3687926354}]
[null,"Total Utah Firm",null,null,{"$f":"SUM(E308:E312)","v":2383579},null,{"$f":"SUM(G307:G312)","v":479677156.25},null,null,null,{"$f":"SUM(K308:K312)","v":2383579},null,{"$f":"SUM(M311:M312)+M307","v":581212071.22353733}]
[]
[null,"Interruptible"]
[null,null,"IS",null,{"$f":"E137","v":219710},null,{"$f":"G146","v":189532},null,"IS",null,{"$f":"K137","v":219710},null,{"$f":"+M146","v":324302.6987686549}]
[null,"Total Utah Interruptible",null,null,{"$f":"SUM(E316:E316)","v":219710},null,{"$f":"SUM(G316:G316)","v":189532},null,null,null,{"$f":"SUM(K316:K316)","v":219710},null,{"$f":"SUM(M316:M316)","v":324302.6987686549}]
[]
[]
[null,"Total Utah Sales",null,null,{"$f":"E313+E317","v":2603289},null,{"$f":"G313+G317","v":479866688.25},null,null,null,{"$f":"K313+K317","v":2603289},null,{"$f":"M313+M317","v":581536373.92230594}]
[]
[null,"Transportation"]
[null,null,"TBF",null,{"$f":"E158","v":18422902},null,{"$f":"G176","v":8799982.5118533336},null,"TBF",null,{"$f":"K158","v":18422902},null,{"$f":"+M176","v":10809437.555173399}]
[null,null,"TBFL",null,{"$f":"+E177","v":8447025},null,{"$f":"+G177","v":2240124},null,"TBFL",null,{"$f":"+K177","v":8447025},null,{"$f":"+M177","v":2240124.0000000005}]
[null,null,"MT",null,{"$f":"+E281","v":47574},null,{"$f":"+G297","v":46158.905460000002},null,"MT",null,{"$f":"+K280","v":47574},null,{"$f":"+M297","v":55650.932415362462}]
[null,null,"TSS",null,{"$f":"+E190","v":8447028},null,{"$f":"+G208","v":12986676.32333},null,"TSS",null,{"$f":"+K190","v":8447028},null,{"$f":"+M208","v":18848698.331532758}]
[null,null,"TSM",null,{"$f":"+E220","v":15952357},null,{"$f":"+G238","v":17091268.258419998},null,"TSM",null,{"$f":"+K220","v":15952357},null,{"$f":"+M238","v":20937372.902871355}]
[null,null,"TSL",null,{"$f":"+E252","v":27678714},null,{"$f":"+G270","v":20582132.887329999},null,"TSL",null,{"$f":"+K252","v":27678714},null,{"$f":"+M270","v":22217299.098167334}]
[null,"Total Utah Transportation",null,null,{"$f":"SUM(E323:E325,E326:E328)","v":78995600},null,{"$f":"SUM(G323:G325,G326:G328)","v":61746342.886393324},null,null,null,{"$f":"SUM(K323:K325,K326:K328)","v":78995600},null,{"$f":"SUM(M323:M325,M326:M328)","v":75108582.82016021}]
[]
[]
[]
[]
[null,"Utah Total Tariff DNG Revenues",null,null,{"$f":"E320+E329","v":81598889},null,{"$f":"G320+G329","v":541613031.13639331},null,null,null,{"$f":"K320+K329","v":81598889},null,{"$f":"M320+M329","v":656644956.74246621}]
[null,"Utah Other DNG Revenues",null,null,null,null,{"$f":"'COS Detail'!G502","v":12504032.637840999},null,null,null,null,null,{"$f":"SUM('COS Detail'!L509:R509,'COS Detail'!H509)","v":12504032.637841001}]
[]
[]
[null,"Utah Total Revenues",null,null,null,null,{"$f":"SUM(G334:G337)","v":554117063.77423429},null,null,null,null,null,{"$f":"SUM(M334:M337)","v":669148989.3803072}]
[]
[null,"Total Utah Cost of Service",null,null,null,null,null,null,null,null,null,null,{"$f":"+'COS Sum'!F93","v":669148989.38030732}]
[null,"Difference",null,null,null,null,null,null,null,null,null,null,{"$f":"M338-M340","v":0}]

{"sheet":"Revenue Comparison","index":95,"n_rows":35,"n_cols":14,"rows_kept":35,"cut":false,"hidden":false,"merged":[[6,0,6,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enbridge Gas Utah"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Docket No. 25-0574-06"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EGU Exhibit 5.11"]
[]
[]
[]
["Revenue Comparison 1/"]
[]
[]
[null,"(A)","(B)","(C)",null,"(D)",null,"(E)",null,"(F)",null,"(G)",null,"(H)"]
[null,"DNG Booked Revenue","Rate Class","Booked Revenue \n2024 3/",null,"Forecasted Revenue at \nCurrent Rates \nTariff Effective \n2/1/2025 4/",null,"Adjustment for Future Tracker Filings and Lakeside Revenue 5/",null,"Average Projected Revenue \n2026 6/",null,"Deficiency \n& COS Adjustments 7/",null,"Revenue Requirement \n2026 8/"]
[1,null,"GS",{"$f":"+'ROR-Model'!$F$16","v":446193838.13000005},null,{"$f":"+'Rate Design 10yr'!$G$19","v":461940606.25},"+",{"$f":"+J12-F12","v":12797801.705621243},"=",{"$f":"+'COS Sum'!G16","v":474738407.95562124},"+",{"$f":"+N12-J12","v":102595987.19475794},"=",{"$f":"+'COS Sum'!G95","v":577334395.15037918}]
[2,null,"FS",{"$f":"+'ROR-Model'!$F$43","v":3729223.6},null,{"$f":"+'Rate Design 10yr'!$G$126","v":3554500},"+",{"$f":"+J13-F13","v":112613.75022927206},"=",{"$f":"+'COS Sum'!K16","v":3667113.7502292721},"+",{"$f":"+N13-J13","v":352463.19990623184},"=",{"$f":"+'COS Sum'!K95","v":4019576.9501355039}]
[3,null,"NGV",{"$f":"+'ROR-Model'!$F$61","v":1219699.41051646},null,{"$f":"+'Rate Design 10yr'!$G$101","v":1601443},"+",57990.860428605694,"=",{"$f":"+'COS Sum'!Q16","v":1659433.8604286057},"+",-76088.3825615393,"=",{"$f":"+'COS Sum'!Q95","v":1583345.4778670664}]
[4,null,"IS",{"$f":"+'ROR-Model'!$F$97","v":228322.27000000002},null,{"$f":"+'Rate Design 10yr'!$G$146","v":189532},"+",6138.8273521839583,"=",{"$f":"+'COS Sum'!L16","v":195670.82735218396},"+",129657.77300708127,"=",{"$f":"+'COS Sum'!L95","v":325328.60035926523}]
[5,null,"TBF",{"$f":"+'ROR-Model'!$F$124","v":10941105.890000001},null,{"$f":"+'Rate Design 10yr'!$G$176","v":8799982.5118533336},"+",583739.4718955718,"=",{"$f":"+'COS Sum'!P16","v":9383721.9837489054},"+",1565709.3760279976,"=",{"$f":"+'COS Sum'!P95","v":10949431.359776903}]
[6,null,"TSS",{"$f":"+'ROR-Model'!$F$160+'ROR-Model'!$F$169","v":12024478.779999999},null,{"$f":"+'Rate Design 10yr'!$G$208","v":12986676.32333},"+",448923.1159559153,"=",{"$f":"+'COS Sum'!M16","v":13435599.439285915},"+",5518378.5402951576,"=",{"$f":"+'COS Sum'!M95","v":18953977.979581073}]
[7,null,"TSM 2/",{"$f":"+'ROR-Model'!$F$142+'ROR-Model'!$F$178","v":18515840.830000002},null,{"$f":"+'Rate Design 10yr'!$G$238++'Rate Design 10yr'!$G$297","v":17137427.163879998},"+",516126.07964561135,"=",{"$f":"+'COS Sum'!N16","v":17653553.243525609},"+",3456032.825548429,"=",{"$f":"+'COS Sum'!N95","v":21109586.069074038}]
[8,null,"TSL",{"$f":"+'ROR-Model'!$F$187","v":18501753.189999998},null,{"$f":"+'Rate Design 10yr'!$G$270","v":20582132.887329999},"+",659573.89562757686,"=",{"$f":"+'COS Sum'!O16","v":21241706.782957576},"+",1127608.372335542,"=",{"$f":"+'COS Sum'!O95","v":22369315.155293118}]
[9,"CET",null,{"$f":"+'ROR-Model'!$F$196","v":-9986797.0300000012}]
[10,"DSM",null,{"$f":"+'ROR-Model'!$F$197","v":21555043.129999995}]
[11,"Totals",null,{"$f":"SUM(D12:D21)","v":522922508.20051646},null,{"$f":"SUM(F12:F21)","v":526792300.13639331},"+",{"$f":"SUM(H12:H21)","v":15182907.706755981},"=",{"$f":"SUM(J12:J21)","v":541975207.84314942},"+",{"$f":"SUM(L12:L21)","v":114669748.89931683},"=",{"$f":"SUM(N12:N21)","v":656644956.74246609}]
[]
["Footnotes:"]
["1/","Assumes 10-year Normal Heating Degree Days."]
["2/","Includes MT."]
["3/","Historical 12 Months Ending December 2024 Booked Revenue: EGU Exhibit 5.14 Model, Sheet: ROR-Model, Column: F."]
["4/","Forecasted Billing Determinates using Current Rates: EGU Exhibit 5.10, Column: E."]
["5/","Lakeside Revenue, Future Infrastructure and Future Rural Expansion Rate adjustments."]
["6/","Average Projected Revenue for 2026: EGU Exhibit 5.07 Page 1, Row: 3. "]
["7/","Deficiency: EGU Exhibit 5.07 Page 2, Row: 8; COS Adjustments: EGU Exhibit 5.07 Page 2, Rows: 9-10."]
["8/","Revenue Requirement for 2026: EGU Exhibit 5.07 Page 1, Row: 58 or EGU Exhibit 5.10, Column: I."]
[]
[null,null,null,{"$f":"+'ROR-Model'!$F$200","v":522922508.20051658},null,{"$f":"+'Rate Design 10yr'!$G$334-'Rate Design 10yr'!G324","v":526792300.13639331},null,null,null,{"$f":"+Revenue!S199","v":541975207.8431493},null,{"$f":"'Rev Neutral'!R22","v":114669748.89931688},null,{"$f":"+'COS Sum'!$R$95","v":656644956.74246621}]
[null,null,"check",{"$f":"+D22-D34","v":0},null,{"$f":"+F22-F34","v":0},null,null,null,{"$f":"+J22-J34","v":0},null,{"$f":"+L22-L34","v":0},null,{"$f":"+N22-N34","v":0}]

{"sheet":"Minimum DNG Rates","index":96,"n_rows":80,"n_cols":7,"rows_kept":80,"cut":false,"hidden":false,"merged":[[67,0,67,6],[0,0,0,6],[1,0,1,6],[15,0,15,6],[16,0,16,6],[32,0,32,6],[33,0,33,6],[49,0,49,6],[50,0,50,6],[66,0,66,6]]}
["Calculation of FS Class"]
["Minimum Monthly Distribution Non-Gas Charge"]
[null,"Summer","Summer","Summer","Winter","Winter","Winter"]
[null,"Block 1","Block 2","Block 3","Block 1","Block 2","Block 3"]
[null,"First","Next","Over","First","Next","Over"]
[null,200,1800,2000,200,1800,2000]
["Base DNG",{"$f":"ROUND('Rate Design 10yr'!L113,5)","v":1.7240500000000001},{"$f":"ROUND('Rate Design 10yr'!L114,5)","v":1.1787000000000001},{"$f":"ROUND('Rate Design 10yr'!L115,5)","v":0.60463},{"$f":"ROUND('Rate Design 10yr'!L109,5)","v":2.46509},{"$f":"+ROUND('Rate Design 10yr'!L110,5)","v":1.91974},{"$f":"ROUND('Rate Design 10yr'!L111,5)","v":1.3456699999999999}]
[]
["Minimum Monthly Bill (175 Dth)",{"$f":"ROUND(B12*B7,0)","v":302},{"$f":"(0)*C7","v":0},{"$f":"(0)*D7","v":0},{"$f":"ROUND(B12*E7,0)","v":431},{"$f":"(0)*F7","v":0},{"$f":"(0)*G7","v":0}]
[]
["Minimum annual usage",2100,"Dth"]
["Minimum monthly usage (2,100/12)",{"$f":"B11/12","v":175},"Dth"]
[]
[]
[]
["Calculation of TBF Class"]
["Minimum Yearly Distribution Non-Gas Charge"]
[null,"First","Next","Next","All Over"]
[null,null,112500,477500,600000]
[null,10000,{"$f":"B20+C19","v":122500},{"$f":"C20+D19","v":600000}]
["Base DNG",{"$f":"ROUND('Rate Design 10yr'!L154,5)","v":0.65298},{"$f":"ROUND('Rate Design 10yr'!L155,5)","v":0.62472000000000005},{"$f":"ROUND('Rate Design 10yr'!L156,5)","v":0.49908999999999998},{"$f":"ROUND('Rate Design 10yr'!L157,5)","v":0.26678000000000002}]
[]
["Monthly Dth Billed",{"$f":"MIN(B28,B20)","v":10000},{"$f":"B28-B23","v":19166.666666666668},"Monthly","Annual"]
["Monthly Bill (Base DNG Only)",{"$f":"B23*B21","v":6529.8},{"$f":"C23*C21","v":11973.800000000001},{"$f":"SUM(B24:C24)","v":18503.600000000002},{"$f":"D24*12","v":222043.2}]
[]
[null,null,null,"Minimum Bill",{"$f":"ROUND(SUM(E24:E25),-2)","v":222000}]
[]
["Minimum Monthly Usage",{"$f":"B29/12","v":29166.666666666668},"Dth"]
["Minimum Annual Usage",350000,"Dth"]
[]
[]
[]
["Calculation of TSS Class"]
["Minimum Yearly Distribution Non-Gas Charge"]
[null,"First","Next","All Over"]
[null,0,1800,2000]
[null,200,{"$f":"B37+C36","v":2000}]
["Base DNG",{"$f":"ROUND('Rate Design 10yr'!L187,5)","v":1.7662100000000001},{"$f":"ROUND('Rate Design 10yr'!L188,5)","v":1.27708},{"$f":"ROUND('Rate Design 10yr'!L189,5)","v":0.76221000000000005}]
[]
["Monthly Dth Billed",{"$f":"MIN(B45,B37)","v":125},{"$f":"B45-B40","v":0},"Monthly","Annual"]
["Monthly Bill (Base DNG Only)",{"$f":"B40*B38","v":220.77625},{"$f":"C40*C38","v":0},{"$f":"SUM(B41:C41)","v":220.77625},{"$f":"D41*12","v":2649.3150000000001}]
[]
[null,null,null,"Minimum Bill",{"$f":"ROUND(SUM(E41:E42),-2)","v":2600}]
[]
["Minimum Monthly Usage",{"$f":"B46/12","v":125},"Dth"]
["Minimum Annual Usage",1500,"Dth"]
[]
[]
[]
["Calculation of TSM Class"]
["Minimum Yearly Distribution Non-Gas Charge"]
[null,"First","All Over"]
[null,0,2000]
[null,2000]
["Base DNG",{"$f":"ROUND('Rate Design 10yr'!L218,5)","v":1.38565},{"$f":"ROUND('Rate Design 10yr'!L219,5)","v":0.81388000000000005}]
[]
["Monthly Dth Billed",{"$f":"MIN(B62,B54)","v":2000},{"$f":"B62-B57","v":83.333333333333485},"Monthly","Annual"]
["Monthly Bill (Base DNG Only)",{"$f":"B57*B55","v":2771.3},{"$f":"C57*C55","v":67.823333333333466},{"$f":"SUM(B58:C58)","v":2839.1233333333334},{"$f":"D58*12","v":34069.480000000003}]
[]
[null,null,null,"Minimum Bill",{"$f":"ROUND(SUM(E58:E59),-2)","v":34100}]
[]
["Minimum Monthly Usage",{"$f":"B63/12","v":2083.3333333333335},"Dth"]
["Minimum Annual Usage",25000,"Dth"]
[]
[]
[]
["Calculation of TSL Class"]
["Minimum Yearly Distribution Non-Gas Charge"]
[null,"First","Next","Next","All Over"]
[null,0,112500,477500,600000]
[null,10000,{"$f":"B71+C70","v":122500},{"$f":"C71+D70","v":600000}]
["Base DNG",{"$f":"ROUND('Rate Design 10yr'!L248,5)","v":0.70989999999999998},{"$f":"ROUND('Rate Design 10yr'!L249,5)","v":0.68164000000000002},{"$f":"ROUND('Rate Design 10yr'!L250,5)","v":0.55601},{"$f":"ROUND('Rate Design 10yr'!L251,5)","v":0.32369999999999999}]
[]
["Monthly Dth Billed",{"$f":"MIN(B79,B71)","v":10000},{"$f":"B79-B74","v":10833.333333333332},"Monthly","Annual"]
["Monthly Bill (Base DNG Only)",{"$f":"B74*B72","v":7099},{"$f":"C74*C72","v":7384.4333333333325},{"$f":"SUM(B75:C75)","v":14483.433333333332},{"$f":"D75*12","v":173801.19999999998}]
[]
[null,null,null,"Minimum Bill",{"$f":"ROUND(SUM(E75:E76),-2)","v":173800}]
[]
["Minimum Monthly Usage",{"$f":"B80/12","v":20833.333333333332},"Dth"]
["Minimum Annual Usage",250000,"Dth"]

{"sheet":"Sum-Win & Demand Charge","index":97,"n_rows":22,"n_cols":15,"rows_kept":22,"cut":false,"hidden":false,"merged":[[15,0,15,4],[0,0,0,4],[1,0,1,4],[15,8,15,14]]}
["Calculation of Summer/Winter"]
["Differential"]
[]
[null,"A","B","C"]
[null,null,"GS","FS"]
[null,"Demand cost by class",{"$f":"Classification!F14","v":74757832.305831254},{"$f":"Classification!F62","v":831938.46999016707}]
[null,"Winter Dth",{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))+SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":85598847},{"$f":"SUM('Proposed Block Out 10yr'!F50:F52)+SUM('Proposed Block Out 10yr'!F60:F61)","v":1122662}]
[null,"Summer Dth",{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))+SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"4\",\"5\",\"6\",\"7\",\"8\",\"9\",\"10\"}))","v":32108061},{"$f":"SUM('Proposed Block Out 10yr'!F53:F59)","v":1115102}]
[]
[null,"Demand Cost per Winter Dth",{"$f":"C6/C7","v":0.87335092616178878},{"$f":"D6/D7","v":0.74104090990001181}]
[]
[]
[]
[]
[]
["Calculation of Transportation Demand Charge",null,null,null,null,null,null,null,"Calculation of GS Split Differential"]
[null,null,null,"TS",null,null,null,null,null,null,null,"GS","GSS","GSM","GSL"]
[null,"Total TS Demand Cost",null,{"$f":"Classification!F86+Classification!F98+Classification!F110","v":10381245.65724756},null,null,null,null,null,"Total TS Demand Cost",null,{"$f":"Classification!F14","v":74757832.305831254},{"$f":"Classification!F26","v":0},{"$f":"Classification!F38","v":0},{"$f":"Classification!F50","v":0}]
[null,"TS Daily Contract Demand",null,{"$f":"SUMIFS('Proposed Block Out 10yr'!$K:$K,'Proposed Block Out 10yr'!$D:$D,\"UTTSS\",'Proposed Block Out 10yr'!$B:$B,\"1\")+SUMIFS('Proposed Block Out 10yr'!$K:$K,'Proposed Block Out 10yr'!$D:$D,\"UTTSM\",'Proposed Block Out 10yr'!$B:$B,\"1\")+SUMIFS('Proposed Block Out 10yr'!$K:$K,'Proposed Block Out 10yr'!$D:$D,\"UTTSL\",'Proposed Block Out 10yr'!$B:$B,\"1\")","v":218236},null,null,null,null,null,"Winter Dth",null,{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))+SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":85598847},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))+SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGSS\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))+SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGSM\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0},{"$f":"SUM(SUMIFS('Proposed Block Out 10yr'!$G:$G,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))+SUM(SUMIFS('Proposed Block Out 10yr'!$H:$H,'Proposed Block Out 10yr'!$D:$D,\"UTGSL\",'Proposed Block Out 10yr'!$B:$B,{\"1\",\"2\",\"3\",\"11\",\"12\"}))","v":0}]
[null,"Yearly Demand Charge",null,{"$f":"ROUND(D18/D19,2)","v":47.57}]
[]
[null,"Monthly Demand Charge",null,{"$f":"ROUND(D18/(D19*12),2)","v":3.96},null,null,null,null,null,"Demand Cost per Winter Dth",null,{"$f":"L18/L19","v":0.87335092616178878},{"$f":"M18/M19","v":{"$error":"#DIV/0!"}},{"$f":"N18/N19","v":{"$error":"#DIV/0!"}},{"$f":"O18/O19","v":{"$error":"#DIV/0!"}}]

{"sheet":"rates_curr_prop","index":98,"n_rows":211,"n_cols":17,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
[null,"Proposed GS","All","N/A","N/A","N/A",{"$f":"+'Rate Design 10yr'!L3","v":4.4584900015324589},{"$f":"'Rate Design 10yr'!L4","v":3.1231400015324584},null,null,{"$f":"+'Rate Design 10yr'!L6","v":3.58513907537067},{"$f":"'Rate Design 10yr'!L7","v":2.2497890753706695}]
[null,"Existing GS","First 45","Over 45","N/A","N/A",{"$f":"3.25401+0.13204+0.04028","v":3.4263300000000001},{"$f":"1.98582+0.08058+0.02458","v":2.0909799999999996},null,null,{"$f":"2.65544+0.10775+0.03287","v":2.7960599999999998},{"$f":"1.38725+0.05629+0.01717","v":1.46071}]
[null,"Proposed GSS","All","N/A","N/A","N/A",{"$f":"+'Rate Design 10yr'!L27","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'Rate Design 10yr'!L30","v":{"$error":"#DIV/0!"}}]
[null,"Proposed GSM","All","N/A","N/A","N/A",{"$f":"+'Rate Design 10yr'!L51","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'Rate Design 10yr'!L54","v":{"$error":"#DIV/0!"}}]
[null,"Proposed GSL","All","N/A","N/A","N/A",{"$f":"+'Rate Design 10yr'!L75","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"+'Rate Design 10yr'!L78","v":{"$error":"#DIV/0!"}}]
[null,"Proposed FS","First 200","Next 1,800","Over 2,000","N/A",{"$f":"+'Rate Design 10yr'!L109","v":2.4650905217322756},{"$f":"+'Rate Design 10yr'!L110","v":1.9197405217322756},{"$f":"+'Rate Design 10yr'!L111","v":1.3456705217322757},null,{"$f":"+'Rate Design 10yr'!L113","v":1.7240496118322639},{"$f":"+'Rate Design 10yr'!L114","v":1.1786996118322639},{"$f":"+'Rate Design 10yr'!L115","v":0.60462961183226405}]
[null,"Existing FS","First 200","Next 1,800","Over 2,000","N/A",{"$f":"2.05177+0.07002+0.0234","v":2.1451899999999999},{"$f":"1.53017+0.05222+0.01745","v":1.5998399999999999},{"$f":"0.9811+0.03348+0.01119","v":1.0257700000000001},null,{"$f":"1.57367+0.05371+0.01795","v":1.6453299999999997},{"$f":"1.05207+0.03591+0.012","v":1.09998},{"$f":"0.503+0.01717+0.00574","v":0.52590999999999999}]
[null,"Proposed TSS","First 200","Next 1,800","Next 2,000","N/A",{"$f":"+'Rate Design 10yr'!L187","v":1.7662096406834167},{"$f":"+'Rate Design 10yr'!L188","v":1.2770796406834166},{"$f":"+'Rate Design 10yr'!L189","v":0.76220964068341657}]
[null,"Existing TSS","First 200","Next 1,800","Next 2,000","N/A",{"$f":"1.1269+0.05681+0.01736","v":1.2010700000000001},{"$f":"0.66798+0.03367+0.01029","v":0.71194000000000002},{"$f":"0.1849+0.00932+0.00285","v":0.19707}]
[null,"Proposed TSM","First 2000","Over 2,000","N/A","N/A",{"$f":"+'Rate Design 10yr'!L218","v":1.3856500166101693},{"$f":"+'Rate Design 10yr'!L219","v":0.8138800166101694}]
[null,"Existing TSM","First 2000","Over 2,000","N/A","N/A",{"$f":"1.13684+0.03554+0.01107","v":1.1834499999999999},{"$f":"0.58777+0.01838+0.00553","v":0.61168}]
[null,"Proposed TSL","First 10,000","Next 112,500","Next 477,500","Over 600,000",{"$f":"+'Rate Design 10yr'!L248","v":0.70989885822901067},{"$f":"+'Rate Design 10yr'!L249","v":0.68163885822901071},{"$f":"+'Rate Design 10yr'!L250","v":0.55600885822901069},{"$f":"+'Rate Design 10yr'!L251","v":0.32369885822901068}]
[null,"Existing TSL","First 10,000","Next 112,500","Next 477,500","Over 600,000",{"$f":"0.65462+0.0197+0.00602","v":0.68034000000000006},{"$f":"0.62157+0.01871+0.00572","v":0.64599999999999991},{"$f":"0.47453+0.01428+0.00437","v":0.49318000000000001},{"$f":"0.20265+0.0061+0.00186","v":0.21060999999999999}]
[null,"Proposed IS","First 2,000","Next 18,000","Over 20,000",null,{"$f":"+'Rate Design 10yr'!L134","v":1.5063618344574889},{"$f":"+'Rate Design 10yr'!L135","v":0.719221834457489},{"$f":"+'Rate Design 10yr'!L136","v":0.66163183445748897}]
[null,"Existing IS","First 2,000","Next 18,000","Over 20,000",null,{"$f":"0.84853+0.03403+0.0104","v":0.89295999999999998},{"$f":"0.10056+0.00403+0.00123","v":0.10582},{"$f":"0.04583+0.00184+0.00056","v":4.8230000000000002E-2}]
[null,"Proposed TBF","First 10,000","Next 112,500","Next 477,500","Over 600,000",{"$f":"+'Rate Design 10yr'!L154","v":0.65297973750299487},{"$f":"+'Rate Design 10yr'!L155","v":0.62471973750299492},{"$f":"+'Rate Design 10yr'!L156","v":0.4990897375029949},{"$f":"+'Rate Design 10yr'!L157","v":0.26677973750299488}]
[null,"Existing TBF","First 10,000","Next 112,500","Next 477,500","Over 600,000",{"$f":"0.51419+0.03455+0.01062","v":0.55935999999999997},{"$f":"0.48822+0.0328+0.01008","v":0.53110000000000002},{"$f":"0.37273+0.02504+0.0077","v":0.40547},{"$f":"0.15918+0.01069+0.00329","v":0.17315999999999998}]
[null,"Proposed NGV","All",null,null,null,{"$f":"+'Rate Design 10yr'!L99","v":10.852842884642719}]
[null,"Existing NGV","All",null,null,null,{"$f":"10.35287+0.48222+0.14739","v":10.982479999999999}]
[null,"Proposed MT","All",null,null,null,{"$f":"ROUND('Rate Design 10yr'!L280,5)","v":1.0907}]
[null,"Existing MT","All",null,null,null,{"$f":"0.90379+0+0","v":0.90378999999999998}]
[]
[]
[]
[null,"Scenario",1,2,3,4]
[null,"Proposed BSF",6.75,18.25,63.5,420.25]
[null,"Existing BSF",6.75,18.25,63.5,420.25]
[]
[]
[]
[null,"Scenario","Annual","Monthly"]
[null,"Existing Admin Primary",2400,{"$f":"C34/12","v":200}]
[null,"Proposed Admin Primary",3000,{"$f":"ROUND(C35/12,2)","v":250}]
[null,"Existing Admin Secondary",{"$f":"+C34/2","v":1200},{"$f":"C36/12","v":100}]
[null,"Proposed Admin Secondary",{"$f":"+C35/2","v":1500},{"$f":"ROUND(C37/12,2)","v":125}]
[]
[null,"Scenario","Annual","Monthly"]
[null,"Existing TS Firm Demand Charge",{"$f":"38.78+1.23275+0.37678","v":40.389530000000001},{"$f":"C40/12","v":3.3657941666666669}]
[null,"Proposed TS Firm Demand Charge",{"$f":"+'Sum-Win & Demand Charge'!D20","v":47.57},{"$f":"C41/12","v":3.9641666666666668}]
[null,"Existing TBF Firm Demand Charge",{"$f":"23.27+1.56343+0.47293","v":25.306360000000002},{"$f":"C42/12","v":2.1088633333333333}]
[null,"Proposed TBF Firm Demand Charge",{"$f":"+ROUND(D43*12,2)","v":28.56},{"$f":"+'Rate Design 10yr'!L172","v":2.38}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed GS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing GS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed GSS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing GSS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed GSM"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing GSM"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed GSL"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing GSL"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed FS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing FS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TSS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TSS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TSM"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TSM"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TSL"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TSL"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed IS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing IS"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed TBF"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing TBF"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed NGV"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing NGV"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Proposed MT"]
["Scenario","Block 1 (dth)","Block 2 (dth)","Block 3 (dth)","Block 4 (dth)","block 1 rate $","block 2 rate $","block 3 rate $","block 4 rate $","block 1 summer rate $","block 2 summer rate $","block 3 summer rate $"]
["Existing MT"]
[]
[]
[]
["Scenario",1,2,3,4]
["Proposed BSF"]
["Scenario",1,2,3,4]
["Existing BSF"]
[]
["Scenario","Annual","Monthly"]
["Existing Admin Primary"]
["Scenario","Annual","Monthly"]
["Existing Admin Secondary"]
["Scenario","Annual","Monthly"]
["Proposed Admin Primary"]
["Scenario","Annual","Monthly"]
["Proposed Admin Secondary"]
[]
[]
["Scenario","Annual","Monthly"]
["Existing TS Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TS Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Existing TSS Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TSS Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Existing TSM Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TSM Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Existing TSL Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TSL Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Existing TBF Firm Demand Charge"]
["Scenario","Annual","Monthly"]
["Proposed TBF Firm Demand Charge"]
[]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTFT1"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTFT1L"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTIS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTMT"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTNGV"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTSP"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTSS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTSM"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,null,null,"UTTSL"]
[]
[]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,1,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,2,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,3,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,11,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,12,null,"UTGS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,1,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,2,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,3,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,11,null,"UTFS"]
["year","month","state","rate_schedule","customer_count","total_dth","block_1_dth","block_2_dth","block_3_dth","block_4_dth","total_demand_dth","total_class_1_meters","total_class_2_meters","total_class_3_meters","total_class_4_meters","total_primary_admins","total_secondary_admins"]
[null,12,null,"UTFS"]

{"sheet":"Proposed Block Out 20yr","index":99,"n_rows":121,"n_cols":17,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
["YEAR","MONTH","STATE","RATE","CUSTOMERS","Dth","Block 1 Dth","Block 2 Dth","Block 3 Dth","Block 4 Dth","Firm Demand","BSF 1","BSF 2","BSF 3","BSF 4","PRIMARY ADMIN","SECONDARY ADMIN"]
[2026,1,"UT","UTGS",1209391,22286132,17208039,5078093,0,0,0,1152914,54801,1606,174,0,0]
[2026,2,"UT","UTGS",1210275,17831812,14185699,3646113,0,0,0,1153756,54841,1608,174,0,0]
[2026,3,"UT","UTGS",1212285,14149954,11530949,2619005,0,0,0,1155672,54932,1610,174,0,0]
[2026,4,"UT","UTGS",1214423,10063712,8416721,1646991,0,0,0,1157711,55029,1613,175,0,0]
[2026,5,"UT","UTGS",1215490,5869272,5037228,832044,0,0,0,1158728,55077,1614,175,0,0]
[2026,6,"UT","UTGS",1217523,3259734,2842025,417709,0,0,0,1160666,55169,1617,175,0,0]
[2026,7,"UT","UTGS",1217961,2763562,2416578,346984,0,0,0,1161083,55189,1618,175,0,0]
[2026,8,"UT","UTGS",1218969,2514370,2201958,312412,0,0,0,1162044,55235,1619,175,0,0]
[2026,9,"UT","UTGS",1221394,2814915,2460848,354067,0,0,0,1164356,55345,1622,176,0,0]
[2026,10,"UT","UTGS",1221430,6280392,5377617,902775,0,0,0,1164390,55346,1622,176,0,0]
[2026,11,"UT","UTGS",1224409,13336693,10934056,2402637,0,0,0,1167230,55481,1626,176,0,0]
[2026,12,"UT","UTGS",1227910,20932055,16345472,4586583,0,0,0,1170568,55640,1631,177,0,0]
[2026,1,"UT","UTFS",435,249682,79732,136000,33950,0,0,6,329,91,14,0,0]
[2026,2,"UT","UTFS",435,221977,73851,118517,29609,0,0,6,329,91,14,0,0]
[2026,3,"UT","UTFS",435,203586,75395,101903,26288,0,0,6,329,91,14,0,0]
[2026,4,"UT","UTFS",435,177326,73374,80844,23107,0,0,6,329,91,14,0,0]
[2026,5,"UT","UTFS",435,164871,69014,74685,21171,0,0,6,329,91,14,0,0]
[2026,6,"UT","UTFS",435,141570,61747,61767,18056,0,0,6,329,91,14,0,0]
[2026,7,"UT","UTFS",435,139418,69106,52309,18003,0,0,6,329,91,14,0,0]
[2026,8,"UT","UTFS",435,131084,63989,48881,18214,0,0,6,329,91,14,0,0]
[2026,9,"UT","UTFS",435,150860,69900,59990,20970,0,0,6,329,91,14,0,0]
[2026,10,"UT","UTFS",435,209973,95887,85460,28626,0,0,6,329,91,14,0,0]
[2026,11,"UT","UTFS",435,210373,84595,96034,29744,0,0,6,329,91,14,0,0]
[2026,12,"UT","UTFS",435,237044,88123,113504,35416,0,0,6,329,91,14,0,0]
[2026,1,"UT","UTNGV",1,14998,14998,0,0,0,0,0,0,0,0,0,0]
[2026,2,"UT","UTNGV",1,12295,12295,0,0,0,0,0,0,0,0,0,0]
[2026,3,"UT","UTNGV",1,10748,10748,0,0,0,0,0,0,0,0,0,0]
[2026,4,"UT","UTNGV",1,11906,11906,0,0,0,0,0,0,0,0,0,0]
[2026,5,"UT","UTNGV",1,11756,11756,0,0,0,0,0,0,0,0,0,0]
[2026,6,"UT","UTNGV",1,10389,10389,0,0,0,0,0,0,0,0,0,0]
[2026,7,"UT","UTNGV",1,12129,12129,0,0,0,0,0,0,0,0,0,0]
[2026,8,"UT","UTNGV",1,13968,13968,0,0,0,0,0,0,0,0,0,0]
[2026,9,"UT","UTNGV",1,12182,12182,0,0,0,0,0,0,0,0,0,0]
[2026,10,"UT","UTNGV",1,11487,11487,0,0,0,0,0,0,0,0,0,0]
[2026,11,"UT","UTNGV",1,11907,11907,0,0,0,0,0,0,0,0,0,0]
[2026,12,"UT","UTNGV",1,12053,12053,0,0,0,0,0,0,0,0,0,0]
[2026,1,"UT","UTIS",15,32734,19615,13119,0,0,0,0,3,9,5,0,0]
[2026,2,"UT","UTIS",15,29634,18867,10767,0,0,0,0,3,9,5,0,0]
[2026,3,"UT","UTIS",15,28577,18190,10387,0,0,0,0,3,9,5,0,0]
[2026,4,"UT","UTIS",15,20662,17740,2922,0,0,0,0,3,9,5,0,0]
[2026,5,"UT","UTIS",15,14873,14172,701,0,0,0,0,3,9,5,0,0]
[2026,6,"UT","UTIS",15,10104,10104,0,0,0,0,0,3,9,5,0,0]
[2026,7,"UT","UTIS",15,7789,7789,0,0,0,0,0,3,9,5,0,0]
[2026,8,"UT","UTIS",15,8138,8138,0,0,0,0,0,3,9,5,0,0]
[2026,9,"UT","UTIS",15,9973,9973,0,0,0,0,0,3,9,5,0,0]
[2026,10,"UT","UTIS",15,12718,11826,892,0,0,0,0,3,9,5,0,0]
[2026,11,"UT","UTIS",15,20143,15787,4356,0,0,0,0,3,9,5,0,0]
[2026,12,"UT","UTIS",15,24365,17467,6898,0,0,0,0,3,9,5,0,0]
[2026,1,"UT","UTFT1C",1,4483894,0,0,0,0,120000,0,0,0,3,1,0]
[2026,2,"UT","UTFT1C",1,4068671,0,0,0,0,120000,0,0,0,3,1,0]
[2026,3,"UT","UTFT1C",1,3843295,0,0,0,0,120000,0,0,0,3,1,0]
[2026,4,"UT","UTFT1C",1,2967197,0,0,0,0,120000,0,0,0,3,1,0]
[2026,5,"UT","UTFT1C",1,3574691,0,0,0,0,120000,0,0,0,3,1,0]
[2026,6,"UT","UTFT1C",1,3723257,0,0,0,0,120000,0,0,0,3,1,0]
[2026,7,"UT","UTFT1C",1,4153120,0,0,0,0,120000,0,0,0,3,1,0]
[2026,8,"UT","UTFT1C",1,4321657,0,0,0,0,120000,0,0,0,3,1,0]
[2026,9,"UT","UTFT1C",1,3823681,0,0,0,0,120000,0,0,0,3,1,0]
[2026,10,"UT","UTFT1C",1,3084746,0,0,0,0,120000,0,0,0,3,1,0]
[2026,11,"UT","UTFT1C",1,3198979,0,0,0,0,120000,0,0,0,3,1,0]
[2026,12,"UT","UTFT1C",1,4324084,0,0,0,0,120000,0,0,0,3,1,0]
[2026,1,"UT","UTFT1",8,804329,69988,324313,410028,0,57732,0,0,1,7,3,5]
[2026,2,"UT","UTFT1",8,732505,66286,306289,359930,0,57732,0,0,1,7,3,5]
[2026,3,"UT","UTFT1",8,746393,64993,310888,370512,0,57732,0,0,1,7,3,5]
[2026,4,"UT","UTFT1",8,665297,69916,289347,306034,0,57732,0,0,1,7,3,5]
[2026,5,"UT","UTFT1",8,718181,62693,280579,374909,0,57732,0,0,1,7,3,5]
[2026,6,"UT","UTFT1",8,1925405,66626,272099,709240,877440,107032,0,0,1,7,3,5]
[2026,7,"UT","UTFT1",8,2156629,67663,270227,892051,926688,107032,0,0,1,7,3,5]
[2026,8,"UT","UTFT1",8,2199062,70054,276263,926057,926688,107032,0,0,1,7,3,5]
[2026,9,"UT","UTFT1",8,2065929,69921,273639,844929,877440,107032,0,0,1,7,3,5]
[2026,10,"UT","UTFT1",8,2204773,69474,281975,926636,926688,107032,0,0,1,7,3,5]
[2026,11,"UT","UTFT1",8,2074420,70421,298367,828192,877440,107032,0,0,1,7,3,5]
[2026,12,"UT","UTFT1",8,2129979,68734,310136,824421,926688,107032,0,0,1,7,3,5]
[2026,1,"UT","UTMT",1,8769,8769,0,0,0,0,0,0,1,0,1,0]
[2026,2,"UT","UTMT",1,6953,6953,0,0,0,0,0,0,1,0,1,0]
[2026,3,"UT","UTMT",1,5792,5792,0,0,0,0,0,0,1,0,1,0]
[2026,4,"UT","UTMT",1,3324,3324,0,0,0,0,0,0,1,0,1,0]
[2026,5,"UT","UTMT",1,1916,1916,0,0,0,0,0,0,1,0,1,0]
[2026,6,"UT","UTMT",1,1194,1194,0,0,0,0,0,0,1,0,1,0]
[2026,7,"UT","UTMT",1,1115,1115,0,0,0,0,0,0,1,0,1,0]
[2026,8,"UT","UTMT",1,1275,1275,0,0,0,0,0,0,1,0,1,0]
[2026,9,"UT","UTMT",1,1441,1441,0,0,0,0,0,0,1,0,1,0]
[2026,10,"UT","UTMT",1,2210,2210,0,0,0,0,0,0,1,0,1,0]
[2026,11,"UT","UTMT",1,6288,6288,0,0,0,0,0,0,1,0,1,0]
[2026,12,"UT","UTMT",1,7297,7297,0,0,0,0,0,0,1,0,1,0]
[2026,1,"UT","UTTSS",975,1241112,190403,896103,154606,0,75461,1,335,503,150,859,116]
[2026,2,"UT","UTTSS",975,1106385,189617,799058,117711,0,75461,1,335,503,150,859,116]
[2026,3,"UT","UTTSS",975,1045441,189244,743021,113177,0,75461,1,335,503,150,859,116]
[2026,4,"UT","UTTSS",975,716209,186511,482712,46986,0,75461,1,335,503,150,859,116]
[2026,5,"UT","UTTSS",975,483308,163279,289236,30794,0,75461,1,335,503,150,859,116]
[2026,6,"UT","UTTSS",975,343731,121479,188422,33830,0,75461,1,335,503,150,859,116]
[2026,7,"UT","UTTSS",975,298819,103444,154260,41115,0,75461,1,335,503,150,859,116]
[2026,8,"UT","UTTSS",975,299876,104635,165928,29314,0,75461,1,335,503,150,859,116]
[2026,9,"UT","UTTSS",975,321900,122096,182145,17658,0,75461,1,335,503,150,859,116]
[2026,10,"UT","UTTSS",975,540483,170176,330955,39352,0,75461,1,335,503,150,859,116]
[2026,11,"UT","UTTSS",975,933672,188771,658487,86414,0,75461,1,335,503,150,859,116]
[2026,12,"UT","UTTSS",975,1116089,190445,805136,120508,0,75461,1,335,503,150,859,116]
[2026,1,"UT","UTTSM",237,1623411,438024,1185387,0,0,68514,0,11,57,202,203,34]
[2026,2,"UT","UTTSM",237,1487650,436076,1051574,0,0,68514,0,11,57,202,203,34]
[2026,3,"UT","UTTSM",237,1506028,438881,1067147,0,0,68514,0,11,57,202,203,34]
[2026,4,"UT","UTTSM",237,1271625,457153,814472,0,0,68514,0,11,57,202,203,34]
[2026,5,"UT","UTTSM",237,1135325,435673,699652,0,0,68514,0,11,57,202,203,34]
[2026,6,"UT","UTTSM",237,1063906,409810,654096,0,0,68514,0,11,57,202,203,34]
[2026,7,"UT","UTTSM",237,1169036,396022,773014,0,0,68514,0,11,57,202,203,34]
[2026,8,"UT","UTTSM",237,1199248,401783,797465,0,0,68514,0,11,57,202,203,34]
[2026,9,"UT","UTTSM",237,1135891,417250,718641,0,0,68514,0,11,57,202,203,34]
[2026,10,"UT","UTTSM",237,1301428,458731,842697,0,0,68514,0,11,57,202,203,34]
[2026,11,"UT","UTTSM",237,1521458,461774,1059684,0,0,68514,0,11,57,202,203,34]
[2026,12,"UT","UTTSM",237,1537351,449785,1087566,0,0,68514,0,11,57,202,203,34]
[2026,1,"UT","UTTSL",36,2550719,340068,1684184,526467,0,74261,0,1,3,36,29,7]
[2026,2,"UT","UTTSL",36,2196771,329336,1543795,323640,0,74261,0,1,3,36,29,7]
[2026,3,"UT","UTTSL",36,2230049,332602,1605392,292055,0,74261,0,1,3,36,29,7]
[2026,4,"UT","UTTSL",36,2240824,339066,1563206,338552,0,74261,0,1,3,36,29,7]
[2026,5,"UT","UTTSL",36,2281927,337034,1593073,351820,0,74261,0,1,3,36,29,7]
[2026,6,"UT","UTTSL",36,2303339,358843,1572311,372185,0,74261,0,1,3,36,29,7]
[2026,7,"UT","UTTSL",36,2434691,360000,1570072,504619,0,74261,0,1,3,36,29,7]
[2026,8,"UT","UTTSL",36,2288960,360000,1508473,420487,0,74261,0,1,3,36,29,7]
[2026,9,"UT","UTTSL",36,2137117,360000,1515765,261352,0,74261,0,1,3,36,29,7]
[2026,10,"UT","UTTSL",36,2243906,350000,1542576,351330,0,74261,0,1,3,36,29,7]
[2026,11,"UT","UTTSL",36,2270309,333631,1560937,375741,0,74261,0,1,3,36,29,7]
[2026,12,"UT","UTTSL",36,2500102,334070,1692472,473560,0,74261,0,1,3,36,29,7]

{"sheet":"Typical GS 70 Dths","index":100,"n_rows":61,"n_cols":10,"rows_kept":61,"cut":false,"hidden":false,"merged":[[36,6,36,9],[5,2,5,7],[6,2,6,7],[35,6,35,9],[35,2,35,5],[7,2,7,7]]}
[null,null,null,null,null,null,null,null,"Enbridge Gas Utah"]
[null,null,null,null,null,null,null,null,"Docket 25-057-06"]
[null,null,null,null,null,null,null,null,"EGU Exhibit 4.13"]
[]
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"70 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[]
[]
[null,null,"(A)","(B)","(C)   ","(D)","(E)","(F)"]
[null,null,null,null,null,"Billed at Current","Billed at"]
[null,null,"Rate",null,"Usage","Rate Effective","Proposed"]
[null,null,"Schedule","Month","In Dth",{"$f":"+E37","v":"2025-02-01"},"Rate","Change"]
[]
[null,1,"GS","Jan",13,{"$f":"ROUND((E17*$E$59)+$C$61,2)","v":115.02},{"$f":"ROUND((E17*$I$59)+$G$61,2)","v":128.43},{"$f":"G17-F17","v":13.410000000000011}]
[null,{"$f":"B17+1","v":2},null,"Feb",10.9,{"$f":"ROUND((E18*$E$59)+$C$61,2)","v":97.53},{"$f":"ROUND((E18*$I$59)+$G$61,2)","v":108.78},{"$f":"G18-F18","v":11.25}]
[null,3,null,"Mar",8.8000000000000007,{"$f":"ROUND((E19*$E$59)+$C$61,2)","v":80.040000000000006},{"$f":"ROUND((E19*$I$59)+$G$61,2)","v":89.12},9.0799999999999983]
[null,4,null,"Apr",7.3,{"$f":"ROUND((E20*$C$59)+$C$61,2)","v":60.16},{"$f":"ROUND((E20*$G$59)+$G$61,2)","v":65.92},5.7600000000000051]
[null,5,null,"May",3.8,34.549999999999997,{"$f":"ROUND((E21*$G$59)+$G$61,2)","v":37.549999999999997},3]
[null,6,null,"Jun",2.7,26.51,28.64,2.129999999999999]
[null,7,null,"Jul",1.8,19.920000000000002,21.34,1.4199999999999982]
[null,8,null,"Aug",1.6,18.46,19.72,1.259999999999998]
[null,9,null,"Sep",1.8,19.920000000000002,21.34,1.4199999999999982]
[null,10,null,"Oct",2.7,26.51,28.64,2.129999999999999]
[null,11,null,"Nov",5.5,{"$f":"ROUND((E27*$E$59)+$C$61,2)","v":52.56},{"$f":"ROUND((E27*$I$59)+$G$61,2)","v":58.23},5.6699999999999946]
[null,12,null,"Dec",10.1,{"$f":"ROUND((E28*$E$59)+$C$61,2)","v":90.87},101.29,10.420000000000002]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B28+1","v":13},null,"Total",{"$f":"SUM(E17:E28)","v":70},{"$f":"SUM(F17:F28)","v":642.05000000000007},{"$f":"SUM(G17:G28)","v":709},{"$f":"SUM(H17:H28)","v":66.949999999999989}]
[]
[null,14," ",null,null,null,"Percent Change:",{"$f":"ROUND(H31/F31,4)*100","v":10.43},"%"]
[]
[]
[null,null,"Current Tariff",null,null,null,"Proposed Tariff"]
[null,null,null,"effective","2025-02-01"]
[null,null,"Summer","Summer","Winter","Winter","Summer","Summer","Winter","Winter"]
[null,null,"1st Block","2nd Block","1st Block",{"$f":"+D39","v":"2nd Block"},"1st Block","2nd Block","1st Block","2nd Block"]
[null,null,45,"over 45",45,"over 45",45,"over 45",45,"over 45"]
["Base DNG",null,2.65544,1.3872500000000001,3.2540100000000001,1.9858199999999999,{"$f":"ROUND('Rate Design 10yr'!L6,5)","v":3.58514},{"$f":"ROUND('Rate Design 10yr'!L7,5)","v":2.24979},{"$f":"ROUND('Rate Design 10yr'!L3,5)","v":4.4584900000000003},{"$f":"ROUND('Rate Design 10yr'!L4,5)","v":3.1231399999999998}]
["CET Amortization",null,-0.17842,-9.3210000000000001E-2,-0.21862999999999999,-0.13342999999999999,{"$f":"+C42","v":-0.17842},{"$f":"+D42","v":-9.3210000000000001E-2},-0.21862999999999999,-0.13342999999999999]
["DSM Amortization",null,0.24543000000000001,0.24543000000000001,0.24543000000000001,0.24543000000000001,{"$f":"+C43","v":0.24543000000000001},{"$f":"+G43","v":0.24543000000000001},{"$f":"+E43","v":0.24543000000000001},{"$f":"+I43","v":0.24543000000000001}]
["Energy Assistance",null,1.124E-2,1.124E-2,1.124E-2,1.124E-2,{"$f":"+C44","v":1.124E-2},{"$f":"+G44","v":1.124E-2},{"$f":"+E44","v":1.124E-2},{"$f":"+I44","v":1.124E-2}]
["Infrastructure Rate Adjustment",null,0.10775,5.629E-2,0.13203999999999999,8.0579999999999999E-2,0,0,0,0]
["Rural Expansion Rate Adjustment",null,3.2870000000000003E-2,1.7170000000000001E-2,4.0280000000000003E-2,2.4580000000000001E-2,0,0,0,0]
["Tax Reform Surcredit 3",null,0,0,0,0,0,0,0,0]
["STEP Surcharge",null,-3.9300000000000003E-3,-2.0500000000000002E-3,-4.8199999999999996E-3,-2.9399999999999999E-3,{"$f":"C48","v":-3.9300000000000003E-3},{"$f":"D48","v":-2.0500000000000002E-3},-4.8199999999999996E-3,-2.9399999999999999E-3]
["Distribution Non-Gas Rate",null,{"$f":"SUM(C41:C48)","v":2.8703799999999995},{"$f":"SUM(D41:D48)","v":1.6221199999999998},{"$f":"SUM(E41:E48)","v":3.4595499999999997},{"$f":"SUM(F41:F48)","v":2.2112799999999995},{"$f":"SUM(G41:G48)","v":3.6594599999999997},{"$f":"SUM(H41:H48)","v":2.4111999999999996},{"$f":"SUM(I41:I48)","v":4.4917100000000003},{"$f":"SUM(J41:J48)","v":3.2434399999999992}]
[]
["Base SNG",null,0.39196999999999999,0.39196999999999999,0.89381999999999995,0.89381999999999995,{"$f":"+C51","v":0.39196999999999999},{"$f":"+G51","v":0.39196999999999999},{"$f":"+E51","v":0.89381999999999995},{"$f":"+I51","v":0.89381999999999995}]
["SNG Amortization",null,-6.3979999999999995E-2,-6.3979999999999995E-2,-0.14369999999999999,-0.14369999999999999,-6.3979999999999995E-2,-6.3979999999999995E-2,-0.14369999999999999,-0.14369999999999999]
["Supplier Non-Gas Rate",null,{"$f":"SUM(C51:C52)","v":0.32799},{"$f":"SUM(D51:D52)","v":0.32799},0.7501199999999999,{"$f":"SUM(F51:F52)","v":0.7501199999999999},0.32799,{"$f":"SUM(H51:H52)","v":0.32799},{"$f":"SUM(I51:I52)","v":0.7501199999999999},{"$f":"SUM(J51:J52)","v":0.7501199999999999}]
[]
["Base Gas Cost",null,4.6094499999999998,4.6094499999999998,4.6094499999999998,4.6094499999999998,{"$f":"+C55","v":4.6094499999999998},{"$f":"+G55","v":4.6094499999999998},{"$f":"+E55","v":4.6094499999999998},{"$f":"+I55","v":4.6094499999999998}]
["191 Amortization",null,-0.4909,-0.4909,-0.4909,-0.4909,-0.4909,-0.4909,-0.4909,-0.4909]
["Commodity Rate",null,{"$f":"SUM(C55:C56)","v":4.1185499999999999},{"$f":"SUM(D55:D56)","v":4.1185499999999999},4.1185499999999999,{"$f":"SUM(F55:F56)","v":4.1185499999999999},4.1185499999999999,{"$f":"SUM(H55:H56)","v":4.1185499999999999},{"$f":"SUM(I55:I56)","v":4.1185499999999999},{"$f":"SUM(J55:J56)","v":4.1185499999999999}]
[]
["Total Rate",null,{"$f":"SUM(C49,C53,C57)","v":7.3169199999999996},{"$f":"SUM(D49,D53,D57)","v":6.0686599999999995},{"$f":"SUM(E49,E53,E57)","v":8.3282199999999982},{"$f":"SUM(F49,F53,F57)","v":7.0799499999999993},{"$f":"SUM(G49,G53,G57)","v":8.1059999999999999},{"$f":"SUM(H49,H53,H57)","v":6.8577399999999997},{"$f":"SUM(I49,I53,I57)","v":9.3603799999999993},{"$f":"SUM(J49,J53,J57)","v":8.1121099999999995}]
[]
["Basic Service Fee",null,{"$f":"+rates_curr_prop!$C$29","v":6.75},null,null,null,{"$f":"+rates_curr_prop!$C$28","v":6.75}]

{"sheet":"Typical GS Small","index":101,"n_rows":49,"n_cols":23,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[null,"GS Small (BSF1)"]
[]
[null,"25th Percentile Customer",null,null,null,null,null,"50th Percentile Customer",null,null,null,null,null,"75th Percentile Customer",null,null,null,null,null,"99th Percentile Customer"]
["Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change"]
["Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B5,45)*'Rate Design 10yr'!$F$27)+IF(B5>45,(B5-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B5*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"D5-C5","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H5,45)*'Rate Design 10yr'!$F$27)+IF(H5>45,(H5-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H5*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"J5-I5","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N5,45)*'Rate Design 10yr'!$F$27)+IF(N5>45,(N5-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N5*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"P5-O5","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T5,45)*'Rate Design 10yr'!$F$27)+IF(T5>45,(T5-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T5*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"V5-U5","v":{"$error":"#DIV/0!"}}]
["Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B6,45)*'Rate Design 10yr'!$F$27)+IF(B6>45,(B6-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B6*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"D6-C6","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H6,45)*'Rate Design 10yr'!$F$27)+IF(H6>45,(H6-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H6*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"J6-I6","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N6,45)*'Rate Design 10yr'!$F$27)+IF(N6>45,(N6-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N6*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"P6-O6","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T6,45)*'Rate Design 10yr'!$F$27)+IF(T6>45,(T6-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T6*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"V6-U6","v":{"$error":"#DIV/0!"}}]
["Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B7,45)*'Rate Design 10yr'!$F$27)+IF(B7>45,(B7-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B7*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H7,45)*'Rate Design 10yr'!$F$27)+IF(H7>45,(H7-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H7*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N7,45)*'Rate Design 10yr'!$F$27)+IF(N7>45,(N7-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N7*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T7,45)*'Rate Design 10yr'!$F$27)+IF(T7>45,(T7-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T7*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B8,45)*'Rate Design 10yr'!$F$30)+IF(B8>45,(B8-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B8*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H8,45)*'Rate Design 10yr'!$F$30)+IF(H8>45,(H8-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H8*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N8,45)*'Rate Design 10yr'!$F$30)+IF(N8>45,(N8-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N8*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T8,45)*'Rate Design 10yr'!$F$30)+IF(T8>45,(T8-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T8*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B9,45)*'Rate Design 10yr'!$F$30)+IF(B9>45,(B9-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B9*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H9,45)*'Rate Design 10yr'!$F$30)+IF(H9>45,(H9-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H9*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N9,45)*'Rate Design 10yr'!$F$30)+IF(N9>45,(N9-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N9*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T9,45)*'Rate Design 10yr'!$F$30)+IF(T9>45,(T9-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T9*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B10,45)*'Rate Design 10yr'!$F$30)+IF(B10>45,(B10-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B10*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H10,45)*'Rate Design 10yr'!$F$30)+IF(H10>45,(H10-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H10*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N10,45)*'Rate Design 10yr'!$F$30)+IF(N10>45,(N10-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N10*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T10,45)*'Rate Design 10yr'!$F$30)+IF(T10>45,(T10-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T10*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B11,45)*'Rate Design 10yr'!$F$30)+IF(B11>45,(B11-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B11*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H11,45)*'Rate Design 10yr'!$F$30)+IF(H11>45,(H11-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H11*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N11,45)*'Rate Design 10yr'!$F$30)+IF(N11>45,(N11-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N11*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T11,45)*'Rate Design 10yr'!$F$30)+IF(T11>45,(T11-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T11*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B12,45)*'Rate Design 10yr'!$F$30)+IF(B12>45,(B12-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B12*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H12,45)*'Rate Design 10yr'!$F$30)+IF(H12>45,(H12-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H12*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N12,45)*'Rate Design 10yr'!$F$30)+IF(N12>45,(N12-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N12*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T12,45)*'Rate Design 10yr'!$F$30)+IF(T12>45,(T12-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T12*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B13,45)*'Rate Design 10yr'!$F$30)+IF(B13>45,(B13-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B13*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H13,45)*'Rate Design 10yr'!$F$30)+IF(H13>45,(H13-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H13*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N13,45)*'Rate Design 10yr'!$F$30)+IF(N13>45,(N13-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N13*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T13,45)*'Rate Design 10yr'!$F$30)+IF(T13>45,(T13-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T13*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B14,45)*'Rate Design 10yr'!$F$30)+IF(B14>45,(B14-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B14*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H14,45)*'Rate Design 10yr'!$F$30)+IF(H14>45,(H14-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H14*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N14,45)*'Rate Design 10yr'!$F$30)+IF(N14>45,(N14-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N14*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T14,45)*'Rate Design 10yr'!$F$30)+IF(T14>45,(T14-45)*'Rate Design 10yr'!$F$31,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T14*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B15,45)*'Rate Design 10yr'!$F$27)+IF(B15>45,MIN(B15-45,1800)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B15*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H15,45)*'Rate Design 10yr'!$F$27)+IF(H15>45,(H15-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H15*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N15,45)*'Rate Design 10yr'!$F$27)+IF(N15>45,(N15-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N15*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T15,45)*'Rate Design 10yr'!$F$27)+IF(T15>45,(T15-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T15*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B16,45)*'Rate Design 10yr'!$F$27)+IF(B16>45,MIN(B16-45,1800)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B16*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H16,45)*'Rate Design 10yr'!$F$27)+IF(H16>45,(H16-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H16*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N16,45)*'Rate Design 10yr'!$F$27)+IF(N16>45,(N16-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N16*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T16,45)*'Rate Design 10yr'!$F$27)+IF(T16>45,(T16-45)*'Rate Design 10yr'!$F$28,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T16*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(C5:C16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(I5:I16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(K5:K16)","v":{"$error":"#DIV/0!"}},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(O5:O16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(Q5:Q16)","v":{"$error":"#DIV/0!"}},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(U5:U16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(W5:W16)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"(D17-C17)/C17","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(J17-I17)/I17","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(P17-O17)/O17","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(V17-U17)/U17","v":{"$error":"#DIV/0!"}}]
[]
["Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change"]
["Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B21,45)*#REF!)+IF(B21>45,(B21-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B21*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"D21-C21","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H21,45)*#REF!)+IF(H21>45,(H21-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H21*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"J21-I21","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N21,45)*#REF!)+IF(N21>45,(N21-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N21*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"P21-O21","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T21,45)*#REF!)+IF(T21>45,(T21-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T21*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"V21-U21","v":{"$error":"#DIV/0!"}}]
["Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B22,45)*#REF!)+IF(B22>45,(B22-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B22*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"D22-C22","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H22,45)*#REF!)+IF(H22>45,(H22-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H22*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"J22-I22","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N22,45)*#REF!)+IF(N22>45,(N22-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N22*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"P22-O22","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T22,45)*#REF!)+IF(T22>45,(T22-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T22*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"V22-U22","v":{"$error":"#DIV/0!"}}]
["Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B23,45)*#REF!)+IF(B23>45,(B23-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B23*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H23,45)*#REF!)+IF(H23>45,(H23-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H23*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N23,45)*#REF!)+IF(N23>45,(N23-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N23*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T23,45)*#REF!)+IF(T23>45,(T23-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T23*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B24,45)*#REF!)+IF(B24>45,(B24-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B24*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H24,45)*#REF!)+IF(H24>45,(H24-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H24*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N24,45)*#REF!)+IF(N24>45,(N24-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N24*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T24,45)*#REF!)+IF(T24>45,(T24-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T24*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B25,45)*#REF!)+IF(B25>45,(B25-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B25*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H25,45)*#REF!)+IF(H25>45,(H25-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H25*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N25,45)*#REF!)+IF(N25>45,(N25-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N25*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T25,45)*#REF!)+IF(T25>45,(T25-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T25*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B26,45)*#REF!)+IF(B26>45,(B26-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B26*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H26,45)*#REF!)+IF(H26>45,(H26-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H26*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N26,45)*#REF!)+IF(N26>45,(N26-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N26*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T26,45)*#REF!)+IF(T26>45,(T26-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T26*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B27,45)*#REF!)+IF(B27>45,(B27-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B27*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H27,45)*#REF!)+IF(H27>45,(H27-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H27*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N27,45)*#REF!)+IF(N27>45,(N27-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N27*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T27,45)*#REF!)+IF(T27>45,(T27-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T27*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B28,45)*#REF!)+IF(B28>45,(B28-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B28*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H28,45)*#REF!)+IF(H28>45,(H28-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H28*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N28,45)*#REF!)+IF(N28>45,(N28-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N28*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T28,45)*#REF!)+IF(T28>45,(T28-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T28*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B29,45)*#REF!)+IF(B29>45,(B29-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B29*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H29,45)*#REF!)+IF(H29>45,(H29-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H29*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N29,45)*#REF!)+IF(N29>45,(N29-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N29*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T29,45)*#REF!)+IF(T29>45,(T29-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T29*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B30,45)*#REF!)+IF(B30>45,(B30-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B30*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H30,45)*#REF!)+IF(H30>45,(H30-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H30*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N30,45)*#REF!)+IF(N30>45,(N30-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N30*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T30,45)*#REF!)+IF(T30>45,(T30-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T30*'Rate Design 10yr'!$L$30)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B31,45)*#REF!)+IF(B31>45,(B31-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B31*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H31,45)*#REF!)+IF(H31>45,(H31-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H31*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N31,45)*#REF!)+IF(N31>45,(N31-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N31*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T31,45)*#REF!)+IF(T31>45,(T31-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T31*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B32,45)*#REF!)+IF(B32>45,(B32-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(B32*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H32,45)*#REF!)+IF(H32>45,(H32-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(H32*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N32,45)*#REF!)+IF(N32>45,(N32-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(N32*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T33),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T32,45)*#REF!)+IF(T32>45,(T32-45)*#REF!,0)+6.75","v":{"$error":"#DIV/0!"}},{"$f":"(T32*'Rate Design 10yr'!$L$27)+6.75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(C21:C32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(I21:I32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(O21:O32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(Q21:Q32)","v":{"$error":"#DIV/0!"}},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(U21:U32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(W21:W32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"(D33-C33)/C33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(J33-I33)/I33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(P33-O33)/O33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(V33-U33)/U33","v":{"$error":"#DIV/0!"}}]
["Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSS Rate","Change"]
["Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B36,45)*#REF!)+IF(B36>45,(B36-45)*#REF!,0)+6.75+(B36*#REF!)+(B36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B36*'Rate Design 10yr'!$L$27)+6.75+(B36*#REF!)+(B36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"D36-C36","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H36,45)*#REF!)+IF(H36>45,(H36-45)*#REF!,0)+6.75+(H36*#REF!)+(H36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H36*'Rate Design 10yr'!$L$27)+6.75+(H36*#REF!)+(H36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"J36-I36","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N36,45)*#REF!)+IF(N36>45,(N36-45)*#REF!,0)+6.75+(N36*#REF!)+(N36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N36*'Rate Design 10yr'!$L$27)+6.75+(N36*#REF!)+(N36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"P36-O36","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$14/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T36,45)*#REF!)+IF(T36>45,(T36-45)*#REF!,0)+6.75+(T36*#REF!)+(T36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T36*'Rate Design 10yr'!$L$27)+6.75+(T36*#REF!)+(T36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"V36-U36","v":{"$error":"#DIV/0!"}}]
["Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B37,45)*#REF!)+IF(B37>45,(B37-45)*#REF!,0)+6.75+(B37*#REF!)+(B37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B37*'Rate Design 10yr'!$L$27)+6.75+(B37*#REF!)+(B37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"D37-C37","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H37,45)*#REF!)+IF(H37>45,(H37-45)*#REF!,0)+6.75+(H37*#REF!)+(H37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H37*'Rate Design 10yr'!$L$27)+6.75+(H37*#REF!)+(H37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"J37-I37","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N37,45)*#REF!)+IF(N37>45,(N37-45)*#REF!,0)+6.75+(N37*#REF!)+(N37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N37*'Rate Design 10yr'!$L$27)+6.75+(N37*#REF!)+(N37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"P37-O37","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$15/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T37,45)*#REF!)+IF(T37>45,(T37-45)*#REF!,0)+6.75+(T37*#REF!)+(T37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T37*'Rate Design 10yr'!$L$27)+6.75+(T37*#REF!)+(T37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"V37-U37","v":{"$error":"#DIV/0!"}}]
["Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B38,45)*#REF!)+IF(B38>45,(B38-45)*#REF!,0)+6.75+(B38*#REF!)+(B38*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B38*'Rate Design 10yr'!$L$27)+6.75+(B38*#REF!)+(B38*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H38,45)*#REF!)+IF(H38>45,(H38-45)*#REF!,0)+6.75+(H38*#REF!)+(H38*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H38*'Rate Design 10yr'!$L$27)+6.75+(H38*#REF!)+(H38*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N38,45)*#REF!)+IF(N38>45,(N38-45)*#REF!,0)+6.75+(N38*#REF!)+(N38*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N38*'Rate Design 10yr'!$L$27)+6.75+(N38*#REF!)+(N38*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$16/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T38,45)*#REF!)+IF(T38>45,(T38-45)*#REF!,0)+6.75+(T38*#REF!)+(T38*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T38*'Rate Design 10yr'!$L$27)+6.75+(T38*#REF!)+(T38*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B39,45)*#REF!)+IF(B39>45,(B39-45)*#REF!,0)+6.75+(B39*#REF!)+(B39*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B39*'Rate Design 10yr'!$L$30)+6.75+(B39*#REF!)+(B39*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H39,45)*#REF!)+IF(H39>45,(H39-45)*#REF!,0)+6.75+(H39*#REF!)+(H39*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H39*'Rate Design 10yr'!$L$30)+6.75+(H39*#REF!)+(H39*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N39,45)*#REF!)+IF(N39>45,(N39-45)*#REF!,0)+6.75+(N39*#REF!)+(N39*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N39*'Rate Design 10yr'!$L$30)+6.75+(N39*#REF!)+(N39*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$17/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T39,45)*#REF!)+IF(T39>45,(T39-45)*#REF!,0)+6.75+(T39*#REF!)+(T39*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T39*'Rate Design 10yr'!$L$30)+6.75+(T39*#REF!)+(T39*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B40,45)*#REF!)+IF(B40>45,(B40-45)*#REF!,0)+6.75+(B40*#REF!)+(B40*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B40*'Rate Design 10yr'!$L$30)+6.75+(B40*#REF!)+(B40*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H40,45)*#REF!)+IF(H40>45,(H40-45)*#REF!,0)+6.75+(H40*#REF!)+(H40*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H40*'Rate Design 10yr'!$L$30)+6.75+(H40*#REF!)+(H40*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N40,45)*#REF!)+IF(N40>45,(N40-45)*#REF!,0)+6.75+(N40*#REF!)+(N40*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N40*'Rate Design 10yr'!$L$30)+6.75+(N40*#REF!)+(N40*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$18/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T40,45)*#REF!)+IF(T40>45,(T40-45)*#REF!,0)+6.75+(T40*#REF!)+(T40*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T40*'Rate Design 10yr'!$L$30)+6.75+(T40*#REF!)+(T40*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B41,45)*#REF!)+IF(B41>45,(B41-45)*#REF!,0)+6.75+(B41*#REF!)+(B41*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B41*'Rate Design 10yr'!$L$30)+6.75+(B41*#REF!)+(B41*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H41,45)*#REF!)+IF(H41>45,(H41-45)*#REF!,0)+6.75+(H41*#REF!)+(H41*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H41*'Rate Design 10yr'!$L$30)+6.75+(H41*#REF!)+(H41*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N41,45)*#REF!)+IF(N41>45,(N41-45)*#REF!,0)+6.75+(N41*#REF!)+(N41*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N41*'Rate Design 10yr'!$L$30)+6.75+(N41*#REF!)+(N41*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$19/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T41,45)*#REF!)+IF(T41>45,(T41-45)*#REF!,0)+6.75+(T41*#REF!)+(T41*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T41*'Rate Design 10yr'!$L$30)+6.75+(T41*#REF!)+(T41*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B42,45)*#REF!)+IF(B42>45,(B42-45)*#REF!,0)+6.75+(B42*#REF!)+(B42*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B42*'Rate Design 10yr'!$L$30)+6.75+(B42*#REF!)+(B42*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H42,45)*#REF!)+IF(H42>45,(H42-45)*#REF!,0)+6.75+(H42*#REF!)+(H42*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H42*'Rate Design 10yr'!$L$30)+6.75+(H42*#REF!)+(H42*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N42,45)*#REF!)+IF(N42>45,(N42-45)*#REF!,0)+6.75+(N42*#REF!)+(N42*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N42*'Rate Design 10yr'!$L$30)+6.75+(N42*#REF!)+(N42*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$20/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T42,45)*#REF!)+IF(T42>45,(T42-45)*#REF!,0)+6.75+(T42*#REF!)+(T42*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T42*'Rate Design 10yr'!$L$30)+6.75+(T42*#REF!)+(T42*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B43,45)*#REF!)+IF(B43>45,(B43-45)*#REF!,0)+6.75+(B43*#REF!)+(B43*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B43*'Rate Design 10yr'!$L$30)+6.75+(B43*#REF!)+(B43*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H43,45)*#REF!)+IF(H43>45,(H43-45)*#REF!,0)+6.75+(H43*#REF!)+(H43*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H43*'Rate Design 10yr'!$L$30)+6.75+(H43*#REF!)+(H43*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N43,45)*#REF!)+IF(N43>45,(N43-45)*#REF!,0)+6.75+(N43*#REF!)+(N43*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N43*'Rate Design 10yr'!$L$30)+6.75+(N43*#REF!)+(N43*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$21/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T43,45)*#REF!)+IF(T43>45,(T43-45)*#REF!,0)+6.75+(T43*#REF!)+(T43*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T43*'Rate Design 10yr'!$L$30)+6.75+(T43*#REF!)+(T43*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B44,45)*#REF!)+IF(B44>45,(B44-45)*#REF!,0)+6.75+(B44*#REF!)+(B44*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B44*'Rate Design 10yr'!$L$30)+6.75+(B44*#REF!)+(B44*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H44,45)*#REF!)+IF(H44>45,(H44-45)*#REF!,0)+6.75+(H44*#REF!)+(H44*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H44*'Rate Design 10yr'!$L$30)+6.75+(H44*#REF!)+(H44*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N44,45)*#REF!)+IF(N44>45,(N44-45)*#REF!,0)+6.75+(N44*#REF!)+(N44*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N44*'Rate Design 10yr'!$L$30)+6.75+(N44*#REF!)+(N44*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$22/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T44,45)*#REF!)+IF(T44>45,(T44-45)*#REF!,0)+6.75+(T44*#REF!)+(T44*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T44*'Rate Design 10yr'!$L$30)+6.75+(T44*#REF!)+(T44*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B45,45)*#REF!)+IF(B45>45,(B45-45)*#REF!,0)+6.75+(B45*#REF!)+(B45*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B45*'Rate Design 10yr'!$L$30)+6.75+(B45*#REF!)+(B45*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H45,45)*#REF!)+IF(H45>45,(H45-45)*#REF!,0)+6.75+(H45*#REF!)+(H45*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H45*'Rate Design 10yr'!$L$30)+6.75+(H45*#REF!)+(H45*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N45,45)*#REF!)+IF(N45>45,(N45-45)*#REF!,0)+6.75+(N45*#REF!)+(N45*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N45*'Rate Design 10yr'!$L$30)+6.75+(N45*#REF!)+(N45*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$23/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T45,45)*#REF!)+IF(T45>45,(T45-45)*#REF!,0)+6.75+(T45*#REF!)+(T45*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T45*'Rate Design 10yr'!$L$30)+6.75+(T45*#REF!)+(T45*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B46,45)*#REF!)+IF(B46>45,(B46-45)*#REF!,0)+6.75+(B46*#REF!)+(B46*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B46*'Rate Design 10yr'!$L$27)+6.75+(B46*#REF!)+(B46*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H46,45)*#REF!)+IF(H46>45,(H46-45)*#REF!,0)+6.75+(H46*#REF!)+(H46*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H46*'Rate Design 10yr'!$L$27)+6.75+(H46*#REF!)+(H46*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N46,45)*#REF!)+IF(N46>45,(N46-45)*#REF!,0)+6.75+(N46*#REF!)+(N46*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N46*'Rate Design 10yr'!$L$27)+6.75+(N46*#REF!)+(N46*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$24/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T46,45)*#REF!)+IF(T46>45,(T46-45)*#REF!,0)+6.75+(T46*#REF!)+(T46*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T46*'Rate Design 10yr'!$L$27)+6.75+(T46*#REF!)+(T46*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*B48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B47,45)*#REF!)+IF(B47>45,(B47-45)*#REF!,0)+6.75+(B47*#REF!)+(B47*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B47*'Rate Design 10yr'!$L$27)+6.75+(B47*#REF!)+(B47*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*H48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H47,45)*#REF!)+IF(H47>45,(H47-45)*#REF!,0)+6.75+(H47*#REF!)+(H47*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H47*'Rate Design 10yr'!$L$27)+6.75+(H47*#REF!)+(H47*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*N48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N47,45)*#REF!)+IF(N47>45,(N47-45)*#REF!,0)+6.75+(N47*#REF!)+(N47*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N47*'Rate Design 10yr'!$L$27)+6.75+(N47*#REF!)+(N47*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F$25/SUM('Proposed Block Out 10yr'!$F$14:$F$25))*T48),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T47,45)*#REF!)+IF(T47>45,(T47-45)*#REF!,0)+6.75+(T47*#REF!)+(T47*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T47*'Rate Design 10yr'!$L$27)+6.75+(T47*#REF!)+(T47*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(C36:C47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(I36:I47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(O36:O47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(Q36:Q47)","v":{"$error":"#DIV/0!"}},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(U36:U47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(W36:W47)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"(D48-C48)/C48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(J48-I48)/I48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(P48-O48)/O48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(V48-U48)/U48","v":{"$error":"#DIV/0!"}}]

{"sheet":"Typical GS Med","index":102,"n_rows":17,"n_cols":17,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[null,"GS Medium (Over 150 & Less than 500 Dth/year)"]
[]
[null,"25th Percentile Customer",null,null,null,null,null,"50th Percentile Customer",null,null,null,null,null,"75th Percentile Customer"]
["Month","Usage in Dth","Old Rate","Proposed GSM Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSM Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSM Rate","Change"]
["Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F26/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B5,45)*'Rate Design 10yr'!$F$51)+IF(B5>45,(B5-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B5*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$f":"D5-C5","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F26/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H5,45)*'Rate Design 10yr'!$F$51)+IF(H5>45,(H5-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H5*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$f":"J5-I5","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F26/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N5,45)*'Rate Design 10yr'!$F$51)+IF(N5>45,(N5-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N5*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$f":"P5-O5","v":{"$error":"#DIV/0!"}}]
["Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F27/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B6,45)*'Rate Design 10yr'!$F$51)+IF(B6>45,(B6-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B6*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$f":"D6-C6","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F27/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H6,45)*'Rate Design 10yr'!$F$51)+IF(H6>45,(H6-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H6*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$f":"J6-I6","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F27/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N6,45)*'Rate Design 10yr'!$F$51)+IF(N6>45,(N6-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N6*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$f":"P6-O6","v":{"$error":"#DIV/0!"}}]
["Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F28/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B7,45)*'Rate Design 10yr'!$F$51)+IF(B7>45,(B7-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B7*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F28/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H7,45)*'Rate Design 10yr'!$F$51)+IF(H7>45,(H7-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H7*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F28/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N7,45)*'Rate Design 10yr'!$F$51)+IF(N7>45,(N7-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N7*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F29/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B8,45)*'Rate Design 10yr'!$F$54)+IF(B8>45,(B8-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B8*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F29/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H8,45)*'Rate Design 10yr'!$F$54)+IF(H8>45,(H8-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H8*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F29/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N8,45)*'Rate Design 10yr'!$F$54)+IF(N8>45,(N8-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N8*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F30/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B9,45)*'Rate Design 10yr'!$F$54)+IF(B9>45,(B9-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B9*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F30/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H9,45)*'Rate Design 10yr'!$F$54)+IF(H9>45,(H9-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H9*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F30/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N9,45)*'Rate Design 10yr'!$F$54)+IF(N9>45,(N9-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N9*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F31/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B10,45)*'Rate Design 10yr'!$F$54)+IF(B10>45,(B10-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B10*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F31/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H10,45)*'Rate Design 10yr'!$F$54)+IF(H10>45,(H10-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H10*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F31/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N10,45)*'Rate Design 10yr'!$F$54)+IF(N10>45,(N10-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N10*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F32/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B11,45)*'Rate Design 10yr'!$F$54)+IF(B11>45,(B11-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B11*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F32/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H11,45)*'Rate Design 10yr'!$F$54)+IF(H11>45,(H11-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H11*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F32/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N11,45)*'Rate Design 10yr'!$F$54)+IF(N11>45,(N11-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N11*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F33/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B12,45)*'Rate Design 10yr'!$F$54)+IF(B12>45,(B12-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B12*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F33/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H12,45)*'Rate Design 10yr'!$F$54)+IF(H12>45,(H12-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H12*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F33/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N12,45)*'Rate Design 10yr'!$F$54)+IF(N12>45,(N12-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N12*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F34/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B13,45)*'Rate Design 10yr'!$F$54)+IF(B13>45,(B13-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B13*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F34/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H13,45)*'Rate Design 10yr'!$F$54)+IF(H13>45,(H13-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H13*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F34/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N13,45)*'Rate Design 10yr'!$F$54)+IF(N13>45,(N13-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N13*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F35/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B14,45)*'Rate Design 10yr'!$F$54)+IF(B14>45,(B14-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B14*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F35/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H14,45)*'Rate Design 10yr'!$F$54)+IF(H14>45,(H14-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H14*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F35/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N14,45)*'Rate Design 10yr'!$F$54)+IF(N14>45,(N14-45)*'Rate Design 10yr'!$F$55,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N14*'Rate Design 10yr'!$L$54)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F36/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B15,45)*'Rate Design 10yr'!$F$51)+IF(B15>45,(B15-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B15*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F36/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H15,45)*'Rate Design 10yr'!$F$51)+IF(H15>45,(H15-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H15*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F36/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N15,45)*'Rate Design 10yr'!$F$51)+IF(N15>45,(N15-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N15*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F37/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B16,45)*'Rate Design 10yr'!$F$51)+IF(B16>45,(B16-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$60","v":{"$error":"#DIV/0!"}},{"$f":"(B16*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F37/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H16,45)*'Rate Design 10yr'!$F$51)+IF(H16>45,(H16-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(H16*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F37/SUM('Proposed Block Out 10yr'!$F$26:$F$37))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N16,45)*'Rate Design 10yr'!$F$51)+IF(N16>45,(N16-45)*'Rate Design 10yr'!$F$52,0)+'Rate Design 10yr'!$F$61","v":{"$error":"#DIV/0!"}},{"$f":"(N16*'Rate Design 10yr'!$L$51)+'Rate Design 10yr'!$L$61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Total ",167.2,{"$f":"SUM(C5:C16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",197,{"$f":"SUM(I5:I16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",263.7,{"$f":"SUM(O5:O16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(Q5:Q16)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Typical GS Large","index":103,"n_rows":49,"n_cols":23,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[null,"GS Large (BSF2, BSF3, BSF4)"]
[]
[null,"25th Percentile Customer",null,null,null,null,null,"50th Percentile Customer",null,null,null,null,null,"75th Percentile Customer",null,null,null,null,null,"99th Percentile Customer"]
["Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change"]
["Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F38/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B5,45)*'Rate Design 10yr'!$F$75)+IF(B5>45,(B5-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B5*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"D5-C5","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F38/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H5,45)*'Rate Design 10yr'!$F$75)+IF(H5>45,(H5-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H5*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"J5-I5","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F38/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N5,45)*'Rate Design 10yr'!$F$75)+IF(N5>45,(N5-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N5*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"P5-O5","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"ROUND((('Proposed Block Out 10yr'!$F38/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T5,45)*'Rate Design 10yr'!$F$75)+IF(T5>45,(T5-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T5*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"V5-U5","v":{"$error":"#DIV/0!"}}]
["Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F39/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B6,45)*'Rate Design 10yr'!$F$75)+IF(B6>45,(B6-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B6*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"D6-C6","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F39/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H6,45)*'Rate Design 10yr'!$F$75)+IF(H6>45,(H6-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H6*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"J6-I6","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F39/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N6,45)*'Rate Design 10yr'!$F$75)+IF(N6>45,(N6-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N6*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"P6-O6","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"ROUND((('Proposed Block Out 10yr'!$F39/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T6,45)*'Rate Design 10yr'!$F$75)+IF(T6>45,(T6-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T6*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"V6-U6","v":{"$error":"#DIV/0!"}}]
["Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F40/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B7,45)*'Rate Design 10yr'!$F$75)+IF(B7>45,(B7-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B7*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F40/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H7,45)*'Rate Design 10yr'!$F$75)+IF(H7>45,(H7-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H7*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F40/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N7,45)*'Rate Design 10yr'!$F$75)+IF(N7>45,(N7-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N7*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$f":"ROUND((('Proposed Block Out 10yr'!$F40/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T7,45)*'Rate Design 10yr'!$F$75)+IF(T7>45,(T7-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T7*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F41/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B8,45)*'Rate Design 10yr'!$F$78)+IF(B8>45,(B8-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B8*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F41/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H8,45)*'Rate Design 10yr'!$F$78)+IF(H8>45,(H8-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H8*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F41/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N8,45)*'Rate Design 10yr'!$F$78)+IF(N8>45,(N8-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N8*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$f":"ROUND((('Proposed Block Out 10yr'!$F41/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T8,45)*'Rate Design 10yr'!$F$78)+IF(T8>45,(T8-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T8*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F42/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B9,45)*'Rate Design 10yr'!$F$78)+IF(B9>45,(B9-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B9*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F42/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H9,45)*'Rate Design 10yr'!$F$78)+IF(H9>45,(H9-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H9*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F42/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N9,45)*'Rate Design 10yr'!$F$78)+IF(N9>45,(N9-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N9*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$f":"ROUND((('Proposed Block Out 10yr'!$F42/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T9,45)*'Rate Design 10yr'!$F$78)+IF(T9>45,(T9-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T9*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F43/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B10,45)*'Rate Design 10yr'!$F$78)+IF(B10>45,(B10-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B10*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F43/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H10,45)*'Rate Design 10yr'!$F$78)+IF(H10>45,(H10-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H10*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F43/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N10,45)*'Rate Design 10yr'!$F$78)+IF(N10>45,(N10-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N10*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$f":"ROUND((('Proposed Block Out 10yr'!$F43/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T10,45)*'Rate Design 10yr'!$F$78)+IF(T10>45,(T10-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T10*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F44/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B11,45)*'Rate Design 10yr'!$F$78)+IF(B11>45,(B11-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B11*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F44/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H11,45)*'Rate Design 10yr'!$F$78)+IF(H11>45,(H11-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H11*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F44/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N11,45)*'Rate Design 10yr'!$F$78)+IF(N11>45,(N11-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N11*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$f":"ROUND((('Proposed Block Out 10yr'!$F44/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T11,45)*'Rate Design 10yr'!$F$78)+IF(T11>45,(T11-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T11*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F45/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B12,45)*'Rate Design 10yr'!$F$78)+IF(B12>45,(B12-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B12*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F45/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H12,45)*'Rate Design 10yr'!$F$78)+IF(H12>45,(H12-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H12*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F45/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N12,45)*'Rate Design 10yr'!$F$78)+IF(N12>45,(N12-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N12*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$f":"ROUND((('Proposed Block Out 10yr'!$F45/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T12,45)*'Rate Design 10yr'!$F$78)+IF(T12>45,(T12-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T12*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F46/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B13,45)*'Rate Design 10yr'!$F$78)+IF(B13>45,(B13-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B13*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F46/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H13,45)*'Rate Design 10yr'!$F$78)+IF(H13>45,(H13-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H13*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F46/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N13,45)*'Rate Design 10yr'!$F$78)+IF(N13>45,(N13-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N13*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$f":"ROUND((('Proposed Block Out 10yr'!$F46/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T13,45)*'Rate Design 10yr'!$F$78)+IF(T13>45,(T13-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T13*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F47/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B14,45)*'Rate Design 10yr'!$F$78)+IF(B14>45,(B14-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B14*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F47/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H14,45)*'Rate Design 10yr'!$F$78)+IF(H14>45,(H14-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H14*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F47/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N14,45)*'Rate Design 10yr'!$F$78)+IF(N14>45,(N14-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N14*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$f":"ROUND((('Proposed Block Out 10yr'!$F47/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T14,45)*'Rate Design 10yr'!$F$78)+IF(T14>45,(T14-45)*'Rate Design 10yr'!$F$79,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T14*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F48/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B15,45)*'Rate Design 10yr'!$F$75)+IF(B15>45,(B15-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B15*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F48/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H15,45)*'Rate Design 10yr'!$F$75)+IF(H15>45,(H15-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H15*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F48/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N15,45)*'Rate Design 10yr'!$F$75)+IF(N15>45,(N15-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N15*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$f":"ROUND((('Proposed Block Out 10yr'!$F48/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T15,45)*'Rate Design 10yr'!$F$75)+IF(T15>45,(T15-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T15*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F49/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$B$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B16,45)*'Rate Design 10yr'!$F$75)+IF(B16>45,(B16-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B16*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F49/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$H$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H16,45)*'Rate Design 10yr'!$F$75)+IF(H16>45,(H16-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H16*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F49/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$N$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N16,45)*'Rate Design 10yr'!$F$75)+IF(N16>45,(N16-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N16*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$f":"ROUND((('Proposed Block Out 10yr'!$F49/SUM('Proposed Block Out 10yr'!$F$38:$F$49))*$T$17),2)","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T16,45)*'Rate Design 10yr'!$F$75)+IF(T16>45,(T16-45)*'Rate Design 10yr'!$F$76,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T16*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(C5:C16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(I5:I16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(O5:O16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(Q5:Q16)","v":{"$error":"#DIV/0!"}},null,"Total ",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(U5:U16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(W5:W16)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"(D17-C17)/C17","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(J17-I17)/I17","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(P17-O17)/O17","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(V17-U17)/U17","v":{"$error":"#DIV/0!"}}]
[]
["Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change"]
["Jan ",{"$f":"B5","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B21,45)*#REF!)+IF(B21>45,(B21-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B21*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"D21-C21","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"H5","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H21,45)*#REF!)+IF(H21>45,(H21-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H21*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"J21-I21","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"N5","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N21,45)*#REF!)+IF(N21>45,(N21-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N21*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"P21-O21","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"T5","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T21,45)*#REF!)+IF(T21>45,(T21-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T21*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"V21-U21","v":{"$error":"#DIV/0!"}}]
["Feb",{"$f":"B6","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B22,45)*#REF!)+IF(B22>45,(B22-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B22*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"D22-C22","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"H6","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H22,45)*#REF!)+IF(H22>45,(H22-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H22*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"J22-I22","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"N6","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N22,45)*#REF!)+IF(N22>45,(N22-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N22*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"P22-O22","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"T6","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T22,45)*#REF!)+IF(T22>45,(T22-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T22*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$f":"V22-U22","v":{"$error":"#DIV/0!"}}]
["Mar",{"$error":"#DIV/0!"},{"$f":"(MIN(B23,45)*#REF!)+IF(B23>45,(B23-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B23*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$error":"#DIV/0!"},{"$f":"(MIN(H23,45)*#REF!)+IF(H23>45,(H23-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H23*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$error":"#DIV/0!"},{"$f":"(MIN(N23,45)*#REF!)+IF(N23>45,(N23-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N23*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$error":"#DIV/0!"},{"$f":"(MIN(T23,45)*#REF!)+IF(T23>45,(T23-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T23*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Apr",{"$error":"#DIV/0!"},{"$f":"(MIN(B24,45)*#REF!)+IF(B24>45,(B24-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B24*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$error":"#DIV/0!"},{"$f":"(MIN(H24,45)*#REF!)+IF(H24>45,(H24-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H24*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$error":"#DIV/0!"},{"$f":"(MIN(N24,45)*#REF!)+IF(N24>45,(N24-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N24*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$error":"#DIV/0!"},{"$f":"(MIN(T24,45)*#REF!)+IF(T24>45,(T24-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T24*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["May",{"$error":"#DIV/0!"},{"$f":"(MIN(B25,45)*#REF!)+IF(B25>45,(B25-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B25*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$error":"#DIV/0!"},{"$f":"(MIN(H25,45)*#REF!)+IF(H25>45,(H25-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H25*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$error":"#DIV/0!"},{"$f":"(MIN(N25,45)*#REF!)+IF(N25>45,(N25-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N25*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$error":"#DIV/0!"},{"$f":"(MIN(T25,45)*#REF!)+IF(T25>45,(T25-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T25*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jun",{"$error":"#DIV/0!"},{"$f":"(MIN(B26,45)*#REF!)+IF(B26>45,(B26-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B26*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$error":"#DIV/0!"},{"$f":"(MIN(H26,45)*#REF!)+IF(H26>45,(H26-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H26*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$error":"#DIV/0!"},{"$f":"(MIN(N26,45)*#REF!)+IF(N26>45,(N26-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N26*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$error":"#DIV/0!"},{"$f":"(MIN(T26,45)*#REF!)+IF(T26>45,(T26-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T26*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jul",{"$error":"#DIV/0!"},{"$f":"(MIN(B27,45)*#REF!)+IF(B27>45,(B27-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B27*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$error":"#DIV/0!"},{"$f":"(MIN(H27,45)*#REF!)+IF(H27>45,(H27-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H27*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$error":"#DIV/0!"},{"$f":"(MIN(N27,45)*#REF!)+IF(N27>45,(N27-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N27*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$error":"#DIV/0!"},{"$f":"(MIN(T27,45)*#REF!)+IF(T27>45,(T27-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T27*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Aug",{"$error":"#DIV/0!"},{"$f":"(MIN(B28,45)*#REF!)+IF(B28>45,(B28-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B28*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$error":"#DIV/0!"},{"$f":"(MIN(H28,45)*#REF!)+IF(H28>45,(H28-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H28*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$error":"#DIV/0!"},{"$f":"(MIN(N28,45)*#REF!)+IF(N28>45,(N28-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N28*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$error":"#DIV/0!"},{"$f":"(MIN(T28,45)*#REF!)+IF(T28>45,(T28-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T28*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Sep",{"$error":"#DIV/0!"},{"$f":"(MIN(B29,45)*#REF!)+IF(B29>45,(B29-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B29*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$error":"#DIV/0!"},{"$f":"(MIN(H29,45)*#REF!)+IF(H29>45,(H29-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H29*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$error":"#DIV/0!"},{"$f":"(MIN(N29,45)*#REF!)+IF(N29>45,(N29-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N29*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$error":"#DIV/0!"},{"$f":"(MIN(T29,45)*#REF!)+IF(T29>45,(T29-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T29*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Oct",{"$error":"#DIV/0!"},{"$f":"(MIN(B30,45)*#REF!)+IF(B30>45,(B30-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B30*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$error":"#DIV/0!"},{"$f":"(MIN(H30,45)*#REF!)+IF(H30>45,(H30-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H30*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$error":"#DIV/0!"},{"$f":"(MIN(N30,45)*#REF!)+IF(N30>45,(N30-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N30*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$error":"#DIV/0!"},{"$f":"(MIN(T30,45)*#REF!)+IF(T30>45,(T30-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T30*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Nov",{"$error":"#DIV/0!"},{"$f":"(MIN(B31,45)*#REF!)+IF(B31>45,(B31-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B31*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$error":"#DIV/0!"},{"$f":"(MIN(H31,45)*#REF!)+IF(H31>45,(H31-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H31*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$error":"#DIV/0!"},{"$f":"(MIN(N31,45)*#REF!)+IF(N31>45,(N31-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N31*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$error":"#DIV/0!"},{"$f":"(MIN(T31,45)*#REF!)+IF(T31>45,(T31-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T31*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Dec",{"$error":"#DIV/0!"},{"$f":"(MIN(B32,45)*#REF!)+IF(B32>45,(B32-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(B32*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$error":"#DIV/0!"},{"$f":"(MIN(H32,45)*#REF!)+IF(H32>45,(H32-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(H32*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$error":"#DIV/0!"},{"$f":"(MIN(N32,45)*#REF!)+IF(N32>45,(N32-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(N32*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$error":"#DIV/0!"},{"$f":"(MIN(T32,45)*#REF!)+IF(T32>45,(T32-45)*#REF!,0)+'Rate Design 10yr'!$F$86","v":{"$error":"#DIV/0!"}},{"$f":"(T32*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Total ",{"$error":"#REF!"},{"$f":"SUM(C21:C32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$error":"#REF!"},{"$f":"SUM(I21:I32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$error":"#REF!"},{"$f":"SUM(O21:O32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(Q21:Q32)","v":{"$error":"#DIV/0!"}},null,"Total ",{"$error":"#REF!"},{"$f":"SUM(U21:U32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(W21:W32)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"(D33-C33)/C33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(J33-I33)/I33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(P33-O33)/O33","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(V33-U33)/U33","v":{"$error":"#DIV/0!"}}]
["Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change",null,"Month","Usage in Dth","Old Rate","Proposed GSL Rate","Change"]
["Jan ",{"$f":"B5","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B36,45)*#REF!)+IF(B36>45,(B36-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B36*#REF!)+(B36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B36*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(B36*#REF!)+(B36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"D36-C36","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"H5","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H36,45)*#REF!)+IF(H36>45,(H36-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H36*#REF!)+(H36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H36*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(H36*#REF!)+(H36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"J36-I36","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"N5","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N36,45)*#REF!)+IF(N36>45,(N36-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N36*#REF!)+(N36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N36*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(N36*#REF!)+(N36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"P36-O36","v":{"$error":"#DIV/0!"}},null,"Jan ",{"$f":"T5","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T36,45)*#REF!)+IF(T36>45,(T36-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T36*#REF!)+(T36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T36*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(T36*#REF!)+(T36*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"V36-U36","v":{"$error":"#DIV/0!"}}]
["Feb",{"$f":"B6","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(B37,45)*#REF!)+IF(B37>45,(B37-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B37*#REF!)+(B37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B37*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(B37*#REF!)+(B37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"D37-C37","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"H6","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(H37,45)*#REF!)+IF(H37>45,(H37-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H37*#REF!)+(H37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H37*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(H37*#REF!)+(H37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"J37-I37","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"N6","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(N37,45)*#REF!)+IF(N37>45,(N37-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N37*#REF!)+(N37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N37*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(N37*#REF!)+(N37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"P37-O37","v":{"$error":"#DIV/0!"}},null,"Feb",{"$f":"T6","v":{"$error":"#DIV/0!"}},{"$f":"(MIN(T37,45)*#REF!)+IF(T37>45,(T37-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T37*#REF!)+(T37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T37*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(T37*#REF!)+(T37*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"V37-U37","v":{"$error":"#DIV/0!"}}]
["Mar",{"$error":"#DIV/0!"},{"$f":"(MIN(B38,45)*#REF!)+IF(B38>45,(B38-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B38*#REF!)+(B38*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B38*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(B38*#REF!)+(B38*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$error":"#DIV/0!"},{"$f":"(MIN(H38,45)*#REF!)+IF(H38>45,(H38-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H38*#REF!)+(H38*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H38*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(H38*#REF!)+(H38*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$error":"#DIV/0!"},{"$f":"(MIN(N38,45)*#REF!)+IF(N38>45,(N38-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N38*#REF!)+(N38*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N38*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(N38*#REF!)+(N38*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Mar",{"$error":"#DIV/0!"},{"$f":"(MIN(T38,45)*#REF!)+IF(T38>45,(T38-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T38*#REF!)+(T38*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T38*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(T38*#REF!)+(T38*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Apr",{"$error":"#DIV/0!"},{"$f":"(MIN(B39,45)*#REF!)+IF(B39>45,(B39-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B39*#REF!)+(B39*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B39*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(B39*#REF!)+(B39*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$error":"#DIV/0!"},{"$f":"(MIN(H39,45)*#REF!)+IF(H39>45,(H39-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H39*#REF!)+(H39*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H39*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(H39*#REF!)+(H39*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$error":"#DIV/0!"},{"$f":"(MIN(N39,45)*#REF!)+IF(N39>45,(N39-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N39*#REF!)+(N39*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N39*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(N39*#REF!)+(N39*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Apr",{"$error":"#DIV/0!"},{"$f":"(MIN(T39,45)*#REF!)+IF(T39>45,(T39-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T39*#REF!)+(T39*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T39*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(T39*#REF!)+(T39*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["May",{"$error":"#DIV/0!"},{"$f":"(MIN(B40,45)*#REF!)+IF(B40>45,(B40-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B40*#REF!)+(B40*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B40*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(B40*#REF!)+(B40*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$error":"#DIV/0!"},{"$f":"(MIN(H40,45)*#REF!)+IF(H40>45,(H40-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H40*#REF!)+(H40*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H40*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(H40*#REF!)+(H40*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$error":"#DIV/0!"},{"$f":"(MIN(N40,45)*#REF!)+IF(N40>45,(N40-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N40*#REF!)+(N40*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N40*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(N40*#REF!)+(N40*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"May",{"$error":"#DIV/0!"},{"$f":"(MIN(T40,45)*#REF!)+IF(T40>45,(T40-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T40*#REF!)+(T40*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T40*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(T40*#REF!)+(T40*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jun",{"$error":"#DIV/0!"},{"$f":"(MIN(B41,45)*#REF!)+IF(B41>45,(B41-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B41*#REF!)+(B41*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B41*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(B41*#REF!)+(B41*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$error":"#DIV/0!"},{"$f":"(MIN(H41,45)*#REF!)+IF(H41>45,(H41-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H41*#REF!)+(H41*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H41*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(H41*#REF!)+(H41*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$error":"#DIV/0!"},{"$f":"(MIN(N41,45)*#REF!)+IF(N41>45,(N41-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N41*#REF!)+(N41*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N41*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(N41*#REF!)+(N41*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jun",{"$error":"#DIV/0!"},{"$f":"(MIN(T41,45)*#REF!)+IF(T41>45,(T41-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T41*#REF!)+(T41*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T41*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(T41*#REF!)+(T41*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Jul",{"$error":"#DIV/0!"},{"$f":"(MIN(B42,45)*#REF!)+IF(B42>45,(B42-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B42*#REF!)+(B42*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B42*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(B42*#REF!)+(B42*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$error":"#DIV/0!"},{"$f":"(MIN(H42,45)*#REF!)+IF(H42>45,(H42-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H42*#REF!)+(H42*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H42*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(H42*#REF!)+(H42*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$error":"#DIV/0!"},{"$f":"(MIN(N42,45)*#REF!)+IF(N42>45,(N42-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N42*#REF!)+(N42*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N42*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(N42*#REF!)+(N42*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Jul",{"$error":"#DIV/0!"},{"$f":"(MIN(T42,45)*#REF!)+IF(T42>45,(T42-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T42*#REF!)+(T42*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T42*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(T42*#REF!)+(T42*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Aug",{"$error":"#DIV/0!"},{"$f":"(MIN(B43,45)*#REF!)+IF(B43>45,(B43-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B43*#REF!)+(B43*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B43*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(B43*#REF!)+(B43*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$error":"#DIV/0!"},{"$f":"(MIN(H43,45)*#REF!)+IF(H43>45,(H43-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H43*#REF!)+(H43*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H43*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(H43*#REF!)+(H43*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$error":"#DIV/0!"},{"$f":"(MIN(N43,45)*#REF!)+IF(N43>45,(N43-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N43*#REF!)+(N43*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N43*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(N43*#REF!)+(N43*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Aug",{"$error":"#DIV/0!"},{"$f":"(MIN(T43,45)*#REF!)+IF(T43>45,(T43-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T43*#REF!)+(T43*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T43*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(T43*#REF!)+(T43*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Sep",{"$error":"#DIV/0!"},{"$f":"(MIN(B44,45)*#REF!)+IF(B44>45,(B44-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B44*#REF!)+(B44*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B44*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(B44*#REF!)+(B44*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$error":"#DIV/0!"},{"$f":"(MIN(H44,45)*#REF!)+IF(H44>45,(H44-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H44*#REF!)+(H44*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H44*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(H44*#REF!)+(H44*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$error":"#DIV/0!"},{"$f":"(MIN(N44,45)*#REF!)+IF(N44>45,(N44-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N44*#REF!)+(N44*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N44*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(N44*#REF!)+(N44*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Sep",{"$error":"#DIV/0!"},{"$f":"(MIN(T44,45)*#REF!)+IF(T44>45,(T44-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T44*#REF!)+(T44*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T44*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(T44*#REF!)+(T44*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Oct",{"$error":"#DIV/0!"},{"$f":"(MIN(B45,45)*#REF!)+IF(B45>45,(B45-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B45*#REF!)+(B45*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B45*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(B45*#REF!)+(B45*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$error":"#DIV/0!"},{"$f":"(MIN(H45,45)*#REF!)+IF(H45>45,(H45-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H45*#REF!)+(H45*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H45*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(H45*#REF!)+(H45*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$error":"#DIV/0!"},{"$f":"(MIN(N45,45)*#REF!)+IF(N45>45,(N45-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N45*#REF!)+(N45*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N45*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(N45*#REF!)+(N45*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Oct",{"$error":"#DIV/0!"},{"$f":"(MIN(T45,45)*#REF!)+IF(T45>45,(T45-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T45*#REF!)+(T45*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T45*'Rate Design 10yr'!$L$78)+'Rate Design 10yr'!$L$86+(T45*#REF!)+(T45*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Nov",{"$error":"#DIV/0!"},{"$f":"(MIN(B46,45)*#REF!)+IF(B46>45,(B46-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B46*#REF!)+(B46*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B46*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(B46*#REF!)+(B46*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$error":"#DIV/0!"},{"$f":"(MIN(H46,45)*#REF!)+IF(H46>45,(H46-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H46*#REF!)+(H46*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H46*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(H46*#REF!)+(H46*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$error":"#DIV/0!"},{"$f":"(MIN(N46,45)*#REF!)+IF(N46>45,(N46-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N46*#REF!)+(N46*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N46*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(N46*#REF!)+(N46*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Nov",{"$error":"#DIV/0!"},{"$f":"(MIN(T46,45)*#REF!)+IF(T46>45,(T46-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T46*#REF!)+(T46*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T46*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(T46*#REF!)+(T46*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Dec",{"$error":"#DIV/0!"},{"$f":"(MIN(B47,45)*#REF!)+IF(B47>45,(B47-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(B47*#REF!)+(B47*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(B47*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(B47*#REF!)+(B47*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$error":"#DIV/0!"},{"$f":"(MIN(H47,45)*#REF!)+IF(H47>45,(H47-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(H47*#REF!)+(H47*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(H47*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(H47*#REF!)+(H47*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$error":"#DIV/0!"},{"$f":"(MIN(N47,45)*#REF!)+IF(N47>45,(N47-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(N47*#REF!)+(N47*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(N47*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(N47*#REF!)+(N47*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,"Dec",{"$error":"#DIV/0!"},{"$f":"(MIN(T47,45)*#REF!)+IF(T47>45,(T47-45)*#REF!,0)+'Rate Design 10yr'!$F$86+(T47*#REF!)+(T47*#REF!)","v":{"$error":"#DIV/0!"}},{"$f":"(T47*'Rate Design 10yr'!$L$75)+'Rate Design 10yr'!$L$86+(T47*#REF!)+(T47*#REF!)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Total ",{"$error":"#REF!"},{"$f":"SUM(C36:C47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$error":"#REF!"},{"$f":"SUM(I36:I47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Total ",{"$error":"#REF!"},{"$f":"SUM(O36:O47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(Q36:Q47)","v":{"$error":"#DIV/0!"}},null,"Total ",{"$error":"#REF!"},{"$f":"SUM(U36:U47)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(W36:W47)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"(D48-C48)/C48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(J48-I48)/I48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(P48-O48)/O48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,{"$f":"(V48-U48)/U48","v":{"$error":"#DIV/0!"}}]

{"sheet":"Typical GS 20yr WNA","index":104,"n_rows":57,"n_cols":10,"rows_kept":57,"cut":false,"hidden":false,"merged":[[32,6,32,9],[1,2,1,7],[2,2,2,7],[3,2,3,7],[31,2,31,5],[31,6,31,9]]}
[]
[null,null,"EFFECT ON GS TYPICAL CUSTOMER"]
[null,null,"70 DTHS -  ANNUAL CONSUMPTION"]
[]
[]
[]
[]
[null,null,"(A)","(B)","(C)   ","(D)","(E)","(F)"]
[null,null,null,null,null,"Billed at Current","Billed at"]
[null,null,"Rate",null,"Usage","Rate Effective","20 year WNA"]
[null,null,"Schedule","Month","In Dth",{"$f":"+E33","v":"2025-02-01"},"Rate","Change"]
[]
[null,1,"GS","Jan",13,{"$f":"ROUND((E13*$E$55)+$C$57,2)","v":115.02},{"$f":"ROUND((E13*$I$55)+$G$57,2)","v":126.65},{"$f":"G13-F13","v":11.63000000000001}]
[null,{"$f":"B13+1","v":2},null,"Feb",10.9,{"$f":"ROUND((E14*$E$55)+$C$57,2)","v":97.53},{"$f":"ROUND((E14*$I$55)+$G$57,2)","v":107.28},{"$f":"G14-F14","v":9.75}]
[null,3,null,"Mar",8.8000000000000007,{"$f":"ROUND((E15*$E$55)+$C$57,2)","v":80.040000000000006},{"$f":"ROUND((E15*$I$55)+$G$57,2)","v":87.91},7.8699999999999903]
[null,4,null,"Apr",7.3,{"$f":"ROUND((E16*$C$55)+$C$57,2)","v":60.16},{"$f":"ROUND((E16*$G$55)+$G$57,2)","v":64.92},4.7600000000000051]
[null,5,null,"May",3.8,34.549999999999997,{"$f":"ROUND((E17*$G$55)+$G$57,2)","v":37.03},2.480000000000004]
[null,6,null,"Jun",2.7,26.51,28.27,1.759999999999998]
[null,7,null,"Jul",1.8,19.920000000000002,21.09,1.1699999999999982]
[null,8,null,"Aug",1.6,18.46,19.5,1.0399999999999991]
[null,9,null,"Sep",1.8,19.920000000000002,21.09,1.1699999999999982]
[null,10,null,"Oct",2.7,26.51,28.27,1.759999999999998]
[null,11,null,"Nov",5.5,{"$f":"ROUND((E23*$E$55)+$C$57,2)","v":52.56},{"$f":"ROUND((E23*$I$55)+$G$57,2)","v":57.48},4.9199999999999946]
[null,12,null,"Dec",10.1,{"$f":"ROUND((E24*$E$55)+$C$57,2)","v":90.87},99.9,9.0300000000000011]
[]
[null,null,null,null,null,null,null," "]
[null,{"$f":"B24+1","v":13},null,"Total",{"$f":"SUM(E13:E24)","v":70},{"$f":"SUM(F13:F24)","v":642.05000000000007},{"$f":"SUM(G13:G24)","v":699.39},{"$f":"SUM(H13:H24)","v":57.339999999999989}]
[]
[null,14," ",null,null,null,"Percent Change:",{"$f":"ROUND(H27/F27,4)*100","v":8.93},"%"]
[]
[]
[null,null,"Current Tariff",null,null,null,"Proposed Tariff"]
[null,null,null,"effective","2025-02-01"]
[null,null,"Summer","Summer","Winter","Winter","Summer","Summer","Winter","Winter"]
[null,null,"1st Block","2nd Block","1st Block",{"$f":"+D35","v":"2nd Block"},"1st Block","2nd Block","1st Block","2nd Block"]
[null,null,45,"over 45",45,"over 45",45,"over 45",45,"over 45"]
["Base DNG",null,2.65544,1.3872500000000001,3.2540100000000001,1.9858199999999999,{"$f":"ROUND('Rate Design 20yr'!L6,5)","v":3.4478499999999999},{"$f":"ROUND('Rate Design 20yr'!L7,5)","v":2.1124999999999998},{"$f":"ROUND('Rate Design 20yr'!L3,5)","v":4.3212000000000002},{"$f":"ROUND('Rate Design 20yr'!L4,5)","v":2.9858500000000001}]
["CET Amortization",null,-0.17842,-9.3210000000000001E-2,-0.21862999999999999,-0.13342999999999999,{"$f":"+C38","v":-0.17842},{"$f":"+D38","v":-9.3210000000000001E-2},-0.21862999999999999,-0.13342999999999999]
["DSM Amortization",null,0.24543000000000001,0.24543000000000001,0.24543000000000001,0.24543000000000001,{"$f":"+C39","v":0.24543000000000001},{"$f":"+G39","v":0.24543000000000001},{"$f":"+E39","v":0.24543000000000001},{"$f":"+I39","v":0.24543000000000001}]
["Energy Assistance",null,1.124E-2,1.124E-2,1.124E-2,1.124E-2,{"$f":"+C40","v":1.124E-2},{"$f":"+G40","v":1.124E-2},{"$f":"+E40","v":1.124E-2},{"$f":"+I40","v":1.124E-2}]
["Infrastructure Rate Adjustment",null,0.10775,5.629E-2,0.13203999999999999,8.0579999999999999E-2,0,0,0,0]
["Rural Expansion Rate Adjustment",null,3.2870000000000003E-2,1.7170000000000001E-2,4.0280000000000003E-2,2.4580000000000001E-2,0,0,0,0]
["Tax Reform Surcredit 3",null,0,0,0,0,0,0,0,0]
["STEP Surcharge",null,-3.9300000000000003E-3,-2.0500000000000002E-3,-4.8199999999999996E-3,-2.9399999999999999E-3,{"$f":"C44","v":-3.9300000000000003E-3},{"$f":"D44","v":-2.0500000000000002E-3},-4.8199999999999996E-3,-2.9399999999999999E-3]
["Distribution Non-Gas Rate",null,{"$f":"SUM(C37:C44)","v":2.8703799999999995},{"$f":"SUM(D37:D44)","v":1.6221199999999998},{"$f":"SUM(E37:E44)","v":3.4595499999999997},{"$f":"SUM(F37:F44)","v":2.2112799999999995},3.5221699999999996,2.2739099999999994,{"$f":"SUM(I37:I44)","v":4.3544200000000002},{"$f":"SUM(J37:J44)","v":3.1061499999999995}]
[]
["Base SNG",null,0.39196999999999999,0.39196999999999999,0.89381999999999995,0.89381999999999995,{"$f":"+C47","v":0.39196999999999999},{"$f":"+G47","v":0.39196999999999999},{"$f":"+E47","v":0.89381999999999995},{"$f":"+I47","v":0.89381999999999995}]
["SNG Amortization",null,-6.3979999999999995E-2,-6.3979999999999995E-2,-0.14369999999999999,-0.14369999999999999,-6.3979999999999995E-2,-6.3979999999999995E-2,-0.14369999999999999,-0.14369999999999999]
["Supplier Non-Gas Rate",null,{"$f":"SUM(C47:C48)","v":0.32799},0.32799,0.7501199999999999,0.7501199999999999,0.32799,0.32799,{"$f":"SUM(I47:I48)","v":0.7501199999999999},{"$f":"SUM(J47:J48)","v":0.7501199999999999}]
[]
["Base Gas Cost",null,4.6094499999999998,4.6094499999999998,4.6094499999999998,4.6094499999999998,{"$f":"+C51","v":4.6094499999999998},{"$f":"+G51","v":4.6094499999999998},{"$f":"+E51","v":4.6094499999999998},{"$f":"+I51","v":4.6094499999999998}]
["191 Amortization",null,-0.4909,-0.4909,-0.4909,-0.4909,-0.4909,-0.4909,-0.4909,-0.4909]
["Commodity Rate",null,{"$f":"SUM(C51:C52)","v":4.1185499999999999},4.1185499999999999,4.1185499999999999,4.1185499999999999,4.1185499999999999,4.1185499999999999,{"$f":"SUM(I51:I52)","v":4.1185499999999999},{"$f":"SUM(J51:J52)","v":4.1185499999999999}]
[]
["Total Rate",null,{"$f":"SUM(C45,C49,C53)","v":7.3169199999999996},{"$f":"SUM(D45,D49,D53)","v":6.0686599999999995},{"$f":"SUM(E45,E49,E53)","v":8.3282199999999982},{"$f":"SUM(F45,F49,F53)","v":7.0799499999999993},7.9687099999999997,6.7204499999999996,{"$f":"SUM(I45,I49,I53)","v":9.2230899999999991},{"$f":"SUM(J45,J49,J53)","v":7.9748199999999994}]
[]
["Basic Service Fee",null,{"$f":"+rates_curr_prop!$C$29","v":6.75},null,null,null,{"$f":"+rates_curr_prop!$C$28","v":6.75}]

{"sheet":"CET Calculation","index":105,"n_rows":16,"n_cols":23,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,0,2,2],[3,4,3,6]]}
[]
["MONTH","TOTAL REVENUE","ALLOWED REVENUE PER GS CUSTOMER",null,null,null,null,null,null,null,null,"year","month","state","rate schedule","customer count","total_dth","block_1_dth","block_2_dth","count of class 1 meters","count of class 2 meters","count of class 3 meters","count of class 4 meters"]
["Total GS Class",null,null,null,null,null,null,null,null,null,null,2026,1,"UT","UTGS",1209391,21267214,16534730,4732484,1152914,54801,1606,174]
["JAN",{"$f":"(R3*$F$6)+(S3*$F$7)+(T3*$J$5)+(U3*$J$6)+(V3*$J$7)+(W3*$J$8)","v":97457530.720051125},{"$f":"ROUND(B4/P3,2)","v":80.58},null,"GS Volumetric Rates",null,null,null,"Basic Service Fees",null,null,2026,2,"UT","UTGS",1210275,17374562,13863503,3511059,1153756,54841,1608,174]
["FEB",{"$f":"(R4*$F$6)+(S4*$F$7)+(T4*$J$5)+(U4*$J$6)+(V4*$J$7)+(W4*$J$8)","v":81739751.072355807},{"$f":"ROUND(B5/P4,2)","v":67.540000000000006},null,null,"Winter","Summer",null,"Class 1",{"$f":"'Rate Design 10yr'!L11","v":6.75},null,2026,3,"UT","UTGS",1212285,13834282,11296512,2537770,1155672,54932,1610,174]
["MAR",{"$f":"(R5*$F$6)+(S5*$F$7)+(T5*$J$5)+(U5*$J$6)+(V5*$J$7)+(W5*$J$8)","v":67269850.305880457},55.49,null,"Block 1",{"$f":"'Rate Design 10yr'!L3","v":4.4584900015324589},{"$f":"'Rate Design 10yr'!L6","v":3.58513907537067},null,"Class 2",{"$f":"'Rate Design 10yr'!L12","v":18.25},null,2026,4,"UT","UTGS",1214423,9531772,7998270,1533502,1157711,55029,1613,175]
["APR",{"$f":"(R6*$G$6)+(S6*$G$7)+(T6*$J$5)+(U6*$J$6)+(V6*$J$7)+(W6*$J$8)","v":41119764.10902404},33.86,null,"Block 2",{"$f":"'Rate Design 10yr'!L4","v":3.1231400015324584},{"$f":"'Rate Design 10yr'!L7","v":2.2497890753706695},null,"Class 3",{"$f":"'Rate Design 10yr'!L13","v":63.5},null,2026,5,"UT","UTGS",1215490,5474098,4709343,764755,1158728,55077,1614,175]
["MAY",27606789.052958433,22.71,null,null,null,null,null,"Class 4",{"$f":"'Rate Design 10yr'!L14","v":420.25},null,2026,6,"UT","UTGS",1217523,3013097,2630857,382240,1160666,55169,1617,175]
["JUN",19309500.608582139,15.86,null,null,null,null,null,null,null,null,2026,7,"UT","UTGS",1217961,2763562,2416578,346984,1161083,55189,1618,175]
["JUL",18465205.279009521,{"$f":"ROUND(B10/P9,2)","v":15.16},null,null,null,null,null,null,null,null,2026,8,"UT","UTGS",1218969,2514371,2201959,312412,1162044,55235,1619,175]
["AUG",17625376.357878827,14.46,null,null,null,null,null,null,null,null,2026,9,"UT","UTGS",1221394,2768711,2421119,347592,1164356,55345,1622,176]
["SEP",18508467.267308604,15.15,null,null,null,null,null,null,null,null,2026,10,"UT","UTGS",1221430,6042450,5181330,861120,1164390,55346,1622,176]
["OCT",29559785.013973504,24.2,null,null,null,null,null,null,null,null,2026,11,"UT","UTGS",1224409,12980877,10666224,2314653,1167230,55481,1626,176]
["NOV",{"$f":"(R13*$F$6)+(S13*$F$7)+(T13*$J$5)+(U13*$J$6)+(V13*$J$7)+(W13*$J$8)","v":63852784.182072662},52.15,null,null,null,null,null,null,null,null,2026,12,"UT","UTGS",1227910,20141912,15810521,4331391,1170568,55640,1631,177]
["DEC",{"$f":"(R14*$F$6)+(S14*$F$7)+(T14*$J$5)+(U14*$J$6)+(V14*$J$7)+(W14*$J$8)","v":93113307.041896641},75.83]
[null,{"$f":"SUM(B4:B15)","v":575628111.01099157},{"$f":"SUM(C4:C15)","v":472.98999999999995}]